Financhill
Sell
23

ORGN Quote, Financials, Valuation and Earnings

Last price:
$1.05
Seasonality move :
-7.99%
Day range:
$0.99 - $1.08
52-week range:
$0.44 - $1.90
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
4.14x
P/B ratio:
0.42x
Volume:
2.3M
Avg. volume:
1.4M
1-year change:
52.97%
Market cap:
$149.2M
Revenue:
$28.8M
EPS (TTM):
-$0.57
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- -- -- -- $28.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- $23.6M
Gross Profit -- -- -- -- $5.2M
Gross Profit Margin -- -- -- -- 18.1%
 
R&D Expenses -- $4.1M $9.1M $14.1M $21.4M
Selling, General & Admin -- $6.6M $17.3M $24.1M $35.4M
Other Inc / (Exp) -- -$18.8M $70.4M $108.7M $71.4M
Operating Expenses -- $11.2M $26.9M $38.9M $60.1M
Operating Income -- -$11.2M -$26.9M -$38.9M -$54.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -$30.3M $42.1M $78.6M $22.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- -$1.1M
Net Income to Company -- -$30.3M $42.1M $78.6M $23.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$30.3M $42.1M $78.6M $23.8M
 
Basic EPS (Cont. Ops) -- -$0.21 $0.42 $0.57 $0.17
Diluted EPS (Cont. Ops) -- -$0.21 $0.40 $0.55 $0.17
Weighted Average Basic Share -- $141.2M $101.2M $137.6M $139.7M
Weighted Average Diluted Share -- $141.2M $106.2M $142.1M $142.7M
 
EBITDA -- -$29.5M $45.8M $79.9M $26.8M
EBIT -- -$30M $44.9M $78.6M $22.8M
 
Revenue (Reported) -- -- -- -- $28.8M
Operating Income (Reported) -- -$11.2M -$26.9M -$38.9M -$54.9M
Operating Income (Adjusted) -- -$30M $44.9M $78.6M $22.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- $7.1M $8.2M
Revenue Growth (YoY) -- -- -- -- 14.87%
 
Cost of Revenues -- -- -- $6.3M $8.1M
Gross Profit -- -- -- $800K $61K
Gross Profit Margin -- -- -- 11.21% 0.74%
 
R&D Expenses $1.2M $2M $3.7M $4.9M $5.1M
Selling, General & Admin $737K $5M $5.8M $7.6M $9.3M
Other Inc / (Exp) -$1M $35M $15.7M $43.2M -$19.2M
Operating Expenses $2M $7.1M $9.7M $12.9M $17.3M
Operating Income -$2M -$7.1M -$9.7M -$12.1M -$17.2M
 
Net Interest Expenses -- -- -- -- $86K
EBT. Incl. Unusual Items -$3.1M $27.9M $8.3M $31M -$36.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $94K $231K
Net Income to Company -- $27.9M $8.3M $30.9M -$36.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.1M $27.9M $8.3M $30.9M -$36.8M
 
Basic EPS (Cont. Ops) -$0.02 $0.20 $0.06 $0.22 -$0.26
Diluted EPS (Cont. Ops) -$0.02 $0.20 $0.06 $0.22 -$0.26
Weighted Average Basic Share $141.2M $136.7M $138.1M $139.8M $143.4M
Weighted Average Diluted Share $141.2M $141.2M $142.2M $142.7M $143.4M
 
EBITDA -$3M $28M -$9.4M $31.6M -$33.5M
EBIT -$3.1M $27.9M -$9.7M $31M -$36.4M
 
Revenue (Reported) -- -- -- $7.1M $8.2M
Operating Income (Reported) -$2M -$7.1M -$9.7M -$12.1M -$17.2M
Operating Income (Adjusted) -$3.1M $27.9M -$9.7M $31M -$36.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- -- $35.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- $31.1M
Gross Profit -- -- -- $1.6M $4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $6.4M $12.2M $20.8M $21.3M
Selling, General & Admin -- $17.7M $20.8M $31.2M $42.1M
Other Inc / (Exp) -$959K $41M $94.1M $93.9M -$21.4M
Operating Expenses -- $24.7M $33.7M $53.3M $73.7M
Operating Income -- -$24.7M -$33.7M -$51.7M -$69.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- $13.3M $67.8M $50.5M -$81.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $223K -$907K
Net Income to Company -- -- $67.8M $50.2M -$80.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $13.3M $67.8M $50.2M -$80.6M
 
Basic EPS (Cont. Ops) -- $0.58 $0.49 $0.36 -$0.57
Diluted EPS (Cont. Ops) -- $0.28 $0.48 $0.35 -$0.57
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $17M $36.2M $140.9M -$70.3M
EBIT -- $16.3M $34.9M $139M -$81.1M
 
Revenue (Reported) -- -- -- -- $35.1M
Operating Income (Reported) -- -$24.7M -$33.7M -$51.7M -$69.7M
Operating Income (Adjusted) -- $16.3M $34.9M $139M -$81.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- $15.7M $22.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $14.1M $21.7M
Gross Profit -- -- -- $1.6M $406K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.1M $5.6M $8.7M $15.4M $15.3M
Selling, General & Admin $1.4M $13.2M $16.8M $23.9M $30.6M
Other Inc / (Exp) -$959K $58.9M $82.5M $67.7M -$19.7M
Operating Expenses $3.7M $19.2M $26M $40.3M $53.9M
Operating Income -$3.7M -$19.2M -$26M -$38.7M -$53.5M
 
Net Interest Expenses -- -- -- -- $86K
EBT. Incl. Unusual Items -$4.8M $36.9M $62.6M $34.5M -$69.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $223K $403K
Net Income to Company -- $36.9M $62.6M $34.2M -$70.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.8M $36.9M $62.6M $34.2M -$70.2M
 
Basic EPS (Cont. Ops) -$0.03 $0.75 $0.45 $0.24 -$0.50
Diluted EPS (Cont. Ops) -$0.03 $0.45 $0.44 $0.24 -$0.50
Weighted Average Basic Share $282.5M $345.5M $412M $417.7M $428.2M
Weighted Average Diluted Share $282.5M $361.1M $426.1M $424.4M $428.2M
 
EBITDA -$4.5M $40.2M $30.5M $36M -$61.1M
EBIT -$4.7M $39.7M $29.6M $34.5M -$69.5M
 
Revenue (Reported) -- -- -- $15.7M $22.1M
Operating Income (Reported) -$3.7M -$19.2M -$26M -$38.7M -$53.5M
Operating Income (Adjusted) -$4.7M $39.7M $29.6M $34.5M -$69.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $1.3M $46.6M $107.9M $75.5M
Short Term Investments -- -- $397.5M $215.5M $82.8M
Accounts Receivable, Net -- -- -- -- $15.2M
Inventory -- -- -- -- $912K
Prepaid Expenses -- $83K -- -- --
Other Current Assets -- -- $3.8M $3.3M $8.4M
Total Current Assets -- $2M $451.2M $331.5M $187.1M
 
Property Plant And Equipment -- $45.1M $59M $157M $247.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- $258K $215K $160K $121K
Other Long-Term Assets -- $62K $62K $5.1M $25.8M
Total Assets -- $47.4M $510.4M $493.7M $461.8M
 
Accounts Payable -- $2.7M $2.5M $10.4M $1.9M
Accrued Expenses -- $593K $973K $8.4M $7.7M
Current Portion Of Long-Term Debt -- $3.2M -- -- $1.7M
Current Portion Of Capital Lease Obligations -- -- $280K $619K $367K
Other Current Liabilities -- $1.2M $483K $395K $1.2M
Total Current Liabilities -- $7.8M $4.2M $19.8M $12.9M
 
Long-Term Debt -- $6.1M $5.2M $5.8M $3.5M
Capital Leases -- -- -- -- --
Total Liabilities -- $47.3M $206.9M $116.8M $39.3M
 
Common Stock -- $6K $16K $14K $15K
Other Common Equity Adj -- $384K -$1.3M -$16M -$5.9M
Common Equity -- $123K $303.5M $376.9M $422.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $123K $303.5M $376.9M $422.5M
 
Total Liabilities and Equity -- $47.4M $510.4M $493.7M $461.8M
Cash and Short Terms -- $1.3M $444.1M $323.3M $158.3M
Total Debt -- -- -- -- $5.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $459.3M $103M $66.1M $56.4M
Short Term Investments -- -- $258.7M $123.4M $57M
Accounts Receivable, Net -- -- -- $10.6M $17.9M
Inventory -- -- -- $821K $990K
Prepaid Expenses -- $3.9M $5.2M -- --
Other Current Assets -- -- -- $6M $3.9M
Total Current Assets -- $463.9M $372.8M $209.2M $141.4M
 
Property Plant And Equipment -- $50M $114.4M $238.7M $226.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- $225K $168K $129K $88K
Other Long-Term Assets -- -- $5.1M $23M $30.6M
Total Assets -- $514.1M $492.5M $471M $399.6M
 
Accounts Payable -- $1.8M $7.6M $5M $1.3M
Accrued Expenses -- $1.1M $5.4M $7.1M $3.2M
Current Portion Of Long-Term Debt -- -- -- -- $3.8M
Current Portion Of Capital Lease Obligations -- -- $599K $404K $305K
Other Current Liabilities -- -- $2.6M $2.9M $142K
Total Current Liabilities -- $2.9M $16.2M $16.7M $8.7M
 
Long-Term Debt -- $5.2M $5.8M $3.5M $1.7M
Capital Leases -- -- -- -- --
Total Liabilities -- $215.1M $140.4M $47M $40.7M
 
Common Stock -- $13K $14K $14K $15K
Other Common Equity Adj -- $408K -$20.1M -$12.2M -$7.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $299M $352M $424.1M $358.9M
 
Total Liabilities and Equity -- $514.1M $492.5M $471M $399.6M
Cash and Short Terms -- $459.3M $361.7M $189.5M $113.4M
Total Debt -- -- -- $3.5M $5.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -$30.3M $42.1M $78.6M $23.8M
Depreciation & Amoritzation -- $479K $824K $1.3M $4M
Stock-Based Compensation -- $1.6M $5.8M $7.2M $9.4M
Change in Accounts Receivable -- $1.1M -$2.6M -$1.7M -$15.2M
Change in Inventories -- -- -- -- -$912K
Cash From Operations -- -$5.5M -$22M -$26.1M -$60.4M
 
Capital Expenditures -- -- -- -- $110.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$2.1M -$411.6M $88.8M $26.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $3.2M $11.7M -- --
Long-Term Debt Repaid -- -- -$906K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $2.7M $468.1M $849K --
Cash From Financing -- $5.8M $478.9M $1.2M $146K
 
Beginning Cash (CF) -- $3.6M $1.9M $47.1M $108.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$1.7M $45.3M $64M -$34M
Ending Cash (CF) -- $1.9M $47.1M $108.3M $75.5M
 
Levered Free Cash Flow -- -$7.5M -$34.5M -$110M -$170.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $27.9M $8.3M $30.9M -$36.8M
Depreciation & Amoritzation -- -$12K $322K $577K $2.9M
Stock-Based Compensation -- $636K $1.1M $2.4M $2.5M
Change in Accounts Receivable -- -$101K -$549K $1.6M -$3.1M
Change in Inventories -- -- -- -$475K $67K
Cash From Operations -- -$8.9M -$6.4M -$10.8M -$13.4M
 
Capital Expenditures -- -- -- $17.8M $2.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$2.4M $31.3M $11.5M $17.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$3.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $114K -- -- --
Cash From Financing -- $115K $103K $90K -$3.3M
 
Beginning Cash (CF) -- $470.9M $79.5M $66M $55.7M
Foreign Exchange Rate Adjustment -- $137K -$1.1M -$682K $142K
Additions / Reductions -- -$11.2M $25M $775K $570K
Ending Cash (CF) -- $459.8M $103.5M $66.1M $56.4M
 
Levered Free Cash Flow -- -$11.4M -$39.3M -$28.6M -$16M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- $67.8M $50.2M -$80.6M
Depreciation & Amoritzation -- -- $1.4M $1.9M $10.8M
Stock-Based Compensation -- $4.8M $4.7M $10.5M $10.1M
Change in Accounts Receivable -- -- -$3.3M -$8.9M -$11.4M
Change in Inventories -- -- -- -$821K -$169K
Cash From Operations -- -- -$15.9M -$63.1M -$59M
 
Capital Expenditures -- -- -- $90.1M $25.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$336.5M $23.3M $41.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- $645K $1M $3.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$351.8M -$38.7M -$14.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$81.2M -$179.2M -$84.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $36.9M $62.6M $34.2M -$70.2M
Depreciation & Amoritzation -- $362K $911K $1.5M $8.3M
Stock-Based Compensation -- $4.8M $3.7M $7M $7.8M
Change in Accounts Receivable -- -$230K -$926K -$8.1M -$4.3M
Change in Inventories -- -- -- -$821K -$78K
Cash From Operations -- -$15.6M -$9.5M -$46.4M -$45.1M
 
Capital Expenditures -- -- -- $90.1M $5.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$5.1M $70M $4.5M $19.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $11.7M -- -- --
Long-Term Debt Repaid -- -$906K -- -- -$4.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $467.8M -- -- $8.1M
Cash From Financing -- $478.7M $371K $145K $3.5M
 
Beginning Cash (CF) -- $482.2M $185.1M $261.8M $207M
Foreign Exchange Rate Adjustment -- -$41K -$4.5M -$390K $3M
Additions / Reductions -- $457.9M $60.9M -$41.9M -$22.1M
Ending Cash (CF) -- $940.1M $241.4M $219.6M $187.9M
 
Levered Free Cash Flow -- -$20.7M -$67.4M -$136.6M -$50.2M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

How To Use Covered Calls To Generate Income
How To Use Covered Calls To Generate Income

The Covered Call Defined A covered call is the sale…

Is Target a Dividend King?
Is Target a Dividend King?

Popular retail giant Target Corporation (NYSE:TGT) has been in a…

Is COWZ ETF a Good Investment?
Is COWZ ETF a Good Investment?

There’s a reason even Warren Buffett advocates his heirs to…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Sell
44
Is NVDA Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 110x

Sell
40
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
72
HEES alert for Jan 15

H&E Equipment Services [HEES] is down 1.25% over the past day.

Sell
26
SIG alert for Jan 15

Signet Jewelers [SIG] is down 1.72% over the past day.

Sell
45
WGS alert for Jan 15

GeneDx Holdings [WGS] is up 1.65% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock