Financhill
Buy
67

OSS Quote, Financials, Valuation and Earnings

Last price:
$2.85
Seasonality move :
35.98%
Day range:
$2.75 - $3.10
52-week range:
$1.79 - $4.58
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.24x
P/B ratio:
2.13x
Volume:
233.4K
Avg. volume:
109.3K
1-year change:
61.78%
Market cap:
$65.2M
Revenue:
$60.9M
EPS (TTM):
-$0.49
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $58.3M $51.9M $62M $72.4M $60.9M
Revenue Growth (YoY) 57.47% -11% 19.44% 16.84% -15.91%
 
Cost of Revenues $38.9M $35.5M $42.3M $52M $42.9M
Gross Profit $19.4M $16.4M $19.6M $20.4M $18M
Gross Profit Margin 33.28% 31.67% 31.69% 28.17% 29.48%
 
R&D Expenses $4.8M $4.3M $4M $4.7M $4.3M
Selling, General & Admin $13.6M $12.5M $13.9M $14.1M $15.9M
Other Inc / (Exp) -$1.6M -$53.6K $1.5M $550.9K -$3.9M
Operating Expenses $18.5M $16.9M $17.9M $18.8M $20.2M
Operating Income $918.4K -$424.3K $1.7M $1.6M -$2.3M
 
Net Interest Expenses $14.4K $132.4K $282.8K -- --
EBT. Incl. Unusual Items -$663.1K -$610.3K $2.9M $2.2M -$5.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $237.3K -$603.7K $605.7K $4.4M $927.1K
Net Income to Company -$900.3K -$6.5K $2.3M -$2.2M -$6.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$900.3K -$6.5K $2.3M -$2.2M -$6.7M
 
Basic EPS (Cont. Ops) -$0.06 -$0.00 $0.13 -$0.11 -$0.32
Diluted EPS (Cont. Ops) -$0.06 -$0.00 $0.12 -$0.11 -$0.32
Weighted Average Basic Share $15.1M $16.5M $18.3M $19.7M $20.9M
Weighted Average Diluted Share $15.1M $16.5M $19.5M $19.7M $20.9M
 
EBITDA $1.2M $1.5M $4.9M $3.4M -$4.6M
EBIT -$497.5K -$59.5K $3.5M $2.4M -$5.7M
 
Revenue (Reported) $58.3M $51.9M $62M $72.4M $60.9M
Operating Income (Reported) $918.4K -$424.3K $1.7M $1.6M -$2.3M
Operating Income (Adjusted) -$497.5K -$59.5K $3.5M $2.4M -$5.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $13M $16M $18.8M $13.7M $13.7M
Revenue Growth (YoY) -13.14% 23.18% 17.72% -26.93% -0.34%
 
Cost of Revenues $8.1M $10.5M $13.7M $10.1M $15.4M
Gross Profit $4.9M $5.5M $5.1M $3.7M -$1.7M
Gross Profit Margin 37.77% 34.51% 26.99% 26.56% -12.54%
 
R&D Expenses $1M $999.7K $1.2M $1.1M $950.4K
Selling, General & Admin $2.9M $3.5M $3.8M $3.6M $4.1M
Other Inc / (Exp) -$33.6K -$9.7K -$11.1K -$2.5M -$14.4K
Operating Expenses $3.9M $4.5M $4.9M $4.7M $5M
Operating Income $979.4K $1M $163.4K -$1.1M -$6.7M
 
Net Interest Expenses $30.3K $36.2K -- -- --
EBT. Incl. Unusual Items $915.5K $980.4K $168.7K -$3.4M -$6.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $57.8K -$320 $36.2K $227K $167.1K
Net Income to Company $857.8K $980.7K $132.5K -$3.6M -$6.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $857.8K $980.7K $132.5K -$3.6M -$6.8M
 
Basic EPS (Cont. Ops) $0.05 $0.05 $0.01 -$0.18 -$0.32
Diluted EPS (Cont. Ops) $0.05 $0.05 $0.01 -$0.18 -$0.32
Weighted Average Basic Share $16.6M $18.6M $20M $20.6M $21M
Weighted Average Diluted Share $17M $20M $21.1M $20.6M $21M
 
EBITDA $1.5M $1.5M $459.6K -$2M -$6.3M
EBIT $1.1M $1.1M $198.7K -$3.4M -$6.6M
 
Revenue (Reported) $13M $16M $18.8M $13.7M $13.7M
Operating Income (Reported) $979.4K $1M $163.4K -$1.1M -$6.7M
Operating Income (Adjusted) $1.1M $1.1M $198.7K -$3.4M -$6.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $56.4M $58.1M $71.9M $66M $52.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $38.2M $38.7M $51.5M $47.5M $42.9M
Gross Profit $18.2M $19.4M $20.5M $18.5M $9.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.5M $3.9M $4.8M $4.3M $4M
Selling, General & Admin $12.8M $13.1M $14.5M $15.8M $16.4M
Other Inc / (Exp) -- $1.5M $76.4K -$3.4M -$19.7K
Operating Expenses $17.3M $17.1M $19.3M $20.1M $20.4M
Operating Income $876.5K $2.3M $1.1M -$1.6M -$10.6M
 
Net Interest Expenses $51.7K $295.3K -- -- --
EBT. Incl. Unusual Items $824.8K $3.5M $1.2M -$4.7M -$10.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$18.9K $542.8K $597.1K $5M $611.2K
Net Income to Company $843.7K $3M $648.3K -$9.7M -$10.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $843.7K $3M $648.3K -$9.7M -$10.8M
 
Basic EPS (Cont. Ops) $0.05 $0.15 $0.04 -$0.48 -$0.49
Diluted EPS (Cont. Ops) $0.04 $0.15 $0.04 -$0.48 -$0.49
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $2.9M $5.7M $2.6M -$2.2M -$8.9M
EBIT $1.3M $4.1M $1.5M -$4.6M -$10.1M
 
Revenue (Reported) $56.4M $58.1M $71.9M $66M $52.7M
Operating Income (Reported) $876.5K $2.3M $1.1M -$1.6M -$10.6M
Operating Income (Adjusted) $1.3M $4.1M $1.5M -$4.6M -$10.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $38M $44.2M $54.2M $47.7M $39.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $26.3M $29.6M $38.8M $34.2M $34.2M
Gross Profit $11.6M $14.6M $15.4M $13.5M $5.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.2M $2.8M $3.7M $3.2M $2.8M
Selling, General & Admin $9.3M $9.9M $10.5M $12.3M $12.7M
Other Inc / (Exp) -$38.6K $1.5M $86.9K -$3.9M $14.7K
Operating Expenses $12.6M $12.8M $14.2M $15.5M $15.6M
Operating Income -$937.6K $1.8M $1.2M -$2M -$10.3M
 
Net Interest Expenses $125.2K $288.1K $7.7K -- --
EBT. Incl. Unusual Items -$1.1M $3M $1.3M -$5.6M -$9.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$851.1K $295.5K $287K $885.3K $569.4K
Net Income to Company -$250.4K $2.7M $1M -$6.4M -$10.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$250.4K $2.7M $1M -$6.4M -$10.5M
 
Basic EPS (Cont. Ops) -$0.02 $0.14 $0.06 -$0.32 -$0.49
Diluted EPS (Cont. Ops) -$0.02 $0.14 $0.06 -$0.32 -$0.49
Weighted Average Basic Share $49.4M $54.5M $58.8M $61.2M $62.7M
Weighted Average Diluted Share $49.8M $58.3M $62.1M $61.2M $62.7M
 
EBITDA $500.5K $4.6M $2.2M -$3.3M -$8.7M
EBIT -$708.3K $3.5M $1.5M -$5.5M -$9.9M
 
Revenue (Reported) $38M $44.2M $54.2M $47.7M $39.6M
Operating Income (Reported) -$937.6K $1.8M $1.2M -$2M -$10.3M
Operating Income (Adjusted) -$708.3K $3.5M $1.5M -$5.5M -$9.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $5.2M $6.3M $5.1M $3.1M $4M
Short Term Investments -- -- $14.5M $10.1M $7.8M
Accounts Receivable, Net $11.7M $7.5M $5.1M $11.3M $8.3M
Inventory $7.4M $9.6M $12.3M $20.8M $21.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $453.9K $655.7K $580.7K $502.2K $611.1K
Total Current Assets $24.7M $24.1M $37.6M $45.8M $42.4M
 
Property Plant And Equipment $3.6M $3.5M $3.1M $3.3M $4.3M
Long-Term Investments -- -- -- -- --
Goodwill $7.1M $7.1M $7.1M $7.1M $1.5M
Other Intangibles $1.3M $662.3K $105.4K $42.2K --
Other Long-Term Assets $47.2K $81.7K $46.9K $60.2K $38.1K
Total Assets $39.8M $39.1M $51.6M $56.4M $48.3M
 
Accounts Payable $4.1M $976.4K $2.3M $4.8M $1.6M
Accrued Expenses $928.8K $713.2K $303.2K $773.7K $851.5K
Current Portion Of Long-Term Debt $1.9M $3.4M $3.7M $3M $2.1M
Current Portion Of Capital Lease Obligations -- -- -- $536.6K $390.9K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $10.7M $7.8M $9.6M $11.1M $6.9M
 
Long-Term Debt $349.2K $2M -- $409.3K --
Capital Leases -- -- -- -- --
Total Liabilities $11M $9.8M $9.6M $12M $8.7M
 
Common Stock $1.6K $1.7K $1.9K $2K $2.1K
Other Common Equity Adj -$17.8K $287.6K $153.4K $510.5K $675.3K
Common Equity $28.8M $29.3M $42M $44.3M $39.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $500 -- -- -- --
Total Equity $28.8M $29.3M $42M $44.3M $39.6M
 
Total Liabilities and Equity $39.8M $39.1M $51.6M $56.4M $48.3M
Cash and Short Terms $5.2M $6.3M $19.6M $13.2M $11.8M
Total Debt $2.3M $5.4M $3.7M $3.4M $2.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $5.5M $4M $3.2M $3.7M $9.4M
Short Term Investments -- $14.5M $9.5M $9.4M $3.2M
Accounts Receivable, Net $9.8M $5.8M $11.4M $9M $9.3M
Inventory $10M $14.4M $20.1M $22.2M $15.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $720.1K $1.1M $1M $668.7K $960.2K
Total Current Assets $26M $39.8M $45.2M $45M $38.2M
 
Property Plant And Equipment $3.6M $3.1M $3.4M $4.2M $3.5M
Long-Term Investments -- -- -- -- --
Goodwill $7.1M $7.1M $7.1M $1.5M $1.5M
Other Intangibles $826.2K $170.6K $58K -- --
Other Long-Term Assets $81.7K $35.6K $38.1K $48.1K $38.1K
Total Assets $41.5M $53.8M $59.6M $51.5M $43.7M
 
Accounts Payable $3.7M $3.8M $5.1M $4.5M $5M
Accrued Expenses $1.1M $621.7K $1.3M $1.2M $1.8M
Current Portion Of Long-Term Debt $3.1M $4.3M $2.7M $2.3M $1.1M
Current Portion Of Capital Lease Obligations -- -- $536.1K $365.6K $320.7K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $10.5M $11.6M $12.2M $10.6M $11.5M
 
Long-Term Debt $2.4M -- $558.5K -- --
Capital Leases -- -- -- -- --
Total Liabilities $12.9M $11.6M $13.3M $12.4M $13M
 
Common Stock $1.7K $1.9K $2K $2.1K $2.1K
Other Common Equity Adj $124.4K $207.3K -$270.9K $386.9K $977.7K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $28.6M $42.2M $46.3M $39.2M $30.6M
 
Total Liabilities and Equity $41.5M $53.8M $59.6M $51.5M $43.7M
Cash and Short Terms $5.5M $18.5M $12.7M $13.2M $12.6M
Total Debt $5.5M $4.3M $3.2M $2.3M $1.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$900.3K -$6.5K $2.3M -$2.2M -$6.7M
Depreciation & Amoritzation $1.7M $1.6M $1.5M $1.1M $1.1M
Stock-Based Compensation $649.5K $724.4K $1.7M $2M $2.3M
Change in Accounts Receivable -$1.2M $4.3M $2.3M -$6.3M $3.1M
Change in Inventories -$1M -$2.6M -$3.5M -$9.5M -$1.6M
Cash From Operations $2.4M -$250.2K $5.6M -$7.8M -$439.7K
 
Capital Expenditures $2.4M $820.3K $563.8K $529.9K $821.8K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.4M -$818.8K -$15.1M $3.9M $1.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.5M $3.9M $2.3M $2.5M --
Long-Term Debt Repaid -$981.4K -$1.3M -$2.7M -$252.9K -$1.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$344.6K -$684.9K -$1.6M -$342.7K $1.1M
Cash From Financing $2.9M $2.1M $8.4M $1.9M -$171.3K
 
Beginning Cash (CF) $2.3M $5.2M $6.3M $5.1M $3.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.9M $1M -$1.1M -$2M $909.8K
Ending Cash (CF) $5.2M $6.3M $5.1M $3.1M $4M
 
Levered Free Cash Flow -$11.4K -$1.1M $5.1M -$8.3M -$1.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $857.8K $980.7K $132.5K -$3.6M -$6.8M
Depreciation & Amoritzation $410.6K $396.2K $260.8K $1.4M $357.8K
Stock-Based Compensation $210.3K $399.2K $542.2K $518.7K $458K
Change in Accounts Receivable $754.4K $671.5K -$1.5M $113K -$782.8K
Change in Inventories -$1.1M -$2.3M -$104.4K -$1.7M -$1.4M
Cash From Operations $1.5M $508.8K -$1.1M -$1.8M $916.8K
 
Capital Expenditures $248.8K $113.5K $143.8K $74.6K $94.7K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$248.8K -$121.8K $1.8M -$204.7K $1.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $87.1K $500K -$970.5K -- --
Long-Term Debt Repaid -$625.5K -$503.8K $703.4K -$678.6K -$74.5K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$13.9K -$457.5K -$117.4K $389.1K -$73.3K
Cash From Financing -$492.2K -$400.1K -$374.6K -$278.2K -$129.4K
 
Beginning Cash (CF) $4.7M $4M $2.9M $6.1M $6.8M
Foreign Exchange Rate Adjustment $56.6K -$6.7K -$60.8K -$59K $111.2K
Additions / Reductions $808.7K -$13.2K $366.2K -$2.3M $2.5M
Ending Cash (CF) $5.5M $4M $3.2M $3.7M $9.4M
 
Levered Free Cash Flow $1.3M $395.3K -$1.2M -$1.9M $822.1K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $843.7K $3M $648.3K -$9.7M -$10.8M
Depreciation & Amoritzation $1.6M $1.6M $1.1M $2.4M $81.8K
Stock-Based Compensation $662.7K $1.5M $1.8M $2.4M $1.9M
Change in Accounts Receivable -$414.8K $3.9M -$5.8M $3M -$546.7K
Change in Inventories -$2.2M -$5.3M -$7M -$3.1M $89.1K
Cash From Operations $601.1K $4.4M -$6.3M $1.1M $1.5M
 
Capital Expenditures $988.8K $469.2K $536.1K $618.9K $746.1K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$987.3K -$15M $4.5M -$511.2K $5.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $2.3M $2.7M -- --
Long-Term Debt Repaid -$1.7M -$2.3M -$822.6K -$1.1M -$1.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$684.4K -$1.4M -$509.3K $1.1M -$458.4K
Cash From Financing $1.6M $9M $1.4M -$157.9K -$1.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2M -$1.6M -$454.9K $425.3K $5.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$387.7K $4M -$6.9M $475.5K $732.3K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$250.4K $2.7M $1M -$6.4M -$10.5M
Depreciation & Amoritzation $1.2M $1.2M $785.1K $2.1M $1.1M
Stock-Based Compensation $503.4K $1.3M $1.5M $1.9M $1.4M
Change in Accounts Receivable $2M $1.6M -$6.6M $2.6M -$1M
Change in Inventories -$2.9M -$5.5M -$9.1M -$2.6M -$889K
Cash From Operations -$1.4M $3.3M -$8.7M $225.5K $2.1M
 
Capital Expenditures $664.3K $313.3K $285.4K $374.5K $298.8K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$662.8K -$14.8M $4.7M $298.4K $4.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.9M $2.3M $2.7M -- --
Long-Term Debt Repaid -$997.6K -$2.1M -$225.3K -$1.1M -$959.4K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$684.5K -$1.4M -$269.6K $1.2M -$422.6K
Cash From Financing $2.3M $9.2M $2.2M $135.4K -$1.1M
 
Beginning Cash (CF) $12.9M $29.9M $10.2M $12.7M $17.7M
Foreign Exchange Rate Adjustment $57.2K -$42.1K -$203.9K -$36.5K $61K
Additions / Reductions $277.3K -$2.3M -$1.7M $659.3K $5.3M
Ending Cash (CF) $13.2M $27.5M $8.3M $13.3M $23.1M
 
Levered Free Cash Flow -$2M $3M -$9M -$148.9K $1.8M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 3.23% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 7.78% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.86% over the past day.

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

Show me the best stock