Financhill
Sell
17

OPAD Quote, Financials, Valuation and Earnings

Last price:
$3.45
Seasonality move :
-9.88%
Day range:
$3.29 - $3.45
52-week range:
$2.57 - $10.61
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.09x
P/B ratio:
1.44x
Volume:
25.4K
Avg. volume:
53.4K
1-year change:
-65.59%
Market cap:
$93.1M
Revenue:
$1.3B
EPS (TTM):
-$2.20
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.1B $1.1B $2.1B $4B $1.3B
Revenue Growth (YoY) -- -1.08% 94.54% 90.89% -66.74%
 
Cost of Revenues $1B $976.5M $1.9B $3.8B $1.2B
Gross Profit $74.4M $87.8M $207.8M $182.4M $70.2M
Gross Profit Margin 6.91% 8.25% 10.04% 4.62% 5.34%
 
R&D Expenses $7.5M $7.3M $10.9M $12.1M $7.9M
Selling, General & Admin $100.3M $94.3M $177.2M $297.6M $166.6M
Other Inc / (Exp) -- $834K $2.7M $25.1M $6.2M
Operating Expenses $107.8M $101.5M $188M $309.7M $174.6M
Operating Income -$33.4M -$13.8M $19.8M -$127.3M -$104.4M
 
Net Interest Expenses $18.3M $10M $15.8M $46M $18.9M
EBT. Incl. Unusual Items -$51.7M -$23M $6.6M -$148.3M -$117.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $254K $163K $170K $359K $163K
Net Income to Company -$52M -$23.1M $6.5M -$148.6M -$117.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$52M -$23.1M $6.5M -$148.6M -$117.2M
 
Basic EPS (Cont. Ops) -$15.49 -$6.00 $0.05 -$9.09 -$4.44
Diluted EPS (Cont. Ops) -$15.49 -$6.00 $0.05 -$9.09 -$4.44
Weighted Average Basic Share $3.4M $3.9M $118.6M $16.3M $26.4M
Weighted Average Diluted Share $3.4M $3.9M $143.2M $16.3M $26.4M
 
EBITDA -$33M -$12.5M $23M -$101.2M -$97.5M
EBIT -$33.4M -$12.9M $22.5M -$102.3M -$98.2M
 
Revenue (Reported) $1.1B $1.1B $2.1B $4B $1.3B
Operating Income (Reported) -$33.4M -$13.8M $19.8M -$127.3M -$104.4M
Operating Income (Adjusted) -$33.4M -$12.9M $22.5M -$102.3M -$98.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $186.4M $540.3M $821.7M $234.2M $208.1M
Revenue Growth (YoY) -- 189.91% 52.09% -71.5% -11.17%
 
Cost of Revenues $166.6M $487.2M $819.6M $210.3M $190.9M
Gross Profit $19.8M $53.1M $2.2M $24M $17.1M
Gross Profit Margin 10.61% 9.83% 0.26% 10.24% 8.24%
 
R&D Expenses $1.6M $2.8M $2.7M $2.2M $947K
Selling, General & Admin $20.1M $46.9M $69.7M $41.4M $25.1M
Other Inc / (Exp) $289K -$13.2M $2.6M $4M $526K
Operating Expenses $21.7M $49.7M $72.4M $43.5M $26.1M
Operating Income -$1.9M $3.5M -$70.2M -$19.5M -$8.9M
 
Net Interest Expenses $1.3M $5.5M $15.9M $4.4M $5.1M
EBT. Incl. Unusual Items -$2.9M -$15.2M -$83.5M -$20M -$13.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $81K -$3.5M $6K $24K
Net Income to Company -- -$15.3M -$80M -$20M -$13.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.9M -$15.3M -$80M -$20M -$13.5M
 
Basic EPS (Cont. Ops) -$0.88 -$1.95 -$4.86 -$0.73 -$0.49
Diluted EPS (Cont. Ops) -$0.88 -$1.95 -$4.86 -$0.73 -$0.49
Weighted Average Basic Share $3.4M $7.7M $16.5M $27.3M $27.4M
Weighted Average Diluted Share $3.4M $7.7M $16.5M $27.3M $27.4M
 
EBITDA -$1.6M -$9.6M -$67.1M -$15.4M -$8.2M
EBIT -$1.6M -$9.7M -$67.6M -$15.6M -$8.4M
 
Revenue (Reported) $186.4M $540.3M $821.7M $234.2M $208.1M
Operating Income (Reported) -$1.9M $3.5M -$70.2M -$19.5M -$8.9M
Operating Income (Adjusted) -$1.6M -$9.7M -$67.6M -$15.6M -$8.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $1.4B $4.1B $1.8B $985M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $1.3B $3.8B $1.7B $906.7M
Gross Profit -- $162.8M $297.6M $8.6M $78.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $9.5M $12.3M $9.7M $4.9M
Selling, General & Admin -- $136.4M $299.3M $202M $117M
Other Inc / (Exp) $289K -$12.9M $36.5M $9.5M $3.2M
Operating Expenses -- $145.9M $311.7M $211.7M $121.9M
Operating Income -- $16.9M -$14.1M -$203.1M -$43.6M
 
Net Interest Expenses $1.3M $11.3M $37M $28.8M $19.8M
EBT. Incl. Unusual Items -- -$7.3M -$14.6M -$222.4M -$60.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $333K $35K $495K $85K
Net Income to Company -- -- -$14.7M -$222.9M -$60.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$7.7M -$14.7M -$222.9M -$60.3M
 
Basic EPS (Cont. Ops) -- -$0.15 -$0.85 -$11.41 -$2.20
Diluted EPS (Cont. Ops) -- -$1.80 -$1.05 -$11.41 -$2.20
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- $4.5M $23.3M -$192.8M -$39.8M
EBIT -- $4M $22.4M -$193.6M -$40.4M
 
Revenue (Reported) -- $1.4B $4.1B $1.8B $985M
Operating Income (Reported) -- $16.9M -$14.1M -$203.1M -$43.6M
Operating Income (Adjusted) -- $4M $22.4M -$193.6M -$40.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $186.4M $1.2B $3.3B $1.1B $744.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $166.6M $1.1B $3B $1B $682.9M
Gross Profit $19.8M $137.5M $227.3M $53.5M $61.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.6M $7.7M $9.1M $6.7M $3.7M
Selling, General & Admin $20.1M $113.4M $235.6M $139.9M $90.3M
Other Inc / (Exp) $289K -$12.9M $20.8M $5.3M $2.2M
Operating Expenses $21.7M $121.1M $244.7M $146.7M $94M
Operating Income -$1.9M $16.4M -$17.4M -$93.2M -$32.4M
 
Net Interest Expenses $1.3M $9.7M $30.9M $13.7M $14.6M
EBT. Incl. Unusual Items -$2.9M -$6.2M -$27.4M -$101.6M -$44.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $170K $35K $171K $93K
Net Income to Company -- -$6.3M -$27.5M -$101.8M -$44.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.9M -$6.3M -$27.5M -$101.8M -$44.8M
 
Basic EPS (Cont. Ops) -$0.88 $0.24 -$1.60 -$4.06 -$1.63
Diluted EPS (Cont. Ops) -$0.88 -$1.41 -$1.80 -$4.06 -$1.63
Weighted Average Basic Share $3.4M $15.6M $48.9M $78.2M $82.2M
Weighted Average Diluted Share $3.4M $26.6M $51.2M $78.2M $82.2M
 
EBITDA -$1.6M $3.9M $4.2M -$87.3M -$29.7M
EBIT -$1.6M $3.5M $3.4M -$87.9M -$30.1M
 
Revenue (Reported) $186.4M $1.2B $3.3B $1.1B $744.5M
Operating Income (Reported) -$1.9M $16.4M -$17.4M -$93.2M -$32.4M
Operating Income (Adjusted) -$1.6M $3.5M $3.4M -$87.9M -$30.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $43.9M $169.8M $97.2M $76M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $2.3M $6.2M $2.4M $9.9M
Inventory -- $171.4M $1.1B $664.7M $276.5M
Prepaid Expenses -- $2.9M -- -- --
Other Current Assets -- -- $9.8M $6.8M $5.2M
Total Current Assets -- $227.3M $1.3B $814.2M $371.6M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $352K $5M $5.7M $3.6M
Total Assets -- $235.9M $1.4B $825.1M $379.7M
 
Accounts Payable -- $2.1M $6.4M $4.6M $4.9M
Accrued Expenses -- $11.2M $33.7M $26M $11.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $1.3M $2.3M $2.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $190.3M $1.1B $699M $276M
 
Long-Term Debt -- $4.7M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $379.1M $1.1B $703.2M $277.9M
 
Common Stock -- -- $24K $2K $3K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -$143.3M $257.6M $121.9M $101.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -$143.3M $257.6M $121.9M $101.8M
 
Total Liabilities and Equity -- $235.9M $1.4B $825.1M $379.7M
Cash and Short Terms -- $43.9M $169.8M $97.2M $76M
Total Debt -- $181.7M $1B $666.1M $257.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $116.6M $196.8M $106M $48.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $10M $9.1M $3.9M $5.6M
Inventory -- $902.1M $1.2B $289.6M $256.5M
Prepaid Expenses -- $10.5M $9.5M -- --
Other Current Assets -- -- -- $6.5M $2.6M
Total Current Assets -- $1.1B $1.4B $413.3M $323M
 
Property Plant And Equipment -- -- -- $4.7M $5.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $193K $6M $4.1M $10.3M
Total Assets -- $1.1B $1.4B $422.1M $338.5M
 
Accounts Payable -- $6.1M $7.8M $6.4M $2.6M
Accrued Expenses -- $14.7M $32.8M $20.2M $8.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $2.2M $2.3M $1.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $785.5M $1.2B $304.6M $263.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $825.2M $1.2B $306.9M $273.8M
 
Common Stock -- $24K $25K $3K $3K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $243.7M $241M $115.2M $64.7M
 
Total Liabilities and Equity -- $1.1B $1.4B $422.1M $338.5M
Cash and Short Terms -- $116.6M $196.8M $106M $48.5M
Total Debt -- $751M $1.1B $275.8M $250.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$52M -$23.1M $6.5M -$148.6M -$117.2M
Depreciation & Amoritzation $377K $434K $523K $1M $728K
Stock-Based Compensation $1.3M $1.4M $3.1M $8.3M $7.9M
Change in Accounts Receivable -$1.1M $937K -$3.8M $3.8M -$7.6M
Change in Inventories -$60.7M $169.1M -$949.6M $374.1M $379.3M
Cash From Operations -$109M $154.9M -$921.9M $305.4M $261.6M
 
Capital Expenditures $1M $2.9M $13.7M $1.1M $127K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$979K -$2.9M -$11.7M -$1.1M $2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.1B $800M $2.8B $3.2B $900.8M
Long-Term Debt Repaid -$1B -$960.5M -$1.9B -$3.5B -$1.3B
Repurchase of Common Stock -$10.7M -- -- -- --
Other Financing Activities -$52K -$457K $225.1M -$931K -$2M
Cash From Financing $122.5M -$131.1M $1.1B -$358.5M -$324M
 
Beginning Cash (CF) $17.3M $29.9M $50.7M $194.4M $140.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.6M $20.9M $143.7M -$54.1M -$60.4M
Ending Cash (CF) $29.9M $50.7M $194.4M $140.3M $79.9M
 
Levered Free Cash Flow -$110M $152M -$935.6M $304.3M $261.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$15.3M -$80M -$20M -$13.5M
Depreciation & Amoritzation -- $156K $515K $176K $150K
Stock-Based Compensation -- $1.1M $2.3M $2M $715K
Change in Accounts Receivable -- -$2.9M $3.8M -$2.4M $1.2M
Change in Inventories -- -$410.1M $77.9M -$79.4M $50.4M
Cash From Operations -- -$407.3M $20.6M -$94.5M $39.6M
 
Capital Expenditures -- $7.7M $192K -- $883K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$7.7M -$192K $2.3M -$881K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $813.7M $757.6M $279.2M $132.2M
Long-Term Debt Repaid -- -$549.7M -$753.9M -$195.7M -$185.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $229.7M -$481K -$118K -$106K
Cash From Financing -- $493.7M $3.4M $83.4M -$53.3M
 
Beginning Cash (CF) -- $57.9M $199.9M $122.3M $73M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $78.8M $23.7M -$8.8M -$14.6M
Ending Cash (CF) -- $136.7M $223.7M $113.4M $58.4M
 
Levered Free Cash Flow -- -$414.9M $20.4M -$94.5M $38.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$14.7M -$222.9M -$60.3M
Depreciation & Amoritzation -- -- $854K $814K $636K
Stock-Based Compensation -- $2.3M $7.1M $7.9M $9.8M
Change in Accounts Receivable -- -- $916K $5.2M -$1.7M
Change in Inventories -- -- -$328.8M $842M $30.5M
Cash From Operations -- -- -$309M $674.3M -$27.7M
 
Capital Expenditures -- $13.6M $995K $243K $1.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$995K $169K $464K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $4B $997.9M $819.2M
Long-Term Debt Repaid -- -- -$3.6B -$1.9B -$845.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$5.2M -$522K -$1.8M
Cash From Financing -- -- $397M -$784.7M -$27.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $87M -$110.3M -$55M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$310M $674M -$29M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$6.3M -$27.5M -$101.8M -$44.8M
Depreciation & Amoritzation -- $433K $764K $556K $464K
Stock-Based Compensation -- $2.3M $6.3M $5.9M $7.8M
Change in Accounts Receivable -- -$7.7M -$3M -$1.5M $4.3M
Change in Inventories -- -$722M -$101.2M $366.7M $18M
Cash From Operations -- -$704.8M -$91.9M $277M -$12.4M
 
Capital Expenditures -- $13.6M $917K $90K $1.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$11.6M -$917K $322K -$1.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.7B $2.9B $709.7M $628.1M
Long-Term Debt Repaid -- -$1.1B -$2.8B -$1.1B -$635.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $229.5M -$751K -$342K -$150K
Cash From Financing -- $802.3M $122.1M -$304.2M -$7.9M
 
Beginning Cash (CF) -- $137.7M $630.1M $405.5M $231.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $85.9M $29.2M -$26.9M -$21.5M
Ending Cash (CF) -- $223.6M $659.4M $378.6M $210M
 
Levered Free Cash Flow -- -$718.4M -$92.8M $276.9M -$13.6M

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

GET BETTER TRADE IDEAS

Popular

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 26

Power Solutions International [PSIX] is down 9.94% over the past day.

Buy
65
TSLL alert for Dec 26

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 2.33% over the past day.

Buy
75
SMLR alert for Dec 26

Semler Scientific [SMLR] is down 1.36% over the past day.

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

Show me the best stock