Financhill
Sell
44

OPHLY Quote, Financials, Valuation and Earnings

Last price:
$3.62
Seasonality move :
1.1%
Day range:
$3.67 - $3.71
52-week range:
$3.21 - $5.20
Dividend yield:
4.87%
P/E ratio:
15.56x
P/S ratio:
1.61x
P/B ratio:
1.00x
Volume:
245.9K
Avg. volume:
244K
1-year change:
-20.77%
Market cap:
$5.2B
Revenue:
$3.2B
EPS (TTM):
$0.24
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.9B $3.2B $3.3B $3.5B $3.2B
Revenue Growth (YoY) 8.44% 10.33% 2.88% 5.19% -8.24%
 
Cost of Revenues $807.2M $833M $815.1M $881M $971.3M
Gross Profit $2.1B $2.4B $2.5B $2.6B $2.2B
Gross Profit Margin 72.33% 74.12% 75.39% 74.71% 69.61%
 
R&D Expenses $588.5M $675.9M $706.1M $777.4M $983.9M
Selling, General & Admin $653.1M $686.4M $662.7M $694.9M $825.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.2B $1.5B $1.4B $1.5B $1.8B
Operating Income $927.6M $919.2M $1.1B $1.1B $392.3M
 
Net Interest Expenses -- -- -- -- $3.6M
EBT. Incl. Unusual Items $951.7M $935.5M $1.1B $1.1B $389.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $239.5M $216.8M $226.8M $247.4M $60.2M
Net Income to Company $951.7M $935.5M $1.1B $1.1B $389.5M
 
Minority Interest in Earnings -$679.2K -$1.5M -$1.4M -$429.7K -$781.3K
Net Income to Common Excl Extra Items $711.5M $717.2M $834.8M $886.9M $328.6M
 
Basic EPS (Cont. Ops) $0.48 $0.48 $0.57 $0.62 $0.23
Diluted EPS (Cont. Ops) $0.48 $0.48 $0.57 $0.62 $0.23
Weighted Average Basic Share $1.5B $1.5B $1.5B $1.4B $1.4B
Weighted Average Diluted Share $1.5B $1.5B $1.5B $1.4B $1.4B
 
EBITDA $1.1B $1.1B $1.2B $1.3B $601M
EBIT $953M $943.3M $1.1B $1.1B $424.4M
 
Revenue (Reported) $2.9B $3.2B $3.3B $3.5B $3.2B
Operating Income (Reported) $927.6M $919.2M $1.1B $1.1B $392.3M
Operating Income (Adjusted) $953M $943.3M $1.1B $1.1B $424.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $808.7M $856.4M $867.6M $888.5M $880M
Revenue Growth (YoY) 15.26% 5.9% 1.31% 2.41% 0.61%
 
Cost of Revenues $233.5M $220.5M $213.3M $207.9M $300.5M
Gross Profit $575.1M $635.9M $654.3M $680.6M $579.5M
Gross Profit Margin 71.12% 74.25% 75.41% 76.6% 65.85%
 
R&D Expenses $173.4M $148.8M $186.9M $183.8M $250.9M
Selling, General & Admin $176.2M $174.5M $164.6M $174M $231.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $289.9M $424.8M $354.1M $358.3M $482M
Operating Income $285.2M $211.1M $300.2M $322.3M $97.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $296.7M $221M $307.6M $325.1M $114.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $41.5M $59.7M $70.8M $80.6M $16.5M
Net Income to Company $304.8M $203.9M $295.8M $310.1M --
 
Minority Interest in Earnings -$76.6K -$44K -$482.3K -$250.6K $426.2K
Net Income to Common Excl Extra Items $255.1M $161.2M $236.3M $244.2M $98M
 
Basic EPS (Cont. Ops) $0.17 $0.11 $0.16 $0.17 $0.07
Diluted EPS (Cont. Ops) $0.17 $0.11 $0.16 $0.17 $0.07
Weighted Average Basic Share $1.5B $1.5B $1.5B $1.4B $1.4B
Weighted Average Diluted Share $1.5B $1.5B $1.5B $1.4B $1.4B
 
EBITDA $335.4M $249.8M $339.3M $362M $169.8M
EBIT $296.6M $211.1M $308.6M $332.5M $109.7M
 
Revenue (Reported) $808.7M $856.4M $867.6M $888.5M $880M
Operating Income (Reported) $285.2M $211.1M $300.2M $322.3M $97.5M
Operating Income (Adjusted) $296.6M $211.1M $308.6M $332.5M $109.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.9B $3.2B $3.3B $3.5B $3.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $807.7M $832.6M $814M $880.6M $980.2M
Gross Profit $2.1B $2.4B $2.5B $2.6B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $589.3M $672.7M $705.4M $774.8M $994.8M
Selling, General & Admin $653.7M $686M $662.5M $693.9M $834.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.2B $1.5B $1.4B $1.5B $1.9B
Operating Income $927.9M $922.1M $1B $1.1B $401.6M
 
Net Interest Expenses -- -- -- -- $3.8M
EBT. Incl. Unusual Items $952M $938.6M $1.1B $1.1B $398.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $239.2M $217.3M $225.4M $249.4M $62.4M
Net Income to Company $951.7M $935.5M $1.1B $1.1B --
 
Minority Interest in Earnings -$666K -$1.5M -$1.4M -$424.4K -$781.4K
Net Income to Common Excl Extra Items $712.1M $719.9M $830.9M $888.9M $335.5M
 
Basic EPS (Cont. Ops) $0.48 $0.48 $0.57 $0.62 $0.24
Diluted EPS (Cont. Ops) $0.48 $0.48 $0.57 $0.62 $0.24
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.1B $1.1B $1.2B $1.3B $612M
EBIT $953.3M $936.5M $1.1B $1.1B $434.1M
 
Revenue (Reported) $2.9B $3.2B $3.3B $3.5B $3.2B
Operating Income (Reported) $927.9M $922.1M $1B $1.1B $401.6M
Operating Income (Adjusted) $953.3M $936.5M $1.1B $1.1B $434.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.4B $2.5B $2.7B $1.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $635.7M $615M $667.3M $490.8M --
Gross Profit $1.8B $1.9B $2.1B $1.1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $445.3M $483M $534.4M $436M --
Selling, General & Admin $517.5M $485.8M $512.1M $410.4M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $972.8M $1B $849.6M --
Operating Income $741.1M $899.5M $1B $294.4M --
 
Net Interest Expenses -- $970K -- -- --
EBT. Incl. Unusual Items $760.6M $912.7M $1B $327.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $177.2M $209.8M $256M $70.8M --
Net Income to Company $742M $882.2M $997.6M -- --
 
Minority Interest in Earnings -$445.5K -$1.3M -$451.4K $156.7K --
Net Income to Common Excl Extra Items $583M $701.7M $771.5M $257.1M --
 
Basic EPS (Cont. Ops) $0.39 $0.48 $0.53 $0.18 --
Diluted EPS (Cont. Ops) $0.39 $0.48 $0.53 $0.18 --
Weighted Average Basic Share $4.5B $4.4B $4.3B $2.8B --
Weighted Average Diluted Share $4.5B $4.4B $4.3B $2.8B --
 
EBITDA $871.9M $1B $1.1B $412.1M --
EBIT $754.1M $917.4M $1B $323.9M --
 
Revenue (Reported) $2.4B $2.5B $2.7B $1.6B --
Operating Income (Reported) $741.1M $899.5M $1B $294.4M --
Operating Income (Adjusted) $754.1M $917.4M $1B $323.9M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $553.4M $566.2M $721.5M $1.1B $1.4B
Short Term Investments $398.2M $392.1M $511.5M $254.1M $38.8M
Accounts Receivable, Net $763.9M $817.6M $858.5M $899M $902.4M
Inventory $354.9M $342.6M $336.3M $321.3M $500.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $174.5M $185.9M $162.1M $160.6M $232.8M
Total Current Assets $2.2B $2.3B $2.6B $2.7B $3B
 
Property Plant And Equipment $1B $918.7M $813.7M $692.1M $706.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- $141.6M
Other Intangibles $619M $530.4M $518.9M $378.5M $2.2B
Other Long-Term Assets $23.5M $25.9M $24.9M $18.5M $29.9M
Total Assets $6.8B $6.1B $6.6B $6B $7.1B
 
Accounts Payable $355M $407.1M $501.3M $401M $597M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $18.3M $18.9M $18.7M $15.3M $21.2M
Other Current Liabilities $110.3M $95.8M $138.2M $107.4M $135.3M
Total Current Liabilities $849.7M $540.1M $922.6M $684.6M $991.1M
 
Long-Term Debt -- -- -- -- $701.7M
Capital Leases -- -- -- -- --
Total Liabilities $958M $635.2M $1B $760.2M $1.8B
 
Common Stock $157.4M $142.2M $130.3M $114.7M $116M
Other Common Equity Adj -- -- -- -- --
Common Equity $5.7B $5.4B $5.6B $5.2B $5.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $50.9M $47.3M $44.6M $37.3M $38.4M
Total Equity $5.8B $5.4B $5.6B $5.3B $5.3B
 
Total Liabilities and Equity $6.8B $6.1B $6.6B $6B $7.1B
Cash and Short Terms $951.6M $958.3M $1.2B $1.4B $1.4B
Total Debt -- -- -- -- $902.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $553.4M $566.2M $721.5M $1.1B $1.4B
Short Term Investments $398.2M $392.1M $511.5M $254.1M $38.8M
Accounts Receivable, Net $763.9M $817.6M $858.5M $899M $902.4M
Inventory $354.9M $342.6M $336.3M $321.3M $500.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $174.5M $185.9M $162.1M $160.6M $232.8M
Total Current Assets $2.2B $2.3B $2.6B $2.7B $3B
 
Property Plant And Equipment $1B $918.7M $813.7M $692.1M $706.5M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- $141.6M
Other Intangibles $619M $530.4M $518.9M $378.5M $2.2B
Other Long-Term Assets $23.5M $25.9M $24.9M $18.5M $29.9M
Total Assets $6.8B $6.1B $6.6B $6B $7.1B
 
Accounts Payable $355M $407.1M $501.3M $401M $597M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $18.3M $18.9M $18.7M $15.3M $21.2M
Other Current Liabilities $110.3M $95.8M $138.2M $107.4M $135.3M
Total Current Liabilities $849.7M $540.1M $922.6M $684.6M $991.1M
 
Long-Term Debt -- -- -- -- $701.7M
Capital Leases -- -- -- -- --
Total Liabilities $958M $635.2M $1B $760.2M $1.8B
 
Common Stock $157.4M $142.2M $130.3M $114.7M $116M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $50.9M $47.3M $44.6M $37.3M $38.4M
Total Equity $5.8B $5.4B $5.6B $5.3B $5.3B
 
Total Liabilities and Equity $6.8B $6.1B $6.6B $6B $7.1B
Cash and Short Terms $951.6M $958.3M $1.2B $1.4B $1.4B
Total Debt -- -- -- -- $902.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $951.7M $935.5M $1.1B $1.1B $389.5M
Depreciation & Amoritzation $149.2M $157.9M $129.2M $125.7M $176.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$67.7M -$136.1M -$107.5M -$137.1M $48.5M
Change in Inventories -$57.6M -$21.9M -$21.8M -$23.7M $81.6M
Cash From Operations $697.8M $550.7M $1.2B $766.9M $541.4M
 
Capital Expenditures $191.4M $109.4M $107.4M $144.3M $52.5M
Cash Acquisitions -- -- -- -- -$2.4B
Cash From Investing -$543.2M $53.8M -$742.5M $333.2M -$898M
 
Dividends Paid (Ex Special Dividend) -$211.8M -$246.4M -$220.3M -$257.7M -$246.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $984.8M
Long-Term Debt Repaid -- -- -- -- -$98.5M
Repurchase of Common Stock -$28.3K -$267.3M -$7.4K -$346.6M -$6.6K
Other Financing Activities -- -- -$14.8K -$6.9K --
Cash From Financing -$233.5M -$536.6M -$240.6M -$622.6M $619.1M
 
Beginning Cash (CF) $650.9M $543.8M $511.8M $666.2M $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$78.9M $68M $199M $477.4M $262.4M
Ending Cash (CF) $575.9M $615.6M $711.9M $1.2B $1.3B
 
Levered Free Cash Flow $506.4M $441.4M $1.1B $622.5M $488.9M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $101.6M $141.1M $193.5M $180.7M $137.1M
Depreciation & Amoritzation $34.9M $36.1M $42.8M $37.4M $34.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $47.4M $40.2M $20.9M $61.5M $97.9M
Change in Inventories -$8.9M -$3.3M -$23.6M -$1.1M -$14.7M
Cash From Operations $220.8M $237.9M $309.7M $365.8M $350.4M
 
Capital Expenditures $32.5M $43.9M $19.5M $36.1M $74.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$189.3M -$486M -$105.1M -$424.3M $202M
 
Dividends Paid (Ex Special Dividend) -$6.6M -$3.4M -$10.1M -$16M -$12.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$129.7K $430 -$131.3M -$310 -$94.3M
Other Financing Activities -$18.4K -- -- -$14.8K --
Cash From Financing -$12.5M -$7.3M -$147.4M -$21.6M -$112.3M
 
Beginning Cash (CF) $617.2M $837.6M $549.6M $770.3M $692.5M
Foreign Exchange Rate Adjustment -$1.6M $3.4M $2M $147.7K $3.7M
Additions / Reductions $19M -$255.3M $57.2M -$80.1M $440.1M
Ending Cash (CF) $634.9M $575.9M $615.6M $711.9M $1.2B
 
Levered Free Cash Flow $188.4M $194M $290.3M $329.7M $275.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $912.2M $883.1M $1.1B $1.2B --
Depreciation & Amoritzation $148M $151.2M $134.6M $128.3M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$60.6M -$116.9M -$148M -$173.5M --
Change in Inventories -$63.2M -$1.7M -$44.3M -$10.1M --
Cash From Operations $680.7M $479M $1.1B $782.3M --
 
Capital Expenditures $180M $133.9M $90.7M $105.8M $87.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$246.6M -$327.1M -$423.2M -$293.1M --
 
Dividends Paid (Ex Special Dividend) -$214.9M -$239.7M -$214.4M -$260.8M -$135M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$158.4K -$136M -$131.3M -$252.3M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$238.7M -$396.4M -$366.4M -$532M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $195.5M -$244.6M $336.3M -$42.7M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $500.8M $345.1M $1B $676.5M --
Period Ending 2021-07-17 2022-07-17 2023-07-17 2024-07-17
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
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 -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

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

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock