Financhill
Buy
86

OPOF Quote, Financials, Valuation and Earnings

Last price:
$37.03
Seasonality move :
-2.67%
Day range:
$35.45 - $37.67
52-week range:
$13.49 - $37.67
Dividend yield:
1.49%
P/E ratio:
19.97x
P/S ratio:
3.09x
P/B ratio:
1.68x
Volume:
26.3K
Avg. volume:
27.4K
1-year change:
142.19%
Market cap:
$191.6M
Revenue:
$61.6M
EPS (TTM):
$1.88
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $48.5M $53.7M $56.3M $61.9M $61.6M
Revenue Growth (YoY) 1.26% 10.68% 4.8% 9.95% -0.36%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26.2M $26.1M $28M $32.3M $31.7M
Other Inc / (Exp) $264K -- -$1.9M -$134K --
Operating Expenses $26.5M $26.1M $29.7M $32.5M $31.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $5.9M $9.7M $10.6M $9.1M $11.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $521K $1.3M $1.5M $1.3M $1.9M
Net Income to Company $5.4M $8.4M $9.1M $7.7M $9.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.4M $8.4M $9.1M $7.7M $9.5M
 
Basic EPS (Cont. Ops) $1.03 $1.61 $1.80 $1.54 $1.88
Diluted EPS (Cont. Ops) $1.03 $1.61 $1.80 $1.54 $1.88
Weighted Average Basic Share $5.2M $5.2M $5.1M $5M $5.1M
Weighted Average Diluted Share $5.2M $5.2M $5.1M $5M $5.1M
 
EBITDA -- -- -- -- --
EBIT $11.2M $13.2M $14.2M $27.5M $35.6M
 
Revenue (Reported) $48.5M $53.7M $56.3M $61.9M $61.6M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $11.2M $13.2M $14.2M $27.5M $35.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $13.1M $13.3M $14.3M $15.3M $15.5M
Revenue Growth (YoY) 11.39% 1.52% 8.15% 6.9% 1.06%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.5M $6.6M $7.4M $8.3M $8.7M
Other Inc / (Exp) $79K -- -$1.9M -- --
Operating Expenses $7M $6.6M $9.1M $8.3M $8.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $456K $1.9M $3.1M $1.8M $3.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$89K $173K $471K $301K $438K
Net Income to Company $545K $1.7M $2.6M $1.5M $2.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $545K $1.7M $2.6M $1.5M $2.9M
 
Basic EPS (Cont. Ops) $0.10 $0.32 $0.53 $0.29 $0.57
Diluted EPS (Cont. Ops) $0.10 $0.32 $0.53 $0.29 $0.57
Weighted Average Basic Share $5.2M $5.2M $5M $5M $5.1M
Weighted Average Diluted Share $5.2M $5.2M $5M $5M $5.1M
 
EBITDA -- -- -- -- --
EBIT $1.5M $2.8M $4.3M $7.9M $9.5M
 
Revenue (Reported) $13.1M $13.3M $14.3M $15.3M $15.5M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.5M $2.8M $4.3M $7.9M $9.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $48.5M $53.7M $56.3M $61.9M $61.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26.2M $26.1M $28M $32.3M $31.7M
Other Inc / (Exp) $264K -- -$1.9M -$134K --
Operating Expenses $26.5M $26.1M $29.7M $32.5M $31.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $5.9M $9.7M $10.6M $9.1M $11.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $521K $1.3M $1.5M $1.3M $1.9M
Net Income to Company $5.4M $8.4M $9.1M $7.7M $9.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.4M $8.4M $9.1M $7.7M $9.5M
 
Basic EPS (Cont. Ops) $1.03 $1.61 $1.80 $1.54 $1.88
Diluted EPS (Cont. Ops) $1.03 $1.61 $1.80 $1.54 $1.88
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $11.2M $13.2M $14.2M $27.5M $35.6M
 
Revenue (Reported) $48.5M $53.7M $56.3M $61.9M $61.6M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $11.2M $13.2M $14.2M $27.5M $35.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $53.7M $56.3M $61.9M $61.6M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26.1M $28M $32.3M $31.7M --
Other Inc / (Exp) -- -$1.9M -$134K -- --
Operating Expenses $26.1M $29.7M $32.5M $31.7M --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $9.7M $10.6M $9.1M $11.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M $1.5M $1.3M $1.9M --
Net Income to Company $8.4M $9.1M $7.7M $9.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.4M $9.1M $7.7M $9.5M --
 
Basic EPS (Cont. Ops) $1.61 $1.80 $1.54 $1.88 --
Diluted EPS (Cont. Ops) $1.61 $1.80 $1.54 $1.88 --
Weighted Average Basic Share $21M $20.3M $20.1M $20.3M --
Weighted Average Diluted Share $21M $20.3M $20.1M $20.3M --
 
EBITDA -- -- -- -- --
EBIT $13.2M $14.2M $27.5M $35.6M --
 
Revenue (Reported) $53.7M $56.3M $61.9M $61.6M --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $13.2M $14.2M $27.5M $35.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $120.4M $177.5M $19.3M $80.3M $139.3M
Short Term Investments $186.4M $234.3M $225.5M $202.2M $218.1M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $306.8M $422.2M $244.8M $283M $358.1M
 
Property Plant And Equipment $33.6M $32.1M $31M $29.9M $29.2M
Long-Term Investments $186.4M $234.3M $225.5M $202.2M $218.1M
Goodwill $1.7M $1.7M $1.7M $1.7M $1.7M
Other Intangibles $319K $275K $231K $187K $143K
Other Long-Term Assets -- -- -- -- --
Total Assets $1.2B $1.3B $1.4B $1.4B $1.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $2M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.6M $4.5M $16.4M $2.4M $4M
 
Long-Term Debt $1.4M $29.4M $75.6M $99.1M $69.8M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.2B $1.3B $1.3B $1.3B
 
Common Stock $26M $26M $24.8M $24.9M $25.1M
Other Common Equity Adj $4.1M $1.7M -$20.8M -$17.5M -$17.1M
Common Equity $117.1M $120.8M $98.7M $106.8M $114M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $117.1M $120.8M $98.7M $106.8M $114M
 
Total Liabilities and Equity $1.2B $1.3B $1.4B $1.4B $1.5B
Cash and Short Terms $306.8M $411.8M $244.8M $282.5M $357.4M
Total Debt $1.4M $29.4M $75.6M $99.1M $71.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $120.4M $177.5M $19.3M $80.3M $139.3M
Short Term Investments $186.4M $234.3M $225.5M $202.2M $218.1M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $306.8M $422.2M $244.8M $283M $358.1M
 
Property Plant And Equipment $33.6M $32.1M $31M $29.9M $29.2M
Long-Term Investments $186.4M $234.3M $225.5M $202.2M $218.1M
Goodwill $1.7M $1.7M $1.7M $1.7M $1.7M
Other Intangibles $319K $275K $231K $187K $143K
Other Long-Term Assets -- -- -- -- --
Total Assets $1.2B $1.3B $1.4B $1.4B $1.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $2M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.6M $4.5M $16.4M $2.4M $4M
 
Long-Term Debt $1.4M $29.4M $75.6M $99.1M $69.8M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.2B $1.3B $1.3B $1.3B
 
Common Stock $26M $26M $24.8M $24.9M $25.1M
Other Common Equity Adj $4.1M $1.7M -$20.8M -$17.5M -$17.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $117.1M $120.8M $98.7M $106.8M $114M
 
Total Liabilities and Equity $1.2B $1.3B $1.4B $1.4B $1.5B
Cash and Short Terms $306.8M $411.8M $244.8M $282.5M $357.4M
Total Debt $1.4M $29.4M $75.6M $99.1M $71.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $5.4M $8.4M $9.1M $7.7M $9.5M
Depreciation & Amoritzation $2.5M $2.4M $2.4M $2.6M $2.5M
Stock-Based Compensation $261K $294K $416K $546K $462K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$8.6M $23.2M $17.6M $11M $14.6M
 
Capital Expenditures $924K $1.5M $1.4M $1.1M $1.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$122.2M -$60.7M -$213.4M -$32.3M $50.7M
 
Dividends Paid (Ex Special Dividend) -$2.5M -$2.6M -$2.6M -$2.8M -$2.8M
Special Dividend Paid
Long-Term Debt Issued $62.6M $29.3M $118.1M $457.3M $104.3M
Long-Term Debt Repaid -$71M -$28.1M -$72.5M -$434M -$133.8M
Repurchase of Common Stock -- -$150K -$6.7M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $161.4M $105M $27.2M $81.1M -$6.1M
 
Beginning Cash (CF) $89.9M $120.4M $187.9M $21.1M $80.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $30.6M $67.5M -$168.7M $59.7M $59.2M
Ending Cash (CF) $120.4M $187.9M $19.3M $80.8M $140M
 
Levered Free Cash Flow -$9.6M $21.7M $16.2M $9.9M $13.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $545K $1.7M $2.6M $1.5M $2.9M
Depreciation & Amoritzation $646K $613K $633K $614K $514K
Stock-Based Compensation $62K $80K $121K $127K $127K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $717K $5.6M $3.8M $3M $3.3M
 
Capital Expenditures $166K $384K $385K $168K -$704K
Cash Acquisitions -- -- -- -- --
Cash From Investing $19.4M -$27.2M -$70.6M $5.1M -$13.8M
 
Dividends Paid (Ex Special Dividend) -$628K -$682K -$652K -$706K -$711K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $96K -- $118.1M $109.5M --
Long-Term Debt Repaid -$47.3M -$418K -$72M -$109.5M --
Repurchase of Common Stock -- -$150K -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$31.5M $25.2M $31.6M -$6.8M -$26.4M
 
Beginning Cash (CF) $131.9M $184.3M $54.5M $79.5M $176.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.4M $3.6M -$35.3M $1.3M -$36.8M
Ending Cash (CF) $120.4M $187.9M $19.3M $80.8M $140M
 
Levered Free Cash Flow $551K $5.2M $3.4M $2.8M $4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $5.4M $8.4M $9.1M $7.7M $9.5M
Depreciation & Amoritzation $2.5M $2.4M $2.4M $2.6M $2.5M
Stock-Based Compensation $261K $294K $416K $546K $462K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$8.6M $23.2M $17.6M $11M $14.6M
 
Capital Expenditures $924K $1.5M $1.4M $1.1M $1.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$122.2M -$60.7M -$213.4M -$32.3M $50.7M
 
Dividends Paid (Ex Special Dividend) -$2.5M -$2.6M -$2.6M -$2.8M -$2.8M
Special Dividend Paid
Long-Term Debt Issued $62.6M -- $118.1M $457.3M $104.3M
Long-Term Debt Repaid -$71M -$28.1M -$72.5M -$434M -$133.8M
Repurchase of Common Stock -- -$150K -$6.7M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $161.4M $105M $27.2M $81.1M -$6.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $30.6M $67.5M -$168.7M $59.7M $59.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$9.6M $21.7M $16.2M $9.9M $13.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $8.4M $9.1M $7.7M $9.5M --
Depreciation & Amoritzation $2.4M $2.4M $2.6M $2.5M --
Stock-Based Compensation $294K $416K $546K $462K --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $23.2M $17.6M $11M $14.6M --
 
Capital Expenditures $1.5M $1.4M $1.1M $1.4M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$60.7M -$213.4M -$32.3M $50.7M --
 
Dividends Paid (Ex Special Dividend) -$2.6M -$2.6M -$2.8M -$2.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $29.3M $118.1M $457.3M $104.3M --
Long-Term Debt Repaid -$28.1M -$72.5M -$434M -$133.8M --
Repurchase of Common Stock -$150K -$6.7M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $105M $27.2M $81.1M -$6.1M --
 
Beginning Cash (CF) $637.6M $487.6M $183.8M $441.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $67.5M -$168.7M $59.7M $59.2M --
Ending Cash (CF) $705.1M $318.9M $245.4M $503M --
 
Levered Free Cash Flow $21.7M $16.2M $9.9M $13.2M --

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

GET BETTER TRADE IDEAS

Popular

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

Stock Ideas

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
33
BULZ alert for Apr 10

MicroSectors Solactive FANG & Innov 3X Levd ETN [BULZ] is down 15.35% over the past day.

Sell
31
TECS alert for Apr 10

Direxion Daily Technology Bear 3x Shares [TECS] is up 12.66% over the past day.

Sell
48
FNGA alert for Apr 10

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is down 13.3% over the past day.

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

Show me the best stock