Financhill
Buy
53

OPCH Quote, Financials, Valuation and Earnings

Last price:
$32.25
Seasonality move :
8.1%
Day range:
$31.76 - $32.44
52-week range:
$21.39 - $35.53
Dividend yield:
0%
P/E ratio:
25.81x
P/S ratio:
1.05x
P/B ratio:
3.88x
Volume:
1.2M
Avg. volume:
1.5M
1-year change:
13.8%
Market cap:
$5.2B
Revenue:
$5B
EPS (TTM):
$1.24
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3B $3.4B $3.9B $4.3B $5B
Revenue Growth (YoY) 31.26% 13.39% 14.72% 9.07% 16.18%
 
Cost of Revenues $2.4B $2.7B $3.1B $3.3B $4B
Gross Profit $682.3M $779.6M $866.9M $981.2M $1B
Gross Profit Margin 22.5% 22.67% 21.98% 22.81% 20.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $500.2M $525.7M $566.1M $607.4M $630.3M
Other Inc / (Exp) -$8.2M -$7.3M $19.3M $95.4M $10.8M
Operating Expenses $571.5M $588.8M $626.7M $666.6M $691.2M
Operating Income $110.8M $190.8M $240.2M $314.6M $321.8M
 
Net Interest Expenses $107.8M $67M $53.8M $51.2M $49M
EBT. Incl. Unusual Items -$5.2M $116.5M $205.8M $358.7M $283.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.8M -$23.4M $55.2M $91.7M $71.8M
Net Income to Company -$8.1M $139.9M $150.6M $267.1M $211.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.1M $139.9M $150.6M $267.1M $211.8M
 
Basic EPS (Cont. Ops) -$0.04 $0.78 $0.83 $1.49 $1.23
Diluted EPS (Cont. Ops) -$0.04 $0.77 $0.83 $1.48 $1.23
Weighted Average Basic Share $181M $179.9M $181.1M $179M $171.6M
Weighted Average Diluted Share $181M $181.2M $182.1M $180.4M $172.8M
 
EBITDA $180.4M $252.3M $325M $472.2M $396.1M
EBIT $102.5M $183.5M $259.6M $410M $332.6M
 
Revenue (Reported) $3B $3.4B $3.9B $4.3B $5B
Operating Income (Reported) $110.8M $190.8M $240.2M $314.6M $321.8M
Operating Income (Adjusted) $102.5M $183.5M $259.6M $410M $332.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $759.2M $915.8M $1B $1.1B $1.3B
Revenue Growth (YoY) 7.63% 20.62% 10.93% 12.82% 16.31%
 
Cost of Revenues $593.8M $714.8M $786.8M $907.6M $1.1B
Gross Profit $165.5M $200.9M $229M $238.5M $263.1M
Gross Profit Margin 21.8% 21.94% 22.54% 20.81% 19.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $120M $134M $147.9M $154.7M $168.1M
Other Inc / (Exp) -$11.2M $1.3M $1.4M $1.1M -$2.4M
Operating Expenses $136.4M $148.7M $162.4M $169.5M $183.9M
Operating Income $29.1M $52.2M $66.6M $69M $79.2M
 
Net Interest Expenses $19.5M $12.2M $13.8M $13.2M $13.2M
EBT. Incl. Unusual Items -$1.6M $41.3M $54.2M $57M $63.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M $11M $15M $12.2M $16.8M
Net Income to Company -$2.9M $30.3M $39.2M $44.8M $46.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.9M $30.3M $39.2M $44.8M $46.7M
 
Basic EPS (Cont. Ops) -$0.02 $0.17 $0.22 $0.26 $0.28
Diluted EPS (Cont. Ops) -$0.02 $0.17 $0.21 $0.26 $0.28
Weighted Average Basic Share $179.8M $180M $181.3M $173.9M $165.5M
Weighted Average Diluted Share $179.8M $181.7M $182.7M $175.6M $166.8M
 
EBITDA $35.6M $69.5M $83.3M $85.5M $93.2M
EBIT $17.9M $53.5M $68.1M $70.2M $76.8M
 
Revenue (Reported) $759.2M $915.8M $1B $1.1B $1.3B
Operating Income (Reported) $29.1M $52.2M $66.6M $69M $79.2M
Operating Income (Adjusted) $17.9M $53.5M $68.1M $70.2M $76.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.1B $3.6B $4B $4.4B $5.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4B $2.8B $3.1B $3.4B $4.1B
Gross Profit $689.7M $815.1M $895M $990.7M $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $491M $539.6M $580M $614.3M $643.6M
Other Inc / (Exp) -$20M $5.1M $19.5M $95.1M $7.3M
Operating Expenses $558.5M $601.1M $640.4M $673.7M $705.6M
Operating Income $131.2M $214M $254.6M $317M $332M
 
Net Interest Expenses $99.2M $59.8M $55.4M $50.6M $49.1M
EBT. Incl. Unusual Items $12M $159.3M $218.7M $361.5M $290.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.1M -$13.7M $59.2M $88.8M $76.4M
Net Income to Company $9M $173M $159.5M $272.7M $213.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $9M $173M $159.5M $272.7M $213.8M
 
Basic EPS (Cont. Ops) $0.05 $0.97 $0.88 $1.53 $1.27
Diluted EPS (Cont. Ops) $0.05 $0.96 $0.87 $1.52 $1.24
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $185M $286.2M $338.8M $474.4M $403.8M
EBIT $111.2M $219.1M $274.1M $412.1M $339.3M
 
Revenue (Reported) $3.1B $3.6B $4B $4.4B $5.2B
Operating Income (Reported) $131.2M $214M $254.6M $317M $332M
Operating Income (Adjusted) $111.2M $219.1M $274.1M $412.1M $339.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $759.2M $915.8M $1B $1.1B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $593.8M $714.8M $786.8M $907.6M $1.1B
Gross Profit $165.5M $200.9M $229M $238.5M $263.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $120M $134M $147.9M $154.7M $168.1M
Other Inc / (Exp) -$11.2M $1.3M $1.4M $1.1M -$2.4M
Operating Expenses $136.4M $148.7M $162.4M $169.5M $183.9M
Operating Income $29.1M $52.2M $66.6M $69M $79.2M
 
Net Interest Expenses $19.5M $12.2M $13.8M $13.2M $13.2M
EBT. Incl. Unusual Items -$1.6M $41.3M $54.2M $57M $63.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M $11M $15M $12.2M $16.8M
Net Income to Company -$2.9M $30.3M $39.2M $44.8M $46.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.9M $30.3M $39.2M $44.8M $46.7M
 
Basic EPS (Cont. Ops) -$0.02 $0.17 $0.22 $0.26 $0.28
Diluted EPS (Cont. Ops) -$0.02 $0.17 $0.21 $0.26 $0.28
Weighted Average Basic Share $179.8M $180M $181.3M $173.9M $165.5M
Weighted Average Diluted Share $179.8M $181.7M $182.7M $175.6M $166.8M
 
EBITDA $35.6M $69.5M $83.3M $85.5M $93.2M
EBIT $17.9M $53.5M $68.1M $70.2M $76.8M
 
Revenue (Reported) $759.2M $915.8M $1B $1.1B $1.3B
Operating Income (Reported) $29.1M $52.2M $66.6M $69M $79.2M
Operating Income (Adjusted) $17.9M $53.5M $68.1M $70.2M $76.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $99.3M $119.4M $294.2M $343.8M $412.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $328.3M $338.2M $377.5M $377.7M $409.7M
Inventory $158.6M $183.1M $224.3M $274M $388.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $70.8M $69.5M $98.3M $98.7M $112.2M
Total Current Assets $657M $710.3M $994.3M $1.1B $1.3B
 
Property Plant And Equipment $189.9M $186.3M $180.7M $204.8M $213.9M
Long-Term Investments -- -- -- -- --
Goodwill $1.4B $1.5B $1.5B $1.5B $1.5B
Other Intangibles $351.1M $366M $364.1M $335.4M $301M
Other Long-Term Assets $20.8M $23.7M $40.3M $42.3M $44M
Total Assets $2.6B $2.8B $3.1B $3.2B $3.4B
 
Accounts Payable $282.9M $279.2M $378.8M $426.5M $610.8M
Accrued Expenses $64.1M $71.9M $84.3M $75M $77.8M
Current Portion Of Long-Term Debt $9.3M $6M $6M $6M $6.5M
Current Portion Of Capital Lease Obligations $18.9M $19.1M $19.4M $18.3M $22M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $434M $459.7M $565.4M $618.3M $780.1M
 
Long-Term Debt $1.1B $1.1B $1.1B $1.1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.6B $1.7B $1.8B $2B
 
Common Stock $18K $18K $18K $18K $18K
Other Common Equity Adj -- -- $21.2M $15M $11M
Common Equity $1B $1.2B $1.4B $1.4B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1B $1.2B $1.4B $1.4B $1.4B
 
Total Liabilities and Equity $2.6B $2.8B $3.1B $3.2B $3.4B
Cash and Short Terms $99.3M $119.4M $294.2M $343.8M $412.6M
Total Debt $1.1B $1.1B $1.1B $1.1B $1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $109.4M $145.6M $297.8M $219.5M $171.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $323.9M $366.3M $395.2M $573.7M $476.6M
Inventory $173.6M $217.2M $249.6M $241.9M $369M
Prepaid Expenses -- -- -- -- --
Other Current Assets $57.9M $76.6M $86.9M $94.6M $82.3M
Total Current Assets $664.7M $805.7M $1B $1.1B $1.1B
 
Property Plant And Equipment $182.9M $183.7M $175.6M $208.8M $222.2M
Long-Term Investments -- -- -- -- --
Goodwill $1.4B $1.5B $1.5B $1.5B $1.6B
Other Intangibles $342.4M $358.6M $355.7M $326.8M $337M
Other Long-Term Assets $21.9M $37.7M $36M $44M $44M
Total Assets $2.6B $2.9B $3.1B $3.2B $3.3B
 
Accounts Payable $290.9M $356.1M $448.9M $485.7M $528.8M
Accrued Expenses $57.7M $85.3M $96.3M $83.4M $106.2M
Current Portion Of Long-Term Debt $11.8M $6M $6M $6M $6.5M
Current Portion Of Capital Lease Obligations $19M $18.7M $18.8M $19.2M $22.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $420.2M $508.1M $618.6M $637M $713.7M
 
Long-Term Debt $1.1B $1.1B $1.1B $1.1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.7B $1.8B $1.8B $2B
 
Common Stock $18K $18K $18K $18K $18K
Other Common Equity Adj -- -- -- $16.5M $8.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1B $1.2B $1.4B $1.4B $1.4B
 
Total Liabilities and Equity $2.6B $2.9B $3.1B $3.2B $3.3B
Cash and Short Terms $109.4M $145.6M $297.8M $219.5M $171.4M
Total Debt $1.1B $1.1B $1.1B $1.1B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$8.1M $139.9M $150.6M $267.1M $211.8M
Depreciation & Amoritzation $77.9M $68.8M $65.4M $62.2M $63.5M
Stock-Based Compensation $2.9M $9.6M $16.8M $30.5M $36.1M
Change in Accounts Receivable -$3.9M -$4.3M -$36.9M $224K -$32.1M
Change in Inventories -$42.7M -$22.7M -$41M -$51M -$114.1M
Cash From Operations $127.4M $208.6M $267.5M $371.3M $323.4M
 
Capital Expenditures $26.9M $25.6M $35.4M $41.9M $35.6M
Cash Acquisitions -- -$85.9M -$87.4M -$12.5M --
Cash From Investing -$26.3M -$111.5M -$108.1M -$56.5M -$36.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $855.1M -- -- $50M
Long-Term Debt Repaid -$183.3M -$919.2M -$6M -$6M -$6.4M
Repurchase of Common Stock -- -- -- -$250.3M -$252.7M
Other Financing Activities -$3.6M -$12.8M -- -$5.8M $3.3M
Cash From Financing -$68.8M -$76.9M $15.3M -$265.1M -$218.2M
 
Beginning Cash (CF) $67.1M $99.3M $119.4M $294.2M $343.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $32.2M $20.2M $174.8M $49.7M $68.7M
Ending Cash (CF) $99.3M $119.4M $294.2M $343.8M $412.6M
 
Levered Free Cash Flow $100.5M $182.9M $232.2M $329.4M $287.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2.9M $30.3M $39.2M $44.8M $46.7M
Depreciation & Amoritzation $17.7M $16M $15.2M $15.3M $16.4M
Stock-Based Compensation $1.2M $4.2M $6M $9.6M $8.8M
Change in Accounts Receivable $4.5M -$28.8M -$17.8M -$196M -$56.8M
Change in Inventories -$15M -$34.1M -$25.4M $32.1M $21.8M
Cash From Operations $18.4M $32.7M $89.8M -$68.8M -$7.2M
 
Capital Expenditures $3.1M $5.4M $5.8M $5.8M $9.4M
Cash Acquisitions -- -- -- -- -$117.3M
Cash From Investing -$3.1M -$5.4M -$5.8M -$5.8M -$126.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $355.2M -- -- -- --
Long-Term Debt Repaid -$355M -$1.5M -$1.5M -$1.5M -$1.6M
Repurchase of Common Stock -- -- -$75M -$40.1M -$100.2M
Other Financing Activities -$5.3M -- -$2M -- $1.9M
Cash From Financing -$5.2M -$1.1M -$80.4M -$49.7M -$107.3M
 
Beginning Cash (CF) $99.3M $119.4M $294.2M $343.8M $412.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.1M $26.2M $3.6M -$124.3M -$241.2M
Ending Cash (CF) $109.4M $145.6M $297.8M $219.5M $171.4M
 
Levered Free Cash Flow $15.3M $27.3M $84M -$74.6M -$16.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $9M $173M $159.5M $272.7M $213.8M
Depreciation & Amoritzation $73.8M $67.1M $64.7M $62.3M $64.6M
Stock-Based Compensation $3.4M $12.5M $18.6M $34.1M $35.3M
Change in Accounts Receivable $13.3M -$37.5M -$25.9M -$178M $107.1M
Change in Inventories -$34.5M -$41.8M -$32.3M $6.4M -$124.4M
Cash From Operations $127.4M $222.9M $324.6M $212.8M $385M
 
Capital Expenditures $24.6M $27.9M $35.8M $41.9M $39.2M
Cash Acquisitions -- -$85.9M -$87.4M -$12.5M -$117.3M
Cash From Investing -$24.1M -$113.8M -$108.5M -$56.6M -$157.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $355.2M -- -- -- --
Long-Term Debt Repaid -$535.9M -$565.7M -$6M -$6M -$6.5M
Repurchase of Common Stock -- -- -$75M -$215.3M -$312.9M
Other Financing Activities -$9M -- -- -- $5.3M
Cash From Financing -$71.1M -$72.9M -$64M -$234.5M -$275.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $32.1M $36.2M $152.2M -$78.3M -$48.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $102.7M $195M $288.9M $170.8M $345.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2.9M $30.3M $39.2M $44.8M $46.7M
Depreciation & Amoritzation $17.7M $16M $15.2M $15.3M $16.4M
Stock-Based Compensation $1.2M $4.2M $6M $9.6M $8.8M
Change in Accounts Receivable $4.5M -$28.8M -$17.8M -$196M -$56.8M
Change in Inventories -$15M -$34.1M -$25.4M $32.1M $21.8M
Cash From Operations $18.4M $32.7M $89.8M -$68.8M -$7.2M
 
Capital Expenditures $3.1M $5.4M $5.8M $5.8M $9.4M
Cash Acquisitions -- -- -- -- -$117.3M
Cash From Investing -$3.1M -$5.4M -$5.8M -$5.8M -$126.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $355.2M -- -- -- --
Long-Term Debt Repaid -$355M -$1.5M -$1.5M -$1.5M -$1.6M
Repurchase of Common Stock -- -- -$75M -$40.1M -$100.2M
Other Financing Activities -$5.3M -- -$2M -- $1.9M
Cash From Financing -$5.2M -$1.1M -$80.4M -$49.7M -$107.3M
 
Beginning Cash (CF) $99.3M $119.4M $294.2M $343.8M $412.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.1M $26.2M $3.6M -$124.3M -$241.2M
Ending Cash (CF) $109.4M $145.6M $297.8M $219.5M $171.4M
 
Levered Free Cash Flow $15.3M $27.3M $84M -$74.6M -$16.6M

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

GET BETTER TRADE IDEAS

Popular

Why Is Planet Labs Stock Up Today?
Why Is Planet Labs Stock Up Today?

Planet Labs (NYSE: PL) opened Friday trading with an unmistakable…

Is Coherent Stock Breaking Out?
Is Coherent Stock Breaking Out?

Coherent (NYSE: COHR) has spent the better part of two years…

What Is The Long-term Outlook for AMC Stock?
What Is The Long-term Outlook for AMC Stock?

Meme stock extraordinaire AMC Entertainment Holdings, Inc. (NYSE:AMC) has long…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 53x

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
45
Is AAPL Stock a Buy?

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

Alerts

Buy
93
AVAV alert for Jun 28

AeroVironment [AVAV] is up 2.13% over the past day.

Buy
74
AEVA alert for Jun 28

Aeva Technologies [AEVA] is up 8.52% over the past day.

Buy
88
TSSI alert for Jun 27

TSS [TSSI] is down 2.73% over the past day.

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

Show me the best stock