Financhill
Sell
37

OGN Quote, Financials, Valuation and Earnings

Last price:
$9.02
Seasonality move :
2.37%
Day range:
$8.53 - $9.16
52-week range:
$8.05 - $23.10
Dividend yield:
12.79%
P/E ratio:
3.04x
P/S ratio:
0.36x
P/B ratio:
4.20x
Volume:
9.1M
Avg. volume:
6.4M
1-year change:
-57.06%
Market cap:
$2.3B
Revenue:
$6.4B
EPS (TTM):
$2.88
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.5B $6.3B $6.2B $6.3B $6.4B
Revenue Growth (YoY) -16.01% -3.49% -2.06% 1.44% 2.24%
 
Cost of Revenues $2.1B $2.4B $2.3B $2.5B $2.7B
Gross Profit $4.4B $3.9B $3.9B $3.7B $3.7B
Gross Profit Margin 67.56% 62.22% 62.84% 59.84% 58.02%
 
R&D Expenses $210M $339M $471M $528M $469M
Selling, General & Admin $1.4B $1.7B $1.7B $1.9B $1.8B
Other Inc / (Exp) -$95M -$128M -$161M -$127M -$159M
Operating Expenses $1.6B $2B $2.2B $2.4B $2.2B
Operating Income $2.8B $1.9B $1.7B $1.3B $1.5B
 
Net Interest Expenses -- $258M $422M $527M $520M
EBT. Incl. Unusual Items $2.8B $1.5B $1.1B $673M $807M
Earnings of Discontinued Ops. -$96M -- -- -- --
Income Tax Expense $496M $178M $205M -$350M -$57M
Net Income to Company $2.3B $1.4B $917M $1B $864M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.2B $1.4B $917M $1B $864M
 
Basic EPS (Cont. Ops) $8.53 $5.33 $3.61 $4.01 $3.36
Diluted EPS (Cont. Ops) $8.53 $5.31 $3.59 $3.99 $3.33
Weighted Average Basic Share $253.1M $253.5M $254.1M $255.2M $257M
Weighted Average Diluted Share $253.1M $254.2M $255.2M $256.3M $259.2M
 
EBITDA $2.9B $2B $1.8B $1.4B $1.6B
EBIT $2.8B $1.8B $1.5B $1.2B $1.3B
 
Revenue (Reported) $6.5B $6.3B $6.2B $6.3B $6.4B
Operating Income (Reported) $2.8B $1.9B $1.7B $1.3B $1.5B
Operating Income (Adjusted) $2.8B $1.8B $1.5B $1.2B $1.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.5B $1.6B $1.5B $1.6B $1.5B
Revenue Growth (YoY) -15.39% 4.05% -1.85% 5.46% -6.72%
 
Cost of Revenues $591M $561M $580M $665M $672M
Gross Profit $915M $1B $958M $957M $841M
Gross Profit Margin 60.76% 64.2% 62.29% 59% 55.59%
 
R&D Expenses $67M $96M $129M $112M $96M
Selling, General & Admin $382M $371M $435M $431M $420M
Other Inc / (Exp) $1M $4M -$27M -$47M -$100M
Operating Expenses $449M $467M $564M $543M $516M
Operating Income $466M $539M $394M $414M $325M
 
Net Interest Expenses -- $97M $132M $131M $124M
EBT. Incl. Unusual Items $467M $442M $235M $236M $101M
Earnings of Discontinued Ops. $4M -- -- -- --
Income Tax Expense $72M $94M $58M $35M $14M
Net Income to Company $395M $348M $177M $201M $87M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $399M $348M $177M $201M $87M
 
Basic EPS (Cont. Ops) $1.58 $1.37 $0.70 $0.78 $0.34
Diluted EPS (Cont. Ops) $1.58 $1.36 $0.69 $0.78 $0.33
Weighted Average Basic Share $253.1M $253.6M $254.4M $255.7M $257.9M
Weighted Average Diluted Share $253.1M $255.1M $256.2M $258.4M $261M
 
EBITDA $505M $592M $424M $432M $309M
EBIT $467M $539M $367M $367M $225M
 
Revenue (Reported) $1.5B $1.6B $1.5B $1.6B $1.5B
Operating Income (Reported) $466M $539M $394M $414M $325M
Operating Income (Adjusted) $467M $539M $367M $367M $225M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $6.3B $6.4B $6.1B $6.3B $6.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $2.4B $2.3B $2.6B $2.7B
Gross Profit $4.1B $4B $3.8B $3.7B $3.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $232M $368M $504M $511M $453M
Selling, General & Admin $1.4B $1.7B $1.8B $1.9B $1.7B
Other Inc / (Exp) -$58M -$125M -$188M -$147M -$212M
Operating Expenses $1.7B $2B $2.3B $2.4B $2.2B
Operating Income $2.4B $2B $1.6B $1.3B $1.4B
 
Net Interest Expenses -- $355M $457M $526M $513M
EBT. Incl. Unusual Items $2.4B $1.5B $915M $674M $672M
Earnings of Discontinued Ops. -$61M -$4M -- -- --
Income Tax Expense $458M $200M $169M -$373M -$78M
Net Income to Company $1.9B $1.3B $746M $1B $750M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.9B $1.3B $746M $1B $750M
 
Basic EPS (Cont. Ops) $7.33 $5.12 $2.93 $4.10 $2.91
Diluted EPS (Cont. Ops) $7.33 $5.10 $2.92 $4.09 $2.88
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.5B $2.1B $1.6B $1.4B $1.5B
EBIT $2.4B $1.9B $1.4B $1.2B $1.2B
 
Revenue (Reported) $6.3B $6.4B $6.1B $6.3B $6.3B
Operating Income (Reported) $2.4B $2B $1.6B $1.3B $1.4B
Operating Income (Adjusted) $2.4B $1.9B $1.4B $1.2B $1.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.5B $1.6B $1.5B $1.6B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $591M $561M $580M $665M $672M
Gross Profit $915M $1B $958M $957M $841M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $67M $96M $129M $112M $96M
Selling, General & Admin $382M $371M $435M $431M $420M
Other Inc / (Exp) $1M $4M -$27M -$47M -$100M
Operating Expenses $449M $467M $564M $543M $516M
Operating Income $466M $539M $394M $414M $325M
 
Net Interest Expenses -- $97M $132M $131M $124M
EBT. Incl. Unusual Items $467M $442M $235M $236M $101M
Earnings of Discontinued Ops. $4M -- -- -- --
Income Tax Expense $72M $94M $58M $35M $14M
Net Income to Company $395M $348M $177M $201M $87M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $399M $348M $177M $201M $87M
 
Basic EPS (Cont. Ops) $1.58 $1.37 $0.70 $0.78 $0.34
Diluted EPS (Cont. Ops) $1.58 $1.36 $0.69 $0.78 $0.33
Weighted Average Basic Share $253.1M $253.6M $254.4M $255.7M $257.9M
Weighted Average Diluted Share $253.1M $255.1M $256.2M $258.4M $261M
 
EBITDA $505M $592M $424M $432M $309M
EBIT $467M $539M $367M $367M $225M
 
Revenue (Reported) $1.5B $1.6B $1.5B $1.6B $1.5B
Operating Income (Reported) $466M $539M $394M $414M $325M
Operating Income (Adjusted) $467M $539M $367M $367M $225M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $12M $737M $706M $693M $675M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1B $1.4B $1.5B $1.7B $1.4B
Inventory $913M $915M $1B $1.3B $1.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $930M $726M $747M $756M $994M
Total Current Assets $3.6B $3.8B $3.9B $4.5B $4.3B
 
Property Plant And Equipment $984M $973M $1B $1.2B $1.2B
Long-Term Investments -- -- -- -- --
Goodwill $4.6B $4.6B $4.6B $4.6B $4.7B
Other Intangibles $503M $651M $649M $533M $1.4B
Other Long-Term Assets $452M $694M $754M $1.2B $1.5B
Total Assets $10.1B $10.7B $11B $12.1B $13.1B
 
Accounts Payable $259M $1.4B $1.1B $1.3B $1.2B
Accrued Expenses $659M $1B $1.2B $1.4B $1.4B
Current Portion Of Long-Term Debt $1.3B -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $128M -- -- -- --
Total Current Liabilities $2.7B $2.6B $2.5B $2.9B $2.7B
 
Long-Term Debt -- $9.1B $8.9B $8.8B $8.9B
Capital Leases -- -- -- -- --
Total Liabilities $4.6B $12.2B $11.8B $12.1B $12.6B
 
Common Stock -- $3M $3M $3M $3M
Other Common Equity Adj -$622M -$513M -$564M -$541M -$649M
Common Equity $5.5B -$1.5B -$892M -$70M $472M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.5B -$1.5B -$892M -$70M $472M
 
Total Liabilities and Equity $10.1B $10.7B $11B $12.1B $13.1B
Cash and Short Terms $12M $737M $706M $693M $675M
Total Debt $1.3B $9.1B $8.9B $8.8B $8.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $141M $694M $459M $575M $547M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1B $1.3B $1.4B $1.5B $1.5B
Inventory $924M $946M $1.1B $1.3B $1.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $782M $757M $755M $811M $1B
Total Current Assets $3B $3.7B $3.8B $4.2B $4.4B
 
Property Plant And Equipment $986M $970M $1.1B $1.2B $1.2B
Long-Term Investments -- -- -- -- --
Goodwill $4.6B $4.6B $4.6B $4.6B $4.7B
Other Intangibles $482M $665M $621M $718M $1.4B
Other Long-Term Assets $594M $640M $704M $1.2B $1.5B
Total Assets $9.6B $10.6B $10.8B $11.9B $13.2B
 
Accounts Payable $264M $1.1B $996M $955M $1B
Accrued Expenses $759M $1B $1.2B $1.4B $1.4B
Current Portion Of Long-Term Debt $1.5B -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $44M -- -- -- --
Total Current Liabilities $2.9B $2.3B $2.3B $2.5B $2.6B
 
Long-Term Debt -- $9.1B $8.7B $8.7B $8.9B
Capital Leases -- -- -- -- --
Total Liabilities $4.9B $11.8B $11.5B $11.8B $12.6B
 
Common Stock -- $3M $3M $3M $3M
Other Common Equity Adj -$689M -$529M -$534M -$577M -$617M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.7B -$1.3B -$737M $48M $542M
 
Total Liabilities and Equity $9.6B $10.6B $10.8B $11.9B $13.2B
Cash and Short Terms $141M $694M $459M $575M $547M
Total Debt $1.5B $9.1B $8.7B $8.7B $9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.3B $1.4B $917M $1B $864M
Depreciation & Amoritzation $142M $195M $212M $236M $277M
Stock-Based Compensation $40M $59M $75M $101M $105M
Change in Accounts Receivable $13M -$277M -$123M -$212M $383M
Change in Inventories $34M -$138M -$220M -$230M -$131M
Cash From Operations $2.2B $2.5B $858M $799M $939M
 
Capital Expenditures $255M $488M $427M $261M $351M
Cash Acquisitions -- -- -- -- -$166M
Cash From Investing -$258M -$837M -$420M -$260M -$513M
 
Dividends Paid (Ex Special Dividend) -- -$145M -$290M -$294M -$297M
Special Dividend Paid
Long-Term Debt Issued $1.5B $9.5B -- $80M $1.2B
Long-Term Debt Repaid -- -$1.6B -$108M -$338M -$1.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.5B -$8.7B -$35M -$17M -$60M
Cash From Financing -$2.2B -$977M -$433M -$569M -$368M
 
Beginning Cash (CF) $319M $70M $737M $706M $693M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$246M $644M $5M -$30M $58M
Ending Cash (CF) $12M $737M $706M $693M $675M
 
Levered Free Cash Flow $1.9B $2B $431M $538M $588M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $395M $348M $177M $201M $87M
Depreciation & Amoritzation $38M $53M $57M $65M $84M
Stock-Based Compensation $11M $15M $22M $26M $24M
Change in Accounts Receivable -$40M $54M $39M $163M -$85M
Change in Inventories -$33M $14M -$38M $19M $3M
Cash From Operations $1.5B $123M $114M $76M $75M
 
Capital Expenditures $38M $63M $54M $96M $97M
Cash Acquisitions -- -- -- -- -$75M
Cash From Investing -$38M -$63M -$54M -$96M -$172M
 
Dividends Paid (Ex Special Dividend) -- -$71M -$73M -$70M -$71M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $90M
Long-Term Debt Repaid -$566M -$2M -$252M -$2M -$93M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$551M -$18M -$1M -$2M -$1M
Cash From Financing -$1.4B -$91M -$326M -$74M -$75M
 
Beginning Cash (CF) $70M $737M $706M $693M $675M
Foreign Exchange Rate Adjustment -$14M -$12M $19M -$24M $44M
Additions / Reductions $105M -$31M -$266M -$94M -$172M
Ending Cash (CF) $141M $694M $459M $575M $547M
 
Levered Free Cash Flow $1.5B $60M $60M -$20M -$22M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.9B $1.3B $746M $1B $750M
Depreciation & Amoritzation $147M $210M $216M $244M $296M
Stock-Based Compensation $41M $63M $82M $105M $103M
Change in Accounts Receivable $129M -$183M -$138M -$88M $135M
Change in Inventories $11M -$91M -$272M -$173M -$147M
Cash From Operations $3B $1.1B $849M $761M $938M
 
Capital Expenditures $253M $513M $418M $303M $352M
Cash Acquisitions -- -- -- -- -$241M
Cash From Investing -$247M -$862M -$411M -$302M -$589M
 
Dividends Paid (Ex Special Dividend) -- -$216M -$292M -$291M -$298M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $80M $1.3B
Long-Term Debt Repaid -$566M -$1.1B -$358M -$88M -$1.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.4B -$8.1B -$18M -$18M -$59M
Cash From Financing -$2.9B $293M -$668M -$317M -$369M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$140M $508M -$230M $142M -$20M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.8B $564M $431M $458M $586M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $395M $348M $177M $201M $87M
Depreciation & Amoritzation $38M $53M $57M $65M $84M
Stock-Based Compensation $11M $15M $22M $26M $24M
Change in Accounts Receivable -$40M $54M $39M $163M -$85M
Change in Inventories -$33M $14M -$38M $19M $3M
Cash From Operations $1.5B $123M $114M $76M $75M
 
Capital Expenditures $38M $63M $54M $96M $97M
Cash Acquisitions -- -- -- -- -$75M
Cash From Investing -$38M -$63M -$54M -$96M -$172M
 
Dividends Paid (Ex Special Dividend) -- -$71M -$73M -$70M -$71M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $90M
Long-Term Debt Repaid -$566M -$2M -$252M -$2M -$93M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$551M -$18M -$1M -$2M -$1M
Cash From Financing -$1.4B -$91M -$326M -$74M -$75M
 
Beginning Cash (CF) $70M $737M $706M $693M $675M
Foreign Exchange Rate Adjustment -$14M -$12M $19M -$24M $44M
Additions / Reductions $105M -$31M -$266M -$94M -$172M
Ending Cash (CF) $141M $694M $459M $575M $547M
 
Levered Free Cash Flow $1.5B $60M $60M -$20M -$22M

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

GET BETTER TRADE IDEAS

Popular

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Is it Safe to Invest in Google With OpenAI Threats?
Is it Safe to Invest in Google With OpenAI Threats?

For the last 20 years, Google parent company Alphabet (NASDAQ:GOOG,…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

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

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.33% over the past day.

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

Show me the best stock