Financhill
Sell
43

ORN Quote, Financials, Valuation and Earnings

Last price:
$9.10
Seasonality move :
3.37%
Day range:
$9.00 - $9.42
52-week range:
$4.64 - $12.12
Dividend yield:
0%
P/E ratio:
181.20x
P/S ratio:
0.40x
P/B ratio:
2.38x
Volume:
508.5K
Avg. volume:
358.2K
1-year change:
-3.21%
Market cap:
$358.4M
Revenue:
$796.4M
EPS (TTM):
$0.05
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $709.9M $601.4M $748.3M $711.8M $796.4M
Revenue Growth (YoY) 0.22% -15.3% 24.44% -4.88% 11.89%
 
Cost of Revenues $625.2M $560.4M $697.6M $650.1M $705.2M
Gross Profit $84.7M $41M $50.7M $61.7M $91.2M
Gross Profit Margin 11.93% 6.81% 6.78% 8.66% 11.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $65.1M $60.2M $62.5M $69.4M $82.5M
Other Inc / (Exp) $9.4M $11.6M $5.2M $2.2M $3.3M
Operating Expenses $67.2M $61.7M $63.7M $69.9M $82.5M
Operating Income $17.5M -$20.7M -$13M -$8.2M $8.6M
 
Net Interest Expenses $4.7M $4.9M $4.4M $11.6M $13.2M
EBT. Incl. Unusual Items $22.2M -$14.1M -$12.2M -$17.5M -$1.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2M $502K $429K $330K $348K
Net Income to Company $20.2M -$14.6M -$12.6M -$17.9M -$1.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $20.2M -$14.6M -$12.6M -$17.9M -$1.6M
 
Basic EPS (Cont. Ops) $0.67 -$0.47 -$0.40 -$0.55 -$0.05
Diluted EPS (Cont. Ops) $0.67 -$0.47 -$0.40 -$0.55 -$0.05
Weighted Average Basic Share $30.1M $30.8M $31.4M $32.3M $34.8M
Weighted Average Diluted Share $30.1M $30.8M $31.4M $32.3M $34.8M
 
EBITDA $60.2M $21.6M $21.1M $24.8M $44.8M
EBIT $27.1M -$9M -$7.7M -$5.9M $12.1M
 
Revenue (Reported) $709.9M $601.4M $748.3M $711.8M $796.4M
Operating Income (Reported) $17.5M -$20.7M -$13M -$8.2M $8.6M
Operating Income (Adjusted) $27.1M -$9M -$7.7M -$5.9M $12.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $153.3M $174.9M $159.2M $160.7M $188.7M
Revenue Growth (YoY) -7.99% 14.1% -9.01% 0.94% 17.42%
 
Cost of Revenues $137.9M $162.1M $153.3M $145.1M $165.6M
Gross Profit $15.5M $12.8M $5.8M $15.5M $23M
Gross Profit Margin 10.08% 7.33% 3.67% 9.67% 12.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.6M $16.2M $17M $19M $22.5M
Other Inc / (Exp) $1.6M $853K $989K $409K $397K
Operating Expenses $15M $16.5M $17.2M $19M $22.5M
Operating Income $445K -$3.7M -$11.3M -$3.5M $470K
 
Net Interest Expenses $1M $721K $1.6M $3.4M $2.1M
EBT. Incl. Unusual Items $1.1M -$3.5M -$12M -$6.4M -$1.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $150K $1.3M $640K -$352K $140K
Net Income to Company $928K -$4.9M -$12.6M -$6.1M -$1.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $928K -$4.9M -$12.6M -$6.1M -$1.4M
 
Basic EPS (Cont. Ops) $0.03 -$0.16 -$0.39 -$0.19 -$0.04
Diluted EPS (Cont. Ops) $0.03 -$0.16 -$0.39 -$0.19 -$0.04
Weighted Average Basic Share $30.5M $31M $32.2M $32.6M $39.1M
Weighted Average Diluted Share $30.5M $31M $32.2M $32.6M $39.1M
 
EBITDA $10M $4.6M -$3.7M $5.4M $8.9M
EBIT $2.1M -$2.8M -$10.3M -$3M $1.1M
 
Revenue (Reported) $153.3M $174.9M $159.2M $160.7M $188.7M
Operating Income (Reported) $445K -$3.7M -$11.3M -$3.5M $470K
Operating Income (Adjusted) $2.1M -$2.8M -$10.3M -$3M $1.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $696.6M $623M $732.6M $713.3M $824.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $616.2M $584.7M $688.8M $641.9M $725.7M
Gross Profit $80.4M $38.3M $43.8M $71.4M $98.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $63.9M $61.7M $63.4M $71.4M $86.1M
Other Inc / (Exp) $9.9M $10.8M $5.3M $1.6M $3.2M
Operating Expenses $65.8M $63.2M $64.4M $71.7M $86.1M
Operating Income $14.6M -$24.8M -$20.7M -$317K $12.6M
 
Net Interest Expenses $4.4M $4.6M $5.2M $13.3M $12M
EBT. Incl. Unusual Items $20.2M -$18.7M -$20.6M -$12M $3.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7M $1.7M -$255K -$662K $840K
Net Income to Company $18.4M -$20.3M -$20.4M -$11.3M $3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $18.4M -$20.3M -$20.4M -$11.3M $3M
 
Basic EPS (Cont. Ops) $0.61 -$0.66 -$0.63 -$0.35 $0.05
Diluted EPS (Cont. Ops) $0.61 -$0.67 -$0.63 -$0.35 $0.05
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $57.1M $16.2M $12.8M $33.8M $48.3M
EBIT $24.7M -$13.9M -$15.3M $1.4M $16.2M
 
Revenue (Reported) $696.6M $623M $732.6M $713.3M $824.4M
Operating Income (Reported) $14.6M -$24.8M -$20.7M -$317K $12.6M
Operating Income (Adjusted) $24.7M -$13.9M -$15.3M $1.4M $16.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $153.3M $174.9M $159.2M $160.7M $188.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $137.9M $162.1M $153.3M $145.1M $165.6M
Gross Profit $15.5M $12.8M $5.8M $15.5M $23M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.6M $16.2M $17M $19M $22.5M
Other Inc / (Exp) $1.6M $853K $989K $409K $397K
Operating Expenses $15M $16.5M $17.2M $19M $22.5M
Operating Income $445K -$3.7M -$11.3M -$3.5M $470K
 
Net Interest Expenses $1M $721K $1.6M $3.4M $2.1M
EBT. Incl. Unusual Items $1.1M -$3.5M -$12M -$6.4M -$1.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $150K $1.3M $640K -$352K $140K
Net Income to Company $928K -$4.9M -$12.6M -$6.1M -$1.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $928K -$4.9M -$12.6M -$6.1M -$1.4M
 
Basic EPS (Cont. Ops) $0.03 -$0.16 -$0.39 -$0.19 -$0.04
Diluted EPS (Cont. Ops) $0.03 -$0.16 -$0.39 -$0.19 -$0.04
Weighted Average Basic Share $30.5M $31M $32.2M $32.6M $39.1M
Weighted Average Diluted Share $30.5M $31M $32.2M $32.6M $39.1M
 
EBITDA $10M $4.6M -$3.7M $5.4M $8.9M
EBIT $2.1M -$2.8M -$10.3M -$3M $1.1M
 
Revenue (Reported) $153.3M $174.9M $159.2M $160.7M $188.7M
Operating Income (Reported) $445K -$3.7M -$11.3M -$3.5M $470K
Operating Income (Adjusted) $2.1M -$2.8M -$10.3M -$3M $1.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.6M $12.3M $3.8M $30.9M $28.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $132.9M $129.6M $157.6M $143.3M $141.9M
Inventory $1.5M $1.4M $2.9M $2.7M $2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $7.2M $8.1M $8.2M $8.9M $9.1M
Total Current Assets $235.4M $197.9M $220.3M $271.8M $269.3M
 
Property Plant And Equipment $157.2M $135.9M $131.8M $137.1M $139M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $10.1M $8.6M $7.3M -- --
Other Long-Term Assets $11.4M $9.3M $7.6M $7.9M $9M
Total Assets $414.2M $351.8M $367.2M $416.9M $417.3M
 
Accounts Payable $49M $49.1M $88.8M $82.8M $98.4M
Accrued Expenses $77.1M $31.7M $15.4M $29.7M $20M
Current Portion Of Long-Term Debt $4.3M $141K $283K $13.5M $426K
Current Portion Of Capital Lease Obligations $9.6M $8M $9.6M $21.7M $21M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $180.6M $161.7M $189.2M $215.9M $191.2M
 
Long-Term Debt $29.5M $259K $716K $23.7M $22.8M
Capital Leases -- -- -- -- --
Total Liabilities $254.7M $203.7M $229.4M $295.4M $266.6M
 
Common Stock $312K $317K $328K $333K $397K
Other Common Equity Adj -- -- -- -- --
Common Equity $159.5M $148.1M $137.8M $121.5M $150.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $159.5M $148.1M $137.8M $121.5M $150.7M
 
Total Liabilities and Equity $414.2M $351.8M $367.2M $416.9M $417.3M
Cash and Short Terms $1.6M $12.3M $3.8M $30.9M $28.3M
Total Debt $33.9M $39.4M $35.7M $37.2M $23.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $4.6M $6.7M $2.8M $4.6M $13M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $130.6M $143.2M $152.5M $128.2M $177.4M
Inventory $1.7M $1.5M $2.8M $2.7M $2.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $7.3M $6M $9.8M $6.7M $7.8M
Total Current Assets $223.5M $186M $202.2M $217.5M $267M
 
Property Plant And Equipment $150.5M $137.5M $127.3M $137.7M $140.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $9.7M $8.2M $7.2M -- --
Other Long-Term Assets $11.1M $9.1M $7.5M $8.4M $8.7M
Total Assets $394.9M $340.9M $344.2M $363.6M $416.3M
 
Accounts Payable $39.2M $61.7M $73.2M $53.4M $112M
Accrued Expenses $72.1M $16.4M $17.3M $15.9M $14.1M
Current Portion Of Long-Term Debt $4.3M $272K $40.1M $9.2M $1.3M
Current Portion Of Capital Lease Obligations $8.5M $9.4M $9.3M $23.3M $19.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $162.9M $153.3M $180.4M $163.6M $193.7M
 
Long-Term Debt $23.6M $929K -$93K $28.3M $22M
Capital Leases -- -- -- -- --
Total Liabilities $233.8M $197.3M $218.6M $247.5M $265.5M
 
Common Stock $312K $317K $329K $336K $403K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $161.1M $143.6M $125.6M $116.1M $150.8M
 
Total Liabilities and Equity $394.9M $340.9M $344.2M $363.6M $416.3M
Cash and Short Terms $4.6M $6.7M $2.8M $4.6M $13M
Total Debt $28M $28.1M $40M $37.5M $23.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $20.2M -$14.6M -$12.6M -$17.9M -$1.6M
Depreciation & Amoritzation $33.1M $30.5M $28.9M $30.6M $32.7M
Stock-Based Compensation $2M $2.4M $2.8M $2M $4M
Change in Accounts Receivable $33.2M $8.5M -$44M -$23.7M -$850K
Change in Inventories $148K $371K -$1.5M -$729K -$554K
Cash From Operations $46M $69K $9.6M $17.2M $12.7M
 
Capital Expenditures $14.7M $17M $14.6M $8.9M $14.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.1M $10.6M -$9.7M $2.2M -$11.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $10M $53M $24M $124.1M $72.6M
Long-Term Debt Repaid -$51.8M -$52.2M -$31.3M -$109.2M -$102.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$577K -$949K -$1.1M -$7M -$872K
Cash From Financing -$42.4M $6K -$8.4M $7.8M -$3.8M
 
Beginning Cash (CF) $1.1M $1.6M $12.3M $3.8M $30.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $503K $10.7M -$8.5M $27.2M -$2.6M
Ending Cash (CF) $1.6M $12.3M $3.8M $30.9M $28.3M
 
Levered Free Cash Flow $31.3M -$16.9M -$5M $8.3M -$1.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $928K -$4.9M -$12.6M -$6.1M -$1.4M
Depreciation & Amoritzation $7.8M $7.4M $6.7M $8.4M $7.9M
Stock-Based Compensation $383K $370K $524K $358K $1.1M
Change in Accounts Receivable $14.3M -$9.9M $18.9M $25.8M -$14.4M
Change in Inventories $74K -$189K $76K -$387K $63K
Cash From Operations $9.1M $10.1M -$3M -$22.8M -$3.4M
 
Capital Expenditures $1.6M $3.5M $1.9M $1.9M $9M
Cash Acquisitions -- -- -- -- --
Cash From Investing $772K -$2.8M -$1.3M -$1.6M -$8.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5M -- $5M $1.6M $3M
Long-Term Debt Repaid -$11.9M -$12.3M -$848K -$3.7M -$6.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$494K -$758K -$100K -$323K
Cash From Financing -$6.8M -$12.8M $3.4M -$1.9M -$3.2M
 
Beginning Cash (CF) $1.6M $12.3M $3.8M $30.9M $28.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.1M -$5.6M -$939K -$26.3M -$15.4M
Ending Cash (CF) $4.6M $6.7M $2.8M $4.6M $13M
 
Levered Free Cash Flow $7.5M $6.5M -$4.9M -$24.7M -$12.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $18.4M -$20.3M -$20.4M -$11.3M $3M
Depreciation & Amoritzation $32.4M $30.1M $28.1M $32.4M $32.2M
Stock-Based Compensation $1.9M $2.4M $2.9M $1.9M $4.8M
Change in Accounts Receivable $24.3M -$15.7M -$15.3M -$16.9M -$41M
Change in Inventories $440K $108K -$1.2M -$1.2M -$104K
Cash From Operations $39.7M $1M -$3.5M -$2.6M $32.1M
 
Capital Expenditures $13.6M $18.9M $12.9M $8.9M $21.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2M $7M -$8.2M $1.9M -$18.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $10M $48M $29M $120.6M $74.1M
Long-Term Debt Repaid -$56M -$52.6M -$19.8M -$112M -$105.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$1.4M -$6.4M -$1.1M
Cash From Financing -$46.5M -$6M $7.8M $2.5M -$5.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.9M $2.1M -$3.9M $1.8M $8.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $26.1M -$17.9M -$16.5M -$11.5M $10.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $928K -$4.9M -$12.6M -$6.1M -$1.4M
Depreciation & Amoritzation $7.8M $7.4M $6.7M $8.4M $7.9M
Stock-Based Compensation $383K $370K $524K $358K $1.1M
Change in Accounts Receivable $14.3M -$9.9M $18.9M $25.8M -$14.4M
Change in Inventories $74K -$189K $76K -$387K $63K
Cash From Operations $9.1M $10.1M -$3M -$22.8M -$3.4M
 
Capital Expenditures $1.6M $3.5M $1.9M $1.9M $9M
Cash Acquisitions -- -- -- -- --
Cash From Investing $772K -$2.8M -$1.3M -$1.6M -$8.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5M -- $5M $1.6M $3M
Long-Term Debt Repaid -$11.9M -$12.3M -$848K -$3.7M -$6.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$494K -$758K -$100K -$323K
Cash From Financing -$6.8M -$12.8M $3.4M -$1.9M -$3.2M
 
Beginning Cash (CF) $1.6M $12.3M $3.8M $30.9M $28.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.1M -$5.6M -$939K -$26.3M -$15.4M
Ending Cash (CF) $4.6M $6.7M $2.8M $4.6M $13M
 
Levered Free Cash Flow $7.5M $6.5M -$4.9M -$24.7M -$12.5M

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
43
Is AAPL Stock a Buy?

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

Alerts

Buy
95
AVAV alert for Jun 27

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

Buy
70
AEVA alert for Jun 27

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