Financhill
Sell
41

OWL Quote, Financials, Valuation and Earnings

Last price:
$19.49
Seasonality move :
2.75%
Day range:
$19.07 - $19.57
52-week range:
$14.55 - $26.73
Dividend yield:
3.99%
P/E ratio:
147.62x
P/S ratio:
6.37x
P/B ratio:
5.14x
Volume:
7.7M
Avg. volume:
7.3M
1-year change:
7.63%
Market cap:
$12B
Revenue:
$2.3B
EPS (TTM):
$0.13
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $249.8M $823.9M $1.4B $1.7B $2.3B
Revenue Growth (YoY) 30.9% 229.8% 66.25% 26.42% 32.56%
 
Cost of Revenues $240.7M $1.5B $894.7M $870.6M $1B
Gross Profit $9.1M -$673.1M $475M $861M $1.3B
Gross Profit Margin 3.64% -81.7% 34.68% 49.72% 55.67%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $67.8M $140.3M $220.6M $242.8M $412.9M
Other Inc / (Exp) -- -$912.9M $8.6M -$17.9M -$57.8M
Operating Expenses $67.8M $254.2M $477.5M $543.2M $671.2M
Operating Income -$58.7M -$927.3M -$2.5M $317.8M $606.8M
 
Net Interest Expenses $23.8M $27.3M $55.7M $53.5M $79.7M
EBT. Incl. Unusual Items -$82.5M -$1.9B -$49.6M $246.4M $469.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$102K -$65.2M -$9.4M $25.6M $48.8M
Net Income to Company -$82.4M -$1.8B -$40.2M $220.8M $420.4M
 
Minority Interest in Earnings $4.6M $1.4B $30.9M -$166.4M -$310.9M
Net Income to Common Excl Extra Items -$77.8M -$376.2M -$9.3M $54.3M $109.6M
 
Basic EPS (Cont. Ops) -$0.24 -$1.27 -$0.02 $0.12 $0.20
Diluted EPS (Cont. Ops) -$0.24 -$1.34 -$0.02 $0.10 $0.20
Weighted Average Basic Share $320M $354.9M $433.4M $463.2M $549M
Weighted Average Diluted Share $320M $1.3B $433.4M $478M $558.4M
 
EBITDA -$58.1M -$1.7B $269.7M $632.6M $866M
EBIT -$58.7M -$1.8B $10.5M $322.1M $591.1M
 
Revenue (Reported) $249.8M $823.9M $1.4B $1.7B $2.3B
Operating Income (Reported) -$58.7M -$927.3M -$2.5M $317.8M $606.8M
Operating Income (Adjusted) -$58.7M -$1.8B $10.5M $322.1M $591.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $108.2M $276M $391M $513.3M $683.5M
Revenue Growth (YoY) -- 155.01% 41.67% 31.29% 33.15%
 
Cost of Revenues $48M $193.9M $197.6M $224.8M $325.9M
Gross Profit $60.2M $82.1M $193.4M $288.5M $357.5M
Gross Profit Margin 55.66% 29.74% 49.46% 56.21% 52.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.9M $43.3M $56.1M $76.7M $190.8M
Other Inc / (Exp) -- $7.6M -$4.3M -$11.1M -$9.7M
Operating Expenses $14.9M $104.8M $127M $132.9M $280.3M
Operating Income $45.4M -$22.7M $66.3M $155.6M $77.3M
 
Net Interest Expenses $5.9M $12.8M $13.6M $17.7M $27.3M
EBT. Incl. Unusual Items $39.5M -$28M $48.5M $126.8M $40.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $188K -$5M $6.4M $14.8M $3.7M
Net Income to Company $39.3M -$22.9M $42M $112M $36.7M
 
Minority Interest in Earnings $80K $11.1M -$33.7M -$86.9M -$29.2M
Net Income to Common Excl Extra Items $39.4M -$11.8M $8.3M $25.1M $7.4M
 
Basic EPS (Cont. Ops) $0.12 -$0.03 $0.02 $0.05 $0.01
Diluted EPS (Cont. Ops) $0.12 -$0.03 $0.02 $0.04 --
Weighted Average Basic Share $320M $417.1M $488.4M $488.4M $625.9M
Weighted Average Diluted Share $320M $417.1M $498.7M $498.7M $638.5M
 
EBITDA $45.5M $46.6M $139.6M $208.3M $173.9M
EBIT $45.4M -$15.1M $66.8M $149.3M $78.9M
 
Revenue (Reported) $108.2M $276M $391M $513.3M $683.5M
Operating Income (Reported) $45.4M -$22.7M $66.3M $155.6M $77.3M
Operating Income (Adjusted) $45.4M -$15.1M $66.8M $149.3M $78.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $308.8M $991.6M $1.5B $1.9B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $256.5M $1.6B $898.4M $897.8M $1.1B
Gross Profit $52.2M -$651.3M $586.3M $956.1M $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $63.5M $168.7M $233.5M $263.4M $527M
Other Inc / (Exp) -- -$905.3M -$3.3M -$24.7M -$56.4M
Operating Expenses $63.5M $344.1M $499.7M $549.1M $818.5M
Operating Income -$11.2M -$995.4M $86.6M $407.1M $528.4M
 
Net Interest Expenses $23.8M $34.3M $56.5M $57.7M $89.3M
EBT. Incl. Unusual Items -$35M -$1.9B $26.8M $324.7M $382.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $132K -$70.4M $2.1M $33.9M $37.7M
Net Income to Company -- -$1.9B $24.7M $290.8M $345.1M
 
Minority Interest in Earnings $3.8M $1.4B -$13.9M -$219.6M -$253.2M
Net Income to Common Excl Extra Items -$31.4M -$427.4M $10.8M $71.1M $91.9M
 
Basic EPS (Cont. Ops) -$0.10 -$1.33 $0.03 $0.15 $0.15
Diluted EPS (Cont. Ops) -$0.10 -$1.40 $0.02 -$0.03 $0.13
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$10.9M -$1.7B $362.7M $701.3M $831.7M
EBIT -$11.2M -$1.9B $92.4M $404.5M $520.7M
 
Revenue (Reported) $308.8M $991.6M $1.5B $1.9B $2.5B
Operating Income (Reported) -$11.2M -$995.4M $86.6M $407.1M $528.4M
Operating Income (Adjusted) -$11.2M -$1.9B $92.4M $404.5M $520.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $108.2M $276M $391M $513.3M $683.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $48M $193.9M $197.6M $224.8M $325.9M
Gross Profit $60.2M $82.1M $193.4M $288.5M $357.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.9M $43.3M $56.1M $76.7M $190.8M
Other Inc / (Exp) -- $7.6M -$4.3M -$11.1M -$9.7M
Operating Expenses $14.9M $104.8M $127M $132.9M $280.3M
Operating Income $45.4M -$22.7M $66.3M $155.6M $77.3M
 
Net Interest Expenses $5.9M $12.8M $13.6M $17.7M $27.3M
EBT. Incl. Unusual Items $39.5M -$28M $48.5M $126.8M $40.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $188K -$5M $6.4M $14.8M $3.7M
Net Income to Company $39.3M -$22.9M $42M $112M $36.7M
 
Minority Interest in Earnings $80K $11.1M -$33.7M -$86.9M -$29.2M
Net Income to Common Excl Extra Items $39.4M -$11.8M $8.3M $25.1M $7.4M
 
Basic EPS (Cont. Ops) $0.12 -$0.03 $0.02 $0.05 $0.01
Diluted EPS (Cont. Ops) $0.12 -$0.03 $0.02 $0.04 --
Weighted Average Basic Share $320M $417.1M $488.4M $488.4M $625.9M
Weighted Average Diluted Share $320M $417.1M $498.7M $498.7M $638.5M
 
EBITDA $45.5M $46.6M $139.6M $208.3M $173.9M
EBIT $45.4M -$15.1M $66.8M $149.3M $78.9M
 
Revenue (Reported) $108.2M $276M $391M $513.3M $683.5M
Operating Income (Reported) $45.4M -$22.7M $66.3M $155.6M $77.3M
Operating Income (Adjusted) $45.4M -$15.1M $66.8M $149.3M $78.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $11.6M $42.6M $68.1M $104.2M $152.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $4.9M $11.9M $15.9M $26.6M
Inventory -- -- -- -- --
Prepaid Expenses $874K $8.5M $6.1M $7.2M $17.8M
Other Current Assets -- -- -- -- --
Total Current Assets $105.2M $280.6M $444M $494.4M $745.2M
 
Property Plant And Equipment $3.4M $94M $295.6M $416.6M $512.8M
Long-Term Investments $2.7M $9.8M $63.1M $130.1M $432.8M
Goodwill -- $4.1B $4.2B $4.2B $4.7B
Other Intangibles -- $2.6B $2.4B $2.1B $2.9B
Other Long-Term Assets $1.3M $500.4M $468.4M $446.6M $400.1M
Total Assets $121.6M $8.3B $8.9B $8.8B $11B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $58.4M $221.3M $336.6M $343.8M $296M
 
Long-Term Debt $356.4M $1B $1.4B $1.5B $2.5B
Capital Leases -- -- -- -- --
Total Liabilities $622.8M $2.4B $3.3B $3.5B $5.2B
 
Common Stock -- $139K $140K $141K $150K
Other Common Equity Adj -- -- -- -- --
Common Equity -$507.7M $1.7B $1.6B $1.5B $2.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.5M $4.2B $3.9B $3.7B $3.7B
Total Equity -$501.2M $5.8B $5.5B $5.3B $5.8B
 
Total Liabilities and Equity $121.6M $8.3B $8.9B $8.8B $11B
Cash and Short Terms $11.6M $42.6M $68.1M $104.2M $152.1M
Total Debt $356.4M $1.2B $1.6B $1.7B $2.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- $186M $37.9M $155.8M $97.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $13.8M $11.4M $27.8M
Inventory -- -- -- -- --
Prepaid Expenses -- $4.3M $7.5M $9.1M $29.1M
Other Current Assets -- -- -- -- --
Total Current Assets -- $401.8M $358.8M $560.2M $819.5M
 
Property Plant And Equipment -- $112.4M $315.1M $430.4M $543.5M
Long-Term Investments -- $16.4M $90.4M $143.7M $411.5M
Goodwill -- $4.1B $4.2B $4.2B $5.6B
Other Intangibles -- $2.5B $2.3B $2.1B $3.2B
Other Long-Term Assets -- $499.3M $457M $429.1M $413M
Total Assets -- $8.4B $8.8B $9B $12.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $85.9M $506.4M $903.7M $468.1M
 
Long-Term Debt -- $1.4B $1.4B $1.5B $3.2B
Capital Leases -- -- -- -- --
Total Liabilities -- $2.6B $3.3B $3.8B $5.9B
 
Common Stock -- $140K $141K $143K $155K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $4.1B $3.9B $3.5B $4.1B
Total Equity -- $5.7B $5.5B $5.2B $6.4B
 
Total Liabilities and Equity -- $8.4B $8.8B $9B $12.3B
Cash and Short Terms -- $186M $37.9M $155.8M $97.6M
Total Debt -- $1.4B $1.8B $2.1B $3.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$82.4M -$1.8B -$40.2M $220.8M $420.4M
Depreciation & Amoritzation $673K $114.6M $259.2M $310.6M $274.9M
Stock-Based Compensation -- $1.2B $420.8M $312.6M $312.6M
Change in Accounts Receivable -$49.8M -$105.4M -$128M -$8.7M -$175.1M
Change in Inventories -- -- -- -- --
Cash From Operations $5.2M $281.7M $728.4M $949.1M $999.6M
 
Capital Expenditures $652K $5.3M $65.5M $67.9M $64.2M
Cash Acquisitions -- -$1.6B -$114.5M -$26.3M -$445.2M
Cash From Investing -$652K -$1.6B -$485.2M -$118M -$638.1M
 
Dividends Paid (Ex Special Dividend) -$78.1M -$150.2M -$182.6M -$247.9M -$368.3M
Special Dividend Paid
Long-Term Debt Issued $240.5M $1.4B $775.1M $1.1B $2.2B
Long-Term Debt Repaid -$171.5M -$577.8M -$323M -$1B -$1.2B
Repurchase of Common Stock -- -- -$78.8M -- --
Other Financing Activities $8.7M $685.9M -$408.6M -$602M -$870.2M
Cash From Financing -$295K $1.3B -$217.7M -$795M -$313.5M
 
Beginning Cash (CF) $7.3M $11.6M $42.6M $68.1M $104.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.3M $30.9M $25.5M $36.1M $47.9M
Ending Cash (CF) $11.6M $42.6M $68.1M $104.2M $152.1M
 
Levered Free Cash Flow $4.6M $276.4M $662.9M $881.2M $935.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $39.3M -$22.9M $42M $112M $36.7M
Depreciation & Amoritzation $131K $61.7M $72.8M $59M $95M
Stock-Based Compensation -- $96.6M $73.3M $65.7M $169.7M
Change in Accounts Receivable -$7.6M $13M $58.3M -$16.8M -$73.9M
Change in Inventories -- -- -- -- --
Cash From Operations $587K $93.2M $121M $47.2M $17.6M
 
Capital Expenditures $295K $18.4M $5.7M $6.1M $13.3M
Cash Acquisitions -- -- -- -- -$204.7M
Cash From Investing -$295K -$22.6M -$34.4M -$15.3M -$197M
 
Dividends Paid (Ex Special Dividend) -- -$40.5M -$57.9M -$65.2M -$110M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $97.9M $395.1M $355M $720M $960M
Long-Term Debt Repaid -$94.7M -$153M -$215M -$330M -$360M
Repurchase of Common Stock -- -$24.2M -- -- --
Other Financing Activities -$6.5M -$104.5M -$198.9M -$305.1M -$365M
Cash From Financing -$3.4M $72.8M -$116.8M $19.7M $125M
 
Beginning Cash (CF) $11.6M $42.6M $68.1M $104.2M $152.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.1M $143.4M -$30.2M $51.6M -$54.5M
Ending Cash (CF) $8.6M $186M $37.9M $155.8M $97.6M
 
Levered Free Cash Flow $292K $74.8M $115.3M $41.1M $4.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$1.9B $24.7M $290.8M $345.1M
Depreciation & Amoritzation -- $176.2M $270.3M $296.8M $310.9M
Stock-Based Compensation -- $1.3B $397.5M $305M $416.6M
Change in Accounts Receivable -- -$84.8M -$82.7M -$83.9M -$232.2M
Change in Inventories -- -- -- -- --
Cash From Operations -- $374.3M $756.3M $875.4M $969.9M
 
Capital Expenditures $295K $23.3M $52.8M $68.4M $71.4M
Cash Acquisitions -- -$1.6B -$114.5M -$26.3M -$649.9M
Cash From Investing -- -$1.6B -$497M -$99M -$819.8M
 
Dividends Paid (Ex Special Dividend) -- -$190.7M -$200M -$255.2M -$413.1M
Special Dividend Paid
Long-Term Debt Issued -- $1.7B $735M $1.4B $2.4B
Long-Term Debt Repaid -- -$636.1M -$385M -$1.1B -$1.3B
Repurchase of Common Stock -- -$24.2M -- -- --
Other Financing Activities -- $587.9M -$503M -$708.2M -$930M
Cash From Financing -- $1.4B -$407.3M -$658.5M -$208.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $177.4M -$148M $117.8M -$58.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $350.9M $703.4M $807M $898.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $39.3M -$22.9M $42M $112M $36.7M
Depreciation & Amoritzation $131K $61.7M $72.8M $59M $95M
Stock-Based Compensation -- $96.6M $73.3M $65.7M $169.7M
Change in Accounts Receivable -$7.6M $13M $58.3M -$16.8M -$73.9M
Change in Inventories -- -- -- -- --
Cash From Operations $587K $93.2M $121M $47.2M $17.6M
 
Capital Expenditures $295K $18.4M $5.7M $6.1M $13.3M
Cash Acquisitions -- -- -- -- -$204.7M
Cash From Investing -$295K -$22.6M -$34.4M -$15.3M -$197M
 
Dividends Paid (Ex Special Dividend) -- -$40.5M -$57.9M -$65.2M -$110M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $97.9M $395.1M $355M $720M $960M
Long-Term Debt Repaid -$94.7M -$153M -$215M -$330M -$360M
Repurchase of Common Stock -- -$24.2M -- -- --
Other Financing Activities -$6.5M -$104.5M -$198.9M -$305.1M -$365M
Cash From Financing -$3.4M $72.8M -$116.8M $19.7M $125M
 
Beginning Cash (CF) $11.6M $42.6M $68.1M $104.2M $152.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.1M $143.4M -$30.2M $51.6M -$54.5M
Ending Cash (CF) $8.6M $186M $37.9M $155.8M $97.6M
 
Levered Free Cash Flow $292K $74.8M $115.3M $41.1M $4.2M

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