Financhill
Sell
42

ODFJF Quote, Financials, Valuation and Earnings

Last price:
$5.25
Seasonality move :
-7.1%
Day range:
$5.25 - $5.25
52-week range:
$4.45 - $6.00
Dividend yield:
7.7%
P/E ratio:
15.44x
P/S ratio:
2.66x
P/B ratio:
0.89x
Volume:
--
Avg. volume:
--
1-year change:
9.6%
Market cap:
$1.3B
Revenue:
$480.7M
EPS (TTM):
$0.34
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $929.7M $391.5M $394.3M $449.1M $480.7M
Revenue Growth (YoY) 12.94% -57.89% 0.72% 13.9% 7.04%
 
Cost of Revenues $204M $151.4M $171.5M $22.1M $195M
Gross Profit $725.8M $240.1M $222.8M $427M $285.7M
Gross Profit Margin 78.06% 61.33% 56.51% 95.08% 59.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.1M $6.3M $5.8M $5.5M $5.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $511.9M $321M $341.6M $403.8M $430.1M
Operating Income $213.9M -$80.9M -$118.8M $23.2M -$144.4M
 
Net Interest Expenses $72.4M $52.5M $53.9M $71.6M $61.9M
EBT. Incl. Unusual Items $145.6M $66.5M $88.3M $222.4M $78.5M
Earnings of Discontinued Ops. -- $12.9M $46.7M -- --
Income Tax Expense $2.3M $5.5M $5.4M $300K $13.8M
Net Income to Company $145.6M $77.7M $98.6M $222.4M $78.5M
 
Minority Interest in Earnings $73K $500K -- -- --
Net Income to Common Excl Extra Items $143.4M $74.4M $129.6M $222.1M $64.7M
 
Basic EPS (Cont. Ops) $0.57 $0.28 $0.51 $0.94 $0.27
Diluted EPS (Cont. Ops) $0.57 $0.28 $0.51 $0.94 $0.27
Weighted Average Basic Share $236.8M $236.8M $236.8M $236.8M $238.6M
Weighted Average Diluted Share $236.8M $236.8M $236.8M $236.8M $239.2M
 
EBITDA $416.1M $267.2M $308.8M $311.8M $338.5M
EBIT $212.2M $115.8M $137.5M $289.7M $143.5M
 
Revenue (Reported) $929.7M $391.5M $394.3M $449.1M $480.7M
Operating Income (Reported) $213.9M -$80.9M -$118.8M $23.2M -$144.4M
Operating Income (Adjusted) $212.2M $115.8M $137.5M $289.7M $143.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $87.4M $109.7M $111.1M $121.9M $115.1M
Revenue Growth (YoY) -55.72% 25.47% 1.28% 9.72% -5.58%
 
Cost of Revenues $37.3M $40.7M $45.2M $48.1M $45.3M
Gross Profit $50.1M $69M $65.9M $73.8M $69.8M
Gross Profit Margin 57.31% 62.9% 59.32% 60.54% 60.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $79M $86.8M $98M $108.1M $103.9M
Operating Income -$28.9M -$17.8M -$32.1M -$34.3M -$34.1M
 
Net Interest Expenses $14.3M $12.9M $16.8M $16.4M $13.7M
EBT. Incl. Unusual Items -$12M $21.8M $4M $17.1M $36M
Earnings of Discontinued Ops. $1.4M $46.7M -- -- --
Income Tax Expense $695K $1.2M $2M $3.3M $5.3M
Net Income to Company -$10.5M $32.1M $4M $17.1M $36M
 
Minority Interest in Earnings $318K -- -- -- --
Net Income to Common Excl Extra Items -$10.9M $67.3M $2M $13.8M $30.7M
 
Basic EPS (Cont. Ops) -$0.05 $0.27 $0.01 $0.06 $0.13
Diluted EPS (Cont. Ops) -$0.05 $0.27 $0.01 $0.06 $0.13
Weighted Average Basic Share $236.8M $236.8M $236.8M $236.8M $239.8M
Weighted Average Diluted Share $236.8M $236.8M $236.8M $238.7M $240.7M
 
EBITDA $1.3M $32.6M $20.8M $34.6M $50M
EBIT $1.3M $32.6M $20.8M $34.6M $50M
 
Revenue (Reported) $87.4M $109.7M $111.1M $121.9M $115.1M
Operating Income (Reported) -$28.9M -$17.8M -$32.1M -$34.3M -$34.1M
Operating Income (Adjusted) $1.3M $32.6M $20.8M $34.6M $50M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $819.7M $413.8M $395.6M $460M $473.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $192.3M $154.7M $176.1M $25M $192.2M
Gross Profit $627.5M $259.1M $219.5M $435M $281.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $474.9M $328.8M $352.8M $414.1M $425.3M
Operating Income $152.5M -$69.7M -$133.3M $20.9M -$143.8M
 
Net Interest Expenses $66.3M $51.2M $57.8M $71.3M $59.1M
EBT. Incl. Unusual Items $109.3M $100.2M $70.5M $235.5M $97.4M
Earnings of Discontinued Ops. $1.4M $58.2M -- -- --
Income Tax Expense $1.4M $6.1M $6.1M $1.6M $15.7M
Net Income to Company $110.7M $120.3M $70.5M $235.5M $97.4M
 
Minority Interest in Earnings $391K $1.2M -- -- --
Net Income to Common Excl Extra Items $109.7M $152.7M $64.3M $233.9M $81.6M
 
Basic EPS (Cont. Ops) $0.43 $0.61 $0.24 $0.99 $0.34
Diluted EPS (Cont. Ops) $0.43 $0.61 $0.24 $0.99 $0.34
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $169.4M $147.2M $125.7M $303.5M $158.9M
EBIT $169.4M $147.2M $125.7M $303.5M $158.9M
 
Revenue (Reported) $819.7M $413.8M $395.6M $460M $473.7M
Operating Income (Reported) $152.5M -$69.7M -$133.3M $20.9M -$143.8M
Operating Income (Adjusted) $169.4M $147.2M $125.7M $303.5M $158.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $87.4M $109.7M $111.1M $121.9M $115.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $37.3M $40.7M $45.2M $48.1M $45.3M
Gross Profit $50.1M $69M $65.9M $73.8M $69.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $79M $86.8M $98M $108.1M $103.9M
Operating Income -$28.9M -$17.8M -$32.1M -$34.3M -$34.1M
 
Net Interest Expenses $14.3M $12.9M $16.8M $16.4M $13.7M
EBT. Incl. Unusual Items -$12M $21.8M $4M $17.1M $36M
Earnings of Discontinued Ops. $1.4M $46.7M -- -- --
Income Tax Expense $695K $1.2M $2M $3.3M $5.3M
Net Income to Company -$10.5M $32.1M $4M $17.1M $36M
 
Minority Interest in Earnings $318K -- -- -- --
Net Income to Common Excl Extra Items -$10.9M $67.3M $2M $13.8M $30.7M
 
Basic EPS (Cont. Ops) -$0.05 $0.27 $0.01 $0.06 $0.13
Diluted EPS (Cont. Ops) -$0.05 $0.27 $0.01 $0.06 $0.13
Weighted Average Basic Share $236.8M $236.8M $236.8M $236.8M $239.8M
Weighted Average Diluted Share $236.8M $236.8M $236.8M $238.7M $240.7M
 
EBITDA $1.3M $32.6M $20.8M $34.6M $50M
EBIT $1.3M $32.6M $20.8M $34.6M $50M
 
Revenue (Reported) $87.4M $109.7M $111.1M $121.9M $115.1M
Operating Income (Reported) -$28.9M -$17.8M -$32.1M -$34.3M -$34.1M
Operating Income (Adjusted) $1.3M $32.6M $20.8M $34.6M $50M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $181.1M $147.1M $148.8M $119.2M $107.9M
Short Term Investments -- -- -- $1.6M --
Accounts Receivable, Net $161.9M $154.5M $91.1M $99.9M $106.8M
Inventory $2.1M $2.5M -- -- --
Prepaid Expenses $10.7M $9.4M $4.3M $8M $10.6M
Other Current Assets -$1K -- -- $300K $13.6M
Total Current Assets $404.6M $368.3M $270.1M $254.2M $246.1M
 
Property Plant And Equipment $2.2B $2.1B $1.9B $2B $1.9B
Long-Term Investments -- -- -- -- --
Goodwill $19.7M $18.4M $3M $2.9M $2.6M
Other Intangibles $9.2M $10.2M $400K $200K --
Other Long-Term Assets -$1K -$300K -$100K -$200K $200K
Total Assets $2.6B $2.5B $2.2B $2.3B $2.2B
 
Accounts Payable $52.7M $43.2M $35.8M $48.9M $35.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $7.6M $7.8M $26.5M $24.9M $15.7M
Other Current Liabilities -- $100K $100K $200K $65.8M
Total Current Liabilities $682.1M $317.8M $436.7M $312.5M $256.1M
 
Long-Term Debt $695.8M $875.4M $529M $561.8M $527.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.2B $1B $914.8M $811.8M
 
Common Stock $2.5M $2.5M $2.5M $2.4M $2.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.2B $1.3B $1.2B $1.4B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $636K -- -- -- --
Total Equity $1.2B $1.3B $1.2B $1.4B $1.4B
 
Total Liabilities and Equity $2.6B $2.5B $2.2B $2.3B $2.2B
Cash and Short Terms $181.1M $147.1M $148.8M $120.8M $107.9M
Total Debt $1.2B $1B $842.5M $711.3M $622.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $194.3M $153.9M $138.3M $94.8M $102.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $135.3M $95.1M $90.9M $100.7M $112.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $27M $24.6M $7.7M $17.3M $27.5M
Total Current Assets $366.5M $283.3M $245.1M $220.7M $242M
 
Property Plant And Equipment $2.2B $2B $1.9B $2B $1.9B
Long-Term Investments -- -- -- -- --
Goodwill $19.7M $3.4M $2.8M $2.7M $2.8M
Other Intangibles $9.1M $448K $300K -- --
Other Long-Term Assets $1K $4.1M $5.7M $100K $100K
Total Assets $2.6B $2.3B $2.2B $2.2B $2.2B
 
Accounts Payable $43.1M $41.5M $34.6M $37.4M $39.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.6M $13.2M $26M $20M $15.7M
Other Current Liabilities $79.1M $52.7M $53.6M $58.2M $119.7M
Total Current Liabilities $660.7M $274.2M $478.2M $248.8M $262.8M
 
Long-Term Debt $676M $726.6M $469.9M $565.1M $488.8M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1B $986.6M $848.5M $780.6M
 
Common Stock $565M $445.2M $370.2M $370.2M $386.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $318K -- -- -- --
Total Equity $1.2B $1.2B $1.2B $1.4B $1.4B
 
Total Liabilities and Equity $2.6B $2.3B $2.2B $2.2B $2.2B
Cash and Short Terms $194.3M $153.9M $138.3M $94.8M $102.4M
Total Debt $1.2B $867.2M $824.9M $670M $577M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $145.6M $77.7M $98.6M $222.4M $78.5M
Depreciation & Amoritzation $204M $151.4M $171.3M $22.1M $195M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $13.9M $2.8M -$17.1M -$11.4M -$15.3M
Change in Inventories -$170K -$500K -$400K -- --
Cash From Operations $345.7M $256.5M $275.2M $264.7M $287.7M
 
Capital Expenditures $114M $102.5M $66.6M $66.2M $132M
Cash Acquisitions $255K -$500K -$1.8M -- --
Cash From Investing -$113.1M -$97.4M -$111M -$85.9M -$130.3M
 
Dividends Paid (Ex Special Dividend) -$4.1M -$4.3M -$2.2M -$28.4M -$57.2M
Special Dividend Paid
Long-Term Debt Issued $25M -- $241.5M $534.9M $91.7M
Long-Term Debt Repaid -$208.2M -$178.3M -$317.1M -$680.2M -$182.1M
Repurchase of Common Stock -- -- -$75.2M -- --
Other Financing Activities $1K -$100K -- -- --
Cash From Financing -$193.1M -$188.8M -$171.6M -$196.4M -$163.7M
 
Beginning Cash (CF) $169.7M $206.9M $173M $157.2M $129.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $39.5M -$29.7M -$7.4M -$17.6M -$6.3M
Ending Cash (CF) $206.9M $173M $157.2M $129.2M $118.1M
 
Levered Free Cash Flow $231.7M $154M $208.6M $198.5M $155.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$10.5M $32.1M $4M $17.1M $36M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $44.1M $75.4M $56.4M $63.2M $94.4M
 
Capital Expenditures $33.1M $23.1M $13.9M $26.6M $26.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$32.6M -$67.5M -$44.6M -$26.6M -$26.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$14.2M -$30M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $146.5M -- $15M --
Long-Term Debt Repaid -$21.1M -$171.1M -$19.6M -$65.6M -$53M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$23.6M -$27.8M -$25.1M -$69.1M -$86.2M
 
Beginning Cash (CF) $206.9M $173M $157.2M $129.2M $118.1M
Foreign Exchange Rate Adjustment -$483K $700K -$5.6M -$2.1M $3.1M
Additions / Reductions -$12.1M -$19.9M -$13.3M -$32.5M -$18.7M
Ending Cash (CF) $194.3M $153.9M $138.3M $94.8M $102.4M
 
Levered Free Cash Flow $11M $52.3M $42.5M $36.6M $67.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $110.7M $120.3M $70.5M $235.5M $97.4M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $346.7M $287.8M $256.2M $271.5M $318.9M
 
Capital Expenditures $123.3M $92.5M $57.4M $78.9M $132.3M
Cash Acquisitions $255K -$500K -- -- --
Cash From Investing -$122.7M -$132.3M -$88.1M -$67.9M -$130.6M
 
Dividends Paid (Ex Special Dividend) -$4.1M -$4.3M -$2.2M -$42.6M -$73M
Special Dividend Paid
Long-Term Debt Issued -- -- $95M $549.9M $76.7M
Long-Term Debt Repaid -$201.2M -$328.3M -$165.6M -$726.2M -$169.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$212.2M -$193M -$168.9M -$240.4M -$180.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.9M -$37.5M -$800K -$36.8M $7.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $223.4M $195.3M $198.8M $192.6M $186.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$10.5M $32.1M $4M $17.1M $36M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $44.1M $75.4M $56.4M $63.2M $94.4M
 
Capital Expenditures $33.1M $23.1M $13.9M $26.6M $26.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$32.6M -$67.5M -$44.6M -$26.6M -$26.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$14.2M -$30M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $146.5M -- $15M --
Long-Term Debt Repaid -$21.1M -$171.1M -$19.6M -$65.6M -$53M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$23.6M -$27.8M -$25.1M -$69.1M -$86.2M
 
Beginning Cash (CF) $206.9M $173M $157.2M $129.2M $118.1M
Foreign Exchange Rate Adjustment -$483K $700K -$5.6M -$2.1M $3.1M
Additions / Reductions -$12.1M -$19.9M -$13.3M -$32.5M -$18.7M
Ending Cash (CF) $194.3M $153.9M $138.3M $94.8M $102.4M
 
Levered Free Cash Flow $11M $52.3M $42.5M $36.6M $67.5M

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

GET BETTER TRADE IDEAS

Popular

Will Robinhood Stock Keep Going Up?
Will Robinhood Stock Keep Going Up?

Commission-free online brokerage Robinhood (NASDAQ:HOOD) has served up massive gains…

Where Will Hershey Stock Be In 1 Year?
Where Will Hershey Stock Be In 1 Year?

Chocolate stocks used to be the epitome of sleepy stability,…

Where Will KNOT Stock Be In 1 Year?
Where Will KNOT Stock Be In 1 Year?

In the case of KNOT Offshore Partners (KNOP), most headlines…

Stock Ideas

Buy
63
Is NVDA Stock a Buy?

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

Buy
60
Is MSFT Stock a Buy?

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

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
92
BGL alert for Jul 3

Blue Gold [BGL] is down 20.3% over the past day.

Sell
18
CNC alert for Jul 3

Centene [CNC] is down 1.3% over the past day.

Sell
12
MOH alert for Jul 3

Molina Healthcare [MOH] is up 0.3% over the past day.

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

Show me the best stock