Financhill
Sell
21

OMER Quote, Financials, Valuation and Earnings

Last price:
$6.07
Seasonality move :
7.89%
Day range:
$5.80 - $6.46
52-week range:
$2.97 - $13.60
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
--
P/B ratio:
--
Volume:
1.4M
Avg. volume:
764.2K
1-year change:
60.99%
Market cap:
$340.3M
Revenue:
--
EPS (TTM):
-$2.31
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $107.6M $118.8M $112.7M $114.9M $119.5M
Selling, General & Admin $49.3M $54.8M $50.7M $49.7M $49.7M
Other Inc / (Exp) -$13.4M -- -- $4.1M --
Operating Expenses $156.9M $173.6M $163.4M $164.5M $169.3M
Operating Income -$156.9M -$173.6M -$163.4M -$164.5M -$169.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$196.4M -$191.5M -$182M -$174.9M -$182.6M
Earnings of Discontinued Ops. $35.1M $385.8M $229.4M $57.1M $25.8M
Income Tax Expense -$23.3M -- -- -- --
Net Income to Company -$138.1M $194.2M $47.4M -$117.8M -$156.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$138.1M $194.2M $47.4M -$117.8M -$156.8M
 
Basic EPS (Cont. Ops) -$2.41 $3.12 $0.76 -$1.88 -$2.70
Diluted EPS (Cont. Ops) -$2.41 $3.12 $0.76 -$1.88 -$2.70
Weighted Average Basic Share $57.2M $62.3M $62.7M $62.7M $58.2M
Weighted Average Diluted Share $57.2M $62.3M $62.7M $62.7M $58.2M
 
EBITDA -$168M -$170.5M -$158.4M -$143.2M -$157M
EBIT -$169.6M -$171.9M -$159.3M -$144.1M -$158M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$156.9M -$173.6M -$163.4M -$164.5M -$169.3M
Operating Income (Adjusted) -$169.6M -$171.9M -$159.3M -$144.1M -$158M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -$63.2M -$79.9M -- -- --
Revenue Growth (YoY) -68% -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $23.3M $30.3M $26.5M $28.9M $23.3M
Selling, General & Admin -$5.5M $12.6M $13.6M $10.9M $12.3M
Other Inc / (Exp) -$280K -- -- -- --
Operating Expenses $17.8M $42.9M $40.1M $39.8M $35.7M
Operating Income -$80.1M -$42.9M -$40.1M -$39.8M -$35.7M
 
Net Interest Expenses $7.3M -- -- -- --
EBT. Incl. Unusual Items -$87.7M -$47.3M -$46M -$39.3M -$36.5M
Earnings of Discontinued Ops. -- $327.9M $174.8M $30.2M $5.2M
Income Tax Expense -$15.4M -- -- -- --
Net Income to Company -$37.3M $280.6M $128.7M -$9.1M -$31.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$37.3M $280.6M $128.7M -$9.1M -$31.4M
 
Basic EPS (Cont. Ops) -$0.60 $4.48 $2.05 -$0.15 -$0.54
Diluted EPS (Cont. Ops) -$0.60 $4.48 $2.05 -$0.15 -$0.54
Weighted Average Basic Share $61.7M $62.6M $62.8M $62.4M $58M
Weighted Average Diluted Share $61.7M $62.6M $62.8M $62.4M $58M
 
EBITDA -$79.4M -$42M -$38M -$32M -$33.1M
EBIT -$79.8M -$42.4M -$38.1M -$32.2M -$33.4M
 
Revenue (Reported) -$63.2M -$79.9M -- -- --
Operating Income (Reported) -$80.1M -$42.9M -$40.1M -$39.8M -$35.7M
Operating Income (Adjusted) -$79.8M -$42.4M -$38.1M -$32.2M -$33.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $107.6M $118.8M $112.7M $114.9M $119.5M
Selling, General & Admin $49.3M $54.8M $50.7M $49.7M $49.7M
Other Inc / (Exp) -$13.4M $751K -- -- --
Operating Expenses $156.9M $173.6M $163.4M $164.5M $169.3M
Operating Income -$156.9M -$173.6M -$163.4M -$164.5M -$169.3M
 
Net Interest Expenses $26.1M -- -- -- --
EBT. Incl. Unusual Items -$196.4M -$191.5M -$182M -$174.9M -$182.6M
Earnings of Discontinued Ops. -- $385.8M $229.4M $57.1M $25.8M
Income Tax Expense -- -- -- -- --
Net Income to Company -$138.1M $194.2M $47.4M -$117.8M -$156.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$138.1M $194.2M $47.4M -$117.8M -$156.8M
 
Basic EPS (Cont. Ops) -$2.40 $3.09 $0.75 -$1.88 -$2.70
Diluted EPS (Cont. Ops) -$2.40 $3.09 $0.75 -$1.88 -$2.70
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$168M -$170.5M -$158.4M -$143.2M -$157M
EBIT -$169.6M -$171.9M -$159.3M -$144.1M -$158M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$156.9M -$173.6M -$163.4M -$164.5M -$169.3M
Operating Income (Adjusted) -$169.6M -$171.9M -$159.3M -$144.1M -$158M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue -$10K -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $118.8M $112.7M $114.9M $119.5M --
Selling, General & Admin $54.8M $50.7M $49.7M $49.7M --
Other Inc / (Exp) $751K -- -- -- --
Operating Expenses $173.6M $163.4M $164.5M $169.3M --
Operating Income -$173.6M -$163.4M -$164.5M -$169.3M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$191.5M -$182M -$174.9M -$182.6M --
Earnings of Discontinued Ops. $385.8M $229.4M $57.1M $25.8M --
Income Tax Expense -- -- -- -- --
Net Income to Company $194.2M $47.4M -$117.8M -$156.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $194.2M $47.4M -$117.8M -$156.8M --
 
Basic EPS (Cont. Ops) $3.09 $0.75 -$1.88 -$2.70 --
Diluted EPS (Cont. Ops) $3.09 $0.75 -$1.88 -$2.70 --
Weighted Average Basic Share $249.4M $250.9M $251M $232.7M --
Weighted Average Diluted Share $249.4M $250.9M $251M $232.7M --
 
EBITDA -$170.5M -$158.4M -$143.2M -$157M --
EBIT -$171.9M -$159.3M -$144.1M -$158M --
 
Revenue (Reported) -$10K -- -- -- --
Operating Income (Reported) -$173.6M -$163.4M -$164.5M -$169.3M --
Operating Income (Adjusted) -$171.9M -$159.3M -$144.1M -$158M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $10.5M $100.8M $11M $7.1M $3.4M
Short Term Investments $124.5M $56.5M $183.9M $164.7M $86.7M
Accounts Receivable, Net $3.8M $35.5M $213M $6.7M $6.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $10.5M $8.2M $6.3M $8.6M $7.2M
Total Current Assets $151.3M $248M $443.2M $217.9M $134.1M
 
Property Plant And Equipment $28.1M $30M $23.3M $20.6M $17.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.1M $1.1M $1.1M $1.1M $1.1M
Total Assets $181M $419.3M $591M $378.3M $277.1M
 
Accounts Payable $4.2M $13.4M $6M $7.7M $5.9M
Accrued Expenses $24.8M $29.1M $23.9M $24.5M $17.1M
Current Portion Of Long-Term Debt -- -- $94.4M -- $21M
Current Portion Of Capital Lease Obligations $3.8M $5.3M $4.3M $5.2M $6M
Other Current Liabilities -- -- $1.2M $8.6M $20.6M
Total Current Liabilities $36.7M $51.8M $136.4M $53.3M $79.5M
 
Long-Term Debt $236.3M $313.5M $220.9M $213.2M $166.6M
Capital Leases -- -- -- -- --
Total Liabilities $301.8M $395.5M $505.3M $403.3M $459.7M
 
Common Stock $616K $626K $628K $611K $580K
Other Common Equity Adj -- -- -- -- --
Common Equity -$120.8M $23.8M $85.7M -$25M -$182.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$120.8M $23.8M $85.7M -$25M -$182.6M
 
Total Liabilities and Equity $181M $419.3M $591M $378.3M $277.1M
Cash and Short Terms $135M $157.3M $194.9M $171.8M $90.1M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $10.5M $100.8M $11M $7.1M $3.4M
Short Term Investments $124.5M $56.5M $183.9M $164.7M $86.7M
Accounts Receivable, Net $3.8M $35.5M $213M $6.7M $6.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $10.5M $8.2M $6.3M $8.6M $7.2M
Total Current Assets $151.3M $248M $443.2M $217.9M $134.1M
 
Property Plant And Equipment $28.1M $30M $23.3M $20.6M $17.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.1M $1.1M $1.1M $1.1M $1.1M
Total Assets $181M $419.3M $591M $378.3M $277.1M
 
Accounts Payable $4.2M $13.4M $6M $7.7M $5.9M
Accrued Expenses $24.8M $29.1M $23.9M $24.5M $17.1M
Current Portion Of Long-Term Debt -- -- $94.4M -- $21M
Current Portion Of Capital Lease Obligations $3.8M $5.3M $4.3M $5.2M $6M
Other Current Liabilities -- -- $1.2M $8.6M $20.6M
Total Current Liabilities $36.7M $51.8M $136.4M $53.3M $79.5M
 
Long-Term Debt $236.3M $313.5M $220.9M $213.2M $166.6M
Capital Leases -- -- -- -- --
Total Liabilities $301.8M $395.5M $505.3M $403.3M $459.7M
 
Common Stock $616K $626K $628K $611K $580K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$120.8M $23.8M $85.7M -$25M -$182.6M
 
Total Liabilities and Equity $181M $419.3M $591M $378.3M $277.1M
Cash and Short Terms $135M $157.3M $194.9M $171.8M $90.1M
Total Debt $236.3M -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$138.1M $194.2M $47.4M -$117.8M -$156.8M
Depreciation & Amoritzation $1.6M $1.4M $952K $920K $950K
Stock-Based Compensation $14.9M $17.6M $14.1M $11.7M $10.5M
Change in Accounts Receivable $31.3M -$34.3M -$109.6M $245.7M $40M
Change in Inventories -- -- -- -- --
Cash From Operations -$100.1M -$109.7M -$86.5M $74.7M -$148.8M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- $126M -- -- --
Cash From Investing -$67M $193.7M -$127.6M $27.5M $82.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $225M -- -- -- --
Long-Term Debt Repaid -$126.8M -$1.8M -$1.2M -$101.6M -$41.3M
Repurchase of Common Stock -- -- -- -$4.7M -$11.9M
Other Financing Activities -$22.4M -$241K $125M -- $115.5M
Cash From Financing $174.5M $6.3M $124.2M -$106.1M $62.9M
 
Beginning Cash (CF) $3.1M $10.5M $100.8M $11M $7.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.4M $90.3M -$89.8M -$3.9M -$3.7M
Ending Cash (CF) $10.5M $100.8M $11M $7.1M $3.4M
 
Levered Free Cash Flow -$100.4M -$110M -$86.6M $74.3M -$149M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$37.3M $280.6M $128.7M -$9.1M -$31.4M
Depreciation & Amoritzation $398K $324K $163K $205K $301K
Stock-Based Compensation $3.8M $5.5M $3.3M $2.7M $2.4M
Change in Accounts Receivable $33.5M -$4.3M -$133.9M $39.4M $38.3M
Change in Inventories $395K -- -- -- --
Cash From Operations -$18.4M -$18.2M -$25.4M -$34.8M -$29M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $8M $112.4M -$108.5M $116.2M $35M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$306K -$1.1M -$652K -$101.2M -$19.7M
Repurchase of Common Stock -- -- -- -$4.7M --
Other Financing Activities $99K -- -- $854K $15.1M
Cash From Financing -$163K -$810K -$651K -$105M -$4.1M
 
Beginning Cash (CF) $21.1M $7.4M $145.5M $30.6M $1.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.6M $93.4M -$134.5M -$23.5M $1.9M
Ending Cash (CF) $10.5M $100.8M $11M $7.1M $3.4M
 
Levered Free Cash Flow -$18.4M -$18.3M -$25.4M -$34.9M -$29M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$138.1M $194.2M $47.4M -$117.8M -$156.8M
Depreciation & Amoritzation $1.6M $1.4M $952K $920K $950K
Stock-Based Compensation $14.9M $17.6M $14.1M $11.7M $10.5M
Change in Accounts Receivable $31.3M -$34.3M -$109.6M $245.7M $40M
Change in Inventories -- -- -- -- --
Cash From Operations -$100.1M -$109.7M -$86.5M $74.7M -$148.8M
 
Capital Expenditures $283K -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$67M $193.7M -$127.6M $27.5M $82.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$126.8M -$1.8M -$1.2M -$101.6M -$41.3M
Repurchase of Common Stock -- -- -- -$4.7M -$11.9M
Other Financing Activities -- -$241K -- -- $115.5M
Cash From Financing $174.5M $6.3M $124.2M -$106.1M $62.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.4M $90.3M -$89.8M -$3.9M -$3.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$100.4M -$110M -$86.6M $74.3M -$149M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $194.2M $47.4M -$117.8M -$156.8M --
Depreciation & Amoritzation $1.4M $952K $920K $950K --
Stock-Based Compensation $17.6M $14.1M $11.7M $10.5M --
Change in Accounts Receivable -$34.3M -$109.6M $245.7M $40M --
Change in Inventories -- -- -- -- --
Cash From Operations -$109.7M -$86.5M $74.7M -$148.8M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $193.7M -$127.6M $27.5M $82.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.8M -$1.2M -$101.6M -$41.3M --
Repurchase of Common Stock -- -- -$4.7M -$11.9M --
Other Financing Activities -$241K $125M -- $115.5M --
Cash From Financing $6.3M $124.2M -$106.1M $62.9M --
 
Beginning Cash (CF) $39.6M $269.4M $52.1M $12.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $90.3M -$89.8M -$3.9M -$3.7M --
Ending Cash (CF) $130M $179.6M $48.2M $8.9M --
 
Levered Free Cash Flow -$110M -$86.6M $74.3M -$149M --

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

GET BETTER TRADE IDEAS

Popular

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 31x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
42
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 37x

Alerts

Sell
44
TECS alert for Apr 11

Direxion Daily Technology Bear 3x Shares [TECS] is up 0.58% over the past day.

Sell
16
TECL alert for Apr 11

Direxion Daily Technology Bull 3x Shares [TECL] is down 0.42% over the past day.

Sell
47
WEBS alert for Apr 11

Direxion Daily Dow Jones Internet Bear 3X Shares [WEBS] is up 2.37% over the past day.

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

Show me the best stock