Financhill
Sell
43

OTRK Quote, Financials, Valuation and Earnings

Last price:
$1.60
Seasonality move :
32.14%
Day range:
$1.55 - $1.75
52-week range:
$1.27 - $5.53
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.74x
P/B ratio:
0.74x
Volume:
43.1K
Avg. volume:
19.7K
1-year change:
-61.43%
Market cap:
$7.3M
Revenue:
$10.8M
EPS (TTM):
-$9.64
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $82.8M $84.1M $14.5M $12.7M $10.8M
Revenue Growth (YoY) 136.04% 1.57% -82.75% -12.2% -14.89%
 
Cost of Revenues $43.6M $31.2M $7.5M $3.9M $4M
Gross Profit $39.2M $52.9M $7.1M $8.8M $6.8M
Gross Profit Margin 47.36% 62.9% 48.6% 69.06% 62.92%
 
R&D Expenses $12.9M $18.3M $11M $6.6M $4.6M
Selling, General & Admin $41.2M $53.7M $39.3M $22.8M $19.7M
Other Inc / (Exp) -$1.2M -$10M -$4.4M -$123K -$284K
Operating Expenses $54.2M $71.9M $50.2M $29.5M $24.3M
Operating Income -$14.9M -$19M -$43.2M -$20.7M -$17.5M
 
Net Interest Expenses $7.2M $8M $3.9M $7.2M $7.7M
EBT. Incl. Unusual Items -$23.4M -$37M -$51.5M -$28M -$25.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$645K $153K $88K -$80K --
Net Income to Company -$22.7M -$37.1M -$51.6M -$27.9M -$25.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$22.7M -$37.1M -$51.6M -$27.9M -$25.5M
 
Basic EPS (Cont. Ops) -$129.60 -$222.30 -$234.15 -$49.56 -$17.02
Diluted EPS (Cont. Ops) -$129.60 -$222.30 -$234.15 -$49.56 -$17.02
Weighted Average Basic Share $190.1K $207.3K $258.5K $744K $4.6M
Weighted Average Diluted Share $190.1K $207.3K $258.5K $744K $4.6M
 
EBITDA -$14.2M -$25M -$42.4M -$14.4M -$22.6M
EBIT -$16.1M -$29M -$47.6M -$20.8M -$23.7M
 
Revenue (Reported) $82.8M $84.1M $14.5M $12.7M $10.8M
Operating Income (Reported) -$14.9M -$19M -$43.2M -$20.7M -$17.5M
Operating Income (Adjusted) -$16.1M -$29M -$47.6M -$20.8M -$23.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $29.3M $10.3M $2.5M $3.5M $3.1M
Revenue Growth (YoY) 148.78% -64.68% -75.71% 41% -11.11%
 
Cost of Revenues $13.4M $4.1M $973K $1.3M $1.2M
Gross Profit $15.8M $6.2M $1.5M $2.3M $1.9M
Gross Profit Margin 54.1% 60.42% 61.24% 64.62% 60.97%
 
R&D Expenses $4.9M $4.7M $1.9M $1.9M $1.3M
Selling, General & Admin $12.7M $11.9M $7.7M $5.6M $5M
Other Inc / (Exp) $13K -$7.6M -$248K $10K $1K
Operating Expenses $17.6M $16.6M $9.5M $7.5M $6.3M
Operating Income -$1.8M -$10.4M -$8M -$5.2M -$4.4M
 
Net Interest Expenses $2.1M $1.9M $911K $1.2M $800K
EBT. Incl. Unusual Items -$3.9M -$19.9M -$9.2M -$6.4M -$5.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $153K -$52K -- --
Net Income to Company -$3.2M -$20.1M -$9.1M -$6.4M -$5.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.2M -$20.1M -$9.1M -$6.4M -$5.2M
 
Basic EPS (Cont. Ops) -$24.30 -$100.80 -$37.80 -$3.37 -$9.54
Diluted EPS (Cont. Ops) -$24.30 -$100.80 -$37.80 -$3.37 -$9.54
Weighted Average Basic Share $194.2K $221.3K $300.7K $2.6M $5.7M
Weighted Average Diluted Share $194.2K $221.3K $300.7K $2.6M $5.7M
 
EBITDA -$1.2M -$16.8M -$7.2M -$3.6M -$4M
EBIT -$1.8M -$18M -$8.2M -$5.2M -$4.4M
 
Revenue (Reported) $29.3M $10.3M $2.5M $3.5M $3.1M
Operating Income (Reported) -$1.8M -$10.4M -$8M -$5.2M -$4.4M
Operating Income (Adjusted) -$1.8M -$18M -$8.2M -$5.2M -$4.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $82.8M $84.1M $14.5M $12.7M $10.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $43.6M $31.2M $7.5M $3.9M $4M
Gross Profit $39.2M $52.9M $7.1M $8.8M $6.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $12.9M $18.3M $11M $6.6M $4.6M
Selling, General & Admin $41.2M $55M $39.3M $22.8M $19.7M
Other Inc / (Exp) -$1.2M -$8.7M -$4.4M -$123K -$284K
Operating Expenses $54.2M $73.2M $50.2M $29.5M $24.3M
Operating Income -$14.9M -$20.3M -$43.2M -$20.7M -$17.5M
 
Net Interest Expenses $7.2M $8M $3.9M $7.2M $7.7M
EBT. Incl. Unusual Items -$23.4M -$37M -$51.5M -$28M -$25.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $153K $88K -$80K --
Net Income to Company -$22.7M -$37.1M -$51.6M -$27.9M -$25.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$22.7M -$37.1M -$51.6M -$27.9M -$25.5M
 
Basic EPS (Cont. Ops) -$130.50 -$218.70 -$240.75 -$91.34 -$15.81
Diluted EPS (Cont. Ops) -$130.50 -$218.70 -$240.75 -$91.34 -$15.81
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$14.2M -$25M -$42.4M -$14.4M -$22.6M
EBIT -$16.1M -$29M -$47.6M -$20.8M -$23.7M
 
Revenue (Reported) $82.8M $84.1M $14.5M $12.7M $10.8M
Operating Income (Reported) -$14.9M -$20.3M -$43.2M -$20.7M -$17.5M
Operating Income (Adjusted) -$16.1M -$29M -$47.6M -$20.8M -$23.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $84.1M $14.5M $12.7M $10.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $31.2M $7.5M $3.9M $4M --
Gross Profit $52.9M $7.1M $8.8M $6.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $18.3M $11M $6.6M $4.6M --
Selling, General & Admin $55M $39.3M $22.8M $19.7M --
Other Inc / (Exp) -$8.7M -$4.4M -$123K -$284K --
Operating Expenses $73.2M $50.2M $29.5M $24.3M --
Operating Income -$20.3M -$43.2M -$20.7M -$17.5M --
 
Net Interest Expenses $8M $3.9M $7.2M $7.7M --
EBT. Incl. Unusual Items -$37M -$51.5M -$28M -$25.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $153K $88K -$80K -- --
Net Income to Company -$37.1M -$51.6M -$27.9M -$25.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$37.1M -$51.6M -$27.9M -$25.5M --
 
Basic EPS (Cont. Ops) -$218.70 -$240.75 -$91.34 -$15.81 --
Diluted EPS (Cont. Ops) -$218.70 -$240.75 -$91.34 -$15.81 --
Weighted Average Basic Share $829K $1M $3.5M $18.6M --
Weighted Average Diluted Share $829K $1M $3.5M $18.6M --
 
EBITDA -$25M -$42.4M -$14.4M -$22.6M --
EBIT -$29M -$47.6M -$20.8M -$23.7M --
 
Revenue (Reported) $84.1M $14.5M $12.7M $10.8M --
Operating Income (Reported) -$20.3M -$43.2M -$20.7M -$17.5M --
Operating Income (Adjusted) -$29M -$47.6M -$20.8M -$23.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $86.9M $58.8M $5M $9.7M $5.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $16.7M $5.9M $973K -- $1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.1M $5M $3.2M $2.7M $2.1M
Total Current Assets $123.6M $80.3M $14.3M $12.8M $9.6M
 
Property Plant And Equipment $4.2M $4.4M $3.1M $1.1M $635K
Long-Term Investments -- -- -- -- --
Goodwill $5.7M $5.7M $5.7M $5.7M $5.7M
Other Intangibles $3.6M $2.3M $1.1M $99K --
Other Long-Term Assets $7.5M $850K $1.5M $147K $5.2M
Total Assets $144.7M $93.7M $25.8M $19.8M $21.1M
 
Accounts Payable $1.3M $1M $1.9M $563K $179K
Accrued Expenses $9M $6M $4.6M $2.8M $1.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $434K $595K $653K $56K $68K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $36.4M $10.3M $9.5M $3.9M $8.8M
 
Long-Term Debt $45.7M $35.8M $10.1M $1.5M $2.3M
Capital Leases -- -- -- -- --
Total Liabilities $84M $48.1M $20.1M $5.6M $11.2M
 
Common Stock $2K $2K $3K $6K $7K
Other Common Equity Adj -- -- -- -- --
Common Equity $60.8M $45.6M $5.7M $14.3M $9.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $60.8M $45.6M $5.7M $14.3M $9.9M
 
Total Liabilities and Equity $144.7M $93.7M $25.8M $19.8M $21.1M
Cash and Short Terms $86.9M $58.8M $5M $9.7M $5.7M
Total Debt $45.7M $35.8M $10.1M $1.5M $8.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $86.9M $58.8M $5M $9.7M $5.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $16.7M $5.9M $973K -- $1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.1M $5M $3.2M $2.7M $2.1M
Total Current Assets $123.6M $80.3M $14.3M $12.8M $9.6M
 
Property Plant And Equipment $4.2M $4.4M $3.1M $1.1M $635K
Long-Term Investments -- -- -- -- --
Goodwill $5.7M $5.7M $5.7M $5.7M $5.7M
Other Intangibles $3.6M $2.3M $1.1M $99K --
Other Long-Term Assets $7.5M $850K $1.5M $147K $5.2M
Total Assets $144.7M $93.7M $25.8M $19.8M $21.1M
 
Accounts Payable $1.3M $1M $1.9M $563K $179K
Accrued Expenses $9M $6M $4.6M $2.8M $1.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $434K $595K $653K $56K $68K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $36.4M $10.3M $9.5M $3.9M $8.8M
 
Long-Term Debt $45.7M $35.8M $10.1M $1.5M $2.3M
Capital Leases -- -- -- -- --
Total Liabilities $84M $48.1M $20.1M $5.6M $11.2M
 
Common Stock $2K $2K $3K $6K $7K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity $41.8M -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $60.8M $45.6M $5.7M $14.3M $9.9M
 
Total Liabilities and Equity $144.7M $93.7M $25.8M $19.8M $21.1M
Cash and Short Terms $86.9M $58.8M $5M $9.7M $5.7M
Total Debt $45.7M $35.8M $10.1M $1.5M $8.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$22.7M -$37.1M -$51.6M -$27.9M -$25.5M
Depreciation & Amoritzation $1.9M $4M $5.2M $6.4M $1.1M
Stock-Based Compensation $8.1M $11.9M $7.5M $2.9M $3.9M
Change in Accounts Receivable -$15.3M $11.9M $7.7M $687K -$1.4M
Change in Inventories -- -- -- -- --
Cash From Operations -$6.3M -$26.2M -$24M -$15.5M -$13.4M
 
Capital Expenditures $1.8M $4.5M $1.2M $285K $177K
Cash Acquisitions -$2.9M -- -- -- --
Cash From Investing -$4.6M -$4.5M -$1.2M -$285K -$177K
 
Dividends Paid (Ex Special Dividend) -$1.2M -$9M -$2.2M -- --
Special Dividend Paid
Long-Term Debt Issued $10M -- $11M $8M $8M
Long-Term Debt Repaid -- -$10.8M -$39.5M -$134K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.1M -$3.3M -$4.4M $1.6M -$1.9M
Cash From Financing $100.1M -$6.6M -$31.1M $15.8M $9.6M
 
Beginning Cash (CF) $14M $103.2M $65.9M $9.7M $9.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $89.2M -$37.3M -$56.2M -$12K -$4M
Ending Cash (CF) $103.2M $65.9M $9.7M $9.7M $5.7M
 
Levered Free Cash Flow -$8M -$30.6M -$25.1M -$15.8M -$13.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3.2M -$20.1M -$9.1M -$6.4M -$5.2M
Depreciation & Amoritzation $658K $1.2M $1M $1.6M $322K
Stock-Based Compensation $2.3M $3M $1.3M $608K $1.4M
Change in Accounts Receivable -$12.5M $1.3M $3.6M -$176K -$1.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$198K -$15M -$1.4M -$3.6M -$4.3M
 
Capital Expenditures $626K $615K $152K $89K $75K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.5M -$615K -$152K -$89K -$75K
 
Dividends Paid (Ex Special Dividend) -$1.2M -$2.2M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $1M
Long-Term Debt Repaid $126K -$10.8M -$282K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.4M -$1.2M -$567K -$2.1M -$405K
Cash From Financing $39.5M -$3.2M -$623K $4.2M $2.1M
 
Beginning Cash (CF) $67.4M $84.8M $11.9M $9.2M $8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $35.8M -$18.8M -$2.2M $474K -$2.3M
Ending Cash (CF) $103.2M $65.9M $9.7M $9.7M $5.7M
 
Levered Free Cash Flow -$824K -$15.7M -$1.6M -$3.7M -$4.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$22.7M -$37.1M -$51.6M -$27.9M -$25.5M
Depreciation & Amoritzation $1.9M $4M $5.2M $6.4M $1.1M
Stock-Based Compensation $8.1M $11.9M $7.5M $2.9M $3.9M
Change in Accounts Receivable -$15.3M $11.9M $7.7M $687K -$1.4M
Change in Inventories -- -- -- -- --
Cash From Operations -$6.3M -$26.2M -$24M -$15.5M -$13.4M
 
Capital Expenditures $1.8M $4.5M $1.2M $285K $177K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.6M -$4.5M -$1.2M -$285K -$177K
 
Dividends Paid (Ex Special Dividend) -$1.2M -$9M -$2.2M -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $11M $8M $8M
Long-Term Debt Repaid -- -$10.8M -$39.5M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$3.3M -$4.4M $1.6M -$1.9M
Cash From Financing $100.1M -$6.6M -$31.1M $15.8M $9.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $89.2M -$37.3M -$56.2M -$12K -$4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$8M -$30.6M -$25.1M -$15.8M -$13.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$37.1M -$51.6M -$27.9M -$25.5M --
Depreciation & Amoritzation $4M $5.2M $6.4M $1.1M --
Stock-Based Compensation $11.9M $7.5M $2.9M $3.9M --
Change in Accounts Receivable $11.9M $7.7M $687K -$1.4M --
Change in Inventories -- -- -- -- --
Cash From Operations -$26.2M -$24M -$15.5M -$13.4M --
 
Capital Expenditures $4.5M $1.2M $285K $177K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.5M -$1.2M -$285K -$177K --
 
Dividends Paid (Ex Special Dividend) -$9M -$2.2M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $11M $8M $8M --
Long-Term Debt Repaid -$10.8M -$39.5M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.3M -$4.4M $1.6M -$1.9M --
Cash From Financing -$6.6M -$31.1M $15.8M $9.6M --
 
Beginning Cash (CF) $397.8M $124.9M $41.1M $31.4M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$37.3M -$56.2M -$12K -$4M --
Ending Cash (CF) $360.5M $68.7M $41.1M $27.4M --
 
Levered Free Cash Flow -$30.6M -$25.1M -$15.8M -$13.6M --

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
74
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
46
Is AAPL Stock a Buy?

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

Alerts

Buy
71
NUTX alert for May 15

Nutex Health [NUTX] is up 9.76% over the past day.

Buy
81
EXEL alert for May 15

Exelixis [EXEL] is up 3.67% over the past day.

Sell
29
GLBE alert for May 15

Global E Online [GLBE] is down 3.44% over the past day.

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

Show me the best stock