Financhill
Sell
25

OTRK Quote, Financials, Valuation and Earnings

Last price:
$1.50
Seasonality move :
9.68%
Day range:
$1.47 - $1.57
52-week range:
$1.27 - $5.53
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.72x
P/B ratio:
1.33x
Volume:
22.5K
Avg. volume:
22.4K
1-year change:
-62.74%
Market cap:
$6.2M
Revenue:
$10.8M
EPS (TTM):
-$15.81
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $28.7M $5.3M $2.5M $2.7M $2M
Revenue Growth (YoY) 132.79% -81.69% -51.9% 5.97% -24.74%
 
Cost of Revenues $12.8M $2.8M $847K $975K $1.3M
Gross Profit $16M $2.4M $1.7M $1.7M $746K
Gross Profit Margin 55.61% 45.87% 66.51% 63.62% 36.99%
 
R&D Expenses $4.6M $3.4M $1.6M $1.1M $1.4M
Selling, General & Admin $14.3M $12.1M $6.8M $4.6M $5.2M
Other Inc / (Exp) -$606K -- -$166K -$292K --
Operating Expenses $18.9M $15.6M $8.5M $5.7M $6.6M
Operating Income -$2.9M -$13.1M -$6.8M -$4M -$5.9M
 
Net Interest Expenses $2M $1.4M $1.4M $183K $1M
EBT. Incl. Unusual Items -$5.5M -$14.5M -$8.3M -$4.5M -$6.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $100K $20K -- --
Net Income to Company -$5.5M -$14.6M -$8.4M -$4.5M -$6.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.5M -$14.6M -$8.4M -$4.5M -$6.9M
 
Basic EPS (Cont. Ops) -$39.60 -$72.90 -$33.90 -$1.65 -$1.65
Diluted EPS (Cont. Ops) -$39.60 -$72.90 -$33.90 -$1.65 -$1.65
Weighted Average Basic Share $195.8K $230.3K $312.4K $4.1M $5.5M
Weighted Average Diluted Share $195.8K $230.3K $312.4K $4.1M $5.5M
 
EBITDA -$2.6M -$11.9M -$5.7M -$4M -$5.3M
EBIT -$3.5M -$13.1M -$6.9M -$4.3M -$5.9M
 
Revenue (Reported) $28.7M $5.3M $2.5M $2.7M $2M
Operating Income (Reported) -$2.9M -$13.1M -$6.8M -$4M -$5.9M
Operating Income (Adjusted) -$3.5M -$13.1M -$6.9M -$4.3M -$5.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $99.2M $60.7M $11.8M $12.9M $10.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $49.1M $21.3M $5.5M $4.1M $4.3M
Gross Profit $50.1M $39.4M $6.3M $8.8M $5.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $15.5M $17.1M $9.2M $6.1M $5M
Selling, General & Admin $46.4M $52.8M $33.9M $20.7M $20.3M
Other Inc / (Exp) -$1.9M -$8.1M -$4.6M -$249K $8K
Operating Expenses $61.9M $69.9M $43.1M $26.7M $25.2M
Operating Income -$11.8M -$30.6M -$36.8M -$17.9M -$19.4M
 
Net Interest Expenses $7.6M $7.4M $3.9M $6M $8.6M
EBT. Incl. Unusual Items -$21.3M -$46M -$45.3M -$24.1M -$27.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $253K $8K -$100K --
Net Income to Company -$20.6M -$46.3M -$45.3M -$24M -$27.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$20.6M -$46.3M -$45.3M -$24M -$27.9M
 
Basic EPS (Cont. Ops) -$129.60 -$252.00 -$201.75 -$59.09 -$15.81
Diluted EPS (Cont. Ops) -$129.60 -$252.00 -$201.75 -$59.09 -$15.81
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$11.3M -$34.2M -$36.3M -$12.7M -$23.9M
EBIT -$13.7M -$38.7M -$41.4M -$18.1M -$25.3M
 
Revenue (Reported) $99.2M $60.7M $11.8M $12.9M $10.2M
Operating Income (Reported) -$11.8M -$30.6M -$36.8M -$17.9M -$19.4M
Operating Income (Adjusted) -$13.7M -$38.7M -$41.4M -$18.1M -$25.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $28.7M $5.3M $2.5M $2.7M $2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.8M $2.8M $847K $975K $1.3M
Gross Profit $16M $2.4M $1.7M $1.7M $746K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.6M $3.4M $1.6M $1.1M $1.4M
Selling, General & Admin $14.3M $12.1M $6.8M $4.6M $5.2M
Other Inc / (Exp) -$606K -- -$166K -$292K --
Operating Expenses $18.9M $15.6M $8.5M $5.7M $6.6M
Operating Income -$2.9M -$13.1M -$6.8M -$4M -$5.9M
 
Net Interest Expenses $2M $1.4M $1.4M $183K $1M
EBT. Incl. Unusual Items -$5.5M -$14.5M -$8.3M -$4.5M -$6.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $100K $20K -- --
Net Income to Company -$5.5M -$14.6M -$8.4M -$4.5M -$6.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.5M -$14.6M -$8.4M -$4.5M -$6.9M
 
Basic EPS (Cont. Ops) -$39.60 -$72.90 -$33.90 -$1.65 -$1.65
Diluted EPS (Cont. Ops) -$39.60 -$72.90 -$33.90 -$1.65 -$1.65
Weighted Average Basic Share $195.8K $230.3K $312.4K $4.1M $5.5M
Weighted Average Diluted Share $195.8K $230.3K $312.4K $4.1M $5.5M
 
EBITDA -$2.6M -$11.9M -$5.7M -$4M -$5.3M
EBIT -$3.5M -$13.1M -$6.9M -$4.3M -$5.9M
 
Revenue (Reported) $28.7M $5.3M $2.5M $2.7M $2M
Operating Income (Reported) -$2.9M -$13.1M -$6.8M -$4M -$5.9M
Operating Income (Adjusted) -$3.5M -$13.1M -$6.9M -$4.3M -$5.9M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $92.5M $27.2M $7.4M $6.4M $4.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $14.6M $5.8M $695K $241K $602K
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.2M $4.6M $2.3M $2.4M $2.2M
Total Current Assets $125.6M $46.6M $15.5M $9.4M $7.9M
 
Property Plant And Equipment $5.1M $4.4M $2.5M $940K $585K
Long-Term Investments -- -- -- -- --
Goodwill $5.7M $5.7M $5.7M $5.7M $5.7M
Other Intangibles $3.3M $2M $820K $50K --
Other Long-Term Assets $5.3M $891K $381K $10.6M $4.1M
Total Assets $144.9M $59.7M $24.8M $26.7M $18.3M
 
Accounts Payable $1.3M $1.9M $1.7M $667K $725K
Accrued Expenses $8M $4.9M $4M $2M $2.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $501K $617K $60K $59K $72K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $40.6M $10.4M $8.2M $3.7M $11.1M
 
Long-Term Debt $45.9M $16M $9.8M $1.6M $2.5M
Capital Leases -- -- -- -- --
Total Liabilities $88.3M $27.6M $18.2M $5.5M $13.6M
 
Common Stock $2K $2K $3K $7K $7K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $56.7M $32.1M $6.6M $21.2M $4.6M
 
Total Liabilities and Equity $144.9M $59.7M $24.8M $26.7M $18.3M
Cash and Short Terms $92.5M $27.2M $7.4M $6.4M $4.1M
Total Debt $45.9M $16M $9.8M $1.6M $9.5M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$5.5M -$14.6M -$8.4M -$4.5M -$6.9M
Depreciation & Amoritzation $863K $1.3M $1.2M $298K $558K
Stock-Based Compensation $2.6M $2.9M $651K $352K $1.4M
Change in Accounts Receivable $2.9M -$770K $495K -$266K $127K
Change in Inventories -- -- -- -- --
Cash From Operations $6.4M -$10.5M -$5M -$3.3M -$2.7M
 
Capital Expenditures $827K $255K $25K $37K $58K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$827K -$255K -$25K -$37K -$58K
 
Dividends Paid (Ex Special Dividend) -$2.2M -$2.2M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $8M -- $1.5M
Long-Term Debt Repaid -$78K -$20.1M -$50K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$740K -$752K -$611K -$528K -$342K
Cash From Financing -$2.2M -$23.1M $7.3M -$5K $1.2M
 
Beginning Cash (CF) $103.2M $65.9M $9.7M $9.7M $5.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.4M -$33.8M $2.4M -$3.3M -$1.6M
Ending Cash (CF) $106.6M $32.1M $12.1M $6.4M $4.1M
 
Levered Free Cash Flow $5.6M -$10.7M -$5M -$3.3M -$2.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$20.6M -$46.3M -$45.3M -$24M -$27.9M
Depreciation & Amoritzation $2.4M $4.4M $5.1M $5.5M $1.4M
Stock-Based Compensation $8.4M $12.2M $5.3M $2.6M $5M
Change in Accounts Receivable -$12.5M $8.3M $9M -$74K -$1M
Change in Inventories -- -- -- -- --
Cash From Operations $3.3M -$43.1M -$18.4M -$13.8M -$12.9M
 
Capital Expenditures $2.6M $3.9M $926K $297K $198K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.5M -$3.9M -$926K -$297K -$198K
 
Dividends Paid (Ex Special Dividend) -$3.4M -$9M -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $19M -- $9.5M
Long-Term Debt Repaid -$42K -$30.8M -$19.4M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$3.3M -$4.3M $1.7M -$1.7M
Cash From Financing $96.3M -$27.5M -$703K $8.4M $10.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $94.2M -$74.5M -$20.1M -$5.7M -$2.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $726K -$47M -$19.4M -$14.1M -$13.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$5.5M -$14.6M -$8.4M -$4.5M -$6.9M
Depreciation & Amoritzation $863K $1.3M $1.2M $298K $558K
Stock-Based Compensation $2.6M $2.9M $651K $352K $1.4M
Change in Accounts Receivable $2.9M -$770K $495K -$266K $127K
Change in Inventories -- -- -- -- --
Cash From Operations $6.4M -$10.5M -$5M -$3.3M -$2.7M
 
Capital Expenditures $827K $255K $25K $37K $58K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$827K -$255K -$25K -$37K -$58K
 
Dividends Paid (Ex Special Dividend) -$2.2M -$2.2M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $8M -- $1.5M
Long-Term Debt Repaid -$78K -$20.1M -$50K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$740K -$752K -$611K -$528K -$342K
Cash From Financing -$2.2M -$23.1M $7.3M -$5K $1.2M
 
Beginning Cash (CF) $103.2M $65.9M $9.7M $9.7M $5.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.4M -$33.8M $2.4M -$3.3M -$1.6M
Ending Cash (CF) $106.6M $32.1M $12.1M $6.4M $4.1M
 
Levered Free Cash Flow $5.6M -$10.7M -$5M -$3.3M -$2.8M

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

GET BETTER TRADE IDEAS

Popular

2 Ultra Safe Dividend Stocks to Buy Now
2 Ultra Safe Dividend Stocks to Buy Now

Historically, blue-chip dividend stocks have been good choices for periods…

Where Will Asana Stock Be in 5 Years?
Where Will Asana Stock Be in 5 Years?

Asana stock hasn’t given many investors on Wall Street any…

Where Will Dell Stock Be in 5 Years?
Where Will Dell Stock Be in 5 Years?

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
65
Is NVDA Stock a Buy?

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

Sell
40
Is AAPL Stock a Buy?

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

Alerts

Sell
31
REGN alert for May 31

Regeneron Pharmaceuticals [REGN] is down 19.04% over the past day.

Buy
55
RGC alert for May 31

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Sell
42
AMBA alert for May 31

Ambarella [AMBA] is down 15.13% over the past day.

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

Show me the best stock