OPRA
$14.74
+$0.21(+1.45%)
58
Overall
80
Value
36
Tech
--
Quality
Market Cap
$1.39B
Volume
802.10K
52W Range
-- - --
Target Price
$26.50
Order:
Income Statement
| Metric | Trend | Chart | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|
| REVENUE | |||||||||
| Total Revenue | $172.3M | $177.1M | $165.1M | $251.0M | $331.0M | $396.8M | $480.6M | ||
| Total Revenue | $161.3M | $177.1M | $165.1M | $251.0M | $331.0M | $397.5M | $483.0M | ||
| COST OF GOODS SOLD | |||||||||
| Cost of Revenue | $-20.0M | $-208.0K | $-700.0K | $-5.5M | $-46.6M | $90.1M | $122.5M | ||
| GROSS PROFIT | |||||||||
| Gross Profit | $120.9M | $109.5M | $70.2M | $116.4M | $121.7M | $307.4M | $360.5M | ||
| OPERATING EXPENSES | |||||||||
| Operating Expenses | $49.1M | $110.1M | $82.9M | $116.9M | $88.5M | $243.8M | $268.1M | ||
| Research & Development | $-26.4M | $-34.1M | $-38.7M | $-44.1M | $-50.5M | -- | -- | ||
| Selling, General & Administrative | $60.0M | $28.9M | $516.0K | -- | -- | $109.9M | $132.0M | ||
| Selling & Marketing Expenses | $-31.6M | $655.0K | $-1.3M | $-542.0K | $-1.5M | $109.9M | $132.0M | ||
| General & Administrative Expenses | $-4.6M | $28.2M | $-3.3M | $-3.2M | $-3.7M | $11.4M | -- | ||
| Promotion & Advertising | -- | $655.0K | -- | -- | -- | -- | -- | ||
| Salaries & Wages | $34.7M | $62.3M | $62.1M | $74.5M | $74.6M | $82.8M | $79.7M | ||
| Depreciation & Amortization | $14.4M | $18.8M | $20.2M | $42.4M | $13.9M | $13.2M | $15.6M | ||
| Depreciation & Amortization | $14.4M | $18.8M | $20.2M | $42.4M | $13.9M | $13.2M | $15.6M | ||
| Amortization | $1.7M | -- | -- | $22.8M | -- | -- | -- | ||
| Securities Amortization | -- | -- | $516.0K | -- | -- | -- | -- | ||
| Other Operating Expenses | $-1.5M | $-4.8M | $-2.8M | $-3.1M | $-3.5M | $38.0M | $40.9M | ||
| OPERATING INCOME | |||||||||
| Operating income | $71.8M | $-614.0K | $-12.7M | $-496.0K | $33.2M | $63.6M | $92.4M | ||
| EBITDA | $81.8M | $61.8M | $57.5M | $-23.5M | $37.5M | $175.7M | $114.6M | ||
| NON-OPERATING ITEMS | |||||||||
| Interest Expense (Non-Operating) | $28.4M | $-562.0K | $-447.0K | -- | $-282.0K | $644.0K | $586.0K | ||
| Interest Income Operating | -- | -- | $-1.8M | -- | -- | -- | -- | ||
| Intinc | $36.8M | $10.5M | $13.6M | $123.0K | $21.5M | $4.5M | -- | ||
| Net Non-Operating Interest Income/Expense | $8.4M | $10.5M | $13.6M | $123.0K | $21.5M | $-644.0K | $-586.0K | ||
| Gain on Sale of Securities | -- | $57.9M | $5.3M | -- | -- | -- | -- | ||
| Other Income/Expense | $3.1M | $-91.4M | $-37.5M | $28.4M | $-576.0K | $-98.7M | $-8.6M | ||
| Other Special Charges | $170.9M | $82.6M | $11.5M | $466.0K | $-918.0K | $8.9M | $3.6M | ||
| SPECIAL ITEMS | |||||||||
| Special Income Charges | -- | -- | $-28.2M | $-12.5M | $-3.2M | $-681.0K | $-113.0K | ||
| Impairment of Capital Assets | -- | -- | -- | $5.6M | $3.2M | $681.0K | $113.0K | ||
| PRE-TAX INCOME | |||||||||
| EBIT | $69.1M | $42.8M | $37.1M | $-43.1M | $23.6M | $162.6M | $99.0M | ||
| Pre-Tax Income | $40.7M | $43.4M | $37.5M | $-43.1M | $23.9M | $161.9M | $98.4M | ||
| INCOME TAX | |||||||||
| Tax Provision | $6.5M | $2.7M | $75.0K | $43.0K | $35.9M | $6.7M | $17.6M | ||
| NET INCOME | |||||||||
| Net Income | $70.3M | $115.8M | $179.2M | $-44.0M | $15.0M | $155.2M | $80.8M | ||
| Net Income (Continuing Operations) | $70.3M | $115.8M | $179.2M | $-44.0M | $15.0M | $155.2M | $80.8M | ||
| Net Income (Discontinued Operations) | $70.3M | $115.8M | $179.2M | $-44.0M | $15.0M | $155.2M | $80.8M | ||
| Net Income (Common Stockholders) | $70.3M | $115.8M | $179.2M | $-44.0M | $15.0M | $155.2M | $80.8M | ||
| Normalized Income | -- | -- | -- | -- | -- | $119.7M | $97.5M | ||
| TOTALS | |||||||||
| Total Expenses | $29.1M | $109.9M | $82.2M | $111.3M | $41.9M | $333.9M | $390.6M | ||
| SHARE & EPS DATA | |||||||||
| Average Shares Outstanding | $190.3M | $220.1M | $234.6M | $230.3M | $219.0M | $89.3M | $88.5M | ||
| Average Shares Outstanding (Diluted) | $413.6M | $463.2M | $118.7M | $115.7M | $71.6M | $90.9M | $89.7M | ||
| Shares Outstanding | $218.7M | $237.8M | $228.3M | $230.3M | $178.4M | $89.5M | $88.5M | ||
| Basic EPS | $0.17 | $0.26 | $2.29 | $-0.57 | $0.21 | $1.72 | $0.91 | ||
| Basic EPS (Continuing Operations) | -- | $0.18 | $0.48 | $-0.56 | $0.21 | $1.72 | $0.91 | ||
| Diluted EPS | $0.17 | $0.25 | $1.51 | $-0.38 | $0.21 | $1.69 | $0.90 | ||
| Diluted EPS (Continuing Operations) | -- | $0.18 | $0.32 | $-0.37 | $0.21 | $1.69 | $0.90 | ||
| Dividend Per Share | -- | -- | -- | -- | $0.80 | $1.2 | $0.80 | ||
| OTHER METRICS | |||||||||
| Acquisition Expense | -- | $32.2M | -- | -- | -- | -- | -- | ||
| Allowances For Construction | -- | $-37.9M | $-24.0M | $1.6M | $-1.5M | -- | -- | ||
| Commission Expenses | $-428.0K | $-29.8M | -- | -- | -- | -- | -- | ||
| Depletion | $1.7M | -- | -- | -- | -- | -- | -- | ||
| Earnings from equity interest | $-3.2M | $-3.8M | $2.0M | $-27.2M | $-6.0K | -- | $-2.0K | ||
| Earnings From Equity Interest Net Of Tax | $-3.2M | $-3.8M | $2.0M | $-27.2M | $-6.0K | -- | $-2.0K | ||
| Fees | -- | -- | $-28.2M | -- | -- | -- | -- | ||
| Gain On Sale Of Business | $678.0K | -- | -- | -- | $36.9M | -- | -- | ||
| Gains Loss On Disposal Of Discontinued Operations | -- | $17.2M | $141.7M | $-816.0K | -- | -- | -- | ||
| Insurance And Claims | -- | $28.2M | -- | -- | -- | -- | -- | ||
| Marketing Expense | -- | -- | -- | -- | -- | $109.9M | $132.0M | ||
| Net Income Discontinuous Operations | -- | $17.2M | $141.7M | $-816.0K | -- | -- | -- | ||
| Non Recurring Operation Expense | -- | -- | $28.2M | -- | -- | -- | -- | ||
| Other Costof Revenue | -- | -- | -- | -- | -- | $90.1M | $122.5M | ||
| Other Gand A | $-4.6M | $28.2M | $-3.3M | $-3.2M | $-3.7M | $11.4M | -- | ||
| Realized Capital Gain | -- | $-577.0K | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | $-4.6M | $-5.4M | $-3.3M | $-3.2M | $-3.7M | $2.7M | -- | ||
| Selling Expense | -- | -- | $516.0K | -- | -- | -- | -- | ||
| Write Off | -- | -- | -- | $6.9M | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | OPRA | $14.74 | +1.4% | 802.10K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |