Orion S.A. (OEC)

Orion Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	1,852	1,878	1,894	2,031	1,547	1,136
Revenue Growth (YoY)	-2.31%	-0.87%	-6.75%	31.30%	36.11%	-23.03%
Cost of Revenue	1,448	1,449	1,443	1,582	1,160	844.1
Gross Profit	404.7	428.8	451	448.8	386.6	292.3
Selling, General & Admin	234.9	237.8	213	227.1	215.2	186
Research & Development	27.1	27.1	24.5	21.7	22	20.2
Other Operating Expenses	2.5	1.9	-0.7	2.9	8.6	21.6
Operating Expenses	264.5	266.8	236.8	251.7	245.8	227.8
Operating Income	140.2	162	214.2	197.1	140.8	64.5
Interest Expense	-48.6	-47.8	-46.9	-36.4	-31.6	-23.5
Earnings From Equity Investments	1	0.6	0.5	0.5	0.7	0.5
Currency Exchange Gain (Loss)	-1.6	-1.6	-4	-3.5	-6.4	-15.2
EBT Excluding Unusual Items	91	113.2	163.8	157.7	103.5	26.3
Legal Settlements	-	-	-	-	82.9	-
Other Unusual Items	-59.3	-59.3	-	-	-	-
Pretax Income	31.7	53.9	163.8	157.7	186.4	26.3
Income Tax Expense	5.1	9.7	60.3	51.5	51.7	8.1
Net Income	26.6	44.2	103.5	106.2	134.7	18.2
Net Income to Common	26.6	44.2	103.5	106.2	134.7	18.2
Net Income Growth	-69.74%	-57.29%	-2.54%	-21.16%	640.11%	-79.06%
Shares Outstanding (Basic)	58	58	59	61	61	60
Shares Outstanding (Diluted)	58	58	60	61	61	61
Shares Change (YoY)	-2.96%	-2.68%	-2.28%	0.70%	-0.74%	0.18%
EPS (Basic)	0.46	0.76	1.75	1.74	2.22	0.30
EPS (Diluted)	0.46	0.76	1.73	1.73	2.21	0.30
EPS Growth	-68.82%	-56.12%	-	-21.72%	636.67%	-78.87%
Free Cash Flow	-109.5	-81.4	173.1	-151.8	-69.5	-19.6
Free Cash Flow Per Share	-1.89	-1.39	2.89	-2.47	-1.14	-0.32
Dividend Per Share	0.084	0.083	0.080	0.080	0.020	0.200
Dividend Growth	4.38%	3.50%	-	300.00%	-90.00%	-75.00%
Gross Margin	21.85%	22.84%	23.81%	22.10%	24.99%	25.72%
Operating Margin	7.57%	8.63%	11.31%	9.71%	9.10%	5.68%
Profit Margin	1.44%	2.35%	5.46%	5.23%	8.71%	1.60%
Free Cash Flow Margin	-5.91%	-4.34%	9.14%	-7.47%	-4.49%	-1.73%
EBITDA	268.1	287.3	327.2	302.8	244.9	161.1
EBITDA Margin	14.47%	15.30%	17.28%	14.91%	15.83%	14.18%
D&A For EBITDA	127.9	125.3	113	105.7	104.1	96.6
EBIT	140.2	162	214.2	197.1	140.8	64.5
EBIT Margin	7.57%	8.63%	11.31%	9.71%	9.10%	5.68%
Effective Tax Rate	16.09%	18.00%	36.81%	32.66%	27.74%	30.80%

Updated May 7, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q