Orion Group  Inc. logo

Orion Group Inc.

ORN | NYSE
Chart Builder DCF Calculator
$9.09
-$0.09 (-0.98%)
Sep 22, 2026, 12:11 PM ET · Market open
Fiscal Quarter
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
-4.15M 4.69M 601K 3.3M 841K -1.41M 6.75M 4.26M -6.6M -6.06M -4.37M -660K -255K -12.6M -4.95M 247K -3.05M -4.86M -8.82M -10.2M 3.53M 928K
Depreciation & Amortization
7M 7.79M 10.63M 7.77M 7.6M 7.88M 7.68M 11.81M 8.91M 8.44M 9.3M 9.56M 6.6M 6.66M 6.83M 7.22M 7.38M 7.44M 7.43M 7.4M 7.88M 7.83M
Stock-Based Compensation
n/a 1.39M 1.61M 1.38M 1.52M 1.12M 1.08M n/a 1.56M 358K 209K 364K n/a 524K 639K 951K 794K 370K 247K 526K 1.25M 383K
Other Working Capital
-5.06M -11.2M 4.79M 3.39M 7.58M -10.7M -553K -1.02M -1.85M -21.74M 15.82M 8.74M 8.13M -1.32M 1.46M -2.09M -3.68M 5.22M -2.38M -2.3M -9.48M -3.36M
Other Non-Cash Items
3.96M 31K -958K 1.57M 120K 264K -620K -3.45M 25.51M 219K 6.76M -1.63M -5.04M -567K -215K -3.05M -179K -777K -1.66M -791K -6.38M -1.37M
Deferred Income Tax
712K -6.83M 36K 27K 13K -11K 9K 2K -29K -9K -27K -81K -49K 54K -7K -21K 22K 19K -29K 101K -131K 50K
Change in Working Capital
-22.06M -2.14M 1.88M 9.23M -15.66M -11.29M -1.54M 24.85M -44.77M -25.77M 33.8M -24.08M -10.2M 2.89M -1.84M -7.92M -3.35M 7.87M -1.34M -4.07M -3.98M 1.3M
Operating Cash Flow
-14.52M 4.93M 13.81M 23.27M -5.56M -3.44M 13.36M 37.47M -15.33M -22.83M 45.68M -16.53M -8.94M -3.03M 464K -2.58M 1.62M 10.06M -4.17M -7.04M 2.16M 9.12M
Capital Expenditures
-11.53M -8.58M -13.35M -9.35M -7.13M -9.03M -3.45M -4.16M -4.63M -1.85M -2.23M -2.39M -2.42M -1.88M -3.96M -2.63M -4.48M -3.52M -5.38M -6.88M -3.1M -1.62M
Cash Acquisitions
1.13M -44M 848K n/a n/a n/a n/a 1.57M 74K n/a n/a n/a 10.76M n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
623K 60K 29.71M 543K 848K 341K 687K n/a 74K 280K -990K 737K n/a 576K 408K 3.43M 330K 713K 1.52M 906K 22.79M 2.39M
Investing Cash Flow
-9.78M -52.52M 10.08M -8.8M -6.28M -8.69M -2.76M -2.59M -4.56M -1.57M -3.22M -1.65M 8.34M -1.3M -3.55M 803K -4.15M -2.81M -3.86M -5.97M 19.69M 772K
Debt Repayment
20.82M 50.49M -25.46M -11.3M -107K -3.35M -10.24M -38.22M 20.29M -2.1M -15.4M 12.49M 8.2M 4.15M 4.19M -2.63M 3.48M -12.31M 19.43M 12.18M -23.87M -6.89M
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a -34K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
3.08M 2.58M 373K -373K 729K -215K 486K -452K -203K 194K -6K -856K -17K -758K -56K -951K 412K -509K n/a -684K -205K 50K
Financial Cash Flow
23.68M 52.26M -25.51M -11.28M 622K -3.23M -10.54M -11.46M 20.09M -1.9M -15.4M 11.63M 8.18M 3.39M 4.13M -3.58M 3.9M -12.82M 19.43M 11.49M -24.08M -6.84M
Net Cash Flow
-3.73M 4.67M -1.63M 3.19M -11.22M -15.36M 62K 23.42M 199K -26.3M 27.06M -6.54M 7.58M -939K 1.05M -5.35M 1.36M -5.57M 11.4M -1.52M -2.23M 3.05M
Free Cash Flow
-26.06M -3.65M 454K 13.92M -12.69M -12.48M 9.92M 33.31M -19.97M -24.68M 43.45M -18.91M -11.36M -4.91M -3.49M -5.2M -2.86M 6.54M -9.55M -13.91M -940K 7.5M
Adj. Free Cash Flow
-26.06M -5.04M -1.16M 12.54M -14.21M -13.6M 8.84M 33.31M -21.52M -25.04M 43.24M -19.28M -11.36M -5.43M -4.13M -6.15M -3.66M 6.17M -9.8M -14.44M -2.19M 7.12M
Maintenance CapEx
-7M -7.79M -10.21M -9.35M -4.61M -3.65M -237.25K n/a -2.61M -1.54M -1.03M -2.39M -2.42M -1.88M n/a n/a n/a n/a -5.38M -6.88M -3.1M -1.62M
Growth CapEx
-4.53M -786K -3.14M n/a -2.52M -5.38M -3.21M -4.16M -2.02M -314.55K -1.2M n/a n/a n/a -3.96M -2.63M -4.48M -3.52M n/a n/a n/a n/a
Owner Earnings
-21.53M -2.86M 3.6M 13.92M -10.17M -7.09M 13.13M 37.47M -17.94M -24.36M 44.64M -18.91M -11.36M -4.91M 464K -2.58M 1.62M 10.06M -9.55M -13.91M -940K 7.5M

© 2026 bestshares.com. All rights reserved.