Annual Income Statements for Atlanticus
This table shows Atlanticus' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Atlanticus
This table shows Atlanticus' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
26 |
18 |
20 |
19 |
19 |
20 |
20 |
18 |
23 |
26 |
28 |
Consolidated Net Income / (Loss) |
|
32 |
24 |
26 |
25 |
25 |
26 |
26 |
24 |
29 |
31 |
31 |
Net Income / (Loss) Continuing Operations |
|
32 |
24 |
26 |
25 |
25 |
26 |
26 |
24 |
29 |
31 |
31 |
Total Pre-Tax Income |
|
39 |
30 |
34 |
32 |
32 |
31 |
33 |
29 |
37 |
40 |
41 |
Total Revenue |
|
93 |
82 |
87 |
89 |
89 |
92 |
96 |
91 |
105 |
124 |
119 |
Net Interest Income / (Expense) |
|
208 |
197 |
192 |
204 |
207 |
204 |
207 |
218 |
230 |
225 |
219 |
Total Interest Income |
|
229 |
221 |
217 |
228 |
235 |
237 |
242 |
256 |
272 |
269 |
267 |
Loans and Leases Interest Income |
|
218 |
212 |
210 |
220 |
225 |
225 |
230 |
242 |
255 |
252 |
248 |
Other Interest Income |
|
11 |
8.78 |
6.92 |
7.84 |
10 |
12 |
12 |
14 |
17 |
18 |
19 |
Total Interest Expense |
|
22 |
24 |
24 |
24 |
28 |
33 |
35 |
38 |
42 |
45 |
48 |
Long-Term Debt Interest Expense |
|
22 |
24 |
24 |
24 |
28 |
33 |
35 |
38 |
42 |
45 |
48 |
Total Non-Interest Income |
|
-115 |
-114 |
-105 |
-115 |
-118 |
-112 |
-111 |
-127 |
-125 |
-101 |
-100 |
Other Service Charges |
|
49 |
48 |
44 |
63 |
60 |
72 |
48 |
60 |
79 |
84 |
78 |
Other Non-Interest Income |
|
-164 |
-162 |
-150 |
-178 |
-178 |
-184 |
-159 |
-186 |
-204 |
-184 |
-178 |
Provision for Credit Losses |
|
0.38 |
0.54 |
0.70 |
0.31 |
0.54 |
0.60 |
2.94 |
1.75 |
4.63 |
7.05 |
1.07 |
Total Non-Interest Expense |
|
53 |
53 |
52 |
56 |
56 |
61 |
61 |
61 |
63 |
78 |
77 |
Salaries and Employee Benefits |
|
10 |
11 |
11 |
11 |
11 |
11 |
13 |
12 |
12 |
13 |
16 |
Marketing Expense |
|
11 |
11 |
10 |
14 |
13 |
15 |
10 |
14 |
15 |
17 |
20 |
Other Operating Expenses |
|
31 |
30 |
31 |
31 |
32 |
34 |
36 |
35 |
35 |
47 |
41 |
Depreciation Expense |
|
0.49 |
0.55 |
0.62 |
0.64 |
0.65 |
0.65 |
0.65 |
0.65 |
0.66 |
0.75 |
0.80 |
Nonoperating Income / (Expense), net |
|
0.08 |
0.43 |
0.06 |
0.09 |
-0.01 |
0.49 |
0.53 |
0.38 |
0.27 |
0.31 |
0.29 |
Income Tax Expense |
|
6.95 |
6.09 |
8.19 |
7.20 |
6.79 |
4.43 |
7.00 |
4.48 |
8.10 |
8.90 |
9.75 |
Preferred Stock Dividends Declared |
|
6.30 |
6.32 |
6.23 |
6.29 |
6.34 |
6.34 |
6.29 |
6.31 |
6.32 |
5.01 |
3.57 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-0.20 |
-0.30 |
-0.32 |
-0.28 |
-0.27 |
-0.03 |
-0.35 |
-0.15 |
-0.35 |
-0.33 |
-0.40 |
Basic Earnings per Share |
|
$1.81 |
$1.24 |
$1.38 |
$1.30 |
$1.30 |
$1.37 |
$1.35 |
$1.22 |
$1.58 |
$1.77 |
$1.85 |
Weighted Average Basic Shares Outstanding |
|
14.45M |
14.45M |
14.46M |
14.43M |
14.59M |
14.61M |
14.79M |
14.74M |
14.74M |
15.12M |
15.13M |
Diluted Earnings per Share |
|
$1.41 |
$1.00 |
$1.08 |
$1.02 |
$1.03 |
$1.11 |
$1.09 |
$0.99 |
$1.27 |
$1.42 |
$1.49 |
Weighted Average Diluted Shares Outstanding |
|
14.45M |
14.45M |
14.46M |
14.43M |
14.59M |
14.61M |
14.79M |
14.74M |
14.74M |
15.12M |
15.13M |
Weighted Average Basic & Diluted Shares Outstanding |
|
14.45M |
14.45M |
14.46M |
14.43M |
14.59M |
14.61M |
14.79M |
14.74M |
14.74M |
15.12M |
15.13M |
Annual Cash Flow Statements for Atlanticus
This table details how cash moves in and out of Atlanticus' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-11 |
11 |
25 |
-22 |
71 |
35 |
83 |
248 |
-73 |
-50 |
116 |
Net Cash From Operating Activities |
|
-21 |
0.86 |
39 |
-26 |
43 |
100 |
213 |
212 |
348 |
459 |
469 |
Net Cash From Continuing Operating Activities |
|
-21 |
0.86 |
39 |
-26 |
144 |
100 |
213 |
212 |
348 |
459 |
468 |
Net Income / (Loss) Continuing Operations |
|
7.33 |
1.71 |
-6.34 |
-41 |
7.61 |
26 |
94 |
178 |
135 |
102 |
110 |
Consolidated Net Income / (Loss) |
|
7.33 |
1.71 |
-6.34 |
-41 |
7.61 |
26 |
94 |
178 |
135 |
102 |
110 |
Provision For Loan Losses |
|
31 |
27 |
54 |
78 |
100 |
248 |
143 |
36 |
1.25 |
2.15 |
16 |
Depreciation Expense |
|
68 |
41 |
7.48 |
1.02 |
0.99 |
7.69 |
7.95 |
2.49 |
4.85 |
4.04 |
5.19 |
Amortization Expense |
|
-33 |
-40 |
-41 |
-58 |
-72 |
-112 |
-105 |
-161 |
-132 |
-16 |
-14 |
Non-Cash Adjustments to Reconcile Net Income |
|
-53 |
-24 |
2.18 |
-9.09 |
1.29 |
-17 |
-9.38 |
22 |
21 |
-84 |
-113 |
Changes in Operating Assets and Liabilities, net |
|
-40 |
-3.33 |
23 |
2.56 |
5.13 |
-54 |
82 |
135 |
318 |
451 |
463 |
Net Cash From Investing Activities |
|
29 |
15 |
-76 |
-80 |
-135 |
-434 |
-293 |
-475 |
-682 |
-672 |
-747 |
Net Cash From Continuing Investing Activities |
|
29 |
15 |
-76 |
-80 |
1,084 |
-434 |
-293 |
-475 |
-682 |
-672 |
-747 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-4.07 |
-0.88 |
-0.35 |
-0.40 |
-1.38 |
-0.25 |
-0.75 |
- |
-4.85 |
-3.99 |
-1.79 |
Purchase of Investment Securities |
|
-219 |
-271 |
-381 |
-467 |
-608 |
-1,099 |
-1,331 |
-2,026 |
-2,546 |
-2,516 |
-2,629 |
Sale and/or Maturity of Investments |
|
244 |
276 |
296 |
383 |
472 |
664 |
1,039 |
1,550 |
1,869 |
1,848 |
1,884 |
Other Investing Activities, net |
|
8.12 |
11 |
9.42 |
3.64 |
2.35 |
1.52 |
- |
0.56 |
- |
0.00 |
0.00 |
Net Cash From Financing Activities |
|
-18 |
-3.57 |
63 |
85 |
162 |
369 |
162 |
510 |
261 |
163 |
394 |
Net Cash From Continuing Financing Activities |
|
-18 |
-3.56 |
63 |
85 |
1,102 |
369 |
162 |
510 |
261 |
163 |
394 |
Issuance of Debt |
|
116 |
165 |
242 |
325 |
632 |
873 |
588 |
1,066 |
681 |
955 |
1,029 |
Issuance of Preferred Equity |
|
- |
- |
- |
- |
0.00 |
40 |
0.00 |
75 |
0.44 |
1.12 |
1.08 |
Issuance of Common Equity |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
7.07 |
Repayment of Debt |
|
-134 |
-168 |
-178 |
-240 |
-470 |
-592 |
-460 |
-586 |
-310 |
-754 |
-566 |
Repurchase of Common Equity |
|
-0.26 |
-0.26 |
-0.95 |
-0.39 |
-0.72 |
-2.52 |
-3.35 |
-25 |
-89 |
-18 |
-53 |
Payment of Dividends |
|
-0.14 |
-0.00 |
- |
- |
- |
0.00 |
-14 |
-22 |
-25 |
-25 |
-26 |
Other Financing Activities, Net |
|
- |
0.01 |
0.00 |
0.01 |
0.05 |
50 |
51 |
2.27 |
3.85 |
3.41 |
0.89 |
Effect of Exchange Rate Changes |
|
-1.01 |
-0.72 |
-1.62 |
0.17 |
1.01 |
-0.35 |
0.02 |
-0.01 |
-0.04 |
0.00 |
0.00 |
Cash Interest Paid |
|
24 |
18 |
19 |
25 |
33 |
46 |
47 |
48 |
75 |
99 |
146 |
Cash Income Taxes Paid |
|
0.07 |
1.12 |
0.44 |
0.26 |
4.75 |
0.02 |
0.33 |
20 |
4.25 |
1.47 |
0.23 |
Quarterly Cash Flow Statements for Atlanticus
This table details how cash moves in and out of Atlanticus' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
20 |
47 |
1.32 |
-40 |
5.62 |
-16 |
99 |
-75 |
-22 |
115 |
-38 |
Net Cash From Operating Activities |
|
93 |
102 |
102 |
108 |
117 |
133 |
119 |
116 |
112 |
123 |
132 |
Net Cash From Continuing Operating Activities |
|
93 |
102 |
102 |
108 |
117 |
133 |
119 |
116 |
112 |
121 |
131 |
Net Income / (Loss) Continuing Operations |
|
32 |
24 |
26 |
25 |
25 |
26 |
26 |
24 |
29 |
31 |
31 |
Consolidated Net Income / (Loss) |
|
32 |
24 |
26 |
25 |
25 |
26 |
26 |
24 |
29 |
31 |
31 |
Provision For Loan Losses |
|
0.38 |
0.54 |
0.70 |
0.31 |
0.54 |
0.60 |
2.94 |
1.75 |
4.63 |
7.05 |
1.07 |
Depreciation Expense |
|
0.69 |
0.75 |
0.84 |
0.85 |
1.09 |
1.26 |
1.25 |
1.25 |
1.28 |
1.40 |
1.60 |
Amortization Expense |
|
-39 |
-26 |
-33 |
-47 |
67 |
-3.67 |
-4.04 |
-46 |
64 |
-3.11 |
-3.13 |
Non-Cash Adjustments to Reconcile Net Income |
|
0.72 |
22 |
0.75 |
0.85 |
404 |
-490 |
-17 |
0.30 |
456 |
-569 |
-24 |
Changes in Operating Assets and Liabilities, net |
|
97 |
82 |
106 |
128 |
-381 |
598 |
110 |
134 |
-443 |
654 |
124 |
Net Cash From Investing Activities |
|
-170 |
-158 |
-53 |
-188 |
-220 |
-211 |
-68 |
-197 |
-306 |
-176 |
-115 |
Net Cash From Continuing Investing Activities |
|
-170 |
-158 |
-53 |
-188 |
-220 |
-211 |
-68 |
-197 |
-306 |
-176 |
-115 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-0.70 |
-3.55 |
-2.77 |
-1.03 |
- |
- |
-0.06 |
-0.07 |
- |
- |
-2.68 |
Purchase of Investment Securities |
|
-653 |
-599 |
-545 |
-647 |
-672 |
-652 |
-560 |
-678 |
-764 |
-627 |
-621 |
Sale and/or Maturity of Investments |
|
484 |
445 |
495 |
460 |
449 |
445 |
492 |
481 |
458 |
452 |
509 |
Other Investing Activities, net |
|
- |
- |
- |
- |
- |
- |
0.00 |
- |
- |
- |
0.00 |
Net Cash From Financing Activities |
|
98 |
102 |
-47 |
40 |
108 |
62 |
47 |
6.43 |
171 |
168 |
-55 |
Net Cash From Continuing Financing Activities |
|
98 |
102 |
-47 |
40 |
108 |
62 |
47 |
6.43 |
171 |
168 |
-55 |
Issuance of Debt |
|
231 |
199 |
55 |
197 |
420 |
283 |
162 |
317 |
275 |
276 |
300 |
Issuance of Preferred Equity |
|
0.19 |
0.25 |
1.07 |
0.04 |
0.01 |
- |
1.07 |
- |
- |
0.01 |
0.31 |
Issuance of Common Equity |
|
- |
- |
- |
- |
- |
- |
0.00 |
- |
- |
- |
12 |
Repayment of Debt |
|
-118 |
-91 |
-95 |
-148 |
-299 |
-212 |
-109 |
-303 |
-70 |
-85 |
-311 |
Repurchase of Common Equity |
|
-11 |
- |
-1.98 |
-2.99 |
-9.40 |
-3.31 |
-0.54 |
-1.27 |
-26 |
-25 |
-51 |
Payment of Dividends |
|
-6.19 |
-6.23 |
-6.25 |
-6.18 |
-6.22 |
-6.26 |
-6.26 |
-6.24 |
-7.24 |
-6.00 |
-5.62 |
Other Financing Activities, Net |
|
0.81 |
0.21 |
0.02 |
0.04 |
3.03 |
0.32 |
-0.15 |
0.05 |
0.03 |
0.96 |
0.41 |
Cash Interest Paid |
|
20 |
22 |
23 |
22 |
25 |
29 |
33 |
32 |
40 |
41 |
43 |
Cash Income Taxes Paid |
|
0.04 |
0.01 |
0.03 |
0.40 |
1.25 |
-0.22 |
-0.04 |
0.22 |
0.01 |
0.04 |
0.04 |
Annual Balance Sheets for Atlanticus
This table presents Atlanticus' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
268 |
281 |
363 |
426 |
583 |
936 |
1,207 |
1,944 |
2,388 |
2,706 |
3,271 |
Cash and Due from Banks |
|
40 |
51 |
76 |
41 |
61 |
135 |
178 |
410 |
385 |
339 |
375 |
Restricted Cash |
|
23 |
21 |
17 |
29 |
81 |
41 |
81 |
97 |
48 |
44 |
124 |
Loans and Leases, Net of Allowance |
|
0.00 |
169 |
601 |
294 |
664 |
726 |
920 |
384 |
1,922 |
2,174 |
2,630 |
Loans and Leases |
|
- |
169 |
601 |
294 |
418 |
726 |
920 |
384 |
1,923 |
2,174 |
2,630 |
Premises and Equipment, Net |
|
7.04 |
5.69 |
3.83 |
3.23 |
3.63 |
2.74 |
2.24 |
7.34 |
10 |
11 |
11 |
Other Assets |
|
75 |
24 |
35 |
53 |
16 |
29 |
24 |
1,046 |
23 |
138 |
130 |
Total Liabilities & Shareholders' Equity |
|
268 |
281 |
363 |
426 |
583 |
936 |
1,207 |
1,944 |
2,388 |
2,706 |
3,271 |
Total Liabilities |
|
261 |
270 |
357 |
462 |
605 |
847 |
991 |
1,517 |
1,923 |
2,174 |
2,691 |
Long-Term Debt |
|
200 |
196 |
254 |
337 |
499 |
777 |
910 |
1,422 |
1,798 |
2,006 |
2,481 |
Other Long-Term Liabilities |
|
61 |
22 |
16 |
9.13 |
0.25 |
70 |
40 |
53 |
125 |
168 |
210 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
- |
- |
- |
- |
0.00 |
89 |
139 |
140 |
140 |
140 |
90 |
Total Equity & Noncontrolling Interests |
|
7.44 |
11 |
5.78 |
-36 |
-22 |
0.34 |
77 |
287 |
325 |
392 |
489 |
Total Preferred & Common Equity |
|
7.44 |
11 |
5.79 |
-36 |
-22 |
0.91 |
77 |
288 |
326 |
395 |
493 |
Preferred Stock |
|
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
7.44 |
11 |
5.79 |
-36 |
-22 |
0.91 |
77 |
288 |
326 |
395 |
493 |
Common Stock |
|
211 |
211 |
212 |
213 |
213 |
213 |
195 |
228 |
122 |
87 |
98 |
Retained Earnings |
|
-201 |
-200 |
-206 |
-247 |
-239 |
-212 |
-118 |
60 |
204 |
307 |
395 |
Noncontrolling Interest |
|
0.00 |
-0.01 |
-0.01 |
-0.09 |
-0.34 |
-0.57 |
-0.77 |
-0.50 |
-1.37 |
-2.26 |
-3.54 |
Quarterly Balance Sheets for Atlanticus
This table presents Atlanticus' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q2 2022 |
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
2,116 |
2,252 |
2,375 |
2,455 |
2,597 |
2,787 |
2,837 |
3,040 |
3,272 |
Cash and Due from Banks |
|
316 |
353 |
390 |
343 |
356 |
445 |
351 |
309 |
350 |
Restricted Cash |
|
50 |
34 |
45 |
52 |
44 |
37 |
56 |
76 |
111 |
Loans and Leases, Net of Allowance |
|
1,703 |
1,817 |
0.00 |
1,916 |
2,050 |
2,151 |
0.00 |
2,512 |
2,669 |
Loans and Leases |
|
1,703 |
1,817 |
- |
1,916 |
2,050 |
2,151 |
- |
2,512 |
2,669 |
Premises and Equipment, Net |
|
6.79 |
7.00 |
12 |
13 |
12 |
11 |
10 |
9.68 |
12 |
Other Assets |
|
40 |
41 |
1,929 |
132 |
135 |
143 |
2,420 |
134 |
130 |
Total Liabilities & Shareholders' Equity |
|
2,116 |
2,252 |
2,375 |
2,455 |
2,597 |
2,787 |
2,837 |
3,040 |
3,272 |
Total Liabilities |
|
1,687 |
1,806 |
1,891 |
1,953 |
2,082 |
2,234 |
2,266 |
2,471 |
2,703 |
Long-Term Debt |
|
1,573 |
1,688 |
1,759 |
1,810 |
1,932 |
2,062 |
2,079 |
2,286 |
2,474 |
Other Long-Term Liabilities |
|
67 |
75 |
131 |
96 |
102 |
113 |
187 |
184 |
229 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
140 |
140 |
140 |
140 |
140 |
140 |
140 |
115 |
40 |
Total Equity & Noncontrolling Interests |
|
289 |
306 |
345 |
361 |
375 |
413 |
431 |
454 |
529 |
Total Preferred & Common Equity |
|
290 |
307 |
346 |
363 |
377 |
416 |
434 |
458 |
533 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
290 |
307 |
346 |
363 |
377 |
416 |
434 |
458 |
533 |
Common Stock |
|
142 |
127 |
116 |
108 |
96 |
89 |
89 |
89 |
110 |
Retained Earnings |
|
148 |
180 |
231 |
256 |
281 |
327 |
345 |
368 |
423 |
Noncontrolling Interest |
|
-0.98 |
-1.18 |
-1.69 |
-1.96 |
-2.23 |
-2.75 |
-2.91 |
-3.26 |
-3.86 |
Annual Metrics And Ratios for Atlanticus
This table displays calculated financial ratios and metrics derived from Atlanticus' official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
40.84% |
-10.26% |
-23.98% |
17.22% |
78.70% |
67.99% |
-1.63% |
10.41% |
-12.31% |
-7.97% |
16.83% |
EBITDA Growth |
|
270.38% |
-50.16% |
-1,317.59% |
-64.59% |
70.28% |
-219.86% |
119.68% |
300.89% |
-62.86% |
445.26% |
11.21% |
EBIT Growth |
|
-19.87% |
112.95% |
-449.53% |
-58.22% |
349.91% |
-34.99% |
249.43% |
94.05% |
-31.07% |
-13.83% |
7.16% |
NOPAT Growth |
|
-19.87% |
108.93% |
-606.99% |
-282.41% |
123.01% |
244.32% |
247.67% |
91.38% |
-23.23% |
-24.22% |
7.36% |
Net Income Growth |
|
141.48% |
-76.72% |
-471.69% |
-544.57% |
118.62% |
244.32% |
258.33% |
89.30% |
-24.29% |
-24.26% |
8.00% |
EPS Growth |
|
139.53% |
-76.47% |
-483.33% |
-536.96% |
119.11% |
196.43% |
137.95% |
91.39% |
-22.88% |
-27.27% |
12.50% |
Operating Cash Flow Growth |
|
22.80% |
104.17% |
4,415.63% |
-167.85% |
261.90% |
133.25% |
112.81% |
-0.17% |
63.69% |
32.13% |
2.20% |
Free Cash Flow Firm Growth |
|
27.44% |
-88.73% |
-2,622.61% |
-19.13% |
-127.93% |
-116.25% |
53.81% |
-226.58% |
49.01% |
37.58% |
-136.24% |
Invested Capital Growth |
|
-16.47% |
-0.36% |
25.79% |
15.67% |
58.47% |
81.83% |
29.91% |
64.24% |
22.38% |
12.20% |
20.54% |
Revenue Q/Q Growth |
|
2.05% |
-6.45% |
-2.51% |
17.24% |
90.98% |
-14.29% |
-2.21% |
8.69% |
-10.34% |
2.73% |
8.41% |
EBITDA Q/Q Growth |
|
-38.34% |
-66.48% |
-32.79% |
10.86% |
81.39% |
-182.84% |
121.72% |
39.46% |
-54.87% |
26.29% |
2,781.92% |
EBIT Q/Q Growth |
|
2.20% |
312.49% |
-50.21% |
43.89% |
193.85% |
-82.10% |
130.06% |
18.27% |
-18.12% |
0.68% |
7.32% |
NOPAT Q/Q Growth |
|
2.20% |
-95.64% |
-50.21% |
-54.04% |
131.97% |
-34.91% |
30.85% |
16.48% |
-16.20% |
2.55% |
4.69% |
Net Income Q/Q Growth |
|
130.47% |
-95.64% |
-0.25% |
-65.99% |
119.04% |
-50.65% |
34.86% |
15.01% |
-16.27% |
2.60% |
4.46% |
EPS Q/Q Growth |
|
129.65% |
-95.70% |
-2.22% |
-64.61% |
123.33% |
-48.45% |
35.74% |
15.24% |
-16.24% |
2.66% |
6.95% |
Operating Cash Flow Q/Q Growth |
|
18.01% |
109.30% |
19.17% |
-1,253.38% |
366.09% |
-12.88% |
19.85% |
3.92% |
9.11% |
7.16% |
-2.10% |
Free Cash Flow Firm Q/Q Growth |
|
5.80% |
-94.47% |
-48.41% |
10.96% |
-126.00% |
-23.68% |
20.43% |
-95.77% |
51.37% |
18.37% |
-35.51% |
Invested Capital Q/Q Growth |
|
-1.66% |
0.48% |
7.57% |
-0.79% |
34.72% |
25.93% |
16.18% |
32.16% |
6.02% |
3.74% |
7.17% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
4.51% |
2.50% |
-40.09% |
-56.29% |
-9.36% |
-17.82% |
3.57% |
12.95% |
5.48% |
32.49% |
30.93% |
EBIT Margin |
|
-16.12% |
2.33% |
-10.69% |
-14.44% |
20.19% |
7.81% |
27.75% |
48.78% |
38.34% |
35.90% |
32.93% |
Profit (Net Income) Margin |
|
4.33% |
1.12% |
-5.49% |
-30.18% |
3.15% |
6.45% |
23.48% |
40.26% |
34.77% |
28.61% |
26.45% |
Tax Burden Percent |
|
-26.83% |
48.26% |
51.32% |
86.50% |
218.61% |
82.52% |
82.10% |
80.97% |
90.18% |
79.31% |
79.45% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
241.69% |
7.13% |
100.00% |
103.07% |
101.95% |
100.54% |
100.49% |
101.09% |
Effective Tax Rate |
|
0.00% |
51.74% |
0.00% |
0.00% |
-118.61% |
17.48% |
17.90% |
19.03% |
9.82% |
20.69% |
20.55% |
Return on Invested Capital (ROIC) |
|
-8.39% |
0.82% |
-3.71% |
-11.80% |
1.96% |
3.90% |
9.15% |
11.72% |
6.51% |
4.23% |
3.89% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.44% |
0.82% |
-2.68% |
-14.43% |
1.96% |
3.90% |
9.48% |
12.02% |
6.56% |
4.25% |
3.94% |
Return on Net Nonoperating Assets (RNNOA) |
|
178.78% |
17.73% |
-72.11% |
281.13% |
-28.09% |
74.04% |
52.39% |
43.57% |
23.67% |
16.21% |
15.91% |
Return on Equity (ROE) |
|
170.40% |
18.55% |
-75.81% |
269.34% |
-26.13% |
77.94% |
61.54% |
55.30% |
30.18% |
20.44% |
19.80% |
Cash Return on Invested Capital (CROIC) |
|
9.56% |
1.19% |
-26.55% |
-26.32% |
-43.29% |
-54.17% |
-16.87% |
-36.90% |
-13.61% |
-7.28% |
-14.74% |
Operating Return on Assets (OROA) |
|
-8.80% |
1.29% |
-3.84% |
-4.96% |
9.69% |
4.18% |
10.36% |
13.67% |
6.85% |
5.02% |
4.59% |
Return on Assets (ROA) |
|
2.36% |
0.62% |
-1.97% |
-10.37% |
1.51% |
3.45% |
8.76% |
11.28% |
6.22% |
4.00% |
3.68% |
Return on Common Equity (ROCE) |
|
170.49% |
18.56% |
-75.89% |
268.41% |
-25.94% |
-24.20% |
15.76% |
31.41% |
20.78% |
14.77% |
15.81% |
Return on Equity Simple (ROE_SIMPLE) |
|
98.47% |
15.57% |
-109.57% |
113.43% |
-34.93% |
2,892.94% |
121.52% |
61.73% |
41.24% |
25.83% |
22.34% |
Net Operating Profit after Tax (NOPAT) |
|
-19 |
1.71 |
-8.65 |
-33 |
7.61 |
26 |
91 |
174 |
134 |
101 |
109 |
NOPAT Margin |
|
-11.29% |
1.12% |
-7.49% |
-24.42% |
3.15% |
6.45% |
22.79% |
39.49% |
34.58% |
28.47% |
26.16% |
Net Nonoperating Expense Percent (NNEP) |
|
-11.82% |
0.00% |
-1.03% |
2.64% |
0.00% |
0.00% |
-0.33% |
-0.29% |
-0.05% |
-0.03% |
-0.05% |
SG&A Expenses to Revenue |
|
13.08% |
14.51% |
31.19% |
26.45% |
22.37% |
15.40% |
16.03% |
20.53% |
27.24% |
27.03% |
25.54% |
Operating Expenses to Revenue |
|
97.92% |
80.17% |
64.20% |
64.11% |
38.12% |
31.09% |
36.56% |
42.97% |
61.33% |
63.49% |
63.14% |
Earnings before Interest and Taxes (EBIT) |
|
-27 |
3.54 |
-12 |
-20 |
49 |
32 |
111 |
215 |
148 |
128 |
137 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
7.63 |
3.80 |
-46 |
-76 |
-23 |
-72 |
14 |
57 |
21 |
116 |
129 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
4.40 |
4.05 |
6.83 |
0.00 |
0.00 |
157.82 |
5.09 |
3.74 |
1.16 |
1.43 |
1.67 |
Price to Tangible Book Value (P/TBV) |
|
4.40 |
4.05 |
6.83 |
0.00 |
0.00 |
157.82 |
5.09 |
3.74 |
1.16 |
1.43 |
1.67 |
Price to Revenue (P/Rev) |
|
0.19 |
0.29 |
0.34 |
0.25 |
0.23 |
0.35 |
0.98 |
2.44 |
0.98 |
1.58 |
1.97 |
Price to Earnings (P/E) |
|
4.56 |
25.92 |
0.00 |
0.00 |
7.12 |
5.65 |
5.10 |
6.92 |
3.42 |
7.26 |
9.41 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
21.91% |
3.86% |
0.00% |
0.00% |
14.04% |
17.69% |
19.60% |
14.45% |
29.20% |
13.76% |
10.63% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.81 |
0.81 |
0.77 |
0.99 |
0.87 |
0.96 |
1.05 |
1.15 |
0.83 |
0.92 |
0.94 |
Enterprise Value to Revenue (EV/Rev) |
|
1.00 |
1.10 |
1.74 |
2.21 |
1.70 |
2.05 |
2.96 |
4.83 |
4.86 |
6.52 |
6.94 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
22.08 |
44.09 |
0.00 |
0.00 |
0.00 |
0.00 |
82.94 |
37.27 |
88.61 |
20.08 |
22.44 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
47.45 |
0.00 |
0.00 |
8.44 |
26.20 |
10.66 |
9.89 |
12.67 |
18.17 |
21.08 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
98.32 |
0.00 |
0.00 |
54.19 |
31.75 |
12.98 |
12.22 |
14.05 |
22.91 |
26.53 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
194.14 |
5.14 |
0.00 |
9.62 |
8.33 |
5.56 |
10.03 |
5.41 |
5.06 |
6.16 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
7.73 |
68.30 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
26.88 |
17.88 |
44.01 |
-9.32 |
-22.54 |
8.70 |
4.22 |
3.33 |
3.87 |
3.77 |
4.28 |
Long-Term Debt to Equity |
|
26.88 |
17.88 |
44.01 |
-9.32 |
-22.54 |
8.70 |
4.22 |
3.33 |
3.87 |
3.77 |
4.28 |
Financial Leverage |
|
52.00 |
21.52 |
26.90 |
-19.48 |
-14.34 |
18.97 |
5.53 |
3.63 |
3.61 |
3.81 |
4.04 |
Leverage Ratio |
|
72.16 |
29.85 |
38.46 |
-25.97 |
-17.31 |
22.58 |
7.02 |
4.90 |
4.86 |
5.11 |
5.38 |
Compound Leverage Factor |
|
72.16 |
29.85 |
38.46 |
-62.76 |
-1.23 |
22.58 |
7.24 |
5.00 |
4.88 |
5.13 |
5.43 |
Debt to Total Capital |
|
96.41% |
94.70% |
97.78% |
112.01% |
104.64% |
89.69% |
80.83% |
76.90% |
79.45% |
79.02% |
81.07% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
96.41% |
94.70% |
97.78% |
112.01% |
104.64% |
89.69% |
80.83% |
76.90% |
79.45% |
79.02% |
81.07% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
-0.03% |
-0.07% |
10.21% |
12.31% |
7.53% |
6.12% |
5.44% |
2.83% |
Common Equity to Total Capital |
|
3.59% |
5.30% |
2.23% |
-11.98% |
-4.57% |
0.10% |
6.87% |
15.58% |
14.43% |
15.55% |
16.11% |
Debt to EBITDA |
|
26.20 |
51.46 |
-5.49 |
-4.42 |
-22.01 |
-10.73 |
63.81 |
24.87 |
84.67 |
17.33 |
19.27 |
Net Debt to EBITDA |
|
17.79 |
32.43 |
-3.48 |
-3.49 |
-15.75 |
-8.29 |
45.65 |
16.01 |
64.26 |
14.01 |
15.39 |
Long-Term Debt to EBITDA |
|
26.20 |
51.46 |
-5.49 |
-4.42 |
-22.01 |
-10.73 |
63.81 |
24.87 |
84.67 |
17.33 |
19.27 |
Debt to NOPAT |
|
-10.46 |
114.74 |
-29.39 |
-10.19 |
65.52 |
29.65 |
9.99 |
8.15 |
13.43 |
19.77 |
22.78 |
Net Debt to NOPAT |
|
-7.10 |
72.30 |
-18.62 |
-8.04 |
46.88 |
22.92 |
7.14 |
5.25 |
10.19 |
15.99 |
18.19 |
Long-Term Debt to NOPAT |
|
-10.46 |
114.74 |
-29.39 |
-10.19 |
65.52 |
29.65 |
9.99 |
8.15 |
13.43 |
19.77 |
22.78 |
Noncontrolling Interest Sharing Ratio |
|
-0.06% |
-0.04% |
-0.11% |
0.34% |
0.74% |
131.05% |
74.38% |
43.19% |
31.13% |
27.72% |
20.18% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
22 |
2.46 |
-62 |
-74 |
-168 |
-364 |
-168 |
-549 |
-280 |
-175 |
-413 |
Operating Cash Flow to CapEx |
|
-509.69% |
97.74% |
11,179.08% |
-6,701.27% |
3,098.77% |
39,985.20% |
28,402.40% |
0.00% |
7,164.67% |
11,505.94% |
26,238.40% |
Free Cash Flow to Firm to Interest Expense |
|
0.91 |
0.13 |
-3.07 |
0.00 |
-4.56 |
-7.17 |
-3.26 |
-10.14 |
-3.42 |
-1.60 |
-2.58 |
Operating Cash Flow to Interest Expense |
|
-0.86 |
0.05 |
1.93 |
0.00 |
1.16 |
1.97 |
4.13 |
3.92 |
4.25 |
4.20 |
2.93 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-1.03 |
0.00 |
1.91 |
0.00 |
1.12 |
1.97 |
4.11 |
3.94 |
4.19 |
4.16 |
2.92 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.55 |
0.55 |
0.36 |
0.34 |
0.48 |
0.54 |
0.37 |
0.28 |
0.18 |
0.14 |
0.14 |
Fixed Asset Turnover |
|
21.20 |
23.89 |
24.28 |
38.38 |
70.62 |
127.79 |
160.67 |
92.23 |
44.64 |
33.21 |
37.91 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
207 |
207 |
260 |
301 |
477 |
867 |
1,126 |
1,849 |
2,263 |
2,539 |
3,060 |
Invested Capital Turnover |
|
0.74 |
0.73 |
0.50 |
0.48 |
0.62 |
0.61 |
0.40 |
0.30 |
0.19 |
0.15 |
0.15 |
Increase / (Decrease) in Invested Capital |
|
-41 |
-0.75 |
53 |
41 |
176 |
390 |
259 |
723 |
414 |
276 |
522 |
Enterprise Value (EV) |
|
169 |
168 |
201 |
299 |
412 |
832 |
1,183 |
2,131 |
1,882 |
2,325 |
2,890 |
Market Capitalization |
|
33 |
44 |
40 |
33 |
56 |
143 |
393 |
1,076 |
378 |
564 |
822 |
Book Value per Share |
|
$0.54 |
$0.79 |
$0.42 |
($2.60) |
($1.42) |
$0.06 |
$4.84 |
$19.08 |
$22.60 |
$27.06 |
$33.44 |
Tangible Book Value per Share |
|
$0.54 |
$0.79 |
$0.42 |
($2.60) |
($1.42) |
$0.06 |
$4.84 |
$19.08 |
$22.60 |
$27.06 |
$33.44 |
Total Capital |
|
207 |
207 |
260 |
301 |
477 |
867 |
1,126 |
1,849 |
2,263 |
2,539 |
3,060 |
Total Debt |
|
200 |
196 |
254 |
337 |
499 |
777 |
910 |
1,422 |
1,798 |
2,006 |
2,481 |
Total Long-Term Debt |
|
200 |
196 |
254 |
337 |
499 |
777 |
910 |
1,422 |
1,798 |
2,006 |
2,481 |
Net Debt |
|
136 |
123 |
161 |
266 |
357 |
601 |
651 |
915 |
1,364 |
1,622 |
1,981 |
Capital Expenditures (CapEx) |
|
4.07 |
0.88 |
0.35 |
0.40 |
1.38 |
0.25 |
0.75 |
-1.10 |
4.85 |
3.99 |
1.79 |
Net Nonoperating Expense (NNE) |
|
-26 |
0.00 |
-2.31 |
7.80 |
0.00 |
0.00 |
-2.79 |
-3.40 |
-0.73 |
-0.50 |
-1.18 |
Net Nonoperating Obligations (NNO) |
|
200 |
196 |
254 |
337 |
499 |
777 |
910 |
1,422 |
1,798 |
2,006 |
2,481 |
Total Depreciation and Amortization (D&A) |
|
35 |
0.27 |
-34 |
-57 |
-72 |
-104 |
-97 |
-158 |
-127 |
-12 |
-8.33 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.51 |
$0.12 |
($0.46) |
($2.93) |
$0.56 |
$1.74 |
$5.32 |
$10.32 |
$0.00 |
$5.35 |
$5.92 |
Adjusted Weighted Average Basic Shares Outstanding |
|
13.93M |
13.90M |
13.95M |
15.36M |
15.96M |
15.92M |
16.42M |
14.88M |
0.00 |
14.61M |
15.12M |
Adjusted Diluted Earnings per Share |
|
$0.51 |
$0.12 |
($0.46) |
($2.93) |
$0.56 |
$1.66 |
$3.95 |
$7.56 |
$0.00 |
$4.24 |
$4.77 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
13.93M |
13.90M |
13.95M |
15.36M |
15.96M |
15.92M |
16.42M |
14.88M |
0.00 |
14.61M |
15.12M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
13.93M |
13.90M |
13.95M |
15.36M |
15.96M |
15.92M |
16.42M |
14.88M |
0.00 |
14.61M |
15.12M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-19 |
2.47 |
-8.65 |
-33 |
2.44 |
26 |
91 |
174 |
134 |
101 |
109 |
Normalized NOPAT Margin |
|
-11.29% |
1.63% |
-7.49% |
-24.42% |
1.01% |
6.45% |
22.79% |
39.49% |
34.58% |
28.47% |
26.16% |
Pre Tax Income Margin |
|
-16.12% |
2.33% |
-10.69% |
-34.89% |
1.44% |
7.81% |
28.60% |
49.73% |
38.55% |
36.08% |
33.29% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-1.14 |
0.19 |
-0.61 |
0.00 |
1.32 |
0.63 |
2.15 |
3.98 |
1.81 |
1.17 |
0.86 |
NOPAT to Interest Expense |
|
-0.79 |
0.09 |
-0.43 |
0.00 |
0.21 |
0.52 |
1.77 |
3.22 |
1.64 |
0.93 |
0.68 |
EBIT Less CapEx to Interest Expense |
|
-1.30 |
0.14 |
-0.63 |
0.00 |
1.29 |
0.62 |
2.14 |
4.00 |
1.75 |
1.13 |
0.84 |
NOPAT Less CapEx to Interest Expense |
|
-0.96 |
0.04 |
-0.45 |
0.00 |
0.17 |
0.51 |
1.75 |
3.24 |
1.58 |
0.89 |
0.67 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
1.95% |
0.12% |
0.00% |
0.00% |
0.00% |
0.00% |
14.44% |
12.27% |
18.42% |
24.43% |
23.38% |
Augmented Payout Ratio |
|
5.46% |
15.30% |
-14.97% |
-0.95% |
9.50% |
9.60% |
18.01% |
26.45% |
84.54% |
41.77% |
71.22% |
Quarterly Metrics And Ratios for Atlanticus
This table displays calculated financial ratios and metrics derived from Atlanticus' official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-20.49% |
-35.13% |
-19.27% |
-14.96% |
-4.26% |
11.46% |
10.37% |
3.08% |
17.95% |
35.14% |
24.03% |
EBITDA Growth |
|
105.98% |
-87.48% |
-82.83% |
-621.98% |
7,393.04% |
652.34% |
126.96% |
-14.97% |
2.16% |
36.17% |
32.36% |
EBIT Growth |
|
-32.17% |
-52.82% |
-9.45% |
-24.53% |
-19.04% |
2.94% |
-5.10% |
-11.61% |
16.53% |
30.94% |
25.66% |
NOPAT Growth |
|
-31.37% |
-52.59% |
-42.15% |
-26.37% |
-22.68% |
10.73% |
-1.74% |
-3.81% |
16.01% |
18.88% |
21.65% |
Net Income Growth |
|
-31.27% |
-52.47% |
-42.14% |
-26.58% |
-22.85% |
10.90% |
-0.29% |
-2.77% |
16.88% |
17.88% |
20.54% |
EPS Growth |
|
-28.06% |
-53.05% |
-44.90% |
-30.14% |
-26.95% |
11.00% |
0.93% |
-2.94% |
23.30% |
27.93% |
36.70% |
Operating Cash Flow Growth |
|
525.44% |
39.77% |
25.94% |
50.42% |
25.61% |
30.08% |
16.81% |
6.99% |
-3.85% |
-7.59% |
10.75% |
Free Cash Flow Firm Growth |
|
-83.53% |
42.08% |
41.11% |
55.17% |
59.04% |
35.89% |
12.06% |
-10.81% |
-31.83% |
-96.12% |
-14.88% |
Invested Capital Growth |
|
52.55% |
22.38% |
22.95% |
15.44% |
14.66% |
12.20% |
16.53% |
14.66% |
16.69% |
20.54% |
16.37% |
Revenue Q/Q Growth |
|
-11.10% |
-11.09% |
5.42% |
2.05% |
0.09% |
3.52% |
4.39% |
-4.69% |
14.52% |
18.60% |
-4.19% |
EBITDA Q/Q Growth |
|
-51.70% |
176.57% |
-37.56% |
-725.83% |
793.36% |
-72.23% |
-9.65% |
-417.02% |
716.11% |
-62.99% |
3.15% |
EBIT Q/Q Growth |
|
-7.25% |
-25.19% |
15.91% |
-6.16% |
-0.51% |
-4.88% |
6.86% |
-12.60% |
31.16% |
6.88% |
2.56% |
NOPAT Q/Q Growth |
|
-3.88% |
-27.72% |
10.71% |
-4.27% |
0.93% |
3.51% |
-1.75% |
-6.28% |
21.73% |
6.06% |
0.54% |
Net Income Q/Q Growth |
|
-4.22% |
-26.82% |
9.30% |
-4.17% |
0.64% |
5.21% |
-1.73% |
-6.55% |
20.98% |
6.11% |
0.49% |
EPS Q/Q Growth |
|
-3.42% |
-29.08% |
8.00% |
-5.56% |
0.98% |
7.77% |
-1.80% |
-9.17% |
28.28% |
11.81% |
4.93% |
Operating Cash Flow Q/Q Growth |
|
29.47% |
9.63% |
-0.29% |
6.28% |
8.12% |
13.52% |
-10.46% |
-2.65% |
-2.84% |
9.11% |
7.32% |
Free Cash Flow Firm Q/Q Growth |
|
-10.84% |
44.46% |
-0.69% |
27.67% |
-1.29% |
13.08% |
-38.11% |
8.86% |
-20.49% |
-29.31% |
19.10% |
Invested Capital Q/Q Growth |
|
6.61% |
6.02% |
-0.82% |
2.98% |
5.89% |
3.74% |
3.01% |
1.33% |
7.77% |
7.17% |
-0.56% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
1.44% |
4.48% |
2.65% |
-16.28% |
112.75% |
30.25% |
5.46% |
-18.15% |
97.66% |
30.48% |
32.81% |
EBIT Margin |
|
42.31% |
35.60% |
39.14% |
35.99% |
35.78% |
32.87% |
33.66% |
30.86% |
35.35% |
31.85% |
34.10% |
Profit (Net Income) Margin |
|
34.91% |
28.73% |
29.79% |
27.97% |
28.13% |
28.59% |
26.91% |
26.39% |
27.87% |
24.94% |
26.15% |
Tax Burden Percent |
|
82.33% |
79.54% |
75.98% |
77.51% |
78.64% |
85.57% |
78.67% |
84.35% |
78.28% |
77.69% |
76.15% |
Interest Burden Percent |
|
100.20% |
101.46% |
100.17% |
100.27% |
99.98% |
101.62% |
101.65% |
101.35% |
100.73% |
100.77% |
100.72% |
Effective Tax Rate |
|
17.67% |
20.46% |
24.02% |
22.49% |
21.36% |
14.43% |
21.33% |
15.65% |
21.72% |
22.31% |
23.85% |
Return on Invested Capital (ROIC) |
|
8.51% |
5.33% |
5.36% |
4.54% |
4.26% |
4.18% |
3.98% |
3.86% |
4.01% |
3.68% |
4.03% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
8.52% |
5.35% |
5.36% |
4.54% |
4.26% |
4.20% |
4.00% |
3.88% |
4.02% |
3.69% |
4.04% |
Return on Net Nonoperating Assets (RNNOA) |
|
26.99% |
19.32% |
18.93% |
16.51% |
16.05% |
16.00% |
14.73% |
14.06% |
15.63% |
14.89% |
16.34% |
Return on Equity (ROE) |
|
35.51% |
24.66% |
24.28% |
21.05% |
20.31% |
20.18% |
18.71% |
17.92% |
19.64% |
18.57% |
20.37% |
Cash Return on Invested Capital (CROIC) |
|
-32.57% |
-13.61% |
-14.93% |
-9.40% |
-9.34% |
-7.28% |
-11.12% |
-9.63% |
-11.48% |
-14.74% |
-11.08% |
Operating Return on Assets (OROA) |
|
9.78% |
6.36% |
6.68% |
5.52% |
5.12% |
4.60% |
4.76% |
4.29% |
4.82% |
4.44% |
4.94% |
Return on Assets (ROA) |
|
8.07% |
5.14% |
5.08% |
4.29% |
4.02% |
4.00% |
3.81% |
3.67% |
3.80% |
3.47% |
3.79% |
Return on Common Equity (ROCE) |
|
23.88% |
16.98% |
16.78% |
14.78% |
14.46% |
14.58% |
13.74% |
13.32% |
15.12% |
14.82% |
17.22% |
Return on Equity Simple (ROE_SIMPLE) |
|
52.29% |
0.00% |
33.41% |
29.38% |
26.37% |
0.00% |
24.49% |
23.33% |
23.03% |
0.00% |
21.66% |
Net Operating Profit after Tax (NOPAT) |
|
32 |
23 |
26 |
25 |
25 |
26 |
25 |
24 |
29 |
31 |
31 |
NOPAT Margin |
|
34.83% |
28.32% |
29.74% |
27.90% |
28.13% |
28.13% |
26.48% |
26.03% |
27.67% |
24.74% |
25.97% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-0.02% |
0.00% |
0.00% |
0.00% |
-0.02% |
-0.02% |
-0.02% |
-0.01% |
-0.01% |
-0.01% |
SG&A Expenses to Revenue |
|
23.09% |
26.34% |
24.17% |
28.31% |
26.99% |
28.55% |
24.74% |
27.94% |
25.92% |
24.07% |
30.12% |
Operating Expenses to Revenue |
|
57.28% |
63.74% |
60.05% |
63.66% |
63.62% |
66.47% |
63.28% |
67.23% |
60.23% |
62.48% |
65.01% |
Earnings before Interest and Taxes (EBIT) |
|
39 |
29 |
34 |
32 |
32 |
30 |
32 |
28 |
37 |
40 |
41 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1.34 |
3.70 |
2.31 |
-14 |
100 |
28 |
5.24 |
-17 |
102 |
38 |
39 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.24 |
1.16 |
1.13 |
1.67 |
1.16 |
1.43 |
1.04 |
0.96 |
1.13 |
1.67 |
1.45 |
Price to Tangible Book Value (P/TBV) |
|
1.24 |
1.16 |
1.13 |
1.67 |
1.16 |
1.43 |
1.04 |
0.96 |
1.13 |
1.67 |
1.45 |
Price to Revenue (P/Rev) |
|
0.88 |
0.98 |
1.07 |
1.73 |
1.26 |
1.58 |
1.18 |
1.13 |
1.35 |
1.97 |
1.76 |
Price to Earnings (P/E) |
|
2.78 |
3.42 |
4.27 |
7.34 |
5.80 |
7.26 |
5.58 |
5.43 |
6.38 |
9.41 |
8.10 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
35.94% |
29.20% |
23.39% |
13.62% |
17.23% |
13.76% |
17.93% |
18.40% |
15.67% |
10.63% |
12.34% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.85 |
0.83 |
0.83 |
0.94 |
0.86 |
0.92 |
0.82 |
0.84 |
0.89 |
0.94 |
0.93 |
Enterprise Value to Revenue (EV/Rev) |
|
4.21 |
4.86 |
5.06 |
6.16 |
6.08 |
6.52 |
5.88 |
6.05 |
6.59 |
6.94 |
6.42 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
38.68 |
88.61 |
183.61 |
0.00 |
22.99 |
20.08 |
0.00 |
0.00 |
0.00 |
22.44 |
20.41 |
Enterprise Value to EBIT (EV/EBIT) |
|
10.04 |
12.67 |
12.80 |
16.06 |
16.59 |
18.17 |
17.03 |
18.17 |
19.81 |
21.08 |
19.41 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
11.39 |
14.05 |
16.12 |
20.34 |
21.31 |
22.91 |
21.28 |
22.25 |
24.32 |
26.53 |
24.66 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.71 |
5.41 |
5.03 |
5.34 |
4.92 |
5.06 |
4.51 |
4.60 |
5.28 |
6.16 |
5.85 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
3.78 |
3.87 |
3.63 |
3.61 |
3.75 |
3.77 |
3.72 |
3.64 |
4.02 |
4.28 |
4.35 |
Long-Term Debt to Equity |
|
3.78 |
3.87 |
3.63 |
3.61 |
3.75 |
3.77 |
3.72 |
3.64 |
4.02 |
4.28 |
4.35 |
Financial Leverage |
|
3.17 |
3.61 |
3.53 |
3.64 |
3.77 |
3.81 |
3.68 |
3.62 |
3.89 |
4.04 |
4.04 |
Leverage Ratio |
|
4.41 |
4.86 |
4.79 |
4.91 |
5.05 |
5.11 |
4.97 |
4.93 |
5.20 |
5.38 |
5.40 |
Compound Leverage Factor |
|
4.42 |
4.93 |
4.79 |
4.93 |
5.05 |
5.19 |
5.05 |
5.00 |
5.24 |
5.42 |
5.44 |
Debt to Total Capital |
|
79.10% |
79.45% |
78.40% |
78.30% |
78.97% |
79.02% |
78.83% |
78.44% |
80.06% |
81.07% |
81.31% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
79.10% |
79.45% |
78.40% |
78.30% |
78.97% |
79.02% |
78.83% |
78.44% |
80.06% |
81.07% |
81.31% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
6.50% |
6.12% |
6.16% |
5.98% |
5.64% |
5.44% |
5.26% |
5.19% |
3.91% |
2.83% |
1.19% |
Common Equity to Total Capital |
|
14.41% |
14.43% |
15.44% |
15.72% |
15.40% |
15.55% |
15.91% |
16.37% |
16.03% |
16.11% |
17.51% |
Debt to EBITDA |
|
35.88 |
84.67 |
174.12 |
-254.87 |
21.08 |
17.33 |
-429.40 |
-298.56 |
-476.21 |
19.27 |
17.89 |
Net Debt to EBITDA |
|
27.66 |
64.26 |
131.12 |
-199.32 |
16.72 |
14.01 |
-328.94 |
-240.08 |
-396.08 |
15.39 |
14.55 |
Long-Term Debt to EBITDA |
|
35.88 |
84.67 |
174.12 |
-254.87 |
21.08 |
17.33 |
-429.40 |
-298.56 |
-476.21 |
19.27 |
17.89 |
Debt to NOPAT |
|
10.57 |
13.43 |
15.28 |
17.03 |
19.53 |
19.77 |
20.41 |
20.78 |
21.97 |
22.78 |
21.62 |
Net Debt to NOPAT |
|
8.15 |
10.19 |
11.51 |
13.32 |
15.49 |
15.99 |
15.64 |
16.71 |
18.28 |
18.19 |
17.59 |
Long-Term Debt to NOPAT |
|
10.57 |
13.43 |
15.28 |
17.03 |
19.53 |
19.77 |
20.41 |
20.78 |
21.97 |
22.78 |
21.62 |
Noncontrolling Interest Sharing Ratio |
|
32.74% |
31.13% |
30.89% |
29.76% |
28.79% |
27.72% |
26.57% |
25.69% |
23.03% |
20.18% |
15.48% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-703 |
-390 |
-393 |
-284 |
-288 |
-250 |
-346 |
-315 |
-380 |
-491 |
-397 |
Operating Cash Flow to CapEx |
|
13,328.65% |
2,870.53% |
3,678.05% |
10,463.60% |
0.00% |
0.00% |
185,618.75% |
172,601.49% |
0.00% |
0.00% |
4,911.24% |
Free Cash Flow to Firm to Interest Expense |
|
-32.67 |
-16.26 |
-16.22 |
-11.74 |
-10.18 |
-7.67 |
-9.86 |
-8.30 |
-8.93 |
-10.99 |
-8.35 |
Operating Cash Flow to Interest Expense |
|
4.32 |
4.25 |
4.20 |
4.46 |
4.13 |
4.07 |
3.39 |
3.05 |
2.64 |
2.74 |
2.77 |
Operating Cash Flow Less CapEx to Interest Expense |
|
4.29 |
4.10 |
4.08 |
4.42 |
4.13 |
4.07 |
3.39 |
3.05 |
2.64 |
2.74 |
2.71 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.23 |
0.18 |
0.17 |
0.15 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.15 |
Fixed Asset Turnover |
|
108.12 |
44.64 |
38.61 |
36.27 |
36.48 |
33.21 |
31.75 |
32.26 |
35.41 |
37.91 |
37.79 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,134 |
2,263 |
2,244 |
2,311 |
2,447 |
2,539 |
2,615 |
2,650 |
2,856 |
3,060 |
3,043 |
Invested Capital Turnover |
|
0.24 |
0.19 |
0.18 |
0.16 |
0.15 |
0.15 |
0.15 |
0.15 |
0.14 |
0.15 |
0.16 |
Increase / (Decrease) in Invested Capital |
|
735 |
414 |
419 |
309 |
313 |
276 |
371 |
339 |
409 |
522 |
428 |
Enterprise Value (EV) |
|
1,820 |
1,882 |
1,855 |
2,161 |
2,108 |
2,325 |
2,149 |
2,226 |
2,531 |
2,890 |
2,822 |
Market Capitalization |
|
380 |
378 |
392 |
608 |
437 |
564 |
432 |
417 |
517 |
822 |
773 |
Book Value per Share |
|
$21.23 |
$22.60 |
$23.97 |
$25.12 |
$26.11 |
$27.06 |
$28.47 |
$29.33 |
$31.04 |
$33.44 |
$35.22 |
Tangible Book Value per Share |
|
$21.23 |
$22.60 |
$23.97 |
$25.12 |
$26.11 |
$27.06 |
$28.47 |
$29.33 |
$31.04 |
$33.44 |
$35.22 |
Total Capital |
|
2,134 |
2,263 |
2,244 |
2,311 |
2,447 |
2,539 |
2,615 |
2,650 |
2,856 |
3,060 |
3,043 |
Total Debt |
|
1,688 |
1,798 |
1,759 |
1,810 |
1,932 |
2,006 |
2,062 |
2,079 |
2,286 |
2,481 |
2,474 |
Total Long-Term Debt |
|
1,688 |
1,798 |
1,759 |
1,810 |
1,932 |
2,006 |
2,062 |
2,079 |
2,286 |
2,481 |
2,474 |
Net Debt |
|
1,301 |
1,364 |
1,325 |
1,415 |
1,532 |
1,622 |
1,579 |
1,671 |
1,902 |
1,981 |
2,013 |
Capital Expenditures (CapEx) |
|
0.70 |
3.55 |
2.77 |
1.03 |
0.00 |
0.00 |
0.06 |
0.07 |
0.00 |
0.00 |
2.68 |
Net Nonoperating Expense (NNE) |
|
-0.07 |
-0.34 |
-0.04 |
-0.07 |
0.00 |
-0.42 |
-0.42 |
-0.32 |
-0.21 |
-0.24 |
-0.22 |
Net Nonoperating Obligations (NNO) |
|
1,688 |
1,798 |
1,759 |
1,810 |
1,932 |
2,006 |
2,062 |
2,079 |
2,286 |
2,481 |
2,474 |
Total Depreciation and Amortization (D&A) |
|
-38 |
-26 |
-32 |
-46 |
68 |
-2.42 |
-27 |
-45 |
65 |
-1.71 |
-1.53 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.81 |
$1.24 |
$1.38 |
$1.30 |
$1.30 |
$1.37 |
$1.35 |
$1.22 |
$1.58 |
$1.77 |
$1.85 |
Adjusted Weighted Average Basic Shares Outstanding |
|
14.45M |
14.45M |
14.46M |
14.43M |
14.59M |
14.61M |
14.79M |
14.74M |
14.74M |
15.12M |
15.13M |
Adjusted Diluted Earnings per Share |
|
$1.41 |
$1.00 |
$1.08 |
$1.02 |
$1.03 |
$1.11 |
$1.09 |
$0.99 |
$1.27 |
$1.42 |
$1.49 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
14.45M |
14.45M |
14.46M |
14.43M |
14.59M |
14.61M |
14.79M |
14.74M |
14.74M |
15.12M |
15.13M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
14.45M |
14.45M |
14.46M |
14.43M |
14.59M |
14.61M |
14.79M |
14.74M |
14.74M |
15.12M |
15.13M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
32 |
23 |
26 |
25 |
25 |
26 |
25 |
24 |
29 |
31 |
31 |
Normalized NOPAT Margin |
|
34.83% |
28.32% |
29.74% |
27.90% |
28.13% |
28.13% |
26.48% |
26.03% |
27.67% |
24.74% |
25.97% |
Pre Tax Income Margin |
|
42.40% |
36.12% |
39.21% |
36.09% |
35.77% |
33.41% |
34.21% |
31.28% |
35.60% |
32.10% |
34.34% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.82 |
1.22 |
1.40 |
1.32 |
1.12 |
0.93 |
0.92 |
0.74 |
0.87 |
0.89 |
0.85 |
NOPAT to Interest Expense |
|
1.50 |
0.97 |
1.07 |
1.02 |
0.88 |
0.79 |
0.72 |
0.63 |
0.68 |
0.69 |
0.65 |
EBIT Less CapEx to Interest Expense |
|
1.79 |
1.07 |
1.29 |
1.28 |
1.12 |
0.93 |
0.92 |
0.74 |
0.87 |
0.89 |
0.80 |
NOPAT Less CapEx to Interest Expense |
|
1.47 |
0.82 |
0.95 |
0.98 |
0.88 |
0.79 |
0.72 |
0.63 |
0.68 |
0.69 |
0.59 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
15.42% |
18.42% |
21.62% |
23.28% |
25.04% |
24.43% |
24.46% |
24.69% |
24.66% |
23.38% |
21.75% |
Augmented Payout Ratio |
|
82.87% |
84.54% |
43.89% |
38.17% |
39.50% |
41.77% |
40.40% |
39.04% |
54.03% |
71.22% |
111.33% |
Key Financial Trends
Atlanticus Holdings Corp (NASDAQ: ATLC) has demonstrated steady financial performance over the past four years, highlighted by improving earnings and strong cash flow generation despite some challenges in non-interest income.
Income Statement Highlights:
- Net interest income has steadily increased from $185 million in Q2 2022 to $219 million in Q1 2025, reflecting consistent core earnings from loans and leases.
- Net income attributable to common shareholders rose from approximately $18.8 million in Q2 2022 to $27.9 million in Q1 2025, showing solid bottom-line growth.
- Basic earnings per share increased from $1.30 in Q2 2022 to $1.85 in Q1 2025, signaling improving profitability on a per-share basis.
- Non-interest income has been negative throughout this period, with large unfavorable "Other Non-Interest Income" impacts (e.g., -$178 million in Q1 2025), which partially offset positive net interest income.
- Provision for credit losses has fluctuated but remained relatively low compared to total revenue, suggesting stable credit quality.
- Marketing and operating expenses increased somewhat over time, with total non-interest expense rising from about $61 million in Q2 2022 to $77 million in Q1 2025, which could pressure margins if not contained.
- Preferred stock dividends consistently reduced net income available to common shareholders by around $3.5 to $6.3 million per quarter, impacting earnings available to common equity holders.
Cash Flow Statement Highlights:
- Net cash from operating activities increased notably, reaching $131 million in Q1 2025, up from $72 million in Q2 2022, indicating strong cash generation from operations.
- Significant investing outflows persist, mainly due to purchase of investment securities exceeding sales, with net investing cash flow negative $115 million in Q1 2025.
- Financing activities show large outflows driven by repayment of debt and significant share repurchases (e.g., $51 million repurchase in Q1 2025), leading to net cash usage of $55 million in Q1 2025.
Balance Sheet and Capital Structure:
- Loans and leases have grown from $1.7 billion in Q2 2022 to nearly $2.7 billion by Q1 2025, highlighting expansion of the earning asset base.
- Long-term debt increased from approximately $1.6 billion in mid-2022 to $2.47 billion in Q1 2025, suggesting more leverage which supports growth but also increases interest expense and financial risk.
- Total common equity grew steadily from around $290 million in Q2 2022 to $533 million in Q1 2025, improving the company’s capital position.
- Redeemable noncontrolling interests and other long-term liabilities have increased modestly, affecting overall liabilities but remain stable relative to total liabilities.
Overall Analysis:
- Atlanticus has achieved consistent growth in net interest income and net income over the last four years, improving earnings per share and operating cash flow, which is attractive for investors.
- The company’s non-interest income remains negative due to large other non-interest losses, which detracts from total revenue and profitability.
- Rising debt levels and non-interest expenses pose risks to margins and financial stability, requiring careful management moving forward.
- Ongoing significant share repurchases and debt repayments reduce liquidity and increase cash outflows, which could constrain future financial flexibility.
In summary, Atlanticus shows promising growth trends in core lending income and profitability, supported by strong operational cash flows and equity growth. However, investors should monitor the persistent negative non-interest income, increasing costs, and leveraged balance sheet for potential impacts on future earnings stability and risk profile.
08/07/25 01:23 AMAI Generated. May Contain Errors.