Annual Income Statements for AvePoint
This table shows AvePoint's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for AvePoint
This table shows AvePoint's 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 |
|
-7.41 |
-13 |
-9.20 |
-13 |
-4.21 |
4.27 |
-1.72 |
-13 |
2.62 |
-17 |
3.44 |
Consolidated Net Income / (Loss) |
|
-6.79 |
-12 |
-9.18 |
-13 |
-4.23 |
4.44 |
-1.95 |
-13 |
2.93 |
-17 |
3.57 |
Net Income / (Loss) Continuing Operations |
|
-6.79 |
-12 |
-9.18 |
-13 |
-4.23 |
4.44 |
-1.95 |
-13 |
2.93 |
-17 |
3.57 |
Total Pre-Tax Income |
|
-6.45 |
-6.71 |
-7.20 |
-9.21 |
-1.39 |
-0.81 |
0.20 |
-9.11 |
3.11 |
-19 |
4.87 |
Total Revenue |
|
64 |
60 |
60 |
65 |
73 |
75 |
75 |
78 |
89 |
89 |
93 |
Net Interest Income / (Expense) |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Non-Interest Income |
|
64 |
60 |
60 |
65 |
73 |
75 |
75 |
78 |
89 |
89 |
93 |
Other Non-Interest Income |
|
63 |
64 |
60 |
65 |
73 |
75 |
75 |
78 |
89 |
89 |
93 |
Total Non-Interest Expense |
|
70 |
75 |
67 |
74 |
73 |
73 |
74 |
80 |
86 |
83 |
90 |
Marketing Expense |
|
37 |
36 |
36 |
37 |
37 |
39 |
40 |
43 |
43 |
45 |
47 |
Other Operating Expenses |
|
34 |
36 |
33 |
35 |
36 |
35 |
37 |
37 |
38 |
39 |
43 |
Nonoperating Income / (Expense), net |
|
0.05 |
- |
- |
- |
-1.08 |
- |
- |
-6.97 |
- |
- |
1.59 |
Income Tax Expense |
|
0.34 |
4.94 |
1.98 |
3.31 |
2.84 |
-5.25 |
2.16 |
3.83 |
0.18 |
-1.43 |
1.31 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
0.63 |
1.07 |
0.02 |
0.06 |
-0.02 |
0.17 |
-0.24 |
-0.13 |
0.31 |
0.01 |
0.13 |
Basic Earnings per Share |
|
($0.04) |
($0.08) |
($0.05) |
($0.07) |
($0.02) |
$0.02 |
($0.01) |
($0.07) |
$0.01 |
($0.09) |
$0.02 |
Weighted Average Basic Shares Outstanding |
|
180.73M |
181.96M |
182.82M |
183.32M |
181.77M |
182.26M |
181.50M |
182.80M |
183.95M |
183.72M |
197.92M |
Diluted Earnings per Share |
|
- |
- |
- |
- |
($0.02) |
- |
- |
- |
$0.01 |
- |
$0.02 |
Weighted Average Diluted Shares Outstanding |
|
186.67M |
191.40M |
191.59M |
185.40M |
181.77M |
184.01M |
185.29M |
186.72M |
203.86M |
201.83M |
224.57M |
Weighted Average Basic & Diluted Shares Outstanding |
|
186.67M |
191.40M |
191.59M |
185.40M |
183.66M |
184.01M |
185.29M |
186.72M |
187.51M |
201.83M |
203.23M |
Annual Cash Flow Statements for AvePoint
This table details how cash moves in and out of AvePoint's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-4.22 |
57 |
199 |
-41 |
-4.03 |
68 |
Net Cash From Operating Activities |
|
-2.05 |
19 |
5.03 |
-0.77 |
35 |
89 |
Net Cash From Continuing Operating Activities |
|
-2.05 |
19 |
5.03 |
-0.77 |
35 |
89 |
Net Income / (Loss) Continuing Operations |
|
-20 |
-17 |
-33 |
-39 |
-22 |
-29 |
Consolidated Net Income / (Loss) |
|
-20 |
-17 |
-33 |
-39 |
-22 |
-29 |
Depreciation Expense |
|
1.05 |
1.06 |
1.24 |
3.49 |
4.69 |
5.38 |
Non-Cash Adjustments to Reconcile Net Income |
|
13 |
33 |
39 |
43 |
54 |
84 |
Changes in Operating Assets and Liabilities, net |
|
4.13 |
1.30 |
-1.62 |
-8.27 |
-2.43 |
29 |
Net Cash From Investing Activities |
|
-1.48 |
1.37 |
-3.38 |
-21 |
-5.65 |
-2.60 |
Net Cash From Continuing Investing Activities |
|
-1.48 |
1.37 |
-3.38 |
-21 |
-5.65 |
-2.60 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-1.08 |
-1.02 |
-2.46 |
-5.47 |
-3.52 |
-4.26 |
Purchase of Investment Securities |
|
- |
2.39 |
-0.92 |
-200 |
-4.75 |
-3.70 |
Sale and/or Maturity of Investments |
|
-0.40 |
- |
0.00 |
184 |
2.62 |
5.35 |
Net Cash From Financing Activities |
|
-0.09 |
36 |
199 |
-17 |
-34 |
-16 |
Net Cash From Continuing Financing Activities |
|
-0.09 |
36 |
199 |
-17 |
-34 |
-16 |
Repayment of Debt |
|
-0.08 |
4.29 |
-0.03 |
-0.04 |
-0.20 |
-0.01 |
Repurchase of Common Equity |
|
0.00 |
0.00 |
-108 |
-20 |
-39 |
-37 |
Other Financing Activities, Net |
|
-4.68 |
5.93 |
437 |
2.82 |
5.57 |
22 |
Effect of Exchange Rate Changes |
|
-0.59 |
0.90 |
-1.17 |
-1.66 |
0.60 |
-3.18 |
Cash Interest Paid |
|
0.00 |
0.00 |
4.04 |
3.32 |
6.11 |
6.88 |
Quarterly Cash Flow Statements for AvePoint
This table details how cash moves in and out of AvePoint's 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 |
|
153 |
9.41 |
1.64 |
-9.11 |
-14 |
17 |
-7.67 |
12 |
23 |
41 |
61 |
Net Cash From Operating Activities |
|
-0.30 |
6.12 |
1.25 |
8.01 |
4.03 |
21 |
7.76 |
16 |
32 |
33 |
0.50 |
Net Cash From Continuing Operating Activities |
|
-0.30 |
6.12 |
1.25 |
8.01 |
4.03 |
21 |
7.76 |
16 |
32 |
33 |
0.50 |
Net Income / (Loss) Continuing Operations |
|
-6.79 |
-12 |
-9.18 |
-13 |
-4.23 |
4.44 |
-1.95 |
-13 |
2.93 |
-17 |
3.57 |
Consolidated Net Income / (Loss) |
|
-6.79 |
-12 |
-9.18 |
-13 |
-4.23 |
4.44 |
-1.95 |
-13 |
2.93 |
-17 |
3.57 |
Depreciation Expense |
|
0.92 |
1.24 |
1.13 |
1.12 |
1.19 |
1.25 |
1.30 |
1.33 |
1.40 |
1.36 |
1.51 |
Non-Cash Adjustments to Reconcile Net Income |
|
13 |
13 |
8.14 |
18 |
15 |
14 |
9.75 |
22 |
16 |
36 |
13 |
Changes in Operating Assets and Liabilities, net |
|
-7.17 |
3.88 |
1.16 |
1.84 |
-7.66 |
2.22 |
-1.34 |
6.25 |
12 |
12 |
-17 |
Net Cash From Investing Activities |
|
162 |
1.37 |
0.86 |
-3.28 |
-1.80 |
-1.42 |
-1.54 |
-1.05 |
1.22 |
-1.23 |
-17 |
Net Cash From Continuing Investing Activities |
|
162 |
1.37 |
0.86 |
-3.28 |
-1.80 |
-1.42 |
-1.54 |
-1.05 |
1.22 |
-1.23 |
-17 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-1.18 |
-0.88 |
-0.48 |
-0.95 |
-1.03 |
-1.06 |
-0.89 |
-0.73 |
-1.63 |
-1.01 |
-1.97 |
Purchase of Investment Securities |
|
-17 |
-0.47 |
-0.32 |
-1.23 |
-1.50 |
-1.70 |
-0.89 |
-1.27 |
-1.20 |
-0.35 |
-15 |
Sale and/or Maturity of Investments |
|
180 |
2.72 |
1.67 |
-1.10 |
0.73 |
1.33 |
0.24 |
0.95 |
4.04 |
0.12 |
0.00 |
Net Cash From Financing Activities |
|
-9.43 |
0.61 |
-0.69 |
-13 |
-16 |
-3.86 |
-13 |
-2.86 |
-12 |
13 |
76 |
Net Cash From Continuing Financing Activities |
|
-9.43 |
0.61 |
-0.69 |
-13 |
-16 |
-3.86 |
-13 |
-2.86 |
-12 |
13 |
76 |
Repayment of Debt |
|
-0.01 |
-0.02 |
-0.01 |
-0.01 |
-0.01 |
-0.17 |
-0.00 |
-0.00 |
-0.00 |
- |
-0.00 |
Repurchase of Common Equity |
|
-9.51 |
-0.37 |
-1.81 |
-15 |
-17 |
-5.39 |
-14 |
-5.41 |
-6.54 |
-11 |
-12 |
Other Financing Activities, Net |
|
0.10 |
1.00 |
1.13 |
2.11 |
0.63 |
1.70 |
0.78 |
2.55 |
-5.85 |
24 |
88 |
Effect of Exchange Rate Changes |
|
0.68 |
1.31 |
0.22 |
-0.74 |
-0.13 |
1.25 |
-0.93 |
-0.75 |
1.77 |
-3.28 |
0.93 |
Cash Interest Paid |
|
0.00 |
2.90 |
0.33 |
2.61 |
2.86 |
0.32 |
0.98 |
2.29 |
2.28 |
1.33 |
0.90 |
Annual Balance Sheets for AvePoint
This table presents AvePoint's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
353 |
169 |
389 |
416 |
443 |
519 |
Cash and Due from Banks |
|
0.99 |
69 |
268 |
227 |
223 |
291 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
- |
2.66 |
3.92 |
5.54 |
5.12 |
5.29 |
Deferred Acquisition Cost |
|
- |
32 |
39 |
49 |
55 |
60 |
Goodwill |
|
- |
- |
0.00 |
19 |
19 |
18 |
Intangible Assets |
|
- |
- |
0.00 |
11 |
11 |
8.89 |
Other Assets |
|
352 |
65 |
78 |
104 |
130 |
137 |
Total Liabilities & Shareholders' Equity |
|
353 |
169 |
389 |
416 |
443 |
519 |
Total Liabilities |
|
35 |
149 |
133 |
172 |
218 |
248 |
Short-Term Debt |
|
0.61 |
0.77 |
1.82 |
1.52 |
1.38 |
2.35 |
Accrued Interest Payable |
|
- |
26 |
35 |
48 |
54 |
76 |
Other Short-Term Payables |
|
0.01 |
65 |
74 |
93 |
122 |
144 |
Other Long-Term Liabilities |
|
34 |
57 |
22 |
30 |
41 |
25 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
313 |
213 |
5.21 |
14 |
6.04 |
0.00 |
Total Equity & Noncontrolling Interests |
|
5.00 |
-193 |
250 |
229 |
219 |
271 |
Total Preferred & Common Equity |
|
5.00 |
-193 |
250 |
229 |
211 |
269 |
Total Common Equity |
|
5.00 |
-193 |
250 |
229 |
211 |
269 |
Common Stock |
|
2.03 |
105 |
625 |
666 |
668 |
779 |
Retained Earnings |
|
2.97 |
-300 |
-375 |
-417 |
-460 |
-510 |
Accumulated Other Comprehensive Income / (Loss) |
|
- |
1.79 |
2.32 |
2.01 |
3.20 |
0.58 |
Noncontrolling Interest |
|
- |
- |
- |
0.00 |
8.21 |
1.79 |
Quarterly Balance Sheets for AvePoint
This table presents AvePoint's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
395 |
402 |
399 |
398 |
414 |
427 |
463 |
599 |
Cash and Due from Banks |
|
218 |
229 |
220 |
206 |
215 |
227 |
250 |
351 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
5.61 |
5.18 |
5.00 |
4.98 |
4.91 |
4.52 |
5.25 |
5.96 |
Deferred Acquisition Cost |
|
42 |
48 |
49 |
50 |
53 |
52 |
55 |
60 |
Goodwill |
|
18 |
19 |
19 |
19 |
19 |
18 |
19 |
37 |
Intangible Assets |
|
11 |
11 |
11 |
10 |
10 |
9.81 |
9.71 |
12 |
Other Assets |
|
100 |
90 |
95 |
108 |
112 |
116 |
124 |
133 |
Total Liabilities & Shareholders' Equity |
|
395 |
402 |
399 |
398 |
414 |
427 |
463 |
599 |
Total Liabilities |
|
149 |
160 |
173 |
184 |
201 |
220 |
247 |
237 |
Short-Term Debt |
|
2.02 |
1.45 |
1.44 |
1.86 |
7.35 |
7.46 |
3.90 |
2.29 |
Accrued Interest Payable |
|
- |
35 |
42 |
45 |
41 |
47 |
57 |
56 |
Other Short-Term Payables |
|
117 |
91 |
96 |
102 |
115 |
118 |
133 |
150 |
Other Long-Term Liabilities |
|
30 |
32 |
34 |
35 |
38 |
47 |
53 |
29 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
233 |
227 |
211 |
200 |
213 |
207 |
216 |
361 |
Total Preferred & Common Equity |
|
233 |
227 |
211 |
200 |
211 |
206 |
214 |
360 |
Total Common Equity |
|
233 |
227 |
211 |
200 |
211 |
206 |
214 |
360 |
Common Stock |
|
656 |
675 |
660 |
660 |
678 |
689 |
694 |
873 |
Retained Earnings |
|
-404 |
-426 |
-451 |
-462 |
-470 |
-485 |
-484 |
-515 |
Accumulated Other Comprehensive Income / (Loss) |
|
2.23 |
2.06 |
2.25 |
2.31 |
2.69 |
2.73 |
4.43 |
1.68 |
Noncontrolling Interest |
|
- |
- |
- |
- |
1.63 |
1.50 |
1.90 |
1.95 |
Annual Metrics And Ratios for AvePoint
This table displays calculated financial ratios and metrics derived from AvePoint's official financial filings.
Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
30.52% |
26.65% |
21.07% |
17.00% |
21.58% |
EBITDA Growth |
|
0.00% |
19.94% |
-264.46% |
28.10% |
71.62% |
217.67% |
EBIT Growth |
|
0.00% |
18.78% |
-247.43% |
23.23% |
62.62% |
146.68% |
NOPAT Growth |
|
0.00% |
18.78% |
-247.43% |
23.23% |
62.62% |
146.68% |
Net Income Growth |
|
0.00% |
15.89% |
-95.92% |
-16.37% |
44.42% |
-35.54% |
EPS Growth |
|
0.00% |
66.86% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
0.00% |
1,032.23% |
-73.69% |
-115.39% |
4,582.43% |
156.22% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-195.38% |
94.15% |
148.03% |
-646.23% |
Invested Capital Growth |
|
0.00% |
-93.43% |
1,127.94% |
-4.94% |
-7.54% |
20.81% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
-26.72% |
9.34% |
5.67% |
4.61% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-26.12% |
16.63% |
45.04% |
60.42% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
-25.70% |
13.91% |
36.26% |
180.58% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-25.70% |
-50.20% |
37.38% |
208.53% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
-56.20% |
-12.04% |
42.79% |
-287.11% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
25.00% |
-136.82% |
78.81% |
14.64% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-31.80% |
-46.15% |
-407.67% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
1.18% |
-1.11% |
4.76% |
24.44% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
-15.42% |
-9.46% |
-27.23% |
-16.17% |
-3.92% |
3.80% |
EBIT Margin |
|
-16.33% |
-10.16% |
-27.87% |
-17.68% |
-5.65% |
2.17% |
Profit (Net Income) Margin |
|
-17.38% |
-11.20% |
-17.32% |
-16.65% |
-7.91% |
-8.82% |
Tax Burden Percent |
|
103.14% |
106.68% |
101.39% |
114.97% |
115.51% |
119.44% |
Interest Burden Percent |
|
103.19% |
103.32% |
61.30% |
81.94% |
121.26% |
-340.48% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
-4.16% |
-6.34% |
-26.90% |
-11.45% |
-4.56% |
2.01% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-1,130.11% |
-899.02% |
296.32% |
-606.23% |
-745.54% |
-1,826.59% |
Return on Net Nonoperating Assets (RNNOA) |
|
-2.18% |
-3.68% |
2.79% |
-4.06% |
-4.62% |
-13.76% |
Return on Equity (ROE) |
|
-6.34% |
-10.03% |
-24.11% |
-15.51% |
-9.19% |
-11.76% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
168.99% |
-196.78% |
-6.39% |
3.27% |
-16.84% |
Operating Return on Assets (OROA) |
|
-5.37% |
-5.90% |
-19.18% |
-10.21% |
-3.58% |
1.49% |
Return on Assets (ROA) |
|
-5.72% |
-6.50% |
-11.92% |
-9.62% |
-5.01% |
-6.06% |
Return on Common Equity (ROCE) |
|
-0.10% |
5.56% |
-5.03% |
-14.92% |
-8.63% |
-11.38% |
Return on Equity Simple (ROE_SIMPLE) |
|
-403.48% |
8.80% |
-13.28% |
-16.88% |
-10.21% |
-10.83% |
Net Operating Profit after Tax (NOPAT) |
|
-13 |
-11 |
-37 |
-29 |
-11 |
5.02 |
NOPAT Margin |
|
-11.43% |
-7.11% |
-19.51% |
-12.37% |
-3.95% |
1.52% |
Net Nonoperating Expense Percent (NNEP) |
|
1,125.95% |
892.68% |
-323.23% |
594.78% |
740.98% |
1,828.60% |
SG&A Expenses to Revenue |
|
62.92% |
58.57% |
69.31% |
61.12% |
54.61% |
51.91% |
Operating Expenses to Revenue |
|
116.33% |
110.16% |
127.87% |
117.68% |
105.65% |
97.83% |
Earnings before Interest and Taxes (EBIT) |
|
-19 |
-15 |
-53 |
-41 |
-15 |
7.17 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-18 |
-14 |
-52 |
-38 |
-11 |
13 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
87.96 |
0.00 |
4.56 |
3.35 |
7.16 |
11.50 |
Price to Tangible Book Value (P/TBV) |
|
87.96 |
0.00 |
4.56 |
3.85 |
8.34 |
12.76 |
Price to Revenue (P/Rev) |
|
3.79 |
4.41 |
5.95 |
3.30 |
5.55 |
9.37 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.36 |
38.81 |
3.42 |
2.27 |
5.75 |
10.28 |
Enterprise Value to Revenue (EV/Rev) |
|
6.48 |
5.37 |
4.59 |
2.39 |
4.78 |
8.50 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
223.88 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
392.02 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
560.03 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
42.55 |
174.94 |
0.00 |
37.48 |
31.60 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
2.83 |
0.00 |
0.00 |
168.89 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.04 |
0.01 |
0.01 |
0.01 |
0.01 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
Leverage Ratio |
|
1.11 |
1.54 |
2.02 |
1.61 |
1.83 |
1.94 |
Compound Leverage Factor |
|
1.14 |
1.59 |
1.24 |
1.32 |
2.22 |
-6.60 |
Debt to Total Capital |
|
0.19% |
3.69% |
0.71% |
0.62% |
0.61% |
0.86% |
Short-Term Debt to Total Capital |
|
0.19% |
3.69% |
0.71% |
0.62% |
0.61% |
0.86% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
98.24% |
1,016.24% |
2.02% |
5.72% |
6.30% |
0.66% |
Common Equity to Total Capital |
|
1.57% |
-919.93% |
97.27% |
93.65% |
93.09% |
98.48% |
Debt to EBITDA |
|
-0.03 |
-0.05 |
-0.03 |
-0.04 |
-0.13 |
0.19 |
Net Debt to EBITDA |
|
0.02 |
4.77 |
5.10 |
6.01 |
20.80 |
-22.98 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
-0.05 |
-0.07 |
-0.05 |
-0.05 |
-0.13 |
0.47 |
Net Debt to NOPAT |
|
0.03 |
6.34 |
7.11 |
7.85 |
20.64 |
-57.49 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
98.43% |
155.49% |
79.14% |
3.85% |
6.04% |
3.24% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
287 |
-274 |
-16 |
7.70 |
-42 |
Operating Cash Flow to CapEx |
|
-189.38% |
1,869.01% |
204.39% |
-14.16% |
985.35% |
2,089.17% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.33 |
0.58 |
0.69 |
0.58 |
0.63 |
0.69 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
58.29 |
49.13 |
51.02 |
63.51 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
319 |
21 |
257 |
245 |
226 |
273 |
Invested Capital Turnover |
|
0.36 |
0.89 |
1.38 |
0.93 |
1.15 |
1.32 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
-298 |
236 |
-13 |
-18 |
47 |
Enterprise Value (EV) |
|
753 |
814 |
880 |
556 |
1,300 |
2,809 |
Market Capitalization |
|
440 |
669 |
1,141 |
767 |
1,508 |
3,096 |
Book Value per Share |
|
$0.11 |
($4.33) |
$1.38 |
$1.23 |
$1.15 |
$1.44 |
Tangible Book Value per Share |
|
$0.11 |
($4.33) |
$1.38 |
$1.07 |
$0.98 |
$1.29 |
Total Capital |
|
319 |
21 |
257 |
245 |
226 |
273 |
Total Debt |
|
0.61 |
0.77 |
1.82 |
1.52 |
1.38 |
2.35 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
-0.38 |
-68 |
-266 |
-226 |
-222 |
-288 |
Capital Expenditures (CapEx) |
|
1.08 |
1.02 |
2.46 |
5.47 |
3.52 |
4.26 |
Net Nonoperating Expense (NNE) |
|
6.90 |
6.19 |
-4.20 |
9.94 |
11 |
34 |
Net Nonoperating Obligations (NNO) |
|
0.61 |
0.77 |
1.82 |
1.52 |
1.38 |
2.35 |
Total Depreciation and Amortization (D&A) |
|
1.05 |
1.06 |
1.24 |
3.49 |
4.69 |
5.38 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.48) |
($0.23) |
($0.12) |
($0.16) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
141.60M |
181.96M |
182.26M |
183.72M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.48) |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
141.60M |
191.40M |
184.01M |
201.83M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
182.60M |
191.40M |
184.01M |
201.83M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-13 |
-11 |
-37 |
-29 |
-11 |
5.02 |
Normalized NOPAT Margin |
|
-11.46% |
-7.13% |
-19.51% |
-12.37% |
-3.95% |
1.52% |
Pre Tax Income Margin |
|
-16.85% |
-10.50% |
-17.09% |
-14.48% |
-6.85% |
-7.38% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
-324.25% |
-51.51% |
-181.55% |
-127.12% |
Quarterly Metrics And Ratios for AvePoint
This table displays calculated financial ratios and metrics derived from AvePoint's 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 |
|
-5.81% |
49.37% |
18.45% |
11.14% |
14.31% |
24.32% |
25.12% |
20.18% |
22.05% |
19.51% |
24.86% |
EBITDA Growth |
|
61.95% |
35.65% |
40.68% |
1.65% |
115.73% |
119.41% |
124.68% |
90.00% |
414.03% |
179.97% |
220.29% |
EBIT Growth |
|
56.62% |
30.99% |
32.95% |
-1.73% |
95.18% |
109.33% |
102.82% |
76.79% |
1,093.93% |
334.69% |
1,519.21% |
NOPAT Growth |
|
56.62% |
68.66% |
32.95% |
-1.73% |
95.18% |
87.94% |
61.25% |
76.79% |
1,436.38% |
-2,199.75% |
223.10% |
Net Income Growth |
|
30.45% |
-55.52% |
16.93% |
-36.11% |
37.67% |
138.09% |
78.72% |
-3.30% |
169.22% |
-487.24% |
282.50% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
150.00% |
0.00% |
300.00% |
Operating Cash Flow Growth |
|
85.47% |
-31.97% |
120.41% |
1,792.60% |
1,456.23% |
249.89% |
520.48% |
101.82% |
699.90% |
53.01% |
-93.62% |
Free Cash Flow Firm Growth |
|
-96.76% |
103.19% |
-80.42% |
85.04% |
1,186.85% |
122.92% |
309.24% |
-44.85% |
-102.35% |
-436.13% |
-782.35% |
Invested Capital Growth |
|
-2.74% |
-4.94% |
-3.99% |
-9.92% |
-12.71% |
-7.54% |
-9.33% |
-5.16% |
1.70% |
20.81% |
65.27% |
Revenue Q/Q Growth |
|
9.05% |
-5.70% |
-0.76% |
8.89% |
12.16% |
2.56% |
-3.71% |
4.60% |
13.91% |
0.43% |
4.35% |
EBITDA Q/Q Growth |
|
32.27% |
-142.65% |
0.72% |
-33.39% |
110.83% |
199.43% |
-71.08% |
-154.07% |
656.54% |
63.09% |
-34.74% |
EBIT Q/Q Growth |
|
28.24% |
-127.29% |
2.03% |
-27.87% |
96.60% |
540.26% |
-94.84% |
-1,153.20% |
245.51% |
92.54% |
-45.13% |
NOPAT Q/Q Growth |
|
28.24% |
-3.23% |
-7.39% |
-27.87% |
96.60% |
-158.47% |
-245.05% |
23.41% |
295.64% |
-544.79% |
118.47% |
Net Income Q/Q Growth |
|
26.26% |
-71.63% |
21.16% |
-36.41% |
66.23% |
204.87% |
-144.05% |
-562.13% |
122.63% |
-686.68% |
120.76% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
37.21% |
2,160.27% |
-79.57% |
540.48% |
-49.69% |
431.53% |
-63.77% |
108.33% |
99.41% |
1.68% |
-98.49% |
Free Cash Flow Firm Q/Q Growth |
|
-75.73% |
230.41% |
-36.93% |
265.81% |
68.82% |
-42.76% |
15.78% |
-50.70% |
-107.19% |
-8,087.40% |
-135.04% |
Invested Capital Q/Q Growth |
|
-1.63% |
-1.11% |
-0.79% |
-6.66% |
-4.69% |
4.76% |
-2.71% |
-2.37% |
2.21% |
24.44% |
33.09% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
-8.76% |
-22.54% |
-10.19% |
-12.48% |
1.21% |
3.52% |
2.01% |
-1.04% |
5.08% |
8.24% |
5.16% |
EBIT Margin |
|
-10.21% |
-24.60% |
-12.09% |
-14.20% |
-0.43% |
1.85% |
0.27% |
-2.74% |
3.50% |
6.72% |
3.53% |
Profit (Net Income) Margin |
|
-10.66% |
-19.40% |
-15.41% |
-19.31% |
-5.81% |
5.94% |
-2.62% |
-16.60% |
3.30% |
-19.26% |
3.83% |
Tax Burden Percent |
|
105.21% |
173.63% |
127.46% |
135.96% |
304.54% |
-548.33% |
-962.56% |
142.05% |
94.12% |
92.33% |
73.18% |
Interest Burden Percent |
|
99.26% |
45.42% |
100.00% |
100.00% |
443.77% |
-58.71% |
100.00% |
426.01% |
100.00% |
-310.60% |
148.25% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1,062.56% |
0.00% |
5.88% |
0.00% |
26.82% |
Return on Invested Capital (ROIC) |
|
-6.05% |
-7.24% |
-8.25% |
-10.32% |
-0.33% |
-0.88% |
-3.25% |
-2.61% |
4.78% |
-19.32% |
3.09% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-110.55% |
-423.12% |
-263.29% |
-353.73% |
-207.51% |
343.75% |
-3.25% |
-259.69% |
4.78% |
-241.73% |
27.17% |
Return on Net Nonoperating Assets (RNNOA) |
|
-0.95% |
-2.84% |
-1.74% |
-2.64% |
-1.75% |
2.13% |
-0.06% |
-5.34% |
0.06% |
-1.82% |
0.46% |
Return on Equity (ROE) |
|
-7.00% |
-10.08% |
-9.99% |
-12.96% |
-2.08% |
1.26% |
-3.31% |
-7.95% |
4.85% |
-21.14% |
3.55% |
Cash Return on Invested Capital (CROIC) |
|
-4.85% |
-6.39% |
-4.43% |
1.78% |
6.17% |
3.27% |
6.40% |
1.78% |
-3.80% |
-16.84% |
-53.94% |
Operating Return on Assets (OROA) |
|
-5.60% |
-14.22% |
-7.37% |
-8.96% |
-0.28% |
1.17% |
0.19% |
-1.99% |
2.57% |
4.62% |
2.43% |
Return on Assets (ROA) |
|
-5.85% |
-11.21% |
-9.39% |
-12.18% |
-3.77% |
3.77% |
-1.84% |
-12.05% |
2.42% |
-13.24% |
2.64% |
Return on Common Equity (ROCE) |
|
-6.76% |
-9.69% |
-9.59% |
-12.24% |
-1.96% |
1.18% |
-3.20% |
-7.67% |
4.67% |
-20.46% |
3.52% |
Return on Equity Simple (ROE_SIMPLE) |
|
-14.84% |
0.00% |
-16.20% |
-19.01% |
-18.78% |
0.00% |
-6.76% |
-7.13% |
-3.52% |
0.00% |
-6.57% |
Net Operating Profit after Tax (NOPAT) |
|
-4.55 |
-4.70 |
-5.04 |
-6.45 |
-0.22 |
-0.57 |
-1.95 |
-1.50 |
2.93 |
-13 |
2.41 |
NOPAT Margin |
|
-7.15% |
-7.82% |
-8.47% |
-9.94% |
-0.30% |
-0.76% |
-2.62% |
-1.92% |
3.30% |
-14.60% |
2.58% |
Net Nonoperating Expense Percent (NNEP) |
|
104.50% |
415.88% |
255.03% |
343.41% |
207.17% |
-344.63% |
0.00% |
257.08% |
0.00% |
222.40% |
-24.08% |
SG&A Expenses to Revenue |
|
57.56% |
60.21% |
60.21% |
56.98% |
50.96% |
51.64% |
54.24% |
55.12% |
48.30% |
50.77% |
50.73% |
Operating Expenses to Revenue |
|
110.21% |
124.60% |
112.09% |
114.20% |
100.43% |
98.15% |
99.73% |
102.74% |
96.50% |
93.28% |
96.47% |
Earnings before Interest and Taxes (EBIT) |
|
-6.50 |
-15 |
-7.20 |
-9.21 |
-0.31 |
1.38 |
0.20 |
-2.14 |
3.11 |
5.99 |
3.29 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-5.58 |
-14 |
-6.07 |
-8.10 |
0.88 |
2.63 |
1.50 |
-0.81 |
4.51 |
7.35 |
4.80 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
3.19 |
3.35 |
3.47 |
5.23 |
6.23 |
7.16 |
6.90 |
9.38 |
10.28 |
11.50 |
8.11 |
Price to Tangible Book Value (P/TBV) |
|
3.66 |
3.85 |
3.99 |
6.08 |
7.28 |
8.34 |
8.00 |
10.87 |
11.87 |
12.76 |
9.36 |
Price to Revenue (P/Rev) |
|
3.50 |
3.30 |
3.26 |
4.45 |
4.84 |
5.55 |
5.08 |
6.44 |
6.96 |
9.37 |
8.35 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.18 |
2.27 |
2.37 |
3.97 |
4.89 |
5.75 |
5.68 |
7.97 |
8.90 |
10.28 |
7.06 |
Enterprise Value to Revenue (EV/Rev) |
|
2.54 |
2.39 |
2.38 |
3.62 |
4.11 |
4.78 |
4.36 |
5.71 |
6.18 |
8.50 |
7.36 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
408.66 |
249.78 |
223.88 |
161.99 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
764.98 |
392.02 |
250.46 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
560.03 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
257.06 |
0.00 |
87.17 |
59.64 |
54.42 |
37.48 |
30.36 |
34.70 |
25.20 |
31.60 |
31.45 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
211.59 |
73.86 |
168.89 |
84.47 |
435.81 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.03 |
0.04 |
0.02 |
0.01 |
0.01 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.02 |
Leverage Ratio |
|
1.56 |
1.61 |
1.61 |
1.66 |
1.73 |
1.83 |
1.80 |
1.91 |
2.00 |
1.94 |
1.76 |
Compound Leverage Factor |
|
1.55 |
0.73 |
1.61 |
1.66 |
7.66 |
-1.08 |
1.80 |
8.13 |
2.00 |
-6.02 |
2.61 |
Debt to Total Capital |
|
0.82% |
0.62% |
0.60% |
0.64% |
0.86% |
0.61% |
3.34% |
3.47% |
1.77% |
0.86% |
0.63% |
Short-Term Debt to Total Capital |
|
0.82% |
0.62% |
0.60% |
0.64% |
0.86% |
0.61% |
3.34% |
3.47% |
1.77% |
0.86% |
0.63% |
Long-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% |
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 |
|
5.13% |
5.72% |
5.79% |
6.18% |
6.48% |
6.30% |
0.74% |
0.70% |
0.87% |
0.66% |
0.54% |
Common Equity to Total Capital |
|
94.06% |
93.65% |
93.61% |
93.18% |
92.66% |
93.09% |
95.92% |
95.83% |
97.36% |
98.48% |
98.83% |
Debt to EBITDA |
|
-0.04 |
-0.04 |
-0.06 |
-0.06 |
-0.10 |
-0.13 |
-2.37 |
1.78 |
0.50 |
0.19 |
0.14 |
Net Debt to EBITDA |
|
4.79 |
6.01 |
8.75 |
8.44 |
10.51 |
20.80 |
67.23 |
-52.38 |
-31.44 |
-22.98 |
-22.03 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
-0.11 |
-0.05 |
-0.07 |
-0.07 |
-0.11 |
-0.13 |
-0.94 |
-0.96 |
-0.84 |
0.47 |
-0.17 |
Net Debt to NOPAT |
|
11.27 |
7.85 |
10.79 |
10.54 |
11.88 |
20.64 |
26.53 |
28.25 |
53.20 |
-57.49 |
25.28 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
3.48% |
3.85% |
4.04% |
5.52% |
5.81% |
6.04% |
3.45% |
3.58% |
3.70% |
3.24% |
0.62% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
2.43 |
8.02 |
5.06 |
19 |
31 |
18 |
21 |
10 |
-0.73 |
-60 |
-141 |
Operating Cash Flow to CapEx |
|
-25.23% |
695.34% |
258.26% |
843.62% |
389.93% |
2,029.38% |
868.53% |
2,207.38% |
1,982.77% |
3,259.70% |
25.18% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.55 |
0.58 |
0.61 |
0.63 |
0.65 |
0.63 |
0.70 |
0.73 |
0.73 |
0.69 |
0.69 |
Fixed Asset Turnover |
|
47.96 |
49.13 |
50.17 |
48.77 |
48.57 |
51.02 |
56.89 |
63.01 |
61.76 |
63.51 |
64.23 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
247 |
245 |
243 |
227 |
216 |
226 |
220 |
215 |
220 |
273 |
364 |
Invested Capital Turnover |
|
0.85 |
0.93 |
0.98 |
1.04 |
1.11 |
1.15 |
1.24 |
1.36 |
1.45 |
1.32 |
1.20 |
Increase / (Decrease) in Invested Capital |
|
-6.98 |
-13 |
-10 |
-25 |
-31 |
-18 |
-23 |
-12 |
3.66 |
47 |
144 |
Enterprise Value (EV) |
|
540 |
556 |
575 |
899 |
1,056 |
1,300 |
1,251 |
1,713 |
1,954 |
2,809 |
2,567 |
Market Capitalization |
|
743 |
767 |
789 |
1,104 |
1,246 |
1,508 |
1,457 |
1,931 |
2,198 |
3,096 |
2,914 |
Book Value per Share |
|
$1.26 |
$1.23 |
$1.22 |
$1.15 |
$1.08 |
$1.15 |
$1.15 |
$1.11 |
$1.15 |
$1.44 |
$1.78 |
Tangible Book Value per Share |
|
$1.10 |
$1.07 |
$1.06 |
$0.99 |
$0.92 |
$0.98 |
$0.99 |
$0.96 |
$0.99 |
$1.29 |
$1.54 |
Total Capital |
|
247 |
245 |
243 |
227 |
216 |
226 |
220 |
215 |
220 |
273 |
364 |
Total Debt |
|
2.02 |
1.52 |
1.45 |
1.44 |
1.86 |
1.38 |
7.35 |
7.46 |
3.90 |
2.35 |
2.29 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
-216 |
-226 |
-227 |
-218 |
-204 |
-222 |
-208 |
-220 |
-246 |
-288 |
-349 |
Capital Expenditures (CapEx) |
|
1.18 |
0.88 |
0.48 |
0.95 |
1.03 |
1.06 |
0.89 |
0.73 |
1.63 |
1.01 |
1.97 |
Net Nonoperating Expense (NNE) |
|
2.24 |
6.95 |
4.14 |
6.08 |
4.01 |
-5.00 |
0.00 |
11 |
0.00 |
4.15 |
-1.16 |
Net Nonoperating Obligations (NNO) |
|
2.02 |
1.52 |
1.45 |
1.44 |
1.86 |
1.38 |
7.35 |
7.46 |
3.90 |
2.35 |
2.29 |
Total Depreciation and Amortization (D&A) |
|
0.92 |
1.24 |
1.13 |
1.12 |
1.19 |
1.25 |
1.30 |
1.33 |
1.40 |
1.36 |
1.51 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.04) |
($0.08) |
($0.05) |
($0.07) |
($0.02) |
$0.02 |
($0.01) |
($0.07) |
$0.01 |
($0.09) |
$0.02 |
Adjusted Weighted Average Basic Shares Outstanding |
|
180.73M |
181.96M |
182.82M |
183.32M |
181.77M |
182.26M |
181.50M |
182.80M |
183.95M |
183.72M |
197.92M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.01 |
$0.00 |
$0.02 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
186.67M |
191.40M |
191.59M |
185.40M |
183.66M |
184.01M |
185.29M |
186.72M |
203.86M |
201.83M |
224.57M |
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 |
|
186.67M |
191.40M |
191.59M |
185.40M |
183.66M |
184.01M |
185.29M |
186.72M |
187.51M |
201.83M |
203.23M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-4.56 |
-4.70 |
-6.18 |
-4.96 |
-0.22 |
-0.57 |
-2.24 |
-1.50 |
7.20 |
-13 |
2.41 |
Normalized NOPAT Margin |
|
-7.16% |
-7.82% |
-10.38% |
-7.64% |
-0.30% |
-0.76% |
-3.01% |
-1.92% |
8.11% |
-14.60% |
2.58% |
Pre Tax Income Margin |
|
-10.13% |
-11.18% |
-12.09% |
-14.20% |
-1.91% |
-1.08% |
0.27% |
-11.68% |
3.50% |
-20.86% |
5.24% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
-56.62% |
-51.51% |
-57.02% |
-66.99% |
-90.51% |
-181.55% |
-357.09% |
-280.42% |
-412.95% |
-127.12% |
-149.04% |
Key Financial Trends
AvePoint (NASDAQ: AVPT) has exhibited notable financial trends over the past four years through its income statements, cash flow statements, and balance sheets. Here's an analysis of their key financial trends and data points from Q3 2022 to Q1 2025:
- Revenue Growth: The company's total revenue has steadily increased from approximately $63.65 million in Q3 2022 to $93.06 million in Q1 2025, showing solid top-line growth.
- Increasing Cash and Cash Equivalents: Cash balances rose from about $217.8 million in Q3 2022 to $351.5 million in Q1 2025, which supports operational flexibility and investment capacity.
- Positive Net Income in Recent Quarters: While AvePoint experienced net losses in some quarters of 2022 and 2023, the company reported a net income of $3.57 million in Q1 2025, reflecting improving profitability.
- Consistent Depreciation and Non-Cash Adjustments: Depreciation expense and non-cash adjustments to net income have increased but remain proportionate to company growth, indicating continued investment in capital assets and accounting for non-cash items properly.
- Operating Cash Flow Turnaround: After periods of negative or low net cash from operating activities in early 2023, AvePoint showed positive operating cash flow of $495,000 in Q1 2025, indicating improving operational cash generation.
- Stable Share Count: Weighted average shares outstanding have gradually increased but at a modest pace, around 180-230 million shares, impacting diluted EPS calculations.
- High Marketing Expenses: Marketing expenses remain significant, consistently above 40% of total revenue, indicating continued investment in growth and customer acquisition but pressuring margins.
- Other Operating Expenses Increasing: Other operating expenses have risen with expansion, which is typical for a growing company but requires monitoring for efficiency improvements.
- Debt and Financing Activities: The company’s short-term debt has fluctuated moderately, and large equity repurchases have occurred (e.g., around $11-16 million in recent quarters), suggesting active capital management policies.
- Persistently Negative Earnings in Prior Years: AvePoint had recurring net losses in most quarters of 2022 and 2023, with some quarters seeing losses above $12 million, which may concern investors regarding consistent profitability.
- Negative Total Non-Interest Income vs. Expenses Mix in Past: Although revenue growth is positive, associated expenses have outpaced revenues until recently, limiting pre-tax income and leading to losses.
- Volatile Net Cash from Financing Activities: Financing cash flow has been highly variable with large repurchases and occasional inflows, adding uncertainty to cash flow sustainability.
- Declining Retained Earnings: Retained earnings were deeply negative in most reported periods (e.g., -$515 million in Q1 2025), indicating cumulative losses over time.
- Large Special Charges and Write-Offs in Some Quarters: The presence of other special charges adds to expense volatility and impacts net income negatively.
Summary: AvePoint is showing promising signs of recovery and growth, particularly with increasing revenues and recently turning profitable in Q1 2025. The company’s growing cash position adds financial stability. However, investors should remain cautious due to its history of net losses, high expense levels (especially marketing), and volatile cash flow from financing activities. Continued focus on improving operational efficiency and sustained profitability will be critical for AvePoint’s financial health moving forward.
08/02/25 03:56 AMAI Generated. May Contain Errors.