Annual Income Statements for Gladstone Investment Co. 5.00% Notes Due 2026
Annual Income Statements for Gladstone Investment Co. 5.00% Notes Due 2026
This table shows Gladstone Investment Co. 5.00% Notes Due 2026's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Gladstone Investment Co. 5.00% Notes Due 2026
This table shows Gladstone Investment Co. 5.00% Notes Due 2026's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
12 |
3.08 |
16 |
4.66 |
8.79 |
47 |
6.58 |
23 |
-6.53 |
15 |
38 |
Consolidated Net Income / (Loss) |
|
12 |
3.08 |
16 |
4.66 |
8.79 |
47 |
6.58 |
23 |
-6.53 |
15 |
38 |
Net Income / (Loss) Continuing Operations |
|
7.37 |
11 |
8.57 |
9.64 |
8.44 |
-1.73 |
9.74 |
5.32 |
12 |
7.29 |
1.16 |
Total Pre-Tax Income |
|
7.37 |
11 |
8.57 |
9.64 |
8.44 |
-1.73 |
9.74 |
5.32 |
12 |
7.29 |
1.16 |
Total Revenue |
|
16 |
17 |
18 |
16 |
15 |
14 |
17 |
17 |
16 |
16 |
15 |
Net Interest Income / (Expense) |
|
8.96 |
10 |
12 |
13 |
13 |
14 |
15 |
15 |
14 |
15 |
14 |
Total Interest Income |
|
13 |
14 |
16 |
17 |
18 |
20 |
22 |
21 |
21 |
21 |
21 |
Loans and Leases Interest Income |
|
13 |
14 |
16 |
17 |
18 |
20 |
22 |
21 |
21 |
21 |
21 |
Total Interest Expense |
|
3.78 |
3.86 |
4.07 |
4.16 |
4.97 |
6.10 |
6.52 |
6.52 |
6.48 |
6.40 |
6.39 |
Long-Term Debt Interest Expense |
|
3.78 |
3.86 |
4.07 |
4.16 |
4.97 |
6.10 |
6.52 |
6.52 |
6.48 |
6.40 |
6.39 |
Total Non-Interest Income |
|
6.56 |
6.56 |
5.53 |
2.63 |
1.91 |
0.00 |
1.38 |
2.22 |
1.55 |
1.57 |
0.84 |
Investment Banking Income |
|
6.56 |
6.56 |
5.53 |
2.63 |
1.91 |
0.00 |
1.38 |
2.22 |
1.55 |
1.57 |
0.84 |
Total Non-Interest Expense |
|
8.14 |
5.52 |
8.95 |
6.05 |
6.89 |
16 |
6.82 |
12 |
3.28 |
8.88 |
14 |
Insurance Policy Acquisition Costs |
|
3.01 |
0.77 |
3.95 |
1.16 |
2.19 |
12 |
1.67 |
5.65 |
-3.79 |
2.23 |
9.35 |
Other Operating Expenses |
|
4.69 |
4.30 |
4.55 |
4.44 |
4.15 |
3.79 |
4.56 |
5.56 |
6.44 |
6.01 |
3.78 |
Amortization Expense |
|
- |
0.45 |
0.45 |
- |
- |
- |
0.59 |
- |
0.63 |
0.63 |
0.69 |
Other Adjustments to Consolidated Net Income / (Loss) |
|
4.66 |
-8.34 |
7.21 |
-4.99 |
0.35 |
49 |
-3.17 |
17 |
-19 |
8.19 |
37 |
Basic Earnings per Share |
|
$0.22 |
$0.34 |
$0.26 |
$0.29 |
$0.25 |
($0.05) |
$0.28 |
$0.15 |
$0.34 |
$0.20 |
$0.03 |
Weighted Average Basic Shares Outstanding |
|
33.21M |
33.22M |
33.32M |
33.31M |
33.59M |
33.82M |
34.35M |
34.47M |
36.69M |
36.69M |
36.73M |
Diluted Earnings per Share |
|
$0.22 |
$0.34 |
$0.26 |
$0.29 |
$0.25 |
($0.05) |
$0.28 |
$0.15 |
$0.34 |
$0.20 |
$0.03 |
Weighted Average Diluted Shares Outstanding |
|
33.21M |
33.22M |
33.32M |
33.31M |
33.59M |
33.82M |
34.35M |
34.47M |
36.69M |
36.69M |
36.73M |
Weighted Average Basic & Diluted Shares Outstanding |
|
- |
33.23M |
33.46M |
33.59M |
33.90M |
33.90M |
35.89M |
36.69M |
36.69M |
36.69M |
36.84M |
Annual Cash Flow Statements for Gladstone Investment Co. 5.00% Notes Due 2026
This table details how cash moves in and out of Gladstone Investment Co. 5.00% Notes Due 2026's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
-1.66 |
12 |
-11 |
-0.03 |
Net Cash From Operating Activities |
-30 |
37 |
-4.50 |
-70 |
Net Cash From Continuing Operating Activities |
-30 |
37 |
-4.50 |
-70 |
Net Income / (Loss) Continuing Operations |
42 |
102 |
36 |
85 |
Consolidated Net Income / (Loss) |
42 |
102 |
36 |
85 |
Depreciation Expense |
-14 |
-75 |
12 |
-33 |
Amortization Expense |
1.73 |
1.79 |
1.79 |
2.31 |
Non-Cash Adjustments to Reconcile Net Income |
-54 |
-2.97 |
-56 |
-134 |
Changes in Operating Assets and Liabilities, net |
-6.00 |
10 |
2.27 |
9.68 |
Net Cash From Investing Activities |
0.00 |
0.00 |
0.00 |
0.00 |
Net Cash From Continuing Investing Activities |
0.00 |
0.00 |
0.00 |
0.00 |
Net Cash From Financing Activities |
28 |
-25 |
-6.74 |
70 |
Net Cash From Continuing Financing Activities |
28 |
-25 |
-6.74 |
70 |
Issuance of Debt |
254 |
246 |
103 |
317 |
Issuance of Common Equity |
1.77 |
0.00 |
5.49 |
45 |
Repayment of Debt |
-153 |
-134 |
-67 |
-211 |
Repurchase of Preferred Equity |
-58 |
-94 |
0.00 |
0.00 |
Payment of Dividends |
-31 |
-39 |
-47 |
-76 |
Other Financing Activities, Net |
-5.76 |
-3.43 |
-0.39 |
-5.09 |
Cash Interest Paid |
3.17 |
9.84 |
14 |
22 |
Quarterly Cash Flow Statements for Gladstone Investment Co. 5.00% Notes Due 2026
This table details how cash moves in and out of Gladstone Investment Co. 5.00% Notes Due 2026's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Net Change in Cash & Equivalents |
|
30 |
-41 |
-0.06 |
0.40 |
35 |
-35 |
1.00 |
-0.37 |
-0.03 |
-0.52 |
0.47 |
Net Cash From Operating Activities |
|
41 |
-51 |
-3.96 |
8.90 |
-36 |
-60 |
21 |
5.78 |
12 |
63 |
-172 |
Net Cash From Continuing Operating Activities |
|
41 |
-51 |
-3.96 |
8.90 |
-36 |
-60 |
21 |
5.78 |
12 |
63 |
-172 |
Net Income / (Loss) Continuing Operations |
|
12 |
3.08 |
16 |
4.66 |
8.79 |
47 |
6.58 |
23 |
-6.53 |
15 |
38 |
Consolidated Net Income / (Loss) |
|
12 |
3.08 |
16 |
4.66 |
8.79 |
47 |
6.58 |
23 |
-6.53 |
15 |
38 |
Depreciation Expense |
|
-0.21 |
11 |
-3.37 |
5.14 |
0.81 |
-49 |
47 |
-32 |
19 |
34 |
-37 |
Amortization Expense |
|
0.44 |
0.45 |
0.45 |
0.45 |
0.53 |
0.59 |
0.59 |
0.60 |
0.63 |
0.63 |
0.69 |
Non-Cash Adjustments to Reconcile Net Income |
|
25 |
-64 |
-19 |
1.76 |
-47 |
-67 |
-34 |
14 |
3.31 |
12 |
-182 |
Changes in Operating Assets and Liabilities, net |
|
3.88 |
-0.79 |
2.29 |
-3.11 |
0.85 |
7.86 |
0.73 |
0.24 |
-4.04 |
1.07 |
7.84 |
Net Cash From Financing Activities |
|
-12 |
9.38 |
3.90 |
-8.50 |
71 |
25 |
-20 |
-6.14 |
-12 |
-64 |
172 |
Net Cash From Continuing Financing Activities |
|
-12 |
9.38 |
3.90 |
-8.50 |
71 |
25 |
-20 |
-6.14 |
-12 |
-64 |
172 |
Issuance of Debt |
|
0.00 |
42 |
41 |
20 |
107 |
95 |
105 |
10 |
16 |
32 |
271 |
Issuance of Common Equity |
|
- |
- |
3.00 |
2.03 |
- |
- |
21 |
19 |
- |
- |
2.03 |
Repayment of Debt |
|
0.00 |
-25 |
-28 |
-14 |
-21 |
-62 |
-102 |
-26 |
-20 |
-86 |
-62 |
Payment of Dividends |
|
-11 |
-7.48 |
-12 |
-16 |
-12 |
-12 |
-43 |
-8.68 |
-8.81 |
-8.81 |
-34 |
Other Financing Activities, Net |
|
-0.08 |
-0.21 |
-0.08 |
-0.02 |
-2.71 |
-0.07 |
-1.19 |
-1.12 |
-0.25 |
-0.07 |
-4.30 |
Cash Interest Paid |
|
3.33 |
3.41 |
3.59 |
3.77 |
4.02 |
5.22 |
6.35 |
6.39 |
6.14 |
6.30 |
5.47 |
Annual Balance Sheets for Gladstone Investment Co. 5.00% Notes Due 2026
This table presents Gladstone Investment Co. 5.00% Notes Due 2026's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
2022 |
2023 |
2024 |
Total Assets |
740 |
766 |
938 |
Cash and Due from Banks |
14 |
2.68 |
2.46 |
Restricted Cash |
0.31 |
0.57 |
0.76 |
Trading Account Securities |
716 |
754 |
921 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
Deferred Acquisition Cost |
0.90 |
0.43 |
1.64 |
Other Assets |
4.22 |
8.42 |
9.29 |
Total Liabilities & Shareholders' Equity |
972 |
766 |
938 |
Total Liabilities |
295 |
326 |
445 |
Short-Term Debt |
0.00 |
35 |
67 |
Accrued Interest Payable |
2.19 |
2.31 |
3.47 |
Long-Term Debt |
523 |
257 |
331 |
Other Long-Term Liabilities |
1.13 |
31 |
44 |
Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
446 |
440 |
493 |
Total Preferred & Common Equity |
446 |
440 |
493 |
Total Common Equity |
446 |
440 |
493 |
Common Stock |
398 |
402 |
445 |
Retained Earnings |
48 |
38 |
48 |
Quarterly Balance Sheets for Gladstone Investment Co. 5.00% Notes Due 2026
This table presents Gladstone Investment Co. 5.00% Notes Due 2026's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Total Assets |
|
749 |
772 |
847 |
928 |
918 |
914 |
869 |
1,088 |
Cash and Due from Banks |
|
2.56 |
1.98 |
37 |
2.09 |
2.82 |
2.44 |
2.03 |
2.57 |
Trading Account Securities |
|
739 |
- |
- |
954 |
941 |
937 |
892 |
1,072 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Deferred Acquisition Cost |
|
0.70 |
0.57 |
0.37 |
0.24 |
1.07 |
1.54 |
1.36 |
1.18 |
Other Assets |
|
4.85 |
44 |
44 |
6.78 |
8.01 |
8.69 |
8.88 |
7.90 |
Total Liabilities & Shareholders' Equity |
|
994 |
772 |
876 |
1,376 |
1,369 |
1,346 |
1,248 |
1,088 |
Total Liabilities |
|
306 |
322 |
411 |
453 |
458 |
437 |
410 |
598 |
Short-Term Debt |
|
17 |
30 |
- |
79 |
83 |
64 |
8.90 |
92 |
Accrued Interest Payable |
|
2.21 |
2.30 |
2.92 |
3.49 |
3.55 |
3.46 |
3.24 |
3.75 |
Long-Term Debt |
|
530 |
288 |
376 |
740 |
744 |
727 |
673 |
455 |
Other Long-Term Liabilities |
|
2.14 |
2.63 |
61 |
77 |
79 |
74 |
104 |
47 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
442 |
449 |
436 |
476 |
460 |
477 |
458 |
490 |
Total Preferred & Common Equity |
|
442 |
449 |
436 |
476 |
460 |
477 |
458 |
490 |
Total Common Equity |
|
442 |
449 |
440 |
476 |
460 |
477 |
458 |
490 |
Common Stock |
|
397 |
438 |
435 |
406 |
426 |
445 |
444 |
446 |
Retained Earnings |
|
45 |
- |
- |
70 |
34 |
33 |
14 |
44 |
Annual Metrics and Ratios for Gladstone Investment Co. 5.00% Notes Due 2026
This table displays calculated financial ratios and metrics derived from Gladstone Investment Co. 5.00% Notes Due 2026's official financial filings.
Metric |
2022 |
2023 |
2024 |
Growth Metrics |
- |
- |
- |
Revenue Growth |
13.96% |
10.41% |
-3.78% |
EBITDA Growth |
-1,111.26% |
187.76% |
-118.02% |
EBIT Growth |
-16.43% |
146.83% |
-41.14% |
NOPAT Growth |
-16.43% |
146.83% |
-41.14% |
Net Income Growth |
141.00% |
-65.26% |
139.98% |
EPS Growth |
-16.67% |
146.67% |
-43.24% |
Operating Cash Flow Growth |
223.10% |
-112.31% |
-1,452.80% |
Free Cash Flow Firm Growth |
0.00% |
128.65% |
-150.13% |
Invested Capital Growth |
0.00% |
-24.39% |
21.67% |
Revenue Q/Q Growth |
0.00% |
0.00% |
2.32% |
EBITDA Q/Q Growth |
0.00% |
0.00% |
-128.69% |
EBIT Q/Q Growth |
0.00% |
0.00% |
-16.56% |
NOPAT Q/Q Growth |
0.00% |
0.00% |
-16.56% |
Net Income Q/Q Growth |
0.00% |
0.00% |
26.60% |
EPS Q/Q Growth |
0.00% |
0.00% |
-18.18% |
Operating Cash Flow Q/Q Growth |
0.00% |
72.02% |
-4.67% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
0.00% |
0.00% |
-30.76% |
Profitability Metrics |
- |
- |
- |
EBITDA Margin |
-97.70% |
77.66% |
-14.54% |
EBIT Margin |
25.20% |
56.35% |
34.47% |
Profit (Net Income) Margin |
172.03% |
54.13% |
135.01% |
Tax Burden Percent |
682.56% |
96.07% |
391.72% |
Interest Burden Percent |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
3.10% |
4.35% |
2.68% |
ROIC Less NNEP Spread (ROIC-NNEP) |
36.51% |
3.99% |
21.07% |
Return on Net Nonoperating Assets (RNNOA) |
42.80% |
3.68% |
15.61% |
Return on Equity (ROE) |
45.90% |
8.03% |
18.30% |
Cash Return on Invested Capital (CROIC) |
-196.90% |
32.12% |
-16.87% |
Operating Return on Assets (OROA) |
2.02% |
4.91% |
2.56% |
Return on Assets (ROA) |
13.82% |
4.72% |
10.01% |
Return on Common Equity (ROCE) |
45.90% |
8.03% |
18.30% |
Return on Equity Simple (ROE_SIMPLE) |
22.95% |
8.08% |
17.31% |
Net Operating Profit after Tax (NOPAT) |
15 |
37 |
22 |
NOPAT Margin |
25.20% |
56.35% |
34.47% |
Net Nonoperating Expense Percent (NNEP) |
-33.41% |
0.36% |
-18.39% |
SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
74.80% |
43.65% |
65.53% |
Earnings before Interest and Taxes (EBIT) |
15 |
37 |
22 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-58 |
51 |
-9.19 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
0.00 |
0.77 |
0.93 |
Price to Tangible Book Value (P/TBV) |
0.00 |
0.77 |
0.93 |
Price to Revenue (P/Rev) |
0.00 |
5.14 |
7.22 |
Price to Earnings (P/E) |
0.00 |
9.49 |
5.35 |
Dividend Yield |
10.54% |
13.98% |
17.30% |
Earnings Yield |
0.00% |
10.53% |
18.69% |
Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.86 |
0.96 |
Enterprise Value to Revenue (EV/Rev) |
0.00 |
9.55 |
13.48 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
12.29 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
16.94 |
39.10 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
16.94 |
39.10 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
2.29 |
0.00 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
1.17 |
0.67 |
0.81 |
Long-Term Debt to Equity |
1.17 |
0.59 |
0.67 |
Financial Leverage |
1.17 |
0.92 |
0.74 |
Leverage Ratio |
1.66 |
1.70 |
1.83 |
Compound Leverage Factor |
1.66 |
1.70 |
1.83 |
Debt to Total Capital |
53.97% |
39.95% |
44.70% |
Short-Term Debt to Total Capital |
0.00% |
4.80% |
7.52% |
Long-Term Debt to Total Capital |
53.97% |
35.15% |
37.19% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
46.03% |
60.05% |
55.30% |
Debt to EBITDA |
-9.00 |
5.74 |
-43.35 |
Net Debt to EBITDA |
-8.75 |
5.67 |
-43.00 |
Long-Term Debt to EBITDA |
-9.00 |
5.05 |
-36.06 |
Debt to NOPAT |
34.87 |
7.91 |
18.29 |
Net Debt to NOPAT |
33.90 |
7.82 |
18.14 |
Long-Term Debt to NOPAT |
34.87 |
6.96 |
15.22 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-954 |
273 |
-137 |
Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
-72.91 |
17.21 |
-5.68 |
Operating Cash Flow to Interest Expense |
2.80 |
-0.28 |
-2.90 |
Operating Cash Flow Less CapEx to Interest Expense |
2.80 |
-0.28 |
-2.90 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.08 |
0.09 |
0.07 |
Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
969 |
732 |
891 |
Invested Capital Turnover |
0.12 |
0.08 |
0.08 |
Increase / (Decrease) in Invested Capital |
969 |
-236 |
159 |
Enterprise Value (EV) |
0.00 |
627 |
851 |
Market Capitalization |
0.00 |
338 |
456 |
Book Value per Share |
$13.43 |
$13.14 |
$13.73 |
Tangible Book Value per Share |
$13.43 |
$13.14 |
$13.73 |
Total Capital |
969 |
732 |
891 |
Total Debt |
523 |
293 |
398 |
Total Long-Term Debt |
523 |
257 |
331 |
Net Debt |
508 |
289 |
395 |
Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
-87 |
1.45 |
-64 |
Net Nonoperating Obligations (NNO) |
523 |
293 |
398 |
Total Depreciation and Amortization (D&A) |
-73 |
14 |
-31 |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.00 |
$1.11 |
$0.63 |
Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
33.31M |
34.47M |
Adjusted Diluted Earnings per Share |
$0.00 |
$1.11 |
$0.63 |
Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
33.31M |
34.47M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
33.59M |
36.69M |
Normalized Net Operating Profit after Tax (NOPAT) |
10 |
27 |
17 |
Normalized NOPAT Margin |
17.64% |
41.36% |
26.68% |
Pre Tax Income Margin |
25.20% |
56.35% |
34.47% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
1.15 |
2.33 |
0.90 |
NOPAT to Interest Expense |
1.15 |
2.33 |
0.90 |
EBIT Less CapEx to Interest Expense |
1.15 |
2.33 |
0.90 |
NOPAT Less CapEx to Interest Expense |
1.15 |
2.33 |
0.90 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
37.97% |
132.36% |
89.16% |
Augmented Payout Ratio |
37.97% |
132.36% |
89.16% |
Quarterly Metrics and Ratios for Gladstone Investment Co. 5.00% Notes Due 2026
This table displays calculated financial ratios and metrics derived from Gladstone Investment Co. 5.00% Notes Due 2026's official financial filings.
Metric |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
-6.83% |
-4.13% |
0.00% |
-1.21% |
-16.32% |
-5.47% |
9.11% |
2.43% |
14.06% |
-9.51% |
EBITDA Growth |
|
0.00% |
939.49% |
-80.47% |
0.00% |
28.69% |
-321.92% |
907.77% |
-270.57% |
226.97% |
184.16% |
-162.29% |
EBIT Growth |
|
0.00% |
427.30% |
2.02% |
0.00% |
14.50% |
-115.15% |
13.71% |
-44.81% |
47.09% |
521.45% |
-88.09% |
NOPAT Growth |
|
0.00% |
427.30% |
2.02% |
0.00% |
14.50% |
-110.61% |
13.71% |
-44.81% |
47.09% |
702.06% |
-88.09% |
Net Income Growth |
|
0.00% |
-89.07% |
52.51% |
0.00% |
-27.00% |
1,440.03% |
-58.31% |
384.84% |
-174.28% |
-67.31% |
485.04% |
EPS Growth |
|
0.00% |
385.71% |
4.00% |
0.00% |
13.64% |
-114.71% |
7.69% |
-48.28% |
36.00% |
500.00% |
-89.29% |
Operating Cash Flow Growth |
|
0.00% |
0.00% |
-108.69% |
430.40% |
-188.22% |
-18.48% |
626.97% |
-35.07% |
133.81% |
205.03% |
-923.54% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
68.61% |
32.65% |
0.00% |
44.89% |
152.73% |
149.26% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
30.91% |
67.87% |
21.67% |
56.06% |
-11.94% |
-19.45% |
Revenue Q/Q Growth |
|
0.00% |
9.19% |
3.44% |
-10.42% |
-2.35% |
-7.52% |
16.85% |
3.41% |
-8.33% |
2.98% |
-7.30% |
EBITDA Q/Q Growth |
|
0.00% |
196.04% |
-74.89% |
169.59% |
-35.79% |
-610.50% |
214.05% |
-145.63% |
223.07% |
31.40% |
-184.40% |
EBIT Q/Q Growth |
|
0.00% |
54.88% |
-24.94% |
12.55% |
-12.48% |
-120.50% |
663.24% |
-45.37% |
133.21% |
-41.27% |
-84.08% |
NOPAT Q/Q Growth |
|
0.00% |
54.88% |
-24.94% |
12.55% |
-12.48% |
-114.35% |
904.62% |
-45.37% |
133.21% |
-41.27% |
-84.08% |
Net Income Q/Q Growth |
|
0.00% |
-74.45% |
413.14% |
-70.48% |
88.62% |
438.99% |
-86.11% |
243.27% |
-128.90% |
337.24% |
148.61% |
EPS Q/Q Growth |
|
0.00% |
54.55% |
-23.53% |
11.54% |
-13.79% |
-120.00% |
660.00% |
-46.43% |
126.67% |
-41.18% |
-85.00% |
Operating Cash Flow Q/Q Growth |
|
1,633.48% |
-222.86% |
92.20% |
324.77% |
-509.47% |
-65.00% |
134.70% |
-72.31% |
113.20% |
412.65% |
-372.08% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
22.48% |
100.00% |
0.00% |
61.83% |
-66.34% |
69.96% |
-188.91% |
136.52% |
55.38% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-22.51% |
-4.47% |
10.96% |
59.37% |
-0.62% |
-30.76% |
42.32% |
-10.07% |
-9.10% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
49.00% |
132.87% |
32.26% |
97.08% |
63.83% |
-352.37% |
343.93% |
-151.77% |
203.76% |
260.00% |
-236.73% |
EBIT Margin |
|
47.52% |
67.40% |
48.91% |
61.45% |
55.07% |
-12.21% |
58.84% |
31.08% |
79.08% |
45.10% |
7.75% |
Profit (Net Income) Margin |
|
77.58% |
18.15% |
90.06% |
29.68% |
57.33% |
334.13% |
39.73% |
131.88% |
-41.57% |
95.77% |
256.84% |
Tax Burden Percent |
|
163.28% |
26.94% |
184.14% |
48.30% |
104.10% |
-2,737.34% |
67.52% |
424.27% |
-52.57% |
212.34% |
3,315.25% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
5.51% |
8.88% |
-0.47% |
3.54% |
2.42% |
4.83% |
2.43% |
0.43% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
3.81% |
9.06% |
6.64% |
2.99% |
7.42% |
1.58% |
3.52% |
5.86% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
2.53% |
7.81% |
9.88% |
3.76% |
5.50% |
2.02% |
5.66% |
8.48% |
Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
8.04% |
16.68% |
9.41% |
7.30% |
7.91% |
6.86% |
8.08% |
8.90% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
37.30% |
0.00% |
0.00% |
0.00% |
-16.87% |
-41.31% |
15.55% |
23.80% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
5.36% |
4.26% |
-0.91% |
4.30% |
2.31% |
5.71% |
3.29% |
0.49% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
2.59% |
4.43% |
24.99% |
2.90% |
9.78% |
-3.00% |
6.99% |
16.39% |
Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
8.04% |
16.83% |
9.41% |
7.29% |
7.91% |
6.88% |
8.08% |
8.90% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
7.40% |
16.10% |
14.65% |
0.00% |
14.66% |
8.32% |
14.29% |
Net Operating Profit after Tax (NOPAT) |
|
7.37 |
11 |
8.57 |
9.64 |
8.44 |
-1.21 |
9.74 |
5.32 |
12 |
7.29 |
1.16 |
NOPAT Margin |
|
47.52% |
67.40% |
48.91% |
61.45% |
55.07% |
-8.54% |
58.84% |
31.08% |
79.08% |
45.10% |
7.75% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
3.05% |
-4.54% |
1.70% |
-0.18% |
-7.11% |
0.55% |
-5.00% |
3.25% |
-1.09% |
-5.44% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
52.49% |
32.60% |
51.09% |
38.55% |
44.93% |
112.21% |
41.16% |
68.92% |
20.92% |
54.90% |
92.25% |
Earnings before Interest and Taxes (EBIT) |
|
7.37 |
11 |
8.57 |
9.64 |
8.44 |
-1.73 |
9.74 |
5.32 |
12 |
7.29 |
1.16 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
7.60 |
23 |
5.65 |
15 |
9.78 |
-50 |
57 |
-26 |
32 |
42 |
-35 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.70 |
0.77 |
0.78 |
0.73 |
0.92 |
0.93 |
0.98 |
1.07 |
0.98 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.70 |
0.77 |
0.78 |
0.73 |
0.92 |
0.93 |
0.98 |
1.07 |
0.98 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
5.14 |
5.23 |
5.54 |
6.82 |
7.22 |
7.34 |
7.48 |
7.51 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
9.49 |
10.61 |
4.54 |
6.25 |
5.35 |
6.66 |
12.87 |
6.86 |
Dividend Yield |
|
12.55% |
14.21% |
13.44% |
13.98% |
13.97% |
15.22% |
19.63% |
17.30% |
16.37% |
14.66% |
12.68% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
10.53% |
9.42% |
22.04% |
15.99% |
18.69% |
15.01% |
7.77% |
14.58% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.82 |
0.86 |
0.84 |
0.90 |
0.97 |
0.96 |
0.99 |
1.03 |
0.99 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
9.55 |
10.40 |
18.56 |
20.16 |
13.48 |
19.73 |
17.85 |
16.01 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
12.29 |
12.81 |
0.00 |
38.86 |
0.00 |
96.34 |
11.14 |
81.62 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
16.94 |
17.89 |
46.71 |
47.70 |
39.10 |
48.69 |
33.64 |
39.12 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
16.94 |
17.89 |
46.71 |
47.70 |
39.10 |
48.69 |
33.64 |
39.12 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
11.45 |
0.00 |
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 |
6.18 |
3.70 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
1.24 |
0.71 |
0.67 |
0.86 |
1.72 |
1.80 |
0.81 |
1.66 |
1.49 |
1.12 |
Long-Term Debt to Equity |
|
0.00 |
1.20 |
0.64 |
0.59 |
0.86 |
1.56 |
1.62 |
0.67 |
1.52 |
1.47 |
0.93 |
Financial Leverage |
|
0.00 |
1.24 |
0.71 |
0.67 |
0.86 |
1.49 |
1.26 |
0.74 |
1.28 |
1.61 |
1.45 |
Leverage Ratio |
|
0.00 |
1.69 |
1.72 |
1.70 |
1.94 |
1.83 |
1.86 |
1.83 |
1.93 |
1.92 |
2.11 |
Compound Leverage Factor |
|
0.00 |
1.69 |
1.72 |
1.70 |
1.94 |
1.83 |
1.86 |
1.83 |
1.93 |
1.92 |
2.11 |
Debt to Total Capital |
|
0.00% |
55.27% |
41.41% |
39.95% |
46.29% |
63.27% |
64.26% |
44.70% |
62.36% |
59.81% |
52.73% |
Short-Term Debt to Total Capital |
|
0.00% |
1.68% |
3.86% |
4.80% |
0.00% |
6.12% |
6.42% |
7.52% |
5.02% |
0.78% |
8.83% |
Long-Term Debt to Total Capital |
|
0.00% |
53.60% |
37.55% |
35.15% |
46.29% |
57.15% |
57.84% |
37.19% |
57.33% |
59.03% |
43.90% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
44.73% |
58.54% |
60.05% |
54.19% |
36.73% |
35.74% |
55.30% |
37.64% |
40.19% |
47.27% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
5.74 |
7.07 |
-42.52 |
25.81 |
-43.35 |
60.76 |
6.50 |
43.54 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
5.67 |
6.36 |
-42.39 |
25.70 |
-43.00 |
60.52 |
6.47 |
43.34 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
5.05 |
7.07 |
-38.41 |
23.24 |
-36.06 |
55.87 |
6.41 |
36.25 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
7.91 |
9.88 |
32.88 |
31.69 |
18.29 |
30.71 |
19.62 |
20.87 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
7.82 |
8.89 |
32.77 |
31.55 |
18.14 |
30.58 |
19.54 |
20.77 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
6.96 |
9.88 |
29.70 |
28.52 |
15.22 |
28.23 |
19.36 |
17.38 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-0.89% |
0.00% |
0.05% |
0.00% |
-0.42% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-978 |
-758 |
0.00 |
-804 |
-307 |
-511 |
-153 |
-443 |
162 |
251 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-253.53 |
-186.07 |
0.00 |
-161.67 |
-50.29 |
-78.31 |
-23.51 |
-68.39 |
25.29 |
39.39 |
Operating Cash Flow to Interest Expense |
|
10.92 |
-13.16 |
-0.97 |
2.14 |
-7.33 |
-9.85 |
3.20 |
0.89 |
1.90 |
9.87 |
-26.92 |
Operating Cash Flow Less CapEx to Interest Expense |
|
10.92 |
-13.16 |
-0.97 |
2.14 |
-7.33 |
-9.85 |
3.20 |
0.89 |
1.90 |
9.87 |
-26.92 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.09 |
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
989 |
767 |
732 |
813 |
1,295 |
1,287 |
891 |
1,268 |
1,140 |
1,037 |
Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.09 |
0.16 |
0.05 |
0.06 |
0.08 |
0.06 |
0.05 |
0.06 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
989 |
767 |
0.00 |
813 |
306 |
520 |
159 |
456 |
-155 |
-250 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
630 |
627 |
681 |
1,164 |
1,245 |
851 |
1,254 |
1,170 |
1,024 |
Market Capitalization |
|
0.00 |
0.00 |
315 |
338 |
343 |
347 |
421 |
456 |
466 |
490 |
480 |
Book Value per Share |
|
$0.00 |
$13.32 |
$13.50 |
$13.14 |
$13.11 |
$14.03 |
$13.57 |
$13.73 |
$13.01 |
$12.49 |
$13.36 |
Tangible Book Value per Share |
|
$0.00 |
$13.32 |
$13.50 |
$13.14 |
$13.11 |
$14.03 |
$13.57 |
$13.73 |
$13.01 |
$12.49 |
$13.36 |
Total Capital |
|
0.00 |
989 |
767 |
732 |
813 |
1,295 |
1,287 |
891 |
1,268 |
1,140 |
1,037 |
Total Debt |
|
0.00 |
547 |
317 |
293 |
376 |
819 |
827 |
398 |
791 |
682 |
547 |
Total Long-Term Debt |
|
0.00 |
530 |
288 |
257 |
376 |
740 |
744 |
331 |
727 |
673 |
455 |
Net Debt |
|
0.00 |
544 |
315 |
289 |
338 |
817 |
823 |
395 |
788 |
679 |
544 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
-4.66 |
8.34 |
-7.21 |
4.99 |
-0.35 |
-49 |
3.17 |
-17 |
19 |
-8.19 |
-37 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
547 |
317 |
293 |
376 |
819 |
827 |
398 |
791 |
682 |
547 |
Total Depreciation and Amortization (D&A) |
|
0.23 |
11 |
-2.92 |
5.59 |
1.34 |
-48 |
47 |
-31 |
20 |
35 |
-37 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.34 |
$0.26 |
$0.29 |
$0.25 |
($0.05) |
$0.28 |
$0.15 |
$0.34 |
$0.20 |
$0.03 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
33.22M |
33.32M |
33.31M |
33.59M |
33.82M |
34.35M |
34.47M |
36.69M |
36.69M |
36.73M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.34 |
$0.26 |
$0.29 |
$0.25 |
($0.05) |
$0.28 |
$0.15 |
$0.34 |
$0.20 |
$0.03 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
33.22M |
33.32M |
33.31M |
33.59M |
33.82M |
34.35M |
34.47M |
36.69M |
36.69M |
36.73M |
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 |
|
0.00 |
33.23M |
33.46M |
33.59M |
33.90M |
33.90M |
35.89M |
36.69M |
36.69M |
36.69M |
36.84M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
5.47 |
7.99 |
6.00 |
6.75 |
6.29 |
-0.81 |
6.82 |
3.73 |
8.69 |
5.10 |
0.81 |
Normalized NOPAT Margin |
|
35.28% |
47.18% |
34.24% |
43.01% |
41.04% |
-5.71% |
41.19% |
21.76% |
55.36% |
31.57% |
5.42% |
Pre Tax Income Margin |
|
47.52% |
67.40% |
48.91% |
61.45% |
55.07% |
-12.21% |
58.84% |
31.08% |
79.08% |
45.10% |
7.75% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.95 |
2.96 |
2.10 |
2.32 |
1.70 |
-0.28 |
1.49 |
0.82 |
1.92 |
1.14 |
0.18 |
NOPAT to Interest Expense |
|
1.95 |
2.96 |
2.10 |
2.32 |
1.70 |
-0.20 |
1.49 |
0.82 |
1.92 |
1.14 |
0.18 |
EBIT Less CapEx to Interest Expense |
|
1.95 |
2.96 |
2.10 |
2.32 |
1.70 |
-0.28 |
1.49 |
0.82 |
1.92 |
1.14 |
0.18 |
NOPAT Less CapEx to Interest Expense |
|
1.95 |
2.96 |
2.10 |
2.32 |
1.70 |
-0.20 |
1.49 |
0.82 |
1.92 |
1.14 |
0.18 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
132.36% |
147.65% |
68.42% |
123.91% |
89.16% |
103.97% |
182.05% |
86.81% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
132.36% |
147.65% |
68.42% |
123.91% |
89.16% |
103.97% |
182.05% |
86.81% |