Annual Income Statements for Associated Capital Group
This table shows Associated Capital Group's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Associated Capital Group
This table shows Associated Capital Group'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 |
|
-16 |
14 |
18 |
3.37 |
-1.87 |
18 |
14 |
2.99 |
23 |
4.28 |
7.67 |
Consolidated Net Income / (Loss) |
|
-16 |
14 |
18 |
3.30 |
-1.75 |
18 |
14 |
2.89 |
23 |
4.29 |
7.77 |
Net Income / (Loss) Continuing Operations |
|
-16 |
14 |
18 |
3.30 |
-1.75 |
18 |
14 |
2.89 |
23 |
4.29 |
7.77 |
Total Pre-Tax Income |
|
-21 |
17 |
20 |
5.14 |
-1.75 |
24 |
18 |
3.58 |
30 |
1.18 |
11 |
Total Revenue |
|
2.56 |
7.54 |
2.47 |
2.38 |
4.16 |
47 |
20 |
0.00 |
2.42 |
51 |
13 |
Net Interest Income / (Expense) |
|
0.00 |
- |
0.00 |
0.00 |
6.34 |
-6.34 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
6.34 |
-6.34 |
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 |
|
2.56 |
7.54 |
2.47 |
2.38 |
-2.17 |
53 |
20 |
0.00 |
2.42 |
51 |
13 |
Net Realized & Unrealized Capital Gains on Investments |
|
- |
- |
- |
- |
-2.17 |
- |
17 |
- |
- |
- |
11 |
Other Non-Interest Income |
|
2.56 |
7.54 |
2.47 |
2.38 |
- |
- |
3.01 |
- |
2.42 |
- |
2.13 |
Total Non-Interest Expense |
|
5.69 |
10 |
7.60 |
5.85 |
5.91 |
10 |
7.98 |
3.67 |
9.33 |
11 |
7.42 |
Salaries and Employee Benefits |
|
3.59 |
8.35 |
3.57 |
3.79 |
4.08 |
5.81 |
3.82 |
3.94 |
4.22 |
6.32 |
4.45 |
Other Operating Expenses |
|
2.10 |
1.80 |
4.03 |
2.06 |
1.83 |
4.46 |
4.16 |
2.33 |
5.12 |
2.03 |
2.97 |
Nonoperating Income / (Expense), net |
|
-18 |
20 |
25 |
8.61 |
- |
- |
5.83 |
7.25 |
37 |
-38 |
4.94 |
Income Tax Expense |
|
-4.91 |
2.86 |
1.58 |
1.84 |
- |
- |
3.80 |
0.68 |
6.93 |
-3.11 |
2.78 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
0.49 |
0.42 |
0.27 |
-0.07 |
0.12 |
-0.04 |
0.04 |
-0.09 |
0.15 |
0.01 |
0.10 |
Basic Earnings per Share |
|
($0.75) |
$0.62 |
$0.81 |
$0.15 |
$0.00 |
$0.76 |
$0.64 |
$0.14 |
$1.09 |
$0.21 |
$0.36 |
Weighted Average Basic Shares Outstanding |
|
22.01M |
22.02M |
21.97M |
21.87M |
21.67K |
21.77M |
21.50M |
21.39K |
21.28M |
21.35M |
21.17M |
Weighted Average Diluted Shares Outstanding |
|
22.01M |
22.02M |
21.97M |
21.87M |
21.67K |
21.77M |
21.40M |
21.39M |
21.28M |
21.35M |
21.14M |
Weighted Average Basic & Diluted Shares Outstanding |
|
22.00M |
21.96M |
21.89M |
21.69M |
21.59M |
21.49M |
21.40M |
21.27M |
21.24M |
21.15M |
21.14M |
Cash Dividends to Common per Share |
|
$0.00 |
- |
- |
$0.10 |
$0.00 |
- |
$0.00 |
$0.10 |
$2.00 |
- |
$0.00 |
Annual Cash Flow Statements for Associated Capital Group
This table details how cash moves in and out of Associated Capital Group's 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 |
|
86 |
-80 |
108 |
-21 |
116 |
-61 |
-302 |
289 |
-107 |
126 |
-21 |
Net Cash From Operating Activities |
|
-59 |
-47 |
6.59 |
-68 |
77 |
-44 |
-279 |
238 |
-71 |
145 |
27 |
Net Cash From Continuing Operating Activities |
|
-59 |
-47 |
6.59 |
-68 |
77 |
-42 |
-279 |
238 |
-71 |
145 |
27 |
Net Income / (Loss) Continuing Operations |
|
-1.16 |
-0.89 |
10 |
8.68 |
-57 |
45 |
19 |
64 |
-46 |
38 |
44 |
Consolidated Net Income / (Loss) |
|
-1.16 |
-0.89 |
10 |
8.68 |
-57 |
43 |
20 |
64 |
-46 |
38 |
44 |
Depreciation Expense |
|
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.05 |
0.38 |
0.34 |
0.36 |
0.36 |
Non-Cash Adjustments to Reconcile Net Income |
|
-18 |
1.68 |
-22 |
-2.82 |
72 |
-56 |
-0.21 |
-82 |
46 |
-27 |
-29 |
Changes in Operating Assets and Liabilities, net |
|
-40 |
-48 |
18 |
-74 |
63 |
-31 |
-300 |
256 |
-72 |
134 |
11 |
Net Cash From Investing Activities |
|
3.84 |
-42 |
-4.12 |
-19 |
4.74 |
-5.06 |
-174 |
65 |
0.40 |
5.75 |
11 |
Net Cash From Continuing Investing Activities |
|
3.84 |
-42 |
-4.12 |
-19 |
4.74 |
-5.06 |
-174 |
65 |
0.40 |
5.75 |
11 |
Purchase of Investment Securities |
|
-1.43 |
-43 |
-5.11 |
-20 |
-12 |
-12 |
-189 |
-184 |
-8.46 |
-1.49 |
-41 |
Sale and/or Maturity of Investments |
|
5.27 |
1.54 |
0.99 |
1.17 |
17 |
6.45 |
15 |
249 |
10 |
7.24 |
52 |
Net Cash From Financing Activities |
|
141 |
9.28 |
106 |
65 |
35 |
-12 |
151 |
-14 |
-37 |
-25 |
-59 |
Net Cash From Continuing Financing Activities |
|
141 |
9.28 |
106 |
65 |
35 |
-12 |
151 |
-14 |
-37 |
-25 |
-59 |
Repurchase of Common Equity |
|
0.00 |
-0.04 |
-42 |
-21 |
-7.01 |
-4.14 |
-7.44 |
-7.64 |
-2.58 |
-16 |
-12 |
Payment of Dividends |
|
- |
0.00 |
-2.50 |
-4.77 |
-4.67 |
-4.51 |
-6.72 |
-4.42 |
-4.40 |
-4.35 |
-47 |
Other Financing Activities, Net |
|
151 |
25 |
0.01 |
41 |
-3.63 |
-2.93 |
165 |
-2.33 |
-30 |
-4.37 |
-0.61 |
Cash Interest Paid |
|
0.98 |
1.43 |
0.30 |
0.23 |
0.26 |
0.20 |
0.18 |
0.31 |
0.22 |
0.46 |
0.27 |
Cash Income Taxes Paid |
|
0.00 |
0.00 |
2.99 |
2.08 |
-0.14 |
4.70 |
2.00 |
17 |
4.02 |
7.20 |
5.81 |
Quarterly Cash Flow Statements for Associated Capital Group
This table details how cash moves in and out of Associated Capital Group'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 |
|
-57 |
-72 |
178 |
-13 |
13 |
-52 |
-6.07 |
25 |
-80 |
40 |
-8.35 |
Net Cash From Operating Activities |
|
-60 |
-40 |
184 |
-4.19 |
15 |
-50 |
-1.11 |
30 |
-74 |
73 |
-8.14 |
Net Cash From Continuing Operating Activities |
|
-60 |
-40 |
184 |
-4.19 |
15 |
-50 |
-1.11 |
30 |
-74 |
73 |
-8.14 |
Net Income / (Loss) Continuing Operations |
|
-16 |
14 |
18 |
3.30 |
0.11 |
16 |
14 |
2.89 |
23 |
4.29 |
7.77 |
Consolidated Net Income / (Loss) |
|
-16 |
14 |
18 |
3.30 |
0.11 |
16 |
14 |
2.89 |
23 |
4.29 |
7.77 |
Depreciation Expense |
|
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
Non-Cash Adjustments to Reconcile Net Income |
|
-0.63 |
-8.13 |
-16 |
-0.80 |
190 |
-200 |
-15 |
4.77 |
-12 |
-7.28 |
-4.47 |
Changes in Operating Assets and Liabilities, net |
|
-43 |
-46 |
181 |
-6.78 |
-175 |
134 |
-0.44 |
22 |
-86 |
76 |
-12 |
Net Cash From Investing Activities |
|
3.12 |
0.15 |
-0.57 |
1.25 |
1.65 |
3.42 |
-0.66 |
0.02 |
-2.32 |
14 |
1.22 |
Net Cash From Continuing Investing Activities |
|
3.12 |
0.15 |
-0.57 |
1.25 |
1.65 |
3.42 |
-0.66 |
0.02 |
-2.32 |
14 |
1.22 |
Purchase of Investment Securities |
|
-1.62 |
-2.58 |
-1.03 |
-0.08 |
-0.05 |
-0.32 |
-3.95 |
-1.08 |
-4.16 |
-32 |
-0.00 |
Sale and/or Maturity of Investments |
|
6.21 |
2.73 |
0.46 |
1.33 |
1.71 |
3.75 |
3.29 |
1.10 |
1.83 |
46 |
1.22 |
Net Cash From Financing Activities |
|
-0.44 |
-32 |
-5.18 |
-9.88 |
-3.89 |
-6.09 |
-4.31 |
-4.36 |
-3.41 |
-47 |
-1.43 |
Net Cash From Continuing Financing Activities |
|
-0.44 |
-32 |
-5.18 |
-9.88 |
-3.89 |
-6.09 |
-4.31 |
-4.36 |
-3.41 |
-47 |
-1.43 |
Repurchase of Common Equity |
|
-0.44 |
-0.52 |
-1.95 |
-7.62 |
-3.82 |
-2.95 |
-3.95 |
-2.22 |
-3.41 |
-2.27 |
-1.42 |
Other Financing Activities, Net |
|
0.00 |
-29 |
-3.23 |
-0.08 |
-0.08 |
-0.99 |
-0.36 |
- |
- |
-0.25 |
-0.01 |
Cash Interest Paid |
|
0.07 |
0.07 |
0.10 |
0.06 |
-0.02 |
0.33 |
0.08 |
0.07 |
0.08 |
0.04 |
0.05 |
Cash Income Taxes Paid |
|
0.08 |
0.08 |
0.07 |
0.52 |
0.26 |
6.35 |
0.03 |
4.33 |
0.15 |
1.30 |
0.07 |
Annual Balance Sheets for Associated Capital Group
This table presents Associated Capital Group's 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 |
|
755 |
837 |
953 |
1,007 |
954 |
1,011 |
1,175 |
1,203 |
928 |
944 |
935 |
Cash and Due from Banks |
|
286 |
206 |
314 |
293 |
410 |
342 |
40 |
319 |
218 |
317 |
300 |
Trading Account Securities |
|
- |
334 |
343 |
353 |
230 |
300 |
769 |
664 |
532 |
429 |
407 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Customer and Other Receivables |
|
0.40 |
7.46 |
1.52 |
16 |
1.31 |
4.34 |
4.74 |
- |
15 |
17 |
28 |
Goodwill |
|
3.25 |
3.25 |
3.42 |
3.42 |
3.52 |
3.52 |
3.52 |
3.52 |
3.52 |
3.52 |
3.52 |
Other Assets |
|
466 |
287 |
291 |
342 |
310 |
361 |
357 |
217 |
159 |
177 |
197 |
Total Liabilities & Shareholders' Equity |
|
755 |
837 |
953 |
1,007 |
954 |
1,011 |
1,175 |
1,203 |
928 |
944 |
935 |
Total Liabilities |
|
103 |
79 |
74 |
43 |
38 |
63 |
66 |
66 |
27 |
31 |
37 |
Short-Term Debt |
|
43 |
51 |
2.40 |
13 |
5.51 |
15 |
6.50 |
9.34 |
7.78 |
4.46 |
5.49 |
Other Short-Term Payables |
|
11 |
12 |
54 |
18 |
19 |
- |
24 |
20 |
14 |
15 |
18 |
Other Long-Term Liabilities |
|
49 |
16 |
18 |
12 |
14 |
48 |
36 |
36 |
5.58 |
11 |
14 |
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 |
|
68 |
5.74 |
4.23 |
46 |
50 |
50 |
207 |
202 |
10 |
6.10 |
5.59 |
Total Equity & Noncontrolling Interests |
|
583 |
752 |
874 |
918 |
866 |
897 |
901 |
935 |
890 |
907 |
893 |
Total Preferred & Common Equity |
|
583 |
749 |
874 |
918 |
866 |
896 |
899 |
937 |
890 |
907 |
893 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
583 |
749 |
874 |
918 |
866 |
896 |
899 |
937 |
890 |
907 |
893 |
Common Stock |
|
0.00 |
999 |
1,007 |
1,011 |
1,008 |
1,003 |
999 |
990 |
999 |
999 |
999 |
Retained Earnings |
|
0.00 |
2.07 |
7.33 |
14 |
-40 |
-0.70 |
14 |
68 |
15 |
48 |
46 |
Treasury Stock |
|
0.00 |
-0.04 |
-42 |
-63 |
-102 |
-106 |
-114 |
-121 |
-124 |
-140 |
-152 |
Quarterly Balance Sheets for Associated Capital Group
This table presents Associated Capital Group'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 2022 |
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
1,120 |
987 |
943 |
934 |
926 |
954 |
949 |
977 |
933 |
Cash and Due from Banks |
|
344 |
288 |
397 |
381 |
381 |
309 |
341 |
261 |
294 |
Trading Account Securities |
|
595 |
522 |
372 |
364 |
359 |
449 |
417 |
504 |
416 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Customer and Other Receivables |
|
- |
- |
0.13 |
0.27 |
16 |
21 |
30 |
27 |
26 |
Goodwill |
|
3.52 |
3.52 |
3.52 |
3.52 |
3.52 |
3.52 |
3.52 |
3.52 |
3.52 |
Other Assets |
|
177 |
173 |
170 |
184 |
166 |
172 |
158 |
181 |
193 |
Total Liabilities & Shareholders' Equity |
|
1,120 |
987 |
943 |
934 |
926 |
954 |
949 |
977 |
933 |
Total Liabilities |
|
31 |
98 |
30 |
27 |
24 |
32 |
28 |
79 |
29 |
Short-Term Debt |
|
12 |
56 |
15 |
9.92 |
5.62 |
6.33 |
6.64 |
7.87 |
5.26 |
Other Short-Term Payables |
|
5.94 |
- |
- |
11 |
- |
12 |
12 |
- |
12 |
Other Long-Term Liabilities |
|
13 |
41 |
14 |
5.94 |
18 |
14 |
8.76 |
71 |
11 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
203 |
9.78 |
7.23 |
7.09 |
7.13 |
5.78 |
5.69 |
5.84 |
5.68 |
Total Equity & Noncontrolling Interests |
|
886 |
879 |
906 |
900 |
896 |
917 |
915 |
893 |
899 |
Total Preferred & Common Equity |
|
887 |
879 |
906 |
900 |
896 |
917 |
915 |
893 |
899 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
887 |
879 |
906 |
900 |
896 |
917 |
915 |
893 |
899 |
Common Stock |
|
990 |
999 |
999 |
999 |
999 |
999 |
999 |
999 |
999 |
Retained Earnings |
|
20 |
3.66 |
33 |
34 |
34 |
62 |
63 |
44 |
53 |
Treasury Stock |
|
-123 |
-123 |
-126 |
-134 |
-137 |
-144 |
-146 |
-150 |
-154 |
Annual Metrics And Ratios for Associated Capital Group
This table displays calculated financial ratios and metrics derived from Associated Capital Group's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
-2.59% |
64.33% |
-7.09% |
-209.61% |
242.05% |
-24.51% |
-62.53% |
-27.22% |
265.88% |
0.41% |
EBITDA Growth |
|
0.00% |
-822.52% |
197.54% |
-99.99% |
-6,884,100.00% |
188.23% |
-59.75% |
-176.48% |
41.59% |
342.16% |
-7.83% |
EBIT Growth |
|
0.00% |
-834.00% |
197.14% |
-100.21% |
-458,973.33% |
188.18% |
-59.82% |
-178.20% |
40.96% |
331.63% |
-7.94% |
NOPAT Growth |
|
0.00% |
-834.00% |
201.27% |
-100.40% |
-231,699.47% |
198.17% |
-64.62% |
-189.14% |
47.18% |
366.38% |
-3.66% |
Net Income Growth |
|
0.00% |
22.99% |
1,274.97% |
-17.05% |
-760.79% |
181.01% |
-57.24% |
220.14% |
-171.54% |
182.88% |
17.76% |
EPS Growth |
|
0.00% |
-100.00% |
0.00% |
-9.76% |
-781.08% |
169.05% |
-51.72% |
219.05% |
-182.84% |
177.48% |
20.93% |
Operating Cash Flow Growth |
|
0.00% |
19.26% |
113.91% |
-1,126.41% |
213.84% |
-157.59% |
-530.15% |
185.26% |
-129.62% |
305.63% |
-81.48% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
42.95% |
-43.66% |
108.14% |
-21.85% |
-2,291.77% |
64.99% |
588.02% |
-94.96% |
192.01% |
Invested Capital Growth |
|
0.00% |
16.31% |
9.00% |
11.02% |
-5.74% |
4.47% |
15.79% |
2.91% |
-20.83% |
1.03% |
-1.50% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
11.63% |
111.96% |
-275.98% |
340.91% |
1,125.28% |
-83.07% |
258.08% |
236.69% |
514.81% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
565.17% |
100.01% |
-466.86% |
951.52% |
289.03% |
-123.01% |
73.79% |
309.76% |
211.85% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
574.31% |
99.86% |
-466.15% |
949.35% |
287.91% |
-123.57% |
73.19% |
301.16% |
208.39% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-51.84% |
99.73% |
-522.35% |
798.73% |
316.71% |
-124.82% |
73.19% |
-47.40% |
-73.18% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
-2.52% |
353.18% |
-5,702.12% |
567.06% |
204.43% |
-41.14% |
7.82% |
12.11% |
-23.79% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
-6.82% |
346.67% |
-2,700.00% |
434.62% |
189.36% |
-40.71% |
7.50% |
8.86% |
-20.91% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
-215.62% |
112.29% |
60.63% |
36.21% |
-261.01% |
-2.82% |
-50.47% |
74.84% |
-6.30% |
128.12% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-68.01% |
134.17% |
-80.98% |
-7.82% |
80.86% |
-42.15% |
-84.85% |
-56.10% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-2.54% |
2.51% |
-6.75% |
1.44% |
4.49% |
-16.53% |
-3.94% |
1.00% |
-0.30% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
3.16% |
-23.40% |
13.89% |
0.00% |
0.00% |
82.10% |
43.78% |
-89.36% |
-71.72% |
47.47% |
43.57% |
EBIT Margin |
|
3.11% |
-23.45% |
13.86% |
-0.03% |
0.00% |
82.08% |
43.68% |
-91.17% |
-73.96% |
46.82% |
42.93% |
Profit (Net Income) Margin |
|
-3.62% |
-2.86% |
20.47% |
18.28% |
0.00% |
62.84% |
35.59% |
304.12% |
-298.94% |
67.71% |
79.42% |
Tax Burden Percent |
|
302.88% |
34.59% |
72.98% |
138.63% |
83.33% |
81.24% |
66.52% |
78.23% |
75.29% |
80.50% |
84.25% |
Interest Burden Percent |
|
-38.43% |
35.31% |
202.41% |
-41,760.00% |
100.00% |
94.24% |
122.50% |
-426.39% |
536.89% |
179.66% |
219.60% |
Effective Tax Rate |
|
0.00% |
0.00% |
27.02% |
-38.63% |
0.00% |
22.07% |
31.37% |
21.77% |
0.00% |
19.50% |
15.75% |
Return on Invested Capital (ROIC) |
|
0.10% |
-0.68% |
0.61% |
0.00% |
0.00% |
5.02% |
1.61% |
-1.32% |
-0.77% |
2.30% |
2.22% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-4.17% |
8.29% |
20.58% |
111.05% |
0.00% |
-3.17% |
30.93% |
990.88% |
-440.39% |
275.56% |
488.59% |
Return on Net Nonoperating Assets (RNNOA) |
|
-0.28% |
0.55% |
0.67% |
0.94% |
0.00% |
-0.03% |
0.32% |
6.99% |
-3.70% |
1.86% |
2.68% |
Return on Equity (ROE) |
|
-0.18% |
-0.13% |
1.28% |
0.94% |
-6.10% |
4.99% |
1.93% |
5.67% |
-4.47% |
4.16% |
4.91% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-15.76% |
-8.00% |
-10.44% |
0.83% |
0.66% |
-13.02% |
-4.19% |
22.49% |
1.27% |
3.73% |
Operating Return on Assets (OROA) |
|
0.13% |
-0.92% |
0.79% |
0.00% |
0.00% |
6.18% |
2.23% |
-1.60% |
-1.06% |
2.79% |
2.56% |
Return on Assets (ROA) |
|
-0.15% |
-0.11% |
1.17% |
0.89% |
0.00% |
4.73% |
1.82% |
5.35% |
-4.27% |
4.03% |
4.73% |
Return on Common Equity (ROCE) |
|
-0.16% |
-0.12% |
1.27% |
0.92% |
-5.79% |
4.72% |
1.69% |
4.63% |
-4.00% |
4.12% |
4.87% |
Return on Equity Simple (ROE_SIMPLE) |
|
-0.20% |
-0.12% |
1.20% |
0.95% |
-6.62% |
5.19% |
2.21% |
6.79% |
-5.11% |
4.16% |
4.98% |
Net Operating Profit after Tax (NOPAT) |
|
0.70 |
-5.11 |
5.17 |
-0.02 |
-48 |
47 |
17 |
-15 |
-7.88 |
21 |
20 |
NOPAT Margin |
|
2.18% |
-16.41% |
10.11% |
-0.04% |
0.00% |
63.97% |
29.98% |
-71.32% |
-51.77% |
37.69% |
36.16% |
Net Nonoperating Expense Percent (NNEP) |
|
4.27% |
-8.97% |
-19.97% |
-111.05% |
97.70% |
8.19% |
-29.31% |
-992.20% |
439.63% |
-273.26% |
-486.37% |
SG&A Expenses to Revenue |
|
75.81% |
15.85% |
4.82% |
0.00% |
0.00% |
32.18% |
34.80% |
116.88% |
124.00% |
30.95% |
32.70% |
Operating Expenses to Revenue |
|
96.89% |
123.45% |
86.14% |
100.03% |
0.00% |
17.92% |
56.32% |
191.17% |
173.96% |
53.18% |
57.07% |
Earnings before Interest and Taxes (EBIT) |
|
0.99 |
-7.30 |
7.09 |
-0.02 |
-69 |
61 |
24 |
-19 |
-11 |
26 |
24 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1.01 |
-7.28 |
7.10 |
0.00 |
-69 |
61 |
24 |
-19 |
-11 |
26 |
24 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.99 |
0.91 |
0.85 |
0.89 |
0.96 |
0.85 |
1.00 |
1.03 |
0.81 |
0.82 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.99 |
0.91 |
0.85 |
0.90 |
0.96 |
0.86 |
1.00 |
1.03 |
0.81 |
0.82 |
Price to Revenue (P/Rev) |
|
0.00 |
23.78 |
15.58 |
16.42 |
0.00 |
11.63 |
13.76 |
44.70 |
60.14 |
13.12 |
13.01 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
77.95 |
88.29 |
0.00 |
21.95 |
40.84 |
15.80 |
0.00 |
19.52 |
16.41 |
Dividend Yield |
|
0.00% |
0.00% |
0.32% |
0.91% |
0.58% |
0.52% |
0.87% |
0.47% |
0.48% |
0.59% |
6.42% |
Earnings Yield |
|
0.00% |
0.00% |
1.28% |
1.13% |
0.00% |
4.56% |
2.45% |
6.33% |
0.00% |
5.12% |
6.09% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.73 |
0.56 |
0.56 |
0.45 |
0.61 |
0.85 |
0.72 |
0.79 |
0.46 |
0.49 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
19.06 |
9.56 |
11.50 |
0.00 |
7.90 |
16.92 |
39.49 |
46.98 |
7.61 |
7.85 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
68.84 |
546,628.36 |
0.00 |
9.62 |
38.65 |
0.00 |
0.00 |
16.04 |
18.01 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
69.01 |
0.00 |
0.00 |
9.63 |
38.73 |
0.00 |
0.00 |
16.26 |
18.29 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
94.56 |
0.00 |
0.00 |
12.35 |
56.43 |
0.00 |
0.00 |
20.19 |
21.70 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
74.23 |
0.00 |
5.44 |
0.00 |
0.00 |
3.47 |
0.00 |
2.92 |
16.34 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
52.99 |
94.70 |
0.00 |
0.00 |
3.10 |
36.45 |
12.92 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.07 |
0.07 |
0.00 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.00 |
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 |
|
0.07 |
0.07 |
0.03 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
Leverage Ratio |
|
1.16 |
1.13 |
1.09 |
1.06 |
1.04 |
1.05 |
1.06 |
1.06 |
1.05 |
1.03 |
1.04 |
Compound Leverage Factor |
|
-0.45 |
0.40 |
2.21 |
-444.09 |
1.04 |
0.99 |
1.30 |
-4.51 |
5.61 |
1.85 |
2.28 |
Debt to Total Capital |
|
6.25% |
6.27% |
0.27% |
1.36% |
0.60% |
1.55% |
0.58% |
0.81% |
0.86% |
0.49% |
0.61% |
Short-Term Debt to Total Capital |
|
6.25% |
6.27% |
0.27% |
1.36% |
0.60% |
1.55% |
0.58% |
0.81% |
0.86% |
0.49% |
0.61% |
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 |
|
9.84% |
1.00% |
0.48% |
4.73% |
5.40% |
5.34% |
18.77% |
17.50% |
1.12% |
0.67% |
0.62% |
Common Equity to Total Capital |
|
83.92% |
92.73% |
99.24% |
93.91% |
94.00% |
93.12% |
80.64% |
81.69% |
98.02% |
98.85% |
98.77% |
Debt to EBITDA |
|
43.05 |
-6.95 |
0.34 |
13,281.00 |
-0.08 |
0.25 |
0.27 |
-0.50 |
-0.71 |
0.17 |
0.23 |
Net Debt to EBITDA |
|
-240.21 |
21.30 |
-43.88 |
-279,831.00 |
5.87 |
-5.39 |
-1.35 |
16.56 |
19.29 |
-11.84 |
-12.06 |
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 |
|
62.37 |
-9.92 |
0.46 |
-638.66 |
-0.11 |
0.31 |
0.39 |
-0.63 |
-0.99 |
0.21 |
0.27 |
Net Debt to NOPAT |
|
-347.99 |
30.37 |
-60.27 |
13,456.64 |
8.38 |
-6.91 |
-1.97 |
20.75 |
26.72 |
-14.91 |
-14.54 |
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 |
|
10.49% |
5.43% |
0.76% |
2.74% |
5.11% |
5.43% |
12.68% |
18.26% |
10.35% |
0.90% |
0.65% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-118 |
-68 |
-97 |
7.90 |
6.17 |
-135 |
-47 |
231 |
12 |
34 |
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 |
0.00 |
0.00 |
0.00 |
30.14 |
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 |
293.82 |
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 |
293.82 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.06 |
0.05 |
0.00 |
0.08 |
0.05 |
0.02 |
0.01 |
0.06 |
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 |
|
695 |
808 |
881 |
978 |
922 |
963 |
1,115 |
1,147 |
908 |
918 |
904 |
Invested Capital Turnover |
|
0.05 |
0.04 |
0.06 |
0.05 |
0.00 |
0.08 |
0.05 |
0.02 |
0.01 |
0.06 |
0.06 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
113 |
73 |
97 |
-56 |
41 |
152 |
32 |
-239 |
9.36 |
-14 |
Enterprise Value (EV) |
|
0.00 |
593 |
489 |
547 |
418 |
584 |
945 |
826 |
715 |
424 |
439 |
Market Capitalization |
|
0.00 |
740 |
797 |
780 |
773 |
860 |
769 |
935 |
916 |
731 |
728 |
Book Value per Share |
|
$23.01 |
$29.44 |
$34.49 |
$38.74 |
$38.33 |
$39.86 |
$40.30 |
$42.48 |
$40.46 |
$42.01 |
$42.03 |
Tangible Book Value per Share |
|
$22.88 |
$29.32 |
$34.35 |
$38.59 |
$38.18 |
$39.70 |
$40.14 |
$42.32 |
$40.30 |
$41.84 |
$41.87 |
Total Capital |
|
695 |
808 |
881 |
978 |
922 |
963 |
1,115 |
1,147 |
908 |
918 |
904 |
Total Debt |
|
43 |
51 |
2.40 |
13 |
5.51 |
15 |
6.50 |
9.34 |
7.78 |
4.46 |
5.49 |
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 |
|
-242 |
-155 |
-312 |
-280 |
-404 |
-327 |
-33 |
-310 |
-211 |
-313 |
-294 |
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) |
|
1.85 |
-4.22 |
-5.30 |
-8.70 |
9.18 |
0.84 |
-3.13 |
-79 |
38 |
-17 |
-24 |
Net Nonoperating Obligations (NNO) |
|
43 |
51 |
2.40 |
13 |
5.51 |
15 |
6.50 |
9.34 |
7.78 |
4.46 |
5.49 |
Total Depreciation and Amortization (D&A) |
|
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.05 |
0.38 |
0.34 |
0.36 |
0.36 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.12 |
$0.00 |
$0.41 |
$0.37 |
($2.52) |
$1.74 |
$0.84 |
$2.68 |
($2.22) |
$1.72 |
$2.08 |
Adjusted Weighted Average Basic Shares Outstanding |
|
25.34M |
24.89M |
24.87M |
23.79M |
23.07M |
22.53M |
22.37M |
22.12M |
22.02M |
21.77M |
21.35M |
Adjusted Diluted Earnings per Share |
|
$0.12 |
$0.00 |
$0.41 |
$0.37 |
($2.52) |
$1.74 |
$0.84 |
$2.68 |
($2.22) |
$1.72 |
$2.08 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
25.56M |
25.17M |
25.18M |
23.93M |
23.07M |
22.53M |
22.37M |
22.12M |
22.02M |
21.77M |
21.35M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.12 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.74 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
25.86M |
25.44M |
24.26M |
23.64M |
22.59M |
22.48M |
22.27M |
22.05M |
21.96M |
21.49M |
21.15M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
0.70 |
-5.11 |
5.17 |
-0.01 |
-46 |
47 |
17 |
-15 |
-7.88 |
21 |
20 |
Normalized NOPAT Margin |
|
2.18% |
-16.41% |
10.11% |
-0.02% |
0.00% |
63.97% |
29.98% |
-71.32% |
-51.77% |
37.69% |
36.16% |
Pre Tax Income Margin |
|
-1.20% |
-8.28% |
28.05% |
13.18% |
0.00% |
77.35% |
53.51% |
388.74% |
-397.06% |
84.11% |
94.27% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-262.83 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-183.98 |
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 |
-262.83 |
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 |
-183.98 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
23.92% |
54.91% |
-8.13% |
9.71% |
33.79% |
6.94% |
-9.67% |
11.52% |
105.23% |
Augmented Payout Ratio |
|
0.00% |
-4.94% |
421.57% |
299.27% |
-20.35% |
18.60% |
71.22% |
18.95% |
-15.33% |
54.79% |
131.89% |
Quarterly Metrics And Ratios for Associated Capital Group
This table displays calculated financial ratios and metrics derived from Associated Capital Group'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 |
|
21.31% |
143.51% |
-4.53% |
-6.44% |
62.49% |
519.61% |
22.15% |
-100.00% |
-41.99% |
8.16% |
-34.25% |
EBITDA Growth |
|
-3,698.75% |
92.41% |
-56.81% |
-57.99% |
45.44% |
1,546.08% |
3.23% |
-5.97% |
-311.64% |
8.58% |
-52.22% |
EBIT Growth |
|
-1,751.48% |
92.16% |
-55.26% |
-56.99% |
44.14% |
1,492.89% |
3.18% |
-5.85% |
-295.65% |
8.61% |
-52.60% |
NOPAT Growth |
|
-1,310.00% |
91.81% |
-103.93% |
-43.99% |
44.14% |
1,197.54% |
17.34% |
-33.35% |
-335.99% |
502.81% |
-55.52% |
Net Income Growth |
|
-390.77% |
37.77% |
233.45% |
110.97% |
89.08% |
28.94% |
-23.11% |
-12.30% |
1,438.10% |
-76.39% |
-43.93% |
EPS Growth |
|
-1,171.43% |
40.91% |
210.96% |
111.03% |
100.00% |
22.58% |
-20.99% |
-6.67% |
0.00% |
-72.37% |
0.00% |
Operating Cash Flow Growth |
|
-123.33% |
83.99% |
542.87% |
-686.69% |
125.76% |
-24.37% |
-100.60% |
809.67% |
-583.18% |
246.20% |
-636.74% |
Free Cash Flow Firm Growth |
|
238.69% |
501.35% |
334.28% |
374.88% |
-91.64% |
-93.87% |
-101.36% |
-107.79% |
-109.43% |
986.68% |
164.70% |
Invested Capital Growth |
|
-31.21% |
-20.83% |
-26.16% |
-16.77% |
-3.90% |
1.03% |
0.06% |
1.23% |
-0.22% |
-1.50% |
-2.05% |
Revenue Q/Q Growth |
|
0.63% |
194.22% |
-67.30% |
-3.37% |
74.77% |
1,021.93% |
-44.87% |
-100.00% |
0.00% |
1,991.76% |
-74.22% |
EBITDA Q/Q Growth |
|
-42.01% |
16.88% |
-99.64% |
32.96% |
50.96% |
2,303.14% |
25.35% |
26.58% |
-90.48% |
681.14% |
-85.65% |
EBIT Q/Q Growth |
|
-41.52% |
16.40% |
-96.22% |
32.38% |
49.64% |
2,184.55% |
25.00% |
26.08% |
-88.24% |
672.21% |
-85.84% |
NOPAT Q/Q Growth |
|
-41.52% |
0.70% |
-116.98% |
52.78% |
45.09% |
2,050.88% |
-116.36% |
23.82% |
-79.52% |
2,797.35% |
-97.13% |
Net Income Q/Q Growth |
|
46.82% |
187.97% |
28.01% |
-81.69% |
-152.97% |
1,138.56% |
-23.53% |
-79.12% |
708.22% |
-81.67% |
81.22% |
EPS Q/Q Growth |
|
44.85% |
182.67% |
30.65% |
-81.48% |
-100.00% |
0.00% |
-15.79% |
-78.13% |
678.57% |
-80.73% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
-8,479.55% |
33.15% |
559.05% |
-102.28% |
467.92% |
-422.74% |
97.78% |
2,790.32% |
-350.49% |
197.65% |
-111.20% |
Free Cash Flow Firm Q/Q Growth |
|
1,010.31% |
-44.50% |
36.92% |
-43.71% |
-80.45% |
-59.34% |
-130.53% |
-221.52% |
76.32% |
4,783.80% |
-85.29% |
Invested Capital Q/Q Growth |
|
-14.16% |
-3.94% |
2.23% |
-1.28% |
-0.88% |
1.00% |
1.25% |
-0.12% |
-2.29% |
-0.30% |
0.68% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
-118.62% |
-33.51% |
-204.58% |
-141.94% |
-39.83% |
78.21% |
-162.07% |
0.00% |
-282.61% |
78.52% |
43.72% |
EBIT Margin |
|
-122.13% |
-34.70% |
-208.24% |
-145.72% |
-41.99% |
78.02% |
-165.06% |
0.00% |
-286.38% |
78.34% |
43.04% |
Profit (Net Income) Margin |
|
-624.67% |
186.77% |
731.12% |
138.54% |
-41.99% |
38.87% |
460.21% |
0.00% |
968.53% |
8.49% |
59.67% |
Tax Burden Percent |
|
76.51% |
83.14% |
91.94% |
64.20% |
100.00% |
76.05% |
78.49% |
80.88% |
77.14% |
363.61% |
73.67% |
Interest Burden Percent |
|
668.52% |
-647.32% |
-381.88% |
-148.08% |
100.00% |
65.51% |
-355.23% |
-97.39% |
-438.45% |
2.98% |
188.19% |
Effective Tax Rate |
|
0.00% |
16.86% |
8.06% |
35.80% |
0.00% |
0.00% |
21.51% |
19.12% |
22.86% |
-263.61% |
26.33% |
Return on Invested Capital (ROIC) |
|
0.00% |
-0.43% |
-2.65% |
-1.39% |
-0.52% |
3.12% |
-1.85% |
0.00% |
-2.21% |
17.50% |
1.70% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
189.42% |
27.86% |
48.82% |
-2.22% |
-90.27% |
163.04% |
0.00% |
423.87% |
-2,788.72% |
64.52% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
1.59% |
2.04% |
0.54% |
-0.08% |
-0.61% |
1.91% |
0.00% |
3.17% |
-15.32% |
0.41% |
Return on Equity (ROE) |
|
-4.89% |
1.16% |
-0.61% |
-0.85% |
-0.60% |
2.51% |
0.07% |
0.00% |
0.96% |
2.18% |
2.10% |
Cash Return on Invested Capital (CROIC) |
|
34.44% |
22.49% |
29.26% |
16.98% |
8.29% |
1.27% |
-1.41% |
-2.63% |
8.53% |
3.73% |
3.70% |
Operating Return on Assets (OROA) |
|
0.00% |
-0.50% |
-2.83% |
-2.12% |
-0.73% |
4.65% |
-2.30% |
0.00% |
-2.74% |
4.66% |
2.24% |
Return on Assets (ROA) |
|
0.00% |
2.67% |
9.92% |
2.02% |
-0.73% |
2.31% |
6.42% |
0.00% |
9.26% |
0.51% |
3.11% |
Return on Common Equity (ROCE) |
|
-4.38% |
1.04% |
-0.54% |
-0.76% |
-0.60% |
2.49% |
0.07% |
0.00% |
0.95% |
2.17% |
2.09% |
Return on Equity Simple (ROE_SIMPLE) |
|
-5.62% |
0.00% |
-1.54% |
2.16% |
3.76% |
0.00% |
3.66% |
3.62% |
6.53% |
0.00% |
4.26% |
Net Operating Profit after Tax (NOPAT) |
|
-2.19 |
-2.17 |
-4.72 |
-2.23 |
-1.22 |
24 |
-3.90 |
-2.97 |
-5.33 |
144 |
4.13 |
NOPAT Margin |
|
-85.49% |
-28.85% |
-191.45% |
-93.55% |
-29.39% |
51.11% |
-129.55% |
0.00% |
-220.90% |
284.85% |
31.71% |
Net Nonoperating Expense Percent (NNEP) |
|
9.22% |
-189.85% |
-30.51% |
-50.20% |
1.69% |
93.39% |
-164.88% |
-70.85% |
-426.09% |
2,806.22% |
-62.82% |
SG&A Expenses to Revenue |
|
140.16% |
110.80% |
144.83% |
159.07% |
97.96% |
12.44% |
126.87% |
0.00% |
174.53% |
12.50% |
34.16% |
Operating Expenses to Revenue |
|
222.13% |
134.70% |
308.24% |
245.72% |
141.99% |
21.98% |
265.06% |
0.00% |
386.38% |
21.66% |
56.96% |
Earnings before Interest and Taxes (EBIT) |
|
-3.13 |
-2.62 |
-5.13 |
-3.47 |
-1.75 |
36 |
-4.97 |
-3.67 |
-6.92 |
40 |
5.60 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-3.04 |
-2.53 |
-5.04 |
-3.38 |
-1.66 |
37 |
-4.88 |
-3.58 |
-6.83 |
40 |
5.69 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.91 |
1.03 |
0.89 |
0.86 |
0.84 |
0.81 |
0.76 |
0.80 |
0.80 |
0.82 |
0.90 |
Price to Tangible Book Value (P/TBV) |
|
0.91 |
1.03 |
0.89 |
0.86 |
0.84 |
0.81 |
0.77 |
0.80 |
0.81 |
0.82 |
0.91 |
Price to Revenue (P/Rev) |
|
0.00 |
60.14 |
53.23 |
51.53 |
45.35 |
13.12 |
52.99 |
67.12 |
78.96 |
13.01 |
16.49 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
42.11 |
22.80 |
19.52 |
20.91 |
21.98 |
12.33 |
16.41 |
21.23 |
Dividend Yield |
|
0.55% |
0.48% |
0.55% |
0.57% |
0.58% |
0.59% |
0.61% |
0.59% |
0.59% |
6.42% |
5.74% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
2.37% |
4.39% |
5.12% |
4.78% |
4.55% |
8.11% |
6.09% |
4.71% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.61 |
0.79 |
0.46 |
0.44 |
0.42 |
0.46 |
0.44 |
0.43 |
0.52 |
0.49 |
0.58 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
46.98 |
28.45 |
27.15 |
23.08 |
7.61 |
30.57 |
36.79 |
51.79 |
7.85 |
10.73 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
16.04 |
0.00 |
0.00 |
0.00 |
18.01 |
29.06 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
16.26 |
0.00 |
0.00 |
0.00 |
18.29 |
29.65 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
9.57 |
20.19 |
0.00 |
0.00 |
6.25 |
21.70 |
35.29 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
5.09 |
5.10 |
2.47 |
2.92 |
0.00 |
0.00 |
0.00 |
16.34 |
26.60 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
1.45 |
3.10 |
1.34 |
2.37 |
4.97 |
36.45 |
0.00 |
0.00 |
6.09 |
12.92 |
15.51 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.06 |
0.01 |
0.02 |
0.01 |
0.01 |
0.00 |
0.01 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.15 |
0.01 |
0.07 |
0.01 |
0.03 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
Leverage Ratio |
|
1.20 |
1.05 |
1.09 |
1.03 |
1.07 |
1.03 |
1.03 |
1.03 |
1.06 |
1.04 |
1.03 |
Compound Leverage Factor |
|
8.01 |
-6.77 |
-4.18 |
-1.52 |
1.07 |
0.68 |
-3.67 |
-1.00 |
-4.63 |
0.03 |
1.94 |
Debt to Total Capital |
|
5.96% |
0.86% |
1.64% |
1.08% |
0.62% |
0.49% |
0.68% |
0.72% |
0.87% |
0.61% |
0.58% |
Short-Term Debt to Total Capital |
|
5.96% |
0.86% |
1.64% |
1.08% |
0.62% |
0.49% |
0.68% |
0.72% |
0.87% |
0.61% |
0.58% |
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 |
|
1.03% |
1.12% |
0.78% |
0.77% |
0.79% |
0.67% |
0.62% |
0.61% |
0.64% |
0.62% |
0.62% |
Common Equity to Total Capital |
|
93.00% |
98.02% |
97.58% |
98.14% |
98.60% |
98.85% |
98.69% |
98.67% |
98.49% |
98.77% |
98.80% |
Debt to EBITDA |
|
-1.35 |
-0.71 |
-1.19 |
-0.71 |
-0.45 |
0.17 |
-0.39 |
-0.40 |
-0.36 |
0.23 |
0.29 |
Net Debt to EBITDA |
|
5.56 |
19.29 |
29.94 |
26.55 |
29.79 |
-11.84 |
18.41 |
20.13 |
11.61 |
-12.06 |
-15.90 |
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 |
|
-1.92 |
-0.99 |
-1.66 |
-0.74 |
0.14 |
0.21 |
-0.50 |
-0.51 |
0.10 |
0.27 |
0.35 |
Net Debt to NOPAT |
|
7.88 |
26.72 |
41.65 |
27.70 |
-9.41 |
-14.91 |
24.11 |
25.76 |
-3.35 |
-14.54 |
-19.30 |
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 |
|
10.34% |
10.35% |
10.35% |
10.47% |
0.94% |
0.90% |
0.71% |
0.00% |
0.72% |
0.65% |
0.63% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
427 |
237 |
324 |
182 |
36 |
15 |
-4.42 |
-14 |
-3.37 |
158 |
23 |
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 |
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 |
|
0.00 |
0.01 |
0.01 |
0.01 |
0.02 |
0.06 |
0.01 |
0.01 |
0.01 |
0.06 |
0.05 |
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 |
|
945 |
908 |
928 |
917 |
908 |
918 |
929 |
928 |
907 |
904 |
910 |
Invested Capital Turnover |
|
0.00 |
0.01 |
0.01 |
0.01 |
0.02 |
0.06 |
0.01 |
0.01 |
0.01 |
0.06 |
0.05 |
Increase / (Decrease) in Invested Capital |
|
-429 |
-239 |
-329 |
-185 |
-37 |
9.36 |
0.52 |
11 |
-1.97 |
-14 |
-19 |
Enterprise Value (EV) |
|
578 |
715 |
430 |
406 |
382 |
424 |
404 |
399 |
471 |
439 |
528 |
Market Capitalization |
|
800 |
916 |
804 |
770 |
750 |
731 |
701 |
728 |
718 |
728 |
811 |
Book Value per Share |
|
$39.95 |
$40.46 |
$41.26 |
$41.10 |
$41.30 |
$42.01 |
$42.66 |
$42.78 |
$41.97 |
$42.03 |
$42.50 |
Tangible Book Value per Share |
|
$39.79 |
$40.30 |
$41.10 |
$40.94 |
$41.14 |
$41.84 |
$42.49 |
$42.61 |
$41.81 |
$41.87 |
$42.33 |
Total Capital |
|
945 |
908 |
928 |
917 |
908 |
918 |
929 |
928 |
907 |
904 |
910 |
Total Debt |
|
56 |
7.78 |
15 |
9.92 |
5.62 |
4.46 |
6.33 |
6.64 |
7.87 |
5.49 |
5.26 |
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 |
|
-232 |
-211 |
-382 |
-371 |
-376 |
-313 |
-302 |
-335 |
-253 |
-294 |
-289 |
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) |
|
14 |
-16 |
-23 |
-5.53 |
0.52 |
5.72 |
-18 |
-5.87 |
-29 |
140 |
-3.64 |
Net Nonoperating Obligations (NNO) |
|
56 |
7.78 |
15 |
9.92 |
5.62 |
4.46 |
6.33 |
6.64 |
7.87 |
5.49 |
5.26 |
Total Depreciation and Amortization (D&A) |
|
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.75) |
$0.62 |
$0.81 |
$0.15 |
$0.00 |
$0.76 |
$0.64 |
$0.14 |
$1.09 |
$0.21 |
$0.36 |
Adjusted Weighted Average Basic Shares Outstanding |
|
22.01M |
22.02M |
21.97M |
21.87M |
21.67K |
21.77M |
21.50M |
21.39K |
21.28M |
21.35M |
21.17M |
Adjusted Diluted Earnings per Share |
|
($0.75) |
$0.62 |
$0.81 |
$0.15 |
$0.00 |
$0.76 |
$0.64 |
$0.14 |
$1.09 |
$0.21 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
22.01M |
22.02M |
21.97M |
21.87M |
21.67K |
21.77M |
21.50M |
21.39M |
21.28M |
21.35M |
21.14M |
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 |
|
22.00M |
21.96M |
21.89M |
21.69M |
21.59M |
21.49M |
21.40M |
21.27M |
21.24M |
21.15M |
21.14M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-2.19 |
-2.17 |
-4.72 |
-2.23 |
-1.22 |
17 |
-3.90 |
-5.07 |
-5.33 |
28 |
4.13 |
Normalized NOPAT Margin |
|
-85.49% |
-28.85% |
-191.45% |
-93.55% |
-29.39% |
35.78% |
-129.55% |
0.00% |
-220.90% |
54.84% |
31.71% |
Pre Tax Income Margin |
|
-816.47% |
224.65% |
795.21% |
215.79% |
-41.99% |
51.11% |
586.35% |
0.00% |
1,255.61% |
2.33% |
80.99% |
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 |
|
-8.93% |
-9.67% |
0.00% |
22.62% |
13.04% |
11.52% |
0.00% |
12.96% |
7.37% |
105.23% |
0.00% |
Augmented Payout Ratio |
|
-13.40% |
-15.33% |
-30.23% |
76.91% |
54.35% |
54.79% |
54.59% |
51.93% |
28.84% |
131.89% |
24.30% |
Key Financial Trends
Associated Capital Group (NYSE:AC) has demonstrated a mixed but generally improving financial performance over the past several years through Q1 2025, based on analysis of its quarterly income statements, balance sheets, and cash flow statements.
Positive trends and highlights include:
- Consistent net income growth: The company improved from net losses in 2022 quarters to positive and growing net income in 2023 and early 2025, reaching $7.77 million in Q1 2025.
- Strong non-interest income gains: Non-interest income, especially from net realized and unrealized capital gains, contributed significantly to total revenue, peaking at over $19 million in Q1 2024 and sustaining strong levels recently.
- Robust equity position: Total common equity increased steadily, reaching approximately $899 million in Q1 2025, underscoring a solid capital base.
- Healthy cash and equivalents: The company's cash and due from banks were robust at $293.9 million in Q1 2025, supporting liquidity.
- Reduction in total liabilities: Total liabilities declined significantly from approximately $98 million in 2022 to about $28.6 million by Q1 2025, indicating improved financial leverage.
- Return to positive operating cash flows in certain quarters: Although uneven, some quarters such as Q2 2024 and Q3 2023 showed strong positive operating cash flow, reflecting earnings quality.
- No preferred stock outstanding: The capital structure is simplified with no preferred equity, reducing potential funding costs and complexities.
Neutral factors:
- Stable share count: Weighted average shares outstanding have ranged around 21-22 million, indicating limited dilution or buyback activity in the recent periods.
- No interest income or expenses reported recently: The company's financial income/expense lines have been effectively zero, which may suggest limited reliance on interest-bearing activities.
Negative factors and risks:
- Volatile nonoperating income/expense: Nonoperating results showed large swings, including heavy losses in some quarters (e.g., Q4 2024 at -$38 million), which introduces earnings volatility.
- Significant fluctuations in operating cash flow: Operating cash flows have been highly variable, with large negative outflows in some quarters (e.g., Q3 2024: -$74.5 million), potentially reflecting working capital or investment timing issues.
- Sizable treasury stock on balance sheet: Treasury stock holdings near -$153 million reduce shareholders' equity serving as a headwind to book value growth.
- Negative earnings per share in prior periods: AC experienced losses per share as steep as -$1.36 in Q2 2022, highlighting prior operating challenges.
Overall, Associated Capital Group has made progress in stabilizing its profitability and strengthening its balance sheet from challenging periods in 2022 and early 2023. The company’s performance now relies heavily on capital gains and non-interest income, and it maintains a strong equity position with low liabilities. Investors should monitor the volatility in nonoperating income and cash flow patterns, which could impact future earnings consistency.
08/03/25 03:32 AMAI Generated. May Contain Errors.