Annual Income Statements for Ambac Financial Group
This table shows Ambac Financial Group's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Ambac Financial Group
This table shows Ambac Financial 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 |
Net Income / (Loss) Attributable to Common Shareholders |
|
340 |
175 |
-33 |
-13 |
66 |
-16 |
-28 |
Consolidated Net Income / (Loss) |
|
340 |
-382 |
-33 |
-13 |
66 |
-43 |
-29 |
Net Income / (Loss) Continuing Operations |
|
340 |
-397 |
-37 |
-18 |
62 |
-30 |
-19 |
Total Pre-Tax Income |
|
342 |
-387 |
-29 |
-11 |
68 |
-52 |
-27 |
Total Revenue |
|
26 |
-113 |
29 |
35 |
45 |
16 |
96 |
Net Interest Income / (Expense) |
|
-49 |
138 |
-16 |
-16 |
-16 |
48 |
4.00 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
24 |
Investment Securities Interest Income |
|
- |
- |
- |
- |
- |
- |
24 |
Total Interest Expense |
|
49 |
-138 |
16 |
16 |
16 |
-48 |
20 |
Long-Term Debt Interest Expense |
|
49 |
-138 |
16 |
16 |
16 |
-48 |
20 |
Total Non-Interest Income |
|
75 |
-251 |
45 |
51 |
61 |
-32 |
92 |
Trust Fees by Commissions |
|
-4.00 |
-4.64 |
-8.00 |
-6.00 |
-8.00 |
- |
-9.00 |
Other Service Charges |
|
7.00 |
9.27 |
14 |
10 |
15 |
21 |
23 |
Net Realized & Unrealized Capital Gains on Investments |
|
61 |
-229 |
25 |
32 |
36 |
-80 |
45 |
Premiums Earned |
|
11 |
-26 |
14 |
15 |
18 |
4.91 |
33 |
Total Non-Interest Expense |
|
-315 |
288 |
62 |
51 |
-18 |
54 |
112 |
Property & Liability Insurance Claims |
|
-353 |
350 |
18 |
7.00 |
-76 |
88 |
38 |
Other Operating Expenses |
|
31 |
-34 |
36 |
36 |
49 |
-54 |
55 |
Amortization Expense |
|
7.00 |
-29 |
8.00 |
8.00 |
9.00 |
-10 |
19 |
Income Tax Expense |
|
2.00 |
-3.46 |
4.00 |
2.00 |
1.00 |
-7.99 |
3.00 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
0.00 |
0.87 |
-1.00 |
0.00 |
0.00 |
2.32 |
2.00 |
Basic Earnings per Share |
|
$7.50 |
$3.83 |
($0.73) |
($0.29) |
$1.44 |
($0.24) |
($0.63) |
Weighted Average Basic Shares Outstanding |
|
45.31M |
45.72M |
45.56M |
45.76M |
45.64M |
45.64M |
47.69M |
Diluted Earnings per Share |
|
$7.41 |
$3.92 |
($0.73) |
($0.29) |
$1.41 |
($0.21) |
($0.63) |
Weighted Average Diluted Shares Outstanding |
|
45.85M |
45.72M |
45.56M |
45.76M |
46.81M |
45.64M |
47.69M |
Weighted Average Basic & Diluted Shares Outstanding |
|
44.97M |
45.29M |
45.32M |
45.30M |
45.19M |
45.20M |
47.44M |
Annual Cash Flow Statements for Ambac Financial Group
This table details how cash moves in and out of Ambac Financial Group'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 |
263 |
-33 |
634 |
-255 |
Net Cash From Operating Activities |
-131 |
0.00 |
209 |
0.00 |
Net Cash From Continuing Operating Activities |
144 |
0.00 |
37 |
0.00 |
Net Income / (Loss) Continuing Operations |
-33 |
0.00 |
33 |
0.00 |
Net Cash From Investing Activities |
776 |
-18 |
435 |
-244 |
Net Cash From Continuing Investing Activities |
776 |
-18 |
-27 |
-244 |
Acquisitions |
- |
-18 |
- |
-244 |
Net Cash From Financing Activities |
-657 |
-14 |
-11 |
-12 |
Net Cash From Continuing Financing Activities |
-656 |
-14 |
-423 |
-12 |
Issuance of Common Equity |
- |
0.00 |
0.00 |
0.00 |
Repurchase of Common Equity |
0.00 |
-14 |
-4.51 |
-12 |
Quarterly Cash Flow Statements for Ambac Financial Group
This table details how cash moves in and out of Ambac Financial 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 |
Net Change in Cash & Equivalents |
|
-249 |
42 |
254 |
-296 |
283 |
393 |
6.00 |
Net Cash From Operating Activities |
|
48 |
-59 |
0.00 |
- |
112 |
97 |
0.00 |
Net Cash From Continuing Operating Activities |
|
26 |
-64 |
0.00 |
- |
1.00 |
36 |
0.00 |
Net Income / (Loss) Continuing Operations |
|
-8.00 |
- |
0.00 |
- |
40 |
-6.87 |
0.00 |
Net Cash From Investing Activities |
|
-5.00 |
-453 |
254 |
-296 |
563 |
-86 |
6.00 |
Net Cash From Continuing Investing Activities |
|
-171 |
-287 |
254 |
-296 |
575 |
-560 |
6.00 |
Acquisitions |
|
- |
-18 |
0.00 |
- |
- |
- |
0.00 |
Other Investing Activities, net |
|
2.00 |
- |
254 |
- |
- |
- |
6.00 |
Net Cash From Financing Activities |
|
-45 |
465 |
0.00 |
- |
-392 |
381 |
0.00 |
Net Cash From Continuing Financing Activities |
|
-105 |
394 |
0.00 |
- |
-393 |
-30 |
0.00 |
Annual Balance Sheets for Ambac Financial Group
This table presents Ambac Financial 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 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
12,303 |
7,973 |
8,428 |
8,058 |
Restricted Cash |
5.00 |
58 |
31 |
65 |
Trading Account Securities |
5,915 |
1,481 |
136 |
157 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
0.00 |
Unearned Premiums Asset |
413 |
508 |
321 |
512 |
Deferred Acquisition Cost |
0.00 |
3.00 |
11 |
8.57 |
Goodwill |
46 |
61 |
70 |
418 |
Intangible Assets |
362 |
326 |
61 |
345 |
Other Assets |
6,077 |
3,528 |
7,811 |
6,571 |
Total Liabilities & Shareholders' Equity |
12,303 |
7,973 |
8,428 |
8,058 |
Total Liabilities |
11,187 |
6,647 |
6,997 |
6,863 |
Short-Term Debt |
- |
- |
0.00 |
150 |
Accrued Interest Payable |
576 |
427 |
0.00 |
2.56 |
Long-Term Debt |
6,286 |
3,427 |
0.00 |
0.00 |
Claims and Claim Expense |
1,570 |
805 |
197 |
349 |
Unearned Premiums Liability |
395 |
372 |
155 |
182 |
Other Long-Term Liabilities |
261 |
293 |
6,653 |
6,184 |
Redeemable Noncontrolling Interest |
18 |
20 |
17 |
141 |
Total Equity & Noncontrolling Interests |
1,098 |
1,305 |
1,415 |
1,055 |
Total Preferred & Common Equity |
1,038 |
1,252 |
1,362 |
857 |
Preferred Stock |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
1,038 |
1,253 |
1,362 |
857 |
Common Stock |
257 |
274 |
292 |
331 |
Retained Earnings |
726 |
1,245 |
1,246 |
742 |
Treasury Stock |
-3.00 |
-13 |
-17 |
-28 |
Accumulated Other Comprehensive Income / (Loss) |
58 |
-253 |
-160 |
-188 |
Noncontrolling Interest |
60 |
53 |
53 |
198 |
Quarterly Balance Sheets for Ambac Financial Group
This table presents Ambac Financial 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 |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Total Assets |
|
9,412 |
8,219 |
8,132 |
11,823 |
13,518 |
Cash and Due from Banks |
|
29 |
- |
- |
348 |
187 |
Restricted Cash |
|
6.00 |
314 |
319 |
269 |
63 |
Trading Account Securities |
|
8,207 |
1,954 |
1,979 |
9,618 |
10,132 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unearned Premiums Asset |
|
361 |
402 |
469 |
483 |
584 |
Deferred Acquisition Cost |
|
- |
4.00 |
4.00 |
8.00 |
13 |
Goodwill |
|
46 |
61 |
61 |
70 |
434 |
Intangible Assets |
|
318 |
321 |
317 |
312 |
598 |
Other Assets |
|
4,355 |
2,467 |
2,381 |
2,004 |
2,432 |
Total Liabilities & Shareholders' Equity |
|
9,412 |
8,219 |
8,132 |
7,847 |
9,256 |
Total Liabilities |
|
8,324 |
6,892 |
6,809 |
10,499 |
11,654 |
Short-Term Debt |
|
- |
- |
- |
- |
148 |
Accrued Interest Payable |
|
576 |
438 |
450 |
462 |
515 |
Long-Term Debt |
|
2,201 |
497 |
501 |
3,204 |
3,514 |
Claims and Claim Expense |
|
1,009 |
851 |
863 |
850 |
1,261 |
Unearned Premiums Liability |
|
359 |
389 |
394 |
407 |
458 |
Other Long-Term Liabilities |
|
317 |
-59 |
23 |
1,324 |
1,795 |
Redeemable Noncontrolling Interest |
|
36 |
20 |
20 |
22 |
204 |
Total Equity & Noncontrolling Interests |
|
1,071 |
1,307 |
1,303 |
1,318 |
1,670 |
Total Preferred & Common Equity |
|
1,009 |
1,254 |
1,250 |
1,265 |
1,465 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
1,008 |
1,254 |
1,251 |
1,264 |
1,465 |
Common Stock |
|
270 |
278 |
283 |
286 |
328 |
Retained Earnings |
|
1,068 |
1,206 |
1,191 |
1,257 |
1,235 |
Treasury Stock |
|
-15 |
-13 |
-14 |
-17 |
-17 |
Accumulated Other Comprehensive Income / (Loss) |
|
-315 |
-217 |
-209 |
-262 |
-81 |
Noncontrolling Interest |
|
62 |
53 |
53 |
53 |
205 |
Annual Metrics And Ratios for Ambac Financial Group
This table displays calculated financial ratios and metrics derived from Ambac Financial Group's official financial filings.
Metric |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
- |
- |
- |
- |
Revenue Growth |
156.76% |
-79.83% |
550.88% |
270.15% |
EBITDA Growth |
115.31% |
-202.63% |
58.94% |
-303.81% |
EBIT Growth |
100.30% |
-5,263.90% |
53.13% |
-396.60% |
NOPAT Growth |
94.81% |
-56.21% |
32.17% |
-147.08% |
Net Income Growth |
96.34% |
-120.28% |
34.08% |
-2,547.25% |
EPS Growth |
93.56% |
1,981.97% |
-98.43% |
-6,122.22% |
Operating Cash Flow Growth |
25.14% |
100.00% |
0.00% |
-100.00% |
Free Cash Flow Firm Growth |
109.29% |
231.73% |
25.93% |
-98.66% |
Invested Capital Growth |
-9.83% |
-35.79% |
-69.88% |
-6.02% |
Revenue Q/Q Growth |
0.00% |
-81.02% |
-60.27% |
0.00% |
EBITDA Q/Q Growth |
0.00% |
-115.45% |
-107.77% |
0.00% |
EBIT Q/Q Growth |
0.00% |
-117.21% |
-112.81% |
0.00% |
NOPAT Q/Q Growth |
0.00% |
-107.51% |
-108.65% |
0.00% |
Net Income Q/Q Growth |
0.00% |
-111.15% |
-111.91% |
0.00% |
EPS Q/Q Growth |
0.00% |
0.00% |
-95.65% |
0.00% |
Operating Cash Flow Q/Q Growth |
9.03% |
-100.00% |
-84.91% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
416.81% |
0.00% |
Invested Capital Q/Q Growth |
0.00% |
44.51% |
-68.38% |
0.00% |
Profitability Metrics |
- |
- |
- |
- |
EBITDA Margin |
47.37% |
-240.96% |
-15.20% |
-16.58% |
EBIT Margin |
1.05% |
-269.43% |
-19.40% |
-26.03% |
Profit (Net Income) Margin |
-16.84% |
-183.89% |
-18.62% |
-133.19% |
Tax Burden Percent |
-800.00% |
98.71% |
95.92% |
1,027.67% |
Interest Burden Percent |
200.00% |
69.15% |
100.08% |
49.79% |
Effective Tax Rate |
900.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
-0.21% |
-0.41% |
-0.55% |
-3.02% |
ROIC Less NNEP Spread (ROIC-NNEP) |
-0.21% |
-0.62% |
-0.91% |
-767.17% |
Return on Net Nonoperating Assets (RNNOA) |
-1.21% |
-2.48% |
-1.14% |
-43.80% |
Return on Equity (ROE) |
-1.41% |
-2.89% |
-1.69% |
-46.82% |
Cash Return on Invested Capital (CROIC) |
10.13% |
43.18% |
106.86% |
3.19% |
Operating Return on Assets (OROA) |
0.01% |
-0.51% |
-0.30% |
-1.46% |
Return on Assets (ROA) |
-0.13% |
-0.35% |
-0.28% |
-7.46% |
Return on Common Equity (ROCE) |
-1.32% |
-2.71% |
-1.60% |
-39.54% |
Return on Equity Simple (ROE_SIMPLE) |
-1.54% |
-2.82% |
-1.71% |
-71.77% |
Net Operating Profit after Tax (NOPAT) |
-16 |
-25 |
-17 |
-42 |
NOPAT Margin |
-16.84% |
-130.41% |
-13.59% |
-9.07% |
Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.21% |
0.37% |
764.16% |
SG&A Expenses to Revenue |
15.79% |
0.00% |
23.62% |
8.85% |
Operating Expenses to Revenue |
98.95% |
369.43% |
119.40% |
126.03% |
Earnings before Interest and Taxes (EBIT) |
1.00 |
-52 |
-24 |
-120 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
45 |
-46 |
-19 |
-77 |
Valuation Ratios |
- |
- |
- |
- |
Price to Book Value (P/BV) |
0.72 |
0.63 |
0.55 |
0.70 |
Price to Tangible Book Value (P/TBV) |
1.18 |
0.91 |
0.61 |
6.39 |
Price to Revenue (P/Rev) |
7.82 |
40.92 |
5.97 |
1.30 |
Price to Earnings (P/E) |
0.00 |
1.50 |
205.07 |
0.00 |
Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
0.00% |
66.57% |
0.49% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
0.96 |
0.89 |
0.55 |
0.76 |
Enterprise Value to Revenue (EV/Rev) |
74.76 |
220.51 |
6.28 |
2.22 |
Enterprise Value to EBITDA (EV/EBITDA) |
157.83 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
7,102.18 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
3.74 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
8.98 |
1.61 |
0.24 |
23.12 |
Leverage & Solvency |
- |
- |
- |
- |
Debt to Equity |
5.63 |
2.59 |
0.00 |
0.13 |
Long-Term Debt to Equity |
5.63 |
2.59 |
0.00 |
0.00 |
Financial Leverage |
5.90 |
3.98 |
1.24 |
0.06 |
Leverage Ratio |
11.28 |
8.31 |
5.95 |
6.28 |
Compound Leverage Factor |
22.56 |
5.74 |
5.95 |
3.12 |
Debt to Total Capital |
84.92% |
72.12% |
0.00% |
11.15% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
11.15% |
Long-Term Debt to Total Capital |
84.92% |
72.12% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
1.05% |
1.54% |
4.89% |
25.17% |
Common Equity to Total Capital |
14.02% |
26.36% |
95.11% |
63.69% |
Debt to EBITDA |
139.69 |
-74.20 |
0.00 |
-1.96 |
Net Debt to EBITDA |
139.58 |
-72.95 |
0.00 |
-1.11 |
Long-Term Debt to EBITDA |
139.69 |
-74.20 |
0.00 |
0.00 |
Debt to NOPAT |
-392.88 |
-137.11 |
0.00 |
-3.58 |
Net Debt to NOPAT |
-392.56 |
-134.79 |
0.00 |
-2.03 |
Long-Term Debt to NOPAT |
-392.88 |
-137.11 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
6.45% |
6.16% |
5.16% |
15.55% |
Liquidity Ratios |
- |
- |
- |
- |
Cash Flow Metrics |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
791 |
2,624 |
3,304 |
44 |
Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
4.23 |
0.00 |
0.00 |
4.72 |
Operating Cash Flow to Interest Expense |
-0.70 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
-0.70 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
- |
- |
- |
- |
Asset Turnover |
0.01 |
0.00 |
0.02 |
0.06 |
Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
- |
- |
- |
- |
Invested Capital |
7,402 |
4,753 |
1,432 |
1,346 |
Invested Capital Turnover |
0.01 |
0.00 |
0.04 |
0.33 |
Increase / (Decrease) in Invested Capital |
-807 |
-2,649 |
-3,321 |
-86 |
Enterprise Value (EV) |
7,102 |
4,226 |
784 |
1,024 |
Market Capitalization |
743 |
784 |
745 |
600 |
Book Value per Share |
$22.42 |
$27.86 |
$30.13 |
$18.06 |
Tangible Book Value per Share |
$13.61 |
$19.25 |
$27.23 |
$1.98 |
Total Capital |
7,402 |
4,752 |
1,432 |
1,346 |
Total Debt |
6,286 |
3,427 |
0.00 |
150 |
Total Long-Term Debt |
6,286 |
3,427 |
0.00 |
0.00 |
Net Debt |
6,281 |
3,369 |
-31 |
85 |
Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
0.00 |
10 |
6.28 |
573 |
Net Nonoperating Obligations (NNO) |
6,286 |
3,428 |
0.00 |
150 |
Total Depreciation and Amortization (D&A) |
44 |
5.46 |
5.24 |
44 |
Earnings Adjustments |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
($0.61) |
$11.48 |
$0.18 |
($10.84) |
Adjusted Weighted Average Basic Shares Outstanding |
46.54M |
45.72M |
45.64M |
46.97M |
Adjusted Diluted Earnings per Share |
($0.61) |
$11.31 |
$0.18 |
($10.84) |
Adjusted Weighted Average Diluted Shares Outstanding |
46.54M |
46.41M |
46.54M |
46.97M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
46.34M |
45.29M |
45.20M |
46.24M |
Normalized Net Operating Profit after Tax (NOPAT) |
1.40 |
-25 |
-17 |
-42 |
Normalized NOPAT Margin |
1.47% |
-130.41% |
-13.59% |
-9.07% |
Pre Tax Income Margin |
2.11% |
-186.30% |
-19.42% |
-12.96% |
Debt Service Ratios |
- |
- |
- |
- |
EBIT to Interest Expense |
0.01 |
0.00 |
0.00 |
-12.81 |
NOPAT to Interest Expense |
-0.09 |
0.00 |
0.00 |
-4.47 |
EBIT Less CapEx to Interest Expense |
0.01 |
0.00 |
0.00 |
-12.81 |
NOPAT Less CapEx to Interest Expense |
-0.09 |
0.00 |
0.00 |
-4.47 |
Payout Ratios |
- |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
0.00% |
-40.34% |
-19.41% |
-1.90% |
Quarterly Metrics And Ratios for Ambac Financial Group
This table displays calculated financial ratios and metrics derived from Ambac Financial Group's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
-263.98% |
-57.97% |
-5.41% |
73.08% |
113.96% |
231.03% |
EBITDA Growth |
|
814.71% |
-946.79% |
-292.31% |
-144.44% |
-76.85% |
89.52% |
112.00% |
EBIT Growth |
|
1,211.54% |
-717.63% |
-1,750.00% |
-366.67% |
-81.52% |
90.46% |
51.52% |
NOPAT Growth |
|
1,689.47% |
-2,048.37% |
-776.67% |
-254.00% |
-80.29% |
86.50% |
6.90% |
Net Income Growth |
|
1,207.69% |
-1,133.05% |
-1,750.00% |
-360.00% |
-80.59% |
88.69% |
12.12% |
EPS Growth |
|
0.00% |
0.00% |
-1,925.00% |
-363.64% |
-80.97% |
-105.36% |
13.70% |
Operating Cash Flow Growth |
|
190.57% |
-1,280.00% |
-100.00% |
0.00% |
133.33% |
265.10% |
0.00% |
Free Cash Flow Firm Growth |
|
-174.18% |
0.00% |
142.99% |
140.05% |
60.28% |
38.11% |
-367.56% |
Invested Capital Growth |
|
164,550.00% |
-35.79% |
-43.62% |
-40.24% |
37.67% |
-69.88% |
202.96% |
Revenue Q/Q Growth |
|
-29.73% |
-533.98% |
-85.85% |
20.69% |
28.57% |
-65.01% |
509.64% |
EBITDA Q/Q Growth |
|
1,627.78% |
-238.00% |
-111.42% |
68.00% |
1,000.00% |
-162.45% |
106.67% |
EBIT Q/Q Growth |
|
5,583.33% |
-217.49% |
-118.86% |
51.52% |
493.75% |
-160.64% |
58.12% |
NOPAT Q/Q Growth |
|
6,700.00% |
-179.62% |
-111.60% |
62.07% |
970.13% |
-154.56% |
48.30% |
Net Income Q/Q Growth |
|
6,700.00% |
-212.42% |
-118.86% |
60.61% |
607.69% |
-165.50% |
32.92% |
EPS Q/Q Growth |
|
6,636.36% |
-47.10% |
-119.47% |
60.27% |
586.21% |
-114.89% |
-200.00% |
Operating Cash Flow Q/Q Growth |
|
2,300.00% |
-222.92% |
-100.00% |
0.00% |
0.00% |
-13.03% |
-100.00% |
Free Cash Flow Firm Q/Q Growth |
|
3.15% |
180.59% |
-50.75% |
-12.25% |
-196.04% |
380.27% |
-213.28% |
Invested Capital Q/Q Growth |
|
7.77% |
44.51% |
-61.62% |
0.00% |
148.25% |
-68.38% |
285.98% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
1,196.15% |
0.00% |
-86.21% |
-22.86% |
160.00% |
-285.53% |
3.13% |
EBIT Margin |
|
1,311.54% |
0.00% |
-113.79% |
-45.71% |
140.00% |
-242.60% |
-16.67% |
Profit (Net Income) Margin |
|
1,307.69% |
0.00% |
-113.79% |
-37.14% |
146.67% |
-274.54% |
-30.21% |
Tax Burden Percent |
|
99.42% |
98.85% |
113.79% |
118.18% |
97.06% |
82.79% |
107.41% |
Interest Burden Percent |
|
100.29% |
96.52% |
87.88% |
68.75% |
107.94% |
136.70% |
168.75% |
Effective Tax Rate |
|
0.58% |
0.00% |
0.00% |
0.00% |
1.47% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
80.36% |
0.00% |
-8.22% |
-2.66% |
0.00% |
-9.36% |
-1.03% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
80.36% |
0.00% |
-9.14% |
-3.06% |
0.00% |
-9.75% |
-1.51% |
Return on Net Nonoperating Assets (RNNOA) |
|
158.26% |
0.00% |
-10.96% |
-3.71% |
0.00% |
-12.13% |
-1.96% |
Return on Equity (ROE) |
|
238.62% |
0.00% |
-19.17% |
-6.37% |
-29.61% |
-21.49% |
-2.99% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
43.18% |
75.03% |
69.61% |
-38.12% |
106.86% |
-101.16% |
Operating Return on Assets (OROA) |
|
28.15% |
0.00% |
-3.42% |
-1.48% |
0.00% |
-3.69% |
-0.29% |
Return on Assets (ROA) |
|
28.07% |
0.00% |
-3.42% |
-1.20% |
0.00% |
-4.18% |
-0.53% |
Return on Common Equity (ROCE) |
|
217.28% |
0.00% |
-18.06% |
-5.87% |
-27.49% |
-20.38% |
-2.54% |
Return on Equity Simple (ROE_SIMPLE) |
|
31.32% |
0.00% |
38.84% |
37.52% |
-28.64% |
0.00% |
-1.31% |
Net Operating Profit after Tax (NOPAT) |
|
340 |
-271 |
-20 |
-7.70 |
67 |
-37 |
-19 |
NOPAT Margin |
|
1,307.69% |
0.00% |
-70.00% |
-22.00% |
148.89% |
-232.14% |
-19.69% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
2.30% |
0.92% |
0.40% |
0.04% |
0.39% |
0.49% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
-1,211.54% |
0.00% |
213.79% |
145.71% |
-40.00% |
342.60% |
116.67% |
Earnings before Interest and Taxes (EBIT) |
|
341 |
-401 |
-33 |
-16 |
63 |
-38 |
-16 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
311 |
-429 |
-25 |
-8.00 |
72 |
-45 |
3.00 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.57 |
0.63 |
0.56 |
0.52 |
0.43 |
0.55 |
0.36 |
Price to Tangible Book Value (P/TBV) |
|
0.89 |
0.91 |
0.80 |
0.74 |
0.62 |
0.61 |
1.23 |
Price to Revenue (P/Rev) |
|
5.68 |
40.92 |
2.36 |
2.19 |
0.00 |
5.97 |
2.77 |
Price to Earnings (P/E) |
|
1.81 |
1.50 |
1.44 |
1.38 |
2.80 |
205.07 |
61.61 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
55.12% |
66.57% |
69.47% |
72.67% |
35.71% |
0.49% |
1.62% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.86 |
0.89 |
0.52 |
0.49 |
0.71 |
0.55 |
0.79 |
Enterprise Value to Revenue (EV/Rev) |
|
28.09 |
220.51 |
3.22 |
3.05 |
0.00 |
6.28 |
22.70 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
9.49 |
0.00 |
1.80 |
1.78 |
0.00 |
0.00 |
235.20 |
Enterprise Value to EBIT (EV/EBIT) |
|
9.46 |
0.00 |
1.96 |
1.93 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
8.52 |
0.00 |
1.97 |
1.92 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
44.33 |
0.00 |
0.72 |
0.68 |
2.31 |
3.74 |
21.76 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
1.61 |
0.50 |
0.53 |
0.00 |
0.24 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.99 |
2.59 |
0.37 |
0.38 |
2.39 |
0.00 |
1.95 |
Long-Term Debt to Equity |
|
1.99 |
2.59 |
0.37 |
0.38 |
2.39 |
0.00 |
1.88 |
Financial Leverage |
|
1.97 |
3.98 |
1.20 |
1.21 |
2.19 |
1.24 |
1.30 |
Leverage Ratio |
|
8.50 |
8.31 |
8.58 |
8.25 |
8.68 |
5.95 |
6.79 |
Compound Leverage Factor |
|
8.53 |
8.02 |
7.54 |
5.67 |
9.37 |
8.13 |
11.46 |
Debt to Total Capital |
|
66.54% |
72.12% |
27.25% |
27.47% |
70.51% |
0.00% |
66.15% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.67% |
Long-Term Debt to Total Capital |
|
66.54% |
72.12% |
27.25% |
27.47% |
70.51% |
0.00% |
63.48% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
2.96% |
1.54% |
4.00% |
4.00% |
1.65% |
4.89% |
7.39% |
Common Equity to Total Capital |
|
30.47% |
26.36% |
68.77% |
68.61% |
27.82% |
95.11% |
26.46% |
Debt to EBITDA |
|
7.36 |
-74.20 |
0.93 |
0.99 |
-9.66 |
0.00 |
197.87 |
Net Debt to EBITDA |
|
7.24 |
-72.95 |
0.34 |
0.36 |
-7.80 |
0.00 |
184.36 |
Long-Term Debt to EBITDA |
|
7.36 |
-74.20 |
0.93 |
0.99 |
-9.66 |
0.00 |
189.87 |
Debt to NOPAT |
|
6.61 |
-137.11 |
1.02 |
1.07 |
-12.76 |
0.00 |
-235.43 |
Net Debt to NOPAT |
|
6.50 |
-134.79 |
0.38 |
0.39 |
-10.30 |
0.00 |
-219.35 |
Long-Term Debt to NOPAT |
|
6.61 |
-137.11 |
1.02 |
1.07 |
-12.76 |
0.00 |
-225.91 |
Noncontrolling Interest Sharing Ratio |
|
8.94% |
0.00% |
5.81% |
7.74% |
7.15% |
5.16% |
15.05% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-2,951 |
2,378 |
1,391 |
1,220 |
-1,172 |
3,285 |
-3,721 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
-60.22 |
0.00 |
86.92 |
76.27 |
-73.25 |
0.00 |
-186.05 |
Operating Cash Flow to Interest Expense |
|
0.98 |
0.00 |
0.00 |
0.00 |
7.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.98 |
0.00 |
0.00 |
0.00 |
7.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.02 |
0.00 |
0.03 |
0.03 |
0.00 |
0.02 |
0.02 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
3,289 |
4,753 |
1,824 |
1,824 |
4,528 |
1,432 |
5,526 |
Invested Capital Turnover |
|
0.06 |
0.00 |
0.12 |
0.12 |
0.00 |
0.04 |
0.05 |
Increase / (Decrease) in Invested Capital |
|
3,291 |
-2,649 |
-1,411 |
-1,228 |
1,239 |
-3,321 |
3,702 |
Enterprise Value (EV) |
|
2,837 |
4,226 |
957 |
900 |
3,208 |
784 |
4,353 |
Market Capitalization |
|
573 |
784 |
701 |
645 |
546 |
745 |
532 |
Book Value per Share |
|
$22.42 |
$27.86 |
$27.70 |
$27.61 |
$27.90 |
$30.13 |
$30.88 |
Tangible Book Value per Share |
|
$14.32 |
$19.25 |
$19.26 |
$19.27 |
$19.47 |
$27.23 |
$9.13 |
Total Capital |
|
3,308 |
4,752 |
1,824 |
1,824 |
4,544 |
1,432 |
5,536 |
Total Debt |
|
2,201 |
3,427 |
497 |
501 |
3,204 |
0.00 |
3,662 |
Total Long-Term Debt |
|
2,201 |
3,427 |
497 |
501 |
3,204 |
0.00 |
3,514 |
Net Debt |
|
2,166 |
3,369 |
183 |
182 |
2,587 |
-31 |
3,412 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
112 |
13 |
5.30 |
1.00 |
6.68 |
10 |
Net Nonoperating Obligations (NNO) |
|
2,182 |
3,428 |
497 |
501 |
3,188 |
0.00 |
3,652 |
Total Depreciation and Amortization (D&A) |
|
-30 |
-29 |
8.00 |
8.00 |
9.00 |
-6.76 |
19 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$3.83 |
$0.00 |
($0.29) |
$1.44 |
($0.24) |
($0.63) |
Adjusted Weighted Average Basic Shares Outstanding |
|
45.31M |
45.72M |
45.56M |
45.76M |
45.64M |
45.64M |
47.69M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$3.92 |
$0.00 |
($0.29) |
$1.41 |
($0.21) |
($0.63) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
45.85M |
45.72M |
45.56M |
45.76M |
46.81M |
45.64M |
47.69M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
44.97M |
45.29M |
45.32M |
45.30M |
45.19M |
45.20M |
47.44M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
340 |
-271 |
-20 |
-7.70 |
67 |
-37 |
-19 |
Normalized NOPAT Margin |
|
1,307.69% |
0.00% |
-70.00% |
-22.00% |
148.89% |
-232.14% |
-19.69% |
Pre Tax Income Margin |
|
1,315.38% |
0.00% |
-100.00% |
-31.43% |
151.11% |
-331.63% |
-28.13% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
6.96 |
0.00 |
-2.06 |
-1.00 |
3.94 |
0.00 |
-0.80 |
NOPAT to Interest Expense |
|
6.94 |
0.00 |
-1.27 |
-0.48 |
4.19 |
0.00 |
-0.95 |
EBIT Less CapEx to Interest Expense |
|
6.96 |
0.00 |
-2.06 |
-1.00 |
3.94 |
0.00 |
-0.80 |
NOPAT Less CapEx to Interest Expense |
|
6.94 |
0.00 |
-1.27 |
-0.48 |
4.19 |
0.00 |
-0.95 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
-40.34% |
0.00% |
0.00% |
0.00% |
-19.41% |
0.00% |
Key Financial Trends
Ambac Financial Group (NYSE: AMBC) has experienced significant volatility in its financial performance over the past four years, as reflected in its quarterly income statements, cash flow statements, and balance sheets.
Key positive trends and highlights:
- Q3 2023 showed a strong rebound with net income attributable to common shareholders at $66 million, a significant improvement from previous quarters.
- Net realized and unrealized capital gains on investments improved notably in Q1 2024 to $45 million from negative $80.1 million in Q4 2023, indicating recovery in investment portfolio performance.
- Total revenue in Q1 2024 increased to $96 million compared to $15.7 million in Q4 2023, supported by higher non-interest income including premiums earned and service charges.
- Cash and cash equivalents rose to $187 million in Q1 2024 from $348 million in Q3 2023, and net change in cash was positive $6 million in the latest quarter indicating slight liquidity improvement.
- Total assets grew steadily from around $9.4 billion in Q3 2022 to $13.5 billion in Q1 2024, reflecting asset base expansion.
Neutral observations:
- Long-term debt remains substantial, increasing from $2.2 billion in Q3 2022 to $3.5 billion in Q1 2024, consistent with leveraged balance sheet strategy.
- Amortization expenses remain high, approximately $8-19 million per quarter over recent periods, consistent with intangible asset amortization impact.
- Equity including noncontrolling interests has modestly increased over time, with total equity and noncontrolling interests at $1.67 billion in Q1 2024.
Key challenges and risks:
- Net income has been highly volatile, with a significant loss of $29 million in Q1 2024 after losses in prior quarters, showing ongoing profitability challenges.
- Total non-interest expenses sharply outweigh non-interest income in recent quarters; for example, Q1 2024 had $112 million in non-interest expenses versus $92 million in non-interest income.
- The company posted large net realized and unrealized capital losses in some quarters, such as Q4 2022 (-$229 million) and Q4 2023 (-$80 million), contributing to negative earnings impacts.
- Insurance claims and claim expenses remain significant, e.g., $38 million in Q1 2024 and over $350 million in some prior quarters, which pressure earnings.
- Operating cash flow in Q1 2024 was stagnant at zero, contrasting with prior quarters where significant operating cash inflows were recorded, signaling potential operational difficulties.
Overall, Ambac Financial Group’s financials depict a company facing ongoing headwinds in earnings due to high claims and volatility in investment returns, despite growth in revenue and assets. Investors should watch for improvements in operational efficiency and capital gains to gauge recovery prospects.
08/23/25 01:11 PMAI Generated. May Contain Errors.