Annual Income Statements for CION Investment
This table shows CION Investment's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for CION Investment
This table shows CION Investment'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 |
Net Income / (Loss) Attributable to Common Shareholders |
|
-24 |
59 |
-31 |
29 |
47 |
50 |
6.51 |
21 |
-0.38 |
6.69 |
Consolidated Net Income / (Loss) |
|
-24 |
59 |
-27 |
28 |
47 |
46 |
6.51 |
22 |
-0.38 |
5.39 |
Net Income / (Loss) Continuing Operations |
|
-24 |
59 |
-27 |
29 |
47 |
45 |
6.51 |
21 |
-0.38 |
6.69 |
Total Pre-Tax Income |
|
-24 |
59 |
-27 |
29 |
47 |
45 |
6.51 |
21 |
-0.38 |
6.69 |
Total Revenue |
|
-22 |
151 |
-11 |
74 |
85 |
93 |
-24 |
69 |
38 |
108 |
Net Interest Income / (Expense) |
|
-13 |
208 |
34 |
-20 |
64 |
153 |
-24 |
-19 |
53 |
218 |
Total Interest Income |
|
0.00 |
184 |
54 |
0.05 |
64 |
113 |
0.00 |
5.15 |
53 |
170 |
Total Interest Expense |
|
13 |
-24 |
19 |
20 |
0.00 |
-40 |
24 |
24 |
0.00 |
-48 |
Total Non-Interest Income |
|
-8.76 |
-57 |
-45 |
94 |
21 |
-60 |
0.00 |
88 |
-16 |
-110 |
Total Non-Interest Expense |
|
2.03 |
92 |
16 |
44 |
38 |
48 |
-31 |
48 |
38 |
101 |
Other Operating Expenses |
|
2.03 |
74 |
9.47 |
44 |
31 |
39 |
-31 |
48 |
33 |
85 |
Weighted Average Basic Shares Outstanding |
|
56.82M |
56.56B |
55.11M |
54.79M |
54.56M |
54.69M |
53.96M |
53.60M |
53.44M |
53.56M |
Weighted Average Diluted Shares Outstanding |
|
56.82M |
56.56B |
55.11M |
54.79M |
54.56M |
54.69M |
53.96M |
53.60M |
53.44M |
53.56M |
Weighted Average Basic & Diluted Shares Outstanding |
|
55.43M |
55.02M |
54.80M |
54.58M |
54.30M |
53.84M |
53.59M |
53.45M |
53.29M |
53.03M |
Annual Cash Flow Statements for CION Investment
This table details how cash moves in and out of CION Investment'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 |
-16 |
79 |
-74 |
-0.75 |
Net Cash From Operating Activities |
-49 |
35 |
-97 |
88 |
Net Cash From Continuing Operating Activities |
-49 |
35 |
-97 |
88 |
Net Income / (Loss) Continuing Operations |
119 |
50 |
95 |
34 |
Consolidated Net Income / (Loss) |
119 |
50 |
95 |
34 |
Depreciation Expense |
-44 |
5.31 |
-22 |
34 |
Amortization Expense |
-8.94 |
-7.86 |
-9.43 |
-11 |
Non-Cash Adjustments to Reconcile Net Income |
-115 |
-79 |
-50 |
6.18 |
Changes in Operating Assets and Liabilities, net |
-0.80 |
67 |
-111 |
26 |
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 |
33 |
44 |
23 |
-89 |
Net Cash From Continuing Financing Activities |
33 |
44 |
23 |
-89 |
Issuance of Debt |
276 |
128 |
237 |
303 |
Repayment of Debt |
-176 |
-1.73 |
-111 |
-291 |
Repurchase of Common Equity |
-10 |
-15 |
-12 |
-11 |
Payment of Dividends |
-56 |
-67 |
-92 |
-89 |
Cash Interest Paid |
27 |
43 |
79 |
93 |
Quarterly Cash Flow Statements for CION Investment
This table details how cash moves in and out of CION Investment'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 |
Net Change in Cash & Equivalents |
|
1.12 |
39 |
13 |
-85 |
-4.71 |
1.61 |
40 |
-39 |
20 |
-22 |
Net Cash From Operating Activities |
|
15 |
65 |
0.31 |
-36 |
-6.86 |
-55 |
96 |
-17 |
52 |
-43 |
Net Cash From Continuing Operating Activities |
|
15 |
65 |
0.31 |
-36 |
-6.86 |
-55 |
96 |
-17 |
52 |
-43 |
Net Income / (Loss) Continuing Operations |
|
34 |
9.54 |
-31 |
28 |
47 |
51 |
6.45 |
22 |
-0.38 |
5.46 |
Consolidated Net Income / (Loss) |
|
34 |
9.54 |
-31 |
28 |
47 |
51 |
6.45 |
22 |
-0.38 |
5.46 |
Depreciation Expense |
|
-26 |
-1.35 |
56 |
-23 |
-26 |
-30 |
16 |
-20 |
26 |
11 |
Amortization Expense |
|
-3.36 |
-1.03 |
-3.45 |
-1.60 |
-2.92 |
-1.46 |
-10 |
-0.38 |
-0.54 |
0.15 |
Non-Cash Adjustments to Reconcile Net Income |
|
23 |
50 |
-14 |
53 |
-8.67 |
-80 |
79 |
-44 |
47 |
-77 |
Changes in Operating Assets and Liabilities, net |
|
-12 |
7.47 |
-7.31 |
-92 |
-17 |
5.33 |
4.41 |
25 |
-20 |
17 |
Net Cash From Financing Activities |
|
-14 |
-26 |
13 |
-49 |
2.15 |
56 |
-56 |
-22 |
-32 |
21 |
Net Cash From Continuing Financing Activities |
|
-14 |
-26 |
13 |
-49 |
2.15 |
56 |
-56 |
-22 |
-32 |
21 |
Issuance of Debt |
|
10 |
- |
81 |
- |
23 |
134 |
0.00 |
- |
130 |
173 |
Repayment of Debt |
|
- |
- |
-31 |
-27 |
- |
-54 |
-23 |
- |
-138 |
-130 |
Repurchase of Common Equity |
|
-6.71 |
-8.73 |
-3.59 |
-3.23 |
-1.80 |
-2.90 |
-4.67 |
-2.67 |
-2.00 |
-2.00 |
Payment of Dividends |
|
-18 |
-17 |
-34 |
-19 |
-19 |
-21 |
-29 |
-19 |
-22 |
-19 |
Cash Interest Paid |
|
13 |
13 |
19 |
18 |
22 |
20 |
25 |
21 |
25 |
22 |
Annual Balance Sheets for CION Investment
This table presents CION Investment'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 |
1,783 |
1,872 |
2,002 |
1,946 |
Cash and Due from Banks |
3.77 |
83 |
8.42 |
7.67 |
Trading Account Securities |
- |
- |
1,954 |
1,895 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
0.00 |
Other Assets |
33 |
1,790 |
39 |
49 |
Total Liabilities & Shareholders' Equity |
1,783 |
1,872 |
2,002 |
1,946 |
Total Liabilities |
852 |
989 |
1,122 |
1,125 |
Accrued Interest Payable |
4.34 |
7.82 |
10 |
8.24 |
Long-Term Debt |
822 |
951 |
1,082 |
1,099 |
Other Long-Term Liabilities |
25 |
30 |
30 |
17 |
Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
931 |
884 |
880 |
821 |
Total Preferred & Common Equity |
931 |
884 |
880 |
821 |
Total Common Equity |
931 |
884 |
880 |
821 |
Common Stock |
1,060 |
1,045 |
1,033 |
1,022 |
Retained Earnings |
-130 |
-161 |
-154 |
-201 |
Quarterly Balance Sheets for CION Investment
This table presents CION Investment's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Total Assets |
|
1,886 |
1,854 |
1,835 |
1,896 |
1,968 |
1,960 |
1,916 |
Cash and Due from Banks |
|
44 |
96 |
12 |
6.81 |
48 |
9.80 |
30 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Assets |
|
45 |
46 |
1,823 |
1,890 |
1,920 |
1,962 |
1,886 |
Total Liabilities & Shareholders' Equity |
|
1,886 |
1,854 |
1,835 |
1,896 |
1,968 |
1,960 |
1,916 |
Total Liabilities |
|
971 |
1,024 |
998 |
1,036 |
1,105 |
1,100 |
1,076 |
Accrued Interest Payable |
|
5.14 |
7.01 |
8.18 |
7.24 |
8.56 |
9.61 |
7.20 |
Long-Term Debt |
|
950 |
1,002 |
977 |
1,000 |
1,060 |
1,062 |
1,055 |
Other Long-Term Liabilities |
|
15 |
15 |
13 |
28 |
36 |
28 |
14 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
915 |
830 |
836 |
861 |
863 |
861 |
839 |
Total Preferred & Common Equity |
|
915 |
830 |
836 |
861 |
863 |
861 |
839 |
Total Common Equity |
|
915 |
830 |
836 |
861 |
863 |
861 |
839 |
Common Stock |
|
1,053 |
1,041 |
1,038 |
1,036 |
1,028 |
1,026 |
1,024 |
Retained Earnings |
|
-138 |
-211 |
-201 |
-175 |
-165 |
-165 |
-185 |
Annual Metrics And Ratios for CION Investment
This table displays calculated financial ratios and metrics derived from CION Investment's official financial filings.
Metric |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
- |
- |
- |
- |
Revenue Growth |
47.69% |
593.09% |
53.86% |
-21.06% |
EBITDA Growth |
78.79% |
343.88% |
33.74% |
-11.46% |
EBIT Growth |
131.85% |
51.78% |
90.08% |
-64.43% |
NOPAT Growth |
145.50% |
51.78% |
90.08% |
-64.43% |
Net Income Growth |
399.74% |
51.78% |
90.08% |
-64.43% |
EPS Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
-124.78% |
171.63% |
-375.39% |
190.78% |
Free Cash Flow Firm Growth |
0.00% |
98.14% |
2.93% |
342.53% |
Invested Capital Growth |
0.00% |
4.68% |
6.88% |
-2.10% |
Revenue Q/Q Growth |
0.00% |
0.00% |
160.62% |
226.01% |
EBITDA Q/Q Growth |
0.00% |
0.00% |
-27.22% |
283.19% |
EBIT Q/Q Growth |
0.00% |
0.00% |
5.37% |
406.81% |
NOPAT Q/Q Growth |
0.00% |
0.00% |
5.37% |
538.29% |
Net Income Q/Q Growth |
0.00% |
0.00% |
6.15% |
508.16% |
EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
0.00% |
232.69% |
-533.61% |
14.51% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
283.91% |
Invested Capital Q/Q Growth |
0.00% |
0.00% |
5.39% |
1.37% |
Profitability Metrics |
- |
- |
- |
- |
EBITDA Margin |
0.00% |
30.35% |
26.38% |
29.59% |
EBIT Margin |
0.00% |
31.97% |
39.50% |
17.80% |
Profit (Net Income) Margin |
0.00% |
31.97% |
39.50% |
17.80% |
Tax Burden Percent |
100.00% |
100.00% |
100.00% |
100.00% |
Interest Burden Percent |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
0.00% |
2.80% |
5.02% |
1.75% |
ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
2.80% |
5.02% |
1.75% |
Return on Net Nonoperating Assets (RNNOA) |
0.00% |
2.73% |
5.79% |
2.24% |
Return on Equity (ROE) |
3.55% |
5.53% |
10.81% |
3.99% |
Cash Return on Invested Capital (CROIC) |
-196.23% |
-1.78% |
-1.63% |
3.87% |
Operating Return on Assets (OROA) |
0.00% |
2.74% |
4.92% |
1.72% |
Return on Assets (ROA) |
0.00% |
2.74% |
4.92% |
1.72% |
Return on Common Equity (ROCE) |
3.55% |
5.53% |
10.81% |
3.99% |
Return on Equity Simple (ROE_SIMPLE) |
3.55% |
5.67% |
10.84% |
4.13% |
Net Operating Profit after Tax (NOPAT) |
33 |
50 |
95 |
34 |
NOPAT Margin |
0.00% |
31.97% |
39.50% |
17.80% |
Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
0.00% |
68.03% |
60.50% |
82.20% |
Earnings before Interest and Taxes (EBIT) |
33 |
50 |
95 |
34 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-20 |
48 |
64 |
56 |
Valuation Ratios |
- |
- |
- |
- |
Price to Book Value (P/BV) |
0.00 |
0.46 |
0.61 |
0.00 |
Price to Tangible Book Value (P/TBV) |
0.00 |
0.46 |
0.61 |
0.00 |
Price to Revenue (P/Rev) |
0.00 |
2.59 |
2.23 |
0.00 |
Price to Earnings (P/E) |
0.00 |
8.10 |
5.66 |
0.00 |
Dividend Yield |
4.69% |
19.78% |
16.22% |
13.33% |
Earnings Yield |
0.00% |
12.34% |
17.68% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.69 |
0.82 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
0.00 |
8.13 |
6.68 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
26.78 |
25.33 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
25.43 |
16.92 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
25.43 |
16.92 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
36.14 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
- |
- |
- |
- |
Debt to Equity |
0.88 |
1.08 |
1.23 |
1.34 |
Long-Term Debt to Equity |
0.88 |
1.08 |
1.23 |
1.34 |
Financial Leverage |
0.88 |
0.98 |
1.15 |
1.28 |
Leverage Ratio |
1.92 |
2.01 |
2.20 |
2.32 |
Compound Leverage Factor |
1.92 |
2.01 |
2.20 |
2.32 |
Debt to Total Capital |
46.92% |
51.84% |
55.15% |
57.25% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
46.92% |
51.84% |
55.15% |
57.25% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
53.08% |
48.16% |
44.85% |
42.75% |
Debt to EBITDA |
-42.13 |
19.99 |
16.99 |
19.50 |
Net Debt to EBITDA |
-41.94 |
18.25 |
16.86 |
19.36 |
Long-Term Debt to EBITDA |
-42.13 |
19.99 |
16.99 |
19.50 |
Debt to NOPAT |
24.89 |
18.97 |
11.35 |
32.42 |
Net Debt to NOPAT |
24.78 |
17.32 |
11.26 |
32.20 |
Long-Term Debt to NOPAT |
24.89 |
18.97 |
11.35 |
32.42 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
- |
Cash Flow Metrics |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-1,720 |
-32 |
-31 |
75 |
Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
-54.07 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
-1.55 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
-1.55 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
- |
- |
- |
- |
Asset Turnover |
0.00 |
0.09 |
0.12 |
0.10 |
Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
- |
- |
- |
- |
Invested Capital |
1,753 |
1,835 |
1,961 |
1,920 |
Invested Capital Turnover |
0.00 |
0.09 |
0.13 |
0.10 |
Increase / (Decrease) in Invested Capital |
1,753 |
82 |
126 |
-41 |
Enterprise Value (EV) |
0.00 |
1,275 |
1,612 |
0.00 |
Market Capitalization |
0.00 |
406 |
539 |
0.00 |
Book Value per Share |
$0.02 |
$15.94 |
$16.20 |
$15.40 |
Tangible Book Value per Share |
$0.02 |
$15.94 |
$16.20 |
$15.40 |
Total Capital |
1,753 |
1,835 |
1,961 |
1,920 |
Total Debt |
822 |
951 |
1,082 |
1,099 |
Total Long-Term Debt |
822 |
951 |
1,082 |
1,099 |
Net Debt |
819 |
869 |
1,073 |
1,092 |
Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
822 |
951 |
1,082 |
1,099 |
Total Depreciation and Amortization (D&A) |
-53 |
-2.54 |
-32 |
22 |
Earnings Adjustments |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
56.56B |
54.69M |
53.56M |
Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
56.56B |
54.69M |
53.56M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
55.02M |
53.84M |
53.03M |
Normalized Net Operating Profit after Tax (NOPAT) |
23 |
35 |
67 |
24 |
Normalized NOPAT Margin |
0.00% |
22.38% |
27.65% |
12.46% |
Pre Tax Income Margin |
0.00% |
31.97% |
39.50% |
17.80% |
Debt Service Ratios |
- |
- |
- |
- |
EBIT to Interest Expense |
1.04 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
1.04 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
1.04 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
1.04 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
- |
- |
- |
- |
Dividend Payout Ratio |
169.63% |
132.91% |
96.48% |
263.94% |
Augmented Payout Ratio |
201.31% |
163.70% |
108.57% |
297.41% |
Quarterly Metrics And Ratios for CION Investment
This table displays calculated financial ratios and metrics derived from CION Investment'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 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-209.98% |
0.00% |
-155.34% |
738.34% |
482.47% |
-38.27% |
-126.87% |
-6.25% |
-55.74% |
15.86% |
EBITDA Growth |
|
-312.69% |
0.00% |
43.57% |
-83.43% |
135.60% |
-75.16% |
-52.62% |
-76.68% |
32.06% |
27.57% |
EBIT Growth |
|
-196.96% |
0.00% |
-405.71% |
313.54% |
295.71% |
-23.21% |
124.56% |
-28.15% |
-100.80% |
-85.14% |
NOPAT Growth |
|
-167.87% |
0.00% |
-313.99% |
313.54% |
379.58% |
-23.21% |
135.08% |
-28.15% |
-100.56% |
-85.14% |
Net Income Growth |
|
-196.96% |
0.00% |
-436.16% |
293.15% |
295.71% |
-21.80% |
124.56% |
-19.77% |
-100.80% |
-88.40% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
0.00% |
2,002.75% |
102.11% |
-18.09% |
-144.43% |
-184.06% |
31,183.44% |
53.53% |
858.29% |
20.46% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
102.76% |
0.00% |
95.45% |
95.05% |
-164.37% |
158.99% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-0.24% |
6.88% |
4.95% |
6.03% |
1.78% |
-2.10% |
Revenue Q/Q Growth |
|
-352.41% |
778.83% |
80.72% |
789.26% |
15.16% |
9.57% |
61.63% |
384.82% |
-45.63% |
186.82% |
EBITDA Q/Q Growth |
|
-303.37% |
205.72% |
-30.09% |
-83.59% |
336.98% |
-26.24% |
-56.06% |
-91.92% |
2,374.48% |
-28.74% |
EBIT Q/Q Growth |
|
-441.89% |
341.71% |
-166.03% |
210.64% |
61.80% |
-5.17% |
-89.06% |
223.73% |
-101.80% |
1,864.64% |
NOPAT Q/Q Growth |
|
-339.32% |
445.30% |
-146.22% |
258.05% |
61.80% |
-5.17% |
-89.06% |
223.73% |
-101.26% |
2,620.92% |
Net Income Q/Q Growth |
|
-441.89% |
344.95% |
-164.77% |
205.18% |
70.19% |
-2.12% |
-92.77% |
243.64% |
-101.69% |
1,522.43% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
150.63% |
320.85% |
-99.53% |
-11,788.31% |
80.95% |
-696.30% |
276.46% |
-117.36% |
410.81% |
-183.52% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
100.00% |
0.00% |
3.65% |
102.91% |
-256.64% |
-26.22% |
-4.79% |
62.19% |
243.56% |
Invested Capital Q/Q Growth |
|
0.00% |
-1.63% |
-0.12% |
-1.07% |
2.64% |
5.39% |
-1.92% |
-0.05% |
-1.48% |
1.37% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
0.00% |
37.28% |
0.00% |
5.87% |
22.28% |
15.00% |
0.00% |
1.46% |
66.48% |
16.52% |
EBIT Margin |
|
0.00% |
38.85% |
0.00% |
39.74% |
55.84% |
48.33% |
0.00% |
30.46% |
-1.01% |
6.20% |
Profit (Net Income) Margin |
|
0.00% |
39.37% |
0.00% |
37.78% |
55.84% |
49.88% |
0.00% |
32.33% |
-1.01% |
5.00% |
Tax Burden Percent |
|
100.00% |
101.34% |
100.00% |
95.07% |
100.00% |
103.21% |
100.00% |
106.15% |
100.00% |
80.61% |
Interest Burden Percent |
|
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% |
Return on Invested Capital (ROIC) |
|
0.00% |
3.32% |
0.00% |
0.00% |
2.77% |
6.14% |
0.00% |
0.00% |
0.00% |
0.61% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
3.40% |
0.00% |
0.00% |
2.77% |
6.29% |
0.00% |
0.00% |
0.00% |
0.49% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
3.66% |
0.00% |
0.00% |
3.05% |
7.25% |
0.00% |
0.00% |
0.00% |
0.63% |
Return on Equity (ROE) |
|
0.00% |
6.99% |
-0.33% |
2.16% |
5.82% |
13.39% |
5.32% |
4.66% |
-0.98% |
1.24% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-1.74% |
0.00% |
0.00% |
0.00% |
-1.63% |
-2.44% |
-3.89% |
-2.18% |
3.87% |
Operating Return on Assets (OROA) |
|
0.00% |
3.33% |
0.00% |
0.00% |
2.73% |
6.02% |
0.00% |
0.00% |
0.00% |
0.60% |
Return on Assets (ROA) |
|
0.00% |
3.38% |
0.00% |
0.00% |
2.73% |
6.21% |
0.00% |
0.00% |
0.00% |
0.48% |
Return on Common Equity (ROCE) |
|
0.00% |
6.99% |
-0.33% |
2.16% |
5.82% |
13.39% |
5.32% |
4.66% |
-0.98% |
1.24% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
-0.33% |
2.16% |
10.43% |
0.00% |
5.22% |
4.59% |
-0.99% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
-17 |
59 |
-19 |
29 |
47 |
45 |
6.51 |
21 |
-0.27 |
6.69 |
NOPAT Margin |
|
0.00% |
38.85% |
0.00% |
39.74% |
55.84% |
48.33% |
0.00% |
30.46% |
-0.71% |
6.20% |
Net Nonoperating Expense Percent (NNEP) |
|
1.53% |
-0.08% |
1.59% |
0.30% |
0.00% |
-0.14% |
0.00% |
-0.13% |
0.01% |
0.12% |
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% |
Operating Expenses to Revenue |
|
0.00% |
61.15% |
0.00% |
60.26% |
44.16% |
51.67% |
0.00% |
69.54% |
101.01% |
93.80% |
Earnings before Interest and Taxes (EBIT) |
|
-24 |
59 |
-27 |
29 |
47 |
45 |
6.51 |
21 |
-0.38 |
6.69 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-53 |
56 |
26 |
4.34 |
19 |
14 |
13 |
1.01 |
25 |
18 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.46 |
0.56 |
0.59 |
0.58 |
0.61 |
0.69 |
0.75 |
0.76 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.46 |
0.56 |
0.59 |
0.58 |
0.61 |
0.69 |
0.75 |
0.76 |
0.00 |
Price to Revenue (P/Rev) |
|
0.00 |
2.59 |
0.00 |
0.00 |
5.40 |
2.23 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
0.00 |
8.10 |
0.00 |
34.48 |
5.81 |
5.66 |
11.94 |
15.72 |
0.00 |
0.00 |
Dividend Yield |
|
19.35% |
19.78% |
17.80% |
17.57% |
18.02% |
16.22% |
14.64% |
13.86% |
14.29% |
13.33% |
Earnings Yield |
|
0.00% |
12.34% |
0.00% |
2.90% |
17.20% |
17.68% |
8.37% |
6.36% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.69 |
0.75 |
0.80 |
0.80 |
0.82 |
0.83 |
0.89 |
0.88 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
8.13 |
0.00 |
0.00 |
16.13 |
6.68 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
26.78 |
36.96 |
94.97 |
17.07 |
25.33 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
25.43 |
0.00 |
77.69 |
16.51 |
16.92 |
35.60 |
46.23 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
25.43 |
0.00 |
77.69 |
16.51 |
16.92 |
35.60 |
46.23 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
36.14 |
27.35 |
32.55 |
66.64 |
0.00 |
0.00 |
93.66 |
21.57 |
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 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.04 |
1.08 |
1.21 |
1.17 |
1.16 |
1.23 |
1.23 |
1.23 |
1.26 |
1.34 |
Long-Term Debt to Equity |
|
1.04 |
1.08 |
1.21 |
1.17 |
1.16 |
1.23 |
1.23 |
1.23 |
1.26 |
1.34 |
Financial Leverage |
|
1.04 |
1.08 |
1.21 |
1.17 |
1.10 |
1.15 |
1.22 |
1.20 |
1.21 |
1.28 |
Leverage Ratio |
|
2.06 |
2.01 |
2.23 |
2.19 |
2.13 |
2.20 |
2.26 |
2.24 |
2.24 |
2.32 |
Compound Leverage Factor |
|
2.06 |
2.01 |
2.23 |
2.19 |
2.13 |
2.20 |
2.26 |
2.24 |
2.24 |
2.32 |
Debt to Total Capital |
|
50.95% |
51.84% |
54.69% |
53.87% |
53.75% |
55.15% |
55.13% |
55.23% |
55.69% |
57.25% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
50.95% |
51.84% |
54.69% |
53.87% |
53.75% |
55.15% |
55.13% |
55.23% |
55.69% |
57.25% |
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% |
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% |
Common Equity to Total Capital |
|
49.05% |
48.16% |
45.31% |
46.13% |
46.25% |
44.85% |
44.87% |
44.78% |
44.31% |
42.75% |
Debt to EBITDA |
|
0.00 |
19.99 |
26.98 |
63.76 |
11.43 |
16.99 |
-31.64 |
-28.82 |
-34.28 |
19.50 |
Net Debt to EBITDA |
|
0.00 |
18.25 |
24.40 |
63.01 |
11.36 |
16.86 |
-30.19 |
-28.55 |
-33.32 |
19.36 |
Long-Term Debt to EBITDA |
|
0.00 |
19.99 |
26.98 |
63.76 |
11.43 |
16.99 |
-31.64 |
-28.82 |
-34.28 |
19.50 |
Debt to NOPAT |
|
0.00 |
18.97 |
-406.82 |
52.16 |
11.06 |
11.35 |
23.53 |
28.85 |
-136.38 |
32.42 |
Net Debt to NOPAT |
|
0.00 |
17.32 |
-367.85 |
51.54 |
10.98 |
11.26 |
22.46 |
28.58 |
-132.53 |
32.20 |
Long-Term Debt to NOPAT |
|
0.00 |
18.97 |
-406.82 |
52.16 |
11.06 |
11.35 |
23.53 |
28.85 |
-136.38 |
32.42 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-1,882 |
0.00 |
-1,851 |
-1,784 |
52 |
-81 |
-84 |
-88 |
-33 |
48 |
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% |
Free Cash Flow to Firm to Interest Expense |
|
-139.76 |
0.00 |
-95.88 |
-87.15 |
0.00 |
0.00 |
-3.47 |
-3.72 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
1.15 |
0.00 |
0.02 |
-1.76 |
0.00 |
0.00 |
3.96 |
-0.70 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
1.15 |
0.00 |
0.02 |
-1.76 |
0.00 |
0.00 |
3.96 |
-0.70 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.09 |
0.00 |
0.00 |
0.05 |
0.12 |
0.00 |
0.00 |
0.00 |
0.10 |
Fixed Asset Turnover |
|
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 |
|
1,865 |
1,835 |
1,833 |
1,813 |
1,861 |
1,961 |
1,924 |
1,923 |
1,894 |
1,920 |
Invested Capital Turnover |
|
0.00 |
0.09 |
0.00 |
0.00 |
0.05 |
0.13 |
0.00 |
0.00 |
0.00 |
0.10 |
Increase / (Decrease) in Invested Capital |
|
1,865 |
0.00 |
1,833 |
1,813 |
-4.42 |
126 |
91 |
109 |
33 |
-41 |
Enterprise Value (EV) |
|
0.00 |
1,275 |
1,373 |
1,455 |
1,493 |
1,612 |
1,604 |
1,701 |
1,661 |
0.00 |
Market Capitalization |
|
0.00 |
406 |
467 |
490 |
500 |
539 |
592 |
650 |
636 |
0.00 |
Book Value per Share |
|
$16.10 |
$15.94 |
$15.09 |
$15.26 |
$15.77 |
$16.20 |
$16.03 |
$16.06 |
$15.70 |
$15.40 |
Tangible Book Value per Share |
|
$16.10 |
$15.94 |
$15.09 |
$15.26 |
$15.77 |
$16.20 |
$16.03 |
$16.06 |
$15.70 |
$15.40 |
Total Capital |
|
1,865 |
1,835 |
1,833 |
1,813 |
1,861 |
1,961 |
1,924 |
1,923 |
1,894 |
1,920 |
Total Debt |
|
950 |
951 |
1,002 |
977 |
1,000 |
1,082 |
1,060 |
1,062 |
1,055 |
1,099 |
Total Long-Term Debt |
|
950 |
951 |
1,002 |
977 |
1,000 |
1,082 |
1,060 |
1,062 |
1,055 |
1,099 |
Net Debt |
|
907 |
869 |
906 |
965 |
993 |
1,073 |
1,012 |
1,052 |
1,025 |
1,092 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
7.28 |
-0.79 |
7.96 |
1.45 |
0.00 |
-1.45 |
0.00 |
-1.30 |
0.11 |
1.30 |
Net Nonoperating Obligations (NNO) |
|
950 |
951 |
1,002 |
977 |
1,000 |
1,082 |
1,060 |
1,062 |
1,055 |
1,099 |
Total Depreciation and Amortization (D&A) |
|
-29 |
-2.38 |
53 |
-25 |
-29 |
-31 |
6.00 |
-20 |
25 |
11 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
56.82B |
56.56B |
55.11M |
54.79M |
54.56M |
54.69M |
53.96M |
53.60M |
53.44M |
53.56M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
56.82B |
56.56B |
55.11M |
54.79M |
54.56M |
54.69M |
53.96M |
53.60M |
53.44M |
53.56M |
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 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
55.43M |
55.02M |
54.80M |
54.58M |
54.30M |
53.84M |
53.59M |
53.45M |
53.29M |
53.03M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-17 |
41 |
-19 |
21 |
33 |
32 |
4.56 |
15 |
-0.27 |
4.68 |
Normalized NOPAT Margin |
|
0.00% |
27.20% |
0.00% |
27.82% |
39.08% |
33.83% |
0.00% |
21.32% |
-0.71% |
4.34% |
Pre Tax Income Margin |
|
0.00% |
38.85% |
0.00% |
39.74% |
55.84% |
48.33% |
0.00% |
30.46% |
-1.01% |
6.20% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-1.80 |
0.00 |
-1.37 |
1.43 |
0.00 |
0.00 |
0.27 |
0.89 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
-1.26 |
0.00 |
-0.96 |
1.43 |
0.00 |
0.00 |
0.27 |
0.89 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
-1.80 |
0.00 |
-1.37 |
1.43 |
0.00 |
0.00 |
0.27 |
0.89 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
-1.26 |
0.00 |
-0.96 |
1.43 |
0.00 |
0.00 |
0.27 |
0.89 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
132.91% |
-3,083.91% |
481.48% |
97.92% |
96.48% |
194.09% |
222.85% |
-1,101.46% |
263.94% |
Augmented Payout Ratio |
|
0.00% |
163.70% |
-3,780.18% |
604.71% |
117.24% |
108.57% |
222.04% |
253.30% |
-1,248.86% |
297.41% |
Key Financial Trends
CION Investment (NYSE: CION) has shown notable financial fluctuations over the past four years, with several key trends evident from its quarterly financial statements through Q4 2024.
- Consistent Net Interest Income Growth: CION’s net interest income generally showed strong positive values, peaking at $217.8 million in Q4 2024, a sign of its core lending and investment income strength despite some quarterly fluctuations.
- Recovery in Net Income: The company recorded a positive net income of approximately $6.7 million in Q4 2024, improving from losses in some prior quarters (e.g., Q3 2024 showed a small loss), indicating improved profitability trends.
- Stable Common Equity Base: Total common equity has remained relatively stable around $830-$860 million over the recent quarters, supporting the company’s capital structure and indicating solid equity backing.
- Regular Dividend Payments: Consistent quarterly cash dividends per share have been maintained, fluctuating moderately around $0.31 to $0.41 per share, reflecting steady returns to shareholders.
- Improved Operating Cash Flow in Early 2024: Q1 and Q3 2024 saw positive net cash from continuing operating activities ($96 million and $52 million respectively), showing improved core cash generation capabilities.
- Volatile Non-Interest Income: The company experienced large swings in non-interest income, including significant net realized & unrealized losses in recent quarters (e.g., -$109.9 million in Q4 2024), which affected overall revenue volatility.
- Significant Non-Cash Adjustments: Substantial non-cash adjustments to reconcile net income influenced cash flows, with large negative adjustments in some quarters (e.g., -$76.9 million in Q4 2024), indicating accounting or impairment charges rather than cash movements.
- Fluctuating Debt Issuance and Repayments: CION has actively managed its debt with large issuances and repayments across quarters, such as $172.5 million issued and $130 million repaid in Q4 2024, pointing to dynamic capital management.
- Variable Total Assets: Total assets have increased moderately, from about $1.83 billion in Q2 2023 to approximately $1.92 billion by Q3 2024, indicating measured growth or asset management activity.
- High and Increasing Interest Expense in Some Quarters: CION faced high interest expenses in certain quarters, such as nearly $48.1 million in Q4 2024, which puts pressure on net interest margins and profitability.
- Frequent Net Losses: Several quarterly results showed losses, including a net loss of $379,000 in Q3 2024 and a much larger loss of $31 million in Q1 2023, reflecting inconsistency in earnings quality.
- Negative Operating Cash Flow Most Recent Quarter: In Q4 2024, net cash from operating activities was negative ($43.4 million), suggesting challenges in converting earnings to operational cash.
- Decreasing Retained Earnings: Retained earnings remain deeply negative, exemplified by approximately -$185 million by Q3 2024, indicating accumulated losses or dividend payments exceeding net income over time.
- Continued Repurchase of Shares: The company repurchased common equity regularly, such as $2 million in Q4 2024, potentially exerting pressure on cash reserves during periods of negative cash flow.
Summary: CION Investment exhibits a pattern of solid core interest income supporting profitability, despite significant volatility from non-interest income and non-cash adjustments. While equity remains stable and dividend distributions consistent, challenges persist with fluctuating net income, occasional losses, and negative cash flows in the latest quarter. Investors should consider the risks tied to volatile revenue components and operating cash challenges, balanced against steady interest income and equity base.
08/02/25 07:04 AMAI Generated. May Contain Errors.