Free Trial

WideOpenWest (WOW) Financials

WideOpenWest logo
$4.46 +0.24 (+5.56%)
Closing price 04/17/2025 03:58 PM Eastern
Extended Trading
$4.47 +0.01 (+0.22%)
As of 04/17/2025 04:05 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for WideOpenWest

Annual Income Statements for WideOpenWest

This table shows WideOpenWest's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024
Net Income / (Loss) Attributable to Common Shareholders
-2.50 -288 -59
Consolidated Net Income / (Loss)
-2.50 -288 -59
Net Income / (Loss) Continuing Operations
-2.50 -288 -59
Total Pre-Tax Income
-23 -384 -82
Total Operating Income
-0.70 -315 6.50
Total Gross Profit
378 687 631
Total Revenue
705 687 631
Operating Revenue
705 687 631
Total Cost of Revenue
327 0.00 0.00
Total Operating Expenses
379 1,002 624
Selling, General & Admin Expense
165 200 155
Depreciation Expense
178 194 213
Other Operating Expenses / (Income)
- 301 257
Impairment Charge
35 307 0.00
Total Other Income / (Expense), net
-22 -69 -89
Interest Expense
39 71 90
Other Income / (Expense), net
17 2.30 1.00
Income Tax Expense
-20 -96 -23
Basic Earnings per Share
($0.03) ($3.53) ($0.72)
Weighted Average Basic Shares Outstanding
83.93M 81.60M 81.86M
Diluted Earnings per Share
($0.03) ($3.53) ($0.72)
Weighted Average Diluted Shares Outstanding
83.93M 81.60M 81.86M
Weighted Average Basic & Diluted Shares Outstanding
86.06M 83.63M 84.68M

Quarterly Income Statements for WideOpenWest

This table shows WideOpenWest'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
0.50 -13 -38 -102 -105 -44 -15 -11 -22 -11
Consolidated Net Income / (Loss)
0.50 -13 -38 -102 -105 -44 -15 -11 -22 -11
Net Income / (Loss) Continuing Operations
0.50 -13 -38 -102 -105 -44 -15 -11 -22 -11
Total Pre-Tax Income
0.90 -38 -51 -138 -140 -55 -16 -14 -29 -24
Total Operating Income
9.90 -25 -37 -121 -121 -36 5.20 3.70 2.30 -4.70
Total Gross Profit
174 -64 94 173 98 323 94 159 95 283
Total Revenue
174 181 172 173 173 169 162 159 158 153
Operating Revenue
174 181 172 173 173 169 162 159 158 153
Total Cost of Revenue
0.00 244 78 0.00 76 -154 68 0.00 63 -130
Total Operating Expenses
164 -38 131 294 219 358 89 155 93 287
Selling, General & Admin Expense
40 48 86 44 38 34 36 38 38 43
Depreciation Expense
45 45 46 47 49 52 52 53 55 52
Total Other Income / (Expense), net
-9.00 -12 -14 -17 -19 -20 -21 -18 -31 -19
Interest Expense
11 13 15 17 19 20 21 18 32 19
Other Income / (Expense), net
1.50 0.50 1.20 0.80 -0.10 0.40 0.30 0.20 0.40 0.10
Income Tax Expense
0.40 -25 -13 -36 -36 -12 -0.50 -3.10 -6.50 -13
Basic Earnings per Share
$0.01 ($0.16) ($0.46) ($1.25) ($1.29) ($0.53) ($0.18) ($0.13) ($0.27) ($0.14)
Weighted Average Basic Shares Outstanding
84.27M 83.93M 83.03M 81.50M 80.89M 81.60M 81.35M 81.94M 82.05M 81.86M
Diluted Earnings per Share
$0.01 ($0.16) ($0.46) ($1.25) ($1.29) ($0.53) ($0.18) ($0.13) ($0.27) ($0.14)
Weighted Average Diluted Shares Outstanding
86.74M 83.93M 83.03M 81.50M 80.89M 81.60M 81.35M 81.94M 82.05M 81.86M
Weighted Average Basic & Diluted Shares Outstanding
87.66M 86.06M 84.88M 83.69M 83.63M 83.63M 84.57M 84.69M 84.78M 84.68M

Annual Cash Flow Statements for WideOpenWest

This table details how cash moves in and out of WideOpenWest's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024
Net Change in Cash & Equivalents
-162 -7.60 15
Net Cash From Operating Activities
34 135 164
Net Cash From Continuing Operating Activities
34 135 164
Net Income / (Loss) Continuing Operations
-2.50 -288 -59
Consolidated Net Income / (Loss)
-2.50 -288 -59
Depreciation Expense
179 193 210
Amortization Expense
1.70 1.70 2.40
Non-Cash Adjustments To Reconcile Net Income
66 337 27
Changes in Operating Assets and Liabilities, net
-210 -109 -17
Net Cash From Investing Activities
-166 -269 -216
Net Cash From Continuing Investing Activities
-166 -269 -216
Purchase of Property, Plant & Equipment
-167 -269 -216
Other Investing Activities, net
1.40 0.10 0.20
Net Cash From Financing Activities
-30 126 67
Net Cash From Continuing Financing Activities
-30 126 67
Repayment of Debt
-20 -30 -177
Repurchase of Common Equity
-19 -46 -1.50
Issuance of Debt
9.00 202 244
Other Financing Activities, net
0.00 0.00 1.70
Cash Interest Paid
38 68 68
Cash Interest Received
0.00 0.00 -3.30
Cash Income Taxes Paid
148 11 8.40

Quarterly Cash Flow Statements for WideOpenWest

This table details how cash moves in and out of WideOpenWest'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
-4.60 -14 -9.80 1.80 -0.40 0.80 -4.20 1.50 0.90 17
Net Cash From Operating Activities
39 47 33 8.60 49 45 33 53 46 31
Net Cash From Continuing Operating Activities
39 47 33 8.60 49 45 33 53 46 31
Net Income / (Loss) Continuing Operations
0.50 -13 -38 -102 -105 -44 -15 -11 -22 -11
Consolidated Net Income / (Loss)
0.50 -13 -38 -102 -105 -44 -15 -11 -22 -11
Depreciation Expense
45 45 46 47 49 52 53 53 53 52
Amortization Expense
0.50 0.40 0.40 0.40 0.50 0.40 0.40 0.50 0.40 1.10
Non-Cash Adjustments To Reconcile Net Income
8.40 45 7.90 136 139 54 6.30 3.30 19 -1.80
Changes in Operating Assets and Liabilities, net
-16 -32 17 -73 -35 -18 -11 7.70 -3.40 -9.80
Net Cash From Investing Activities
-38 -53 -60 -64 -65 -81 -73 -51 -40 -52
Net Cash From Continuing Investing Activities
-38 -53 -60 -64 -65 -81 -73 -51 -40 -52
Purchase of Property, Plant & Equipment
-38 -53 -60 -64 -65 -81 -73 -51 -41 -52
Net Cash From Financing Activities
-6.00 -8.30 18 57 15 37 35 -0.90 -4.90 38
Net Cash From Continuing Financing Activities
-6.00 -8.30 18 57 15 37 35 -0.90 -4.90 38
Repayment of Debt
-5.00 -4.90 -4.90 -4.80 -15 -5.10 -5.40 -4.60 -4.90 -162
Issuance of Debt
- 9.00 51 79 30 42 40 4.00 - 200
Cash Interest Paid
9.90 14 15 16 18 19 19 19 22 7.00
Cash Interest Received
- - - - - - - - - -0.40
Cash Income Taxes Paid
1.70 4.80 - - 1.10 - - - 0.80 7.50

Annual Balance Sheets for WideOpenWest

This table presents WideOpenWest's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024
Total Assets
1,717 1,515 1,513
Total Current Assets
121 110 112
Cash & Equivalents
31 23 39
Accounts Receivable
52 48 34
Prepaid Expenses
38 39 39
Plant, Property, & Equipment, net
726 830 831
Total Noncurrent Assets
871 574 570
Noncurrent Note & Lease Receivables
15 20 19
Goodwill
225 225 225
Intangible Assets
586 279 279
Other Noncurrent Operating Assets
44 50 46
Total Liabilities & Shareholders' Equity
1,717 1,515 1,513
Total Liabilities
1,142 1,257 1,304
Total Current Liabilities
165 170 183
Short-Term Debt
18 19 20
Accounts Payable
46 60 42
Accrued Expenses
69 60 73
Current Deferred Revenue
27 25 24
Other Current Liabilities
4.90 4.30 4.60
Other Current Nonoperating Liabilities
0.10 1.60 20
Total Noncurrent Liabilities
978 1,087 1,121
Long-Term Debt
725 916 997
Noncurrent Deferred & Payable Income Tax Liabilities
225 126 91
Other Noncurrent Operating Liabilities
27 46 32
Commitments & Contingencies
0.00 0.00 0.00
Total Equity & Noncontrolling Interests
575 258 209
Total Preferred & Common Equity
575 258 209
Preferred Stock
0.00 0.00 0.00
Total Common Equity
575 258 209
Common Stock
376 393 404
Retained Earnings
308 20 -39
Treasury Stock
-109 -155 -157

Quarterly Balance Sheets for WideOpenWest

This table presents WideOpenWest'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
1,747 1,727 1,621 1,522 1,536 1,524 1,494
Total Current Assets
131 113 120 118 112 106 99
Cash & Equivalents
45 21 23 23 19 21 22
Accounts Receivable
47 48 53 54 46 41 38
Prepaid Expenses
39 43 43 41 47 44 40
Plant, Property, & Equipment, net
710 743 759 787 848 844 824
Total Noncurrent Assets
906 871 743 617 576 574 571
Noncurrent Note & Lease Receivables
16 15 13 18 22 21 20
Goodwill
225 225 225 225 225 225 225
Intangible Assets
622 586 458 326 279 279 279
Other Noncurrent Operating Assets
43 45 46 47 50 49 47
Total Liabilities & Shareholders' Equity
1,747 1,727 1,621 1,522 1,536 1,524 1,494
Total Liabilities
1,154 1,213 1,221 1,223 1,291 1,287 1,278
Total Current Liabilities
153 190 158 169 169 171 171
Short-Term Debt
18 17 17 17 18 18 18
Accounts Payable
43 47 45 52 62 59 46
Accrued Expenses
59 93 63 68 58 62 77
Current Deferred Revenue
27 28 27 27 25 25 25
Other Current Liabilities
5.00 4.90 4.80 4.20 4.40 4.40 4.50
Other Current Nonoperating Liabilities
1.00 0.20 1.20 1.20 1.80 1.80 1.50
Total Noncurrent Liabilities
1,001 1,022 1,063 1,054 1,122 1,116 1,107
Long-Term Debt
718 774 851 872 952 957 955
Noncurrent Deferred & Payable Income Tax Liabilities
249 211 176 139 124 116 103
Other Noncurrent Operating Liabilities
34 37 36 43 46 44 49
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
593 514 400 299 245 237 217
Total Preferred & Common Equity
593 514 400 299 245 237 217
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
593 514 400 299 245 237 217
Common Stock
369 381 386 390 396 399 401
Retained Earnings
321 270 168 64 5.30 -5.50 -28
Treasury Stock
-96 -137 -155 -155 -157 -157 -157

Annual Metrics and Ratios for WideOpenWest

This table displays calculated financial ratios and metrics derived from WideOpenWest's official financial filings.

Metric 2022 2023 2024
Growth Metrics
- - -
Revenue Growth
-2.87% -2.58% -8.13%
EBITDA Growth
-14.13% -159.88% 286.51%
EBIT Growth
11.19% -2,066.67% 102.40%
NOPAT Growth
-114.58% -44,900.00% 102.06%
Net Income Growth
-100.32% -11,408.00% 79.56%
EPS Growth
-100.32% -11,666.67% 79.60%
Operating Cash Flow Growth
-80.57% 299.70% 21.17%
Free Cash Flow Firm Growth
-183.90% 37.65% 69.62%
Invested Capital Growth
14.92% -9.01% 3.10%
Revenue Q/Q Growth
0.31% -1.68% -2.50%
EBITDA Q/Q Growth
-14.50% -3.69% 16.72%
EBIT Q/Q Growth
-68.64% -3.51% 132.47%
NOPAT Q/Q Growth
-102.41% -3.45% 126.64%
Net Income Q/Q Growth
-101.04% -11.99% 35.88%
EPS Q/Q Growth
-101.02% -11.71% 35.14%
Operating Cash Flow Q/Q Growth
143.17% -1.39% -7.77%
Free Cash Flow Firm Q/Q Growth
3.70% -9.94% -59.71%
Invested Capital Q/Q Growth
0.16% 0.36% 3.22%
Profitability Metrics
- - -
Gross Margin
53.61% 100.00% 100.00%
EBITDA Margin
27.93% -17.17% 34.86%
Operating Margin
-0.10% -45.87% 1.03%
EBIT Margin
2.26% -45.54% 1.19%
Profit (Net Income) Margin
-0.35% -41.90% -9.32%
Tax Burden Percent
10.96% 74.96% 71.62%
Interest Burden Percent
-143.40% 122.74% -1,094.67%
Effective Tax Rate
0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
-0.04% -17.94% 0.38%
ROIC Less NNEP Spread (ROIC-NNEP)
-0.36% -26.22% -6.25%
Return on Net Nonoperating Assets (RNNOA)
-0.40% -51.11% -25.56%
Return on Equity (ROE)
-0.44% -69.05% -25.18%
Cash Return on Invested Capital (CROIC)
-13.93% -8.50% -2.67%
Operating Return on Assets (OROA)
0.88% -19.35% 0.50%
Return on Assets (ROA)
-0.14% -17.80% -3.88%
Return on Common Equity (ROCE)
-0.44% -69.05% -25.18%
Return on Equity Simple (ROE_SIMPLE)
-0.43% -111.43% -28.16%
Net Operating Profit after Tax (NOPAT)
-0.49 -221 4.55
NOPAT Margin
-0.07% -32.11% 0.72%
Net Nonoperating Expense Percent (NNEP)
0.32% 8.27% 6.63%
Return On Investment Capital (ROIC_SIMPLE)
-0.04% -18.49% 0.37%
Cost of Revenue to Revenue
46.39% 0.00% 0.00%
SG&A Expenses to Revenue
23.46% 29.18% 24.57%
R&D to Revenue
0.00% 0.00% 0.00%
Operating Expenses to Revenue
53.71% 145.87% 98.97%
Earnings before Interest and Taxes (EBIT)
16 -313 7.50
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
197 -118 220
Valuation Ratios
- - -
Price to Book Value (P/BV)
1.39 1.31 2.01
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00
Price to Revenue (P/Rev)
1.13 0.49 0.67
Price to Earnings (P/E)
0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
1.17 1.07 1.16
Enterprise Value to Revenue (EV/Rev)
2.14 1.82 2.22
Enterprise Value to EBITDA (EV/EBITDA)
7.67 0.00 6.36
Enterprise Value to EBIT (EV/EBIT)
94.99 0.00 186.54
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 307.49
Enterprise Value to Operating Cash Flow (EV/OCF)
44.68 9.25 8.55
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00
Leverage & Solvency
- - -
Debt to Equity
1.29 3.62 4.87
Long-Term Debt to Equity
1.26 3.55 4.78
Financial Leverage
1.10 1.95 4.09
Leverage Ratio
3.16 3.88 6.48
Compound Leverage Factor
-4.54 4.76 -70.96
Debt to Total Capital
56.36% 78.35% 82.97%
Short-Term Debt to Total Capital
1.34% 1.58% 1.63%
Long-Term Debt to Total Capital
55.02% 76.78% 81.34%
Preferred Equity to Total Capital
0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00%
Common Equity to Total Capital
43.64% 21.65% 17.03%
Debt to EBITDA
3.77 -7.93 4.63
Net Debt to EBITDA
3.61 -7.73 4.45
Long-Term Debt to EBITDA
3.68 -7.77 4.54
Debt to NOPAT
-1,515.71 -4.24 223.60
Net Debt to NOPAT
-1,452.45 -4.13 215.08
Long-Term Debt to NOPAT
-1,479.59 -4.15 219.21
Altman Z-Score
1.08 -0.09 0.53
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00%
Liquidity Ratios
- - -
Current Ratio
0.73 0.65 0.61
Quick Ratio
0.50 0.42 0.40
Cash Flow Metrics
- - -
Free Cash Flow to Firm (FCFF)
-168 -105 -32
Operating Cash Flow to CapEx
20.22% 50.24% 75.86%
Free Cash Flow to Firm to Interest Expense
-4.33 -1.47 -0.35
Operating Cash Flow to Interest Expense
0.87 1.90 1.83
Operating Cash Flow Less CapEx to Interest Expense
-3.45 -1.88 -0.58
Efficiency Ratios
- - -
Asset Turnover
0.39 0.42 0.42
Accounts Receivable Turnover
12.79 13.68 15.31
Inventory Turnover
0.00 0.00 0.00
Fixed Asset Turnover
0.97 0.88 0.76
Accounts Payable Turnover
6.78 0.00 0.00
Days Sales Outstanding (DSO)
28.53 26.68 23.84
Days Inventory Outstanding (DIO)
0.00 0.00 0.00
Days Payable Outstanding (DPO)
53.80 0.00 0.00
Cash Conversion Cycle (CCC)
-25.27 26.68 23.84
Capital & Investment Metrics
- - -
Invested Capital
1,287 1,171 1,207
Invested Capital Turnover
0.59 0.56 0.53
Increase / (Decrease) in Invested Capital
167 -116 36
Enterprise Value (EV)
1,510 1,250 1,399
Market Capitalization
799 339 420
Book Value per Share
$6.56 $3.09 $2.46
Tangible Book Value per Share
($2.70) ($2.94) ($3.48)
Total Capital
1,318 1,193 1,226
Total Debt
743 935 1,017
Total Long-Term Debt
725 916 997
Net Debt
712 911 979
Capital Expenditures (CapEx)
167 269 216
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-57 -64 -90
Debt-free Net Working Capital (DFNWC)
-26 -41 -51
Net Working Capital (NWC)
-44 -59 -71
Net Nonoperating Expense (NNE)
2.01 67 63
Net Nonoperating Obligations (NNO)
712 913 998
Total Depreciation and Amortization (D&A)
181 195 212
Debt-free, Cash-free Net Working Capital to Revenue
-8.10% -9.32% -14.30%
Debt-free Net Working Capital to Revenue
-3.70% -5.91% -8.15%
Net Working Capital to Revenue
-6.21% -8.65% -11.32%
Earnings Adjustments
- - -
Adjusted Basic Earnings per Share
($0.03) $0.00 ($0.72)
Adjusted Weighted Average Basic Shares Outstanding
83.93M 0.00 81.86M
Adjusted Diluted Earnings per Share
($0.03) $0.00 ($0.72)
Adjusted Weighted Average Diluted Shares Outstanding
83.93M 0.00 81.86M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
86.06M 0.00 84.68M
Normalized Net Operating Profit after Tax (NOPAT)
24 -5.74 4.55
Normalized NOPAT Margin
3.41% -0.84% 0.72%
Pre Tax Income Margin
-3.23% -55.89% -13.01%
Debt Service Ratios
- - -
EBIT to Interest Expense
0.41 -4.40 0.08
NOPAT to Interest Expense
-0.01 -3.10 0.05
EBIT Less CapEx to Interest Expense
-3.91 -8.18 -2.32
NOPAT Less CapEx to Interest Expense
-4.33 -6.88 -2.36
Payout Ratios
- - -
Dividend Payout Ratio
0.00% 0.00% 0.00%
Augmented Payout Ratio
-776.00% -16.09% -2.55%

Quarterly Metrics and Ratios for WideOpenWest

This table displays calculated financial ratios and metrics derived from WideOpenWest'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
-5.60% 1.23% -1.37% -1.99% -0.35% -6.48% -6.21% -8.00% -8.72% -9.60%
EBITDA Growth
16.36% -61.17% -82.32% -220.13% -226.01% -19.81% 474.51% 177.79% 177.68% 185.29%
EBIT Growth
111.11% -341.18% -376.74% -844.44% -1,163.16% -43.09% 115.41% 103.23% 102.23% 86.93%
NOPAT Growth
124.49% -909.68% -641.82% -1,881.15% -1,641.27% -41.83% 114.09% 103.05% 101.90% 86.80%
Net Income Growth
-99.90% -105.51% -766.67% -2,642.50% -21,000.00% -242.52% 60.53% 89.38% 78.56% 75.63%
EPS Growth
-99.84% -105.71% -757.14% -2,600.00% -13,000.00% -231.25% 60.87% 89.60% 79.07% 73.58%
Operating Cash Flow Growth
-52.91% 171.15% -34.01% 108.51% 26.48% -4.08% 1.84% 520.93% -6.10% -30.87%
Free Cash Flow Firm Growth
-119.94% -193.00% -119.45% -189.42% 117.64% 149.32% 150.85% 202.17% -103.57% -143.47%
Invested Capital Growth
17.83% 14.92% 13.54% -2.30% -9.19% -9.01% -6.80% -4.36% 0.24% 3.10%
Revenue Q/Q Growth
-1.36% 3.91% -4.60% 0.23% 0.29% -2.48% -4.32% -1.67% -0.50% -3.42%
EBITDA Q/Q Growth
-6.87% -62.74% -51.89% -819.61% 2.32% 123.71% 244.71% -2.56% -2.45% -12.93%
EBIT Q/Q Growth
-29.63% -315.79% -45.12% -237.82% -0.50% 70.96% 115.63% -29.09% -30.77% -270.37%
NOPAT Q/Q Growth
15.28% -419.45% -47.01% -229.00% 0.25% 70.60% 114.61% -28.85% -37.84% -304.35%
Net Income Q/Q Growth
-87.50% -2,640.00% -199.21% -167.63% -2.75% 58.37% 65.52% 28.00% -107.41% 52.68%
EPS Q/Q Growth
-80.00% -1,700.00% -187.50% -171.74% -3.20% 58.91% 66.04% 27.78% -107.69% 48.15%
Operating Cash Flow Q/Q Growth
138.48% 19.79% -30.04% -73.62% 472.09% -9.15% -25.73% 60.84% -13.48% -33.12%
Free Cash Flow Firm Q/Q Growth
-403.35% 2.24% 3.05% 68.90% 159.86% 173.27% -0.04% -37.51% -102.09% -3,226.89%
Invested Capital Q/Q Growth
0.71% 0.16% -0.19% -2.96% -6.40% 0.36% 2.24% -0.41% -1.90% 3.22%
Profitability Metrics
- - - - - - - - - -
Gross Margin
100.00% -35.18% 54.65% 100.00% 56.33% 191.05% 58.20% 100.00% 60.38% 185.26%
EBITDA Margin
32.76% 11.75% 5.92% -42.53% -41.42% 10.07% 36.28% 35.96% 35.25% 31.78%
Operating Margin
5.70% -13.91% -21.43% -70.34% -69.96% -21.09% 3.22% 2.33% 1.46% -3.08%
EBIT Margin
6.56% -13.63% -20.73% -69.87% -70.02% -20.85% 3.41% 2.46% 1.71% -3.01%
Profit (Net Income) Margin
0.29% -7.04% -22.07% -58.92% -60.37% -25.77% -9.29% -6.80% -14.18% -6.95%
Tax Burden Percent
55.56% 33.87% 75.10% 73.75% 74.59% 78.80% 96.77% 77.70% 77.51% 44.54%
Interest Burden Percent
7.89% 152.44% 141.74% 114.34% 115.59% 156.82% -281.82% -356.41% -1,070.37% 517.39%
Effective Tax Rate
44.44% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
1.87% -5.70% -8.72% -27.29% -27.90% -8.25% 1.23% 0.89% 0.56% -1.14%
ROIC Less NNEP Spread (ROIC-NNEP)
1.18% -4.93% -10.56% -29.47% -30.43% -10.54% -0.94% -0.60% -2.07% -1.91%
Return on Net Nonoperating Assets (RNNOA)
1.84% -5.42% -12.82% -45.87% -53.21% -20.54% -2.13% -1.70% -7.32% -7.81%
Return on Equity (ROE)
3.71% -11.13% -21.55% -73.16% -81.11% -28.79% -0.90% -0.81% -6.76% -8.96%
Cash Return on Invested Capital (CROIC)
-14.65% -13.93% -15.13% -7.31% -7.75% -8.50% -8.35% -4.03% -1.70% -2.67%
Operating Return on Assets (OROA)
2.39% -5.30% -8.03% -28.90% -29.92% -8.86% 1.41% 1.03% 0.73% -1.26%
Return on Assets (ROA)
0.10% -2.74% -8.55% -24.37% -25.80% -10.95% -3.85% -2.86% -6.08% -2.90%
Return on Common Equity (ROCE)
3.71% -11.13% -21.55% -73.16% -81.11% -28.79% -0.90% -0.81% -6.76% -8.96%
Return on Equity Simple (ROE_SIMPLE)
40.61% 0.00% -8.98% -37.96% -85.92% 0.00% -108.22% -73.46% -42.34% 0.00%
Net Operating Profit after Tax (NOPAT)
5.50 -18 -26 -85 -85 -25 3.64 2.59 1.61 -3.29
NOPAT Margin
3.17% -9.73% -15.00% -49.24% -48.97% -14.76% 2.25% 1.63% 1.02% -2.16%
Net Nonoperating Expense Percent (NNEP)
0.69% -0.77% 1.84% 2.18% 2.53% 2.29% 2.16% 1.49% 2.64% 0.77%
Return On Investment Capital (ROIC_SIMPLE)
- -1.33% - - - -2.09% - - - -0.27%
Cost of Revenue to Revenue
0.00% 135.18% 45.35% 0.00% 43.67% -91.05% 41.80% 0.00% 39.62% -85.26%
SG&A Expenses to Revenue
22.86% 26.65% 49.65% 25.26% 21.66% 20.02% 22.54% 23.80% 23.99% 28.11%
R&D 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
94.30% -21.27% 76.07% 170.34% 126.29% 212.14% 54.98% 97.67% 58.92% 188.34%
Earnings before Interest and Taxes (EBIT)
11 -25 -36 -121 -121 -35 5.50 3.90 2.70 -4.60
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
57 21 10 -73 -72 17 59 57 56 49
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
1.82 1.39 1.78 1.79 2.14 1.31 1.24 1.93 2.03 2.01
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
1.53 1.13 1.30 1.02 0.92 0.49 0.45 0.69 0.68 0.67
Price to Earnings (P/E)
4.47 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
22.37% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
1.38 1.17 1.31 1.25 1.29 1.07 1.05 1.18 1.19 1.16
Enterprise Value to Revenue (EV/Rev)
2.52 2.14 2.40 2.23 2.16 1.82 1.85 2.13 2.15 2.22
Enterprise Value to EBITDA (EV/EBITDA)
7.67 7.67 11.28 104.80 0.00 0.00 0.00 23.14 7.38 6.36
Enterprise Value to EBIT (EV/EBIT)
34.86 94.99 0.00 0.00 0.00 0.00 0.00 0.00 0.00 186.54
Enterprise Value to NOPAT (EV/NOPAT)
86.76 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 307.49
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 44.68 99.11 12.32 11.00 9.25 9.24 7.82 7.83 8.55
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
1.24 1.29 1.54 2.17 2.97 3.62 3.97 4.12 4.49 4.87
Long-Term Debt to Equity
1.21 1.26 1.51 2.13 2.92 3.55 3.89 4.04 4.41 4.78
Financial Leverage
1.55 1.10 1.21 1.56 1.75 1.95 2.27 2.83 3.53 4.09
Leverage Ratio
4.15 3.16 3.33 3.43 3.66 3.88 4.30 4.94 5.85 6.48
Compound Leverage Factor
0.33 4.82 4.71 3.92 4.24 6.08 -12.12 -17.60 -62.61 33.54
Debt to Total Capital
55.38% 56.36% 60.61% 68.45% 74.83% 78.35% 79.86% 80.46% 81.79% 82.97%
Short-Term Debt to Total Capital
1.36% 1.34% 1.31% 1.32% 1.45% 1.58% 1.44% 1.48% 1.50% 1.63%
Long-Term Debt to Total Capital
54.02% 55.02% 59.30% 67.13% 73.39% 76.78% 78.42% 78.99% 80.29% 81.34%
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
44.62% 43.64% 39.39% 31.55% 25.17% 21.65% 20.14% 19.54% 18.21% 17.03%
Debt to EBITDA
3.20 3.77 5.30 58.26 -7.82 -7.93 -13.96 15.98 5.16 4.63
Net Debt to EBITDA
3.00 3.61 5.15 56.72 -7.62 -7.73 -13.68 15.64 5.05 4.45
Long-Term Debt to EBITDA
3.12 3.68 5.18 57.14 -7.67 -7.77 -13.70 15.68 5.07 4.54
Debt to NOPAT
36.14 -1,515.71 -26.78 -7.15 -4.17 -4.24 -5.08 -9.42 -56.97 223.60
Net Debt to NOPAT
33.91 -1,452.45 -26.07 -6.96 -4.07 -4.13 -4.98 -9.22 -55.70 215.08
Long-Term Debt to NOPAT
35.25 -1,479.59 -26.21 -7.01 -4.09 -4.15 -4.99 -9.25 -55.92 219.21
Altman Z-Score
1.23 1.00 0.96 0.65 0.53 0.51 0.55 0.60 0.56 0.51
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
- - - - - - - - - -
Current Ratio
0.85 0.73 0.59 0.76 0.69 0.65 0.66 0.62 0.58 0.61
Quick Ratio
0.60 0.50 0.36 0.48 0.45 0.42 0.38 0.36 0.35 0.40
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-189 -185 -179 -56 33 91 91 57 -1.19 -40
Operating Cash Flow to CapEx
103.18% 88.43% 54.15% 13.52% 76.28% 55.46% 45.79% 104.50% 114.07% 59.77%
Free Cash Flow to Firm to Interest Expense
-17.99 -14.32 -12.02 -3.22 1.76 4.55 4.34 3.20 -0.04 -2.06
Operating Cash Flow to Interest Expense
3.70 3.61 2.19 0.50 2.60 2.24 1.58 3.00 1.46 1.61
Operating Cash Flow Less CapEx to Interest Expense
0.11 -0.47 -1.85 -3.18 -0.81 -1.80 -1.87 0.13 0.18 -1.08
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.36 0.39 0.39 0.41 0.43 0.42 0.41 0.42 0.43 0.42
Accounts Receivable Turnover
14.49 12.79 13.87 13.30 13.82 13.68 14.41 14.04 14.16 15.31
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.98 0.97 0.96 0.95 0.93 0.88 0.85 0.83 0.80 0.76
Accounts Payable Turnover
0.00 6.78 9.21 7.41 8.41 0.00 5.33 5.57 0.00 0.00
Days Sales Outstanding (DSO)
25.19 28.53 26.32 27.44 26.42 26.68 25.32 25.99 25.78 23.84
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 53.80 39.64 49.24 43.41 0.00 68.50 65.48 0.00 0.00
Cash Conversion Cycle (CCC)
25.19 -25.27 -13.33 -21.80 -16.99 26.68 -43.18 -39.50 25.78 23.84
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
1,285 1,287 1,285 1,247 1,167 1,171 1,197 1,192 1,170 1,207
Invested Capital Turnover
0.59 0.59 0.58 0.55 0.57 0.56 0.54 0.54 0.55 0.53
Increase / (Decrease) in Invested Capital
194 167 153 -29 -118 -116 -87 -54 2.80 36
Enterprise Value (EV)
1,767 1,510 1,685 1,561 1,507 1,250 1,253 1,411 1,390 1,399
Market Capitalization
1,076 799 915 716 640 339 303 458 439 420
Book Value per Share
$6.76 $6.56 $5.98 $4.72 $3.57 $3.09 $2.92 $2.80 $2.64 $2.46
Tangible Book Value per Share
($2.89) ($2.70) ($3.45) ($3.34) ($3.02) ($2.94) ($3.11) ($3.16) ($3.50) ($3.48)
Total Capital
1,329 1,318 1,306 1,268 1,188 1,193 1,215 1,211 1,190 1,226
Total Debt
736 743 791 868 889 935 970 975 973 1,017
Total Long-Term Debt
718 725 774 851 872 916 952 957 955 997
Net Debt
691 712 770 845 867 911 951 954 951 979
Capital Expenditures (CapEx)
38 53 60 64 65 81 73 51 41 52
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-50 -57 -82 -45 -57 -64 -59 -67 -76 -90
Debt-free Net Working Capital (DFNWC)
-4.20 -26 -61 -22 -35 -41 -40 -47 -54 -51
Net Working Capital (NWC)
-22 -44 -78 -38 -52 -59 -57 -65 -72 -71
Net Nonoperating Expense (NNE)
5.00 -4.87 12 17 20 19 19 13 24 7.31
Net Nonoperating Obligations (NNO)
692 712 770 846 868 913 953 956 953 998
Total Depreciation and Amortization (D&A)
46 46 46 47 50 52 53 53 53 53
Debt-free, Cash-free Net Working Capital to Revenue
-7.04% -8.10% -11.64% -6.38% -8.19% -9.32% -8.71% -10.18% -11.68% -14.30%
Debt-free Net Working Capital to Revenue
-0.60% -3.70% -8.63% -3.09% -4.95% -5.91% -5.87% -7.05% -8.34% -8.15%
Net Working Capital to Revenue
-3.17% -6.21% -11.06% -5.48% -7.42% -8.65% -8.46% -9.76% -11.11% -11.32%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$0.01 ($0.16) ($0.46) ($1.25) ($1.29) ($0.53) ($0.18) ($0.13) ($0.27) ($0.14)
Adjusted Weighted Average Basic Shares Outstanding
84.27M 83.93M 83.03M 81.50M 80.89M 81.60M 81.35M 81.94M 82.05M 81.86M
Adjusted Diluted Earnings per Share
$0.01 ($0.16) ($0.46) ($1.25) ($1.29) ($0.53) ($0.18) ($0.13) ($0.27) ($0.14)
Adjusted Weighted Average Diluted Shares Outstanding
86.74M 83.93M 83.03M 81.50M 80.89M 81.60M 81.35M 81.94M 82.05M 81.86M
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
87.66M 86.06M 84.88M 83.69M 83.63M 83.63M 84.57M 84.69M 84.78M 84.68M
Normalized Net Operating Profit after Tax (NOPAT)
5.50 -18 -26 4.69 7.42 -25 3.64 2.59 1.61 -3.29
Normalized NOPAT Margin
3.17% -9.73% -15.00% 2.72% 4.29% -14.76% 2.25% 1.63% 1.02% -2.16%
Pre Tax Income Margin
0.52% -20.78% -29.38% -79.90% -80.94% -32.70% -9.60% -8.75% -18.29% -15.60%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
1.09 -1.91 -2.40 -6.97 -6.41 -1.76 0.26 0.22 0.09 -0.24
NOPAT to Interest Expense
0.52 -1.36 -1.73 -4.91 -4.49 -1.25 0.17 0.15 0.05 -0.17
EBIT Less CapEx to Interest Expense
-2.50 -5.99 -6.44 -10.65 -9.83 -5.79 -3.19 -2.65 -1.20 -2.93
NOPAT Less CapEx to Interest Expense
-3.07 -5.45 -5.77 -8.59 -7.90 -5.28 -3.28 -2.73 -1.23 -2.86
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
3.16% -776.00% -91.99% -39.04% -22.81% -16.09% -7.22% -1.09% -1.74% -2.55%

Frequently Asked Questions About WideOpenWest's Financials

When does WideOpenWest's fiscal year end?

According to the most recent income statement we have on file, WideOpenWest's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has WideOpenWest's net income changed over the last 2 years?

WideOpenWest's net income appears to be on an upward trend, with a most recent value of -$58.80 million in 2024, rising from -$2.50 million in 2022. The previous period was -$287.70 million in 2023.

What is WideOpenWest's operating income?
WideOpenWest's total operating income in 2024 was $6.50 million, based on the following breakdown:
  • Total Gross Profit: $630.90 million
  • Total Operating Expenses: $624.40 million
How has WideOpenWest revenue changed over the last 2 years?

Over the last 2 years, WideOpenWest's total revenue changed from $704.90 million in 2022 to $630.90 million in 2024, a change of -10.5%.

How much debt does WideOpenWest have?

WideOpenWest's total liabilities were at $1.30 billion at the end of 2024, a 3.8% increase from 2023, and a 14.1% increase since 2022.

How much cash does WideOpenWest have?

In the past 2 years, WideOpenWest's cash and equivalents has ranged from $23.40 million in 2023 to $38.80 million in 2024, and is currently $38.80 million as of their latest financial filing in 2024.

How has WideOpenWest's book value per share changed over the last 2 years?

Over the last 2 years, WideOpenWest's book value per share changed from 6.56 in 2022 to 2.46 in 2024, a change of -62.5%.



This page (NYSE:WOW) was last updated on 4/18/2025 by MarketBeat.com Staff
From Our Partners