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 financial volatility over the past several quarters from 2022 through 2024. Here’s a summary of key trends and data based on their latest income statements, cash flow statements, and balance sheets:
- In Q1 2024, Ambac generated $96 million in total revenue, with a substantial $92 million coming from non-interest income (including $45 million in net realized & unrealized capital gains on investments).
- Their tangible asset base grew to approximately $13.5 billion by Q1 2024, up from $9.4 billion in Q3 2022, driven largely by an increase in trading account securities and other assets.
- Ambac's cash and cash equivalents improved from $29 million in Q3 2022 to $187 million in Q1 2024, indicating better liquidity.
- The company covered $38 million in property & liability insurance claims in Q1 2024, lower than the exceptionally high claims in late 2022, reflecting possible improved underwriting or reduced claims exposure.
- Net income attributable to common shareholders showed positive quarters including Q3 2023 with $66 million profit, and Q3 2022 with a $340 million profit, demonstrating earnings potential.
- Despite positive revenue, Q1 2024 posted a net loss of $28 million to common shareholders, with total non-interest expenses ($112 million) exceeding revenues, partly due to high amortization and operating expenses.
- Interest expense remains a large cost item, with $20 million in interest paid on long-term debt in Q1 2024; though this is lower than prior quarters (e.g., $48 million in Q4 2023), it still impacts profitability.
- The company maintains long-term debt around $3.5 billion as of Q1 2024, up from $2.2 billion in Q3 2022, suggesting increased leverage that could pressure interest coverage if earnings remain inconsistent.
- Cash flow from operations was flat at zero in Q1 2024, indicating limited cash generation from core business activities despite improvement in investing cash flows.
- Non-controlling interest remained stable at about $200 million in Q1 2024, showing consistent minority equity participation.
- The company has faced significant multi-quarter losses, including a severe loss of $382 million in Q4 2022 continuing operations and large net losses in several quarters of 2023 and 2024, indicating ongoing challenges to profitability.
- Q4 2022 and several 2023 quarters showed large negative net realized and unrealized capital gains impacting total revenue negatively, which points to volatility in investment income.
- High amortization expenses ranging between $8 million and $28 million per quarter add pressure to the bottom line.
- Property & Liability Insurance Claims spiked sharply to $350 million in Q4 2022 and $353 million in Q3 2022, indicating exposure to elevated claims that negatively affected earnings.
- Equity saw fluctuations influenced by accumulated other comprehensive income (AOCI) losses exceeding $80 million to $315 million negative at various points, pressuring shareholders' equity.
Summary: Ambac Financial Group has a highly volatile earnings history characterized by swings in investment gains and insurance claims. While recent quarters show improvement in revenue and asset base growth, profitability remains challenged by elevated expenses, interest costs, and capital volatility. Increased long-term debt and fluctuating operating cash flows suggest cautious monitoring is warranted. Investors should pay attention to future quarters for signs of sustainable earnings recovery and expense management.
10/15/25 09:07 PM ETAI Generated. May Contain Errors.