Annual Income Statements for Octave Specialty Group
This table shows Octave Specialty Group's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Octave Specialty Group
This table shows Octave Specialty Group's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q1 2025 |
Q2 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
340 |
175 |
-33 |
-13 |
66 |
-16 |
21 |
-55 |
-46 |
-113 |
-6.85 |
| Consolidated Net Income / (Loss) |
|
340 |
-382 |
-33 |
-13 |
66 |
-43 |
-3.37 |
-20 |
-14 |
-31 |
-9.71 |
| Net Income / (Loss) Continuing Operations |
|
340 |
-397 |
-37 |
-18 |
62 |
-30 |
-1.87 |
-27 |
-22 |
-41 |
-16 |
| Total Pre-Tax Income |
|
342 |
-387 |
-29 |
-11 |
68 |
-52 |
-3.24 |
-21 |
-15 |
-32 |
-3.34 |
| Total Revenue |
|
26 |
-113 |
29 |
35 |
45 |
16 |
41 |
66 |
39 |
39 |
209 |
| Net Interest Income / (Expense) |
|
-49 |
138 |
-16 |
-16 |
-16 |
48 |
3.67 |
-0.20 |
-5.45 |
-6.19 |
0.27 |
| Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
3.67 |
3.54 |
0.00 |
0.00 |
2.36 |
| Investment Securities Interest Income |
|
- |
- |
- |
- |
- |
- |
3.67 |
3.54 |
- |
- |
2.36 |
| Total Interest Expense |
|
49 |
-138 |
16 |
16 |
16 |
-48 |
0.00 |
3.75 |
5.45 |
6.19 |
2.09 |
| Long-Term Debt Interest Expense |
|
49 |
-138 |
16 |
16 |
16 |
-48 |
0.00 |
3.75 |
5.45 |
6.19 |
2.09 |
| Total Non-Interest Income |
|
75 |
-251 |
45 |
51 |
61 |
-32 |
37 |
67 |
45 |
45 |
208 |
| Other Service Charges |
|
7.00 |
9.27 |
14 |
10 |
15 |
21 |
18 |
39 |
37 |
36 |
82 |
| Net Realized & Unrealized Capital Gains on Investments |
|
61 |
-229 |
25 |
32 |
36 |
-80 |
3.59 |
0.02 |
2.81 |
3.17 |
2.36 |
| Premiums Earned |
|
11 |
-26 |
14 |
15 |
18 |
4.91 |
26 |
27 |
16 |
17 |
20 |
| Other Non-Interest Income |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
104 |
| Total Non-Interest Expense |
|
-315 |
288 |
62 |
51 |
-18 |
54 |
42 |
94 |
62 |
81 |
225 |
| Salaries and Employee Benefits |
|
- |
- |
- |
- |
- |
- |
- |
9.50 |
- |
- |
14 |
| Property & Liability Insurance Claims |
|
-353 |
350 |
18 |
7.00 |
-76 |
88 |
19 |
20 |
10 |
14 |
20 |
| Current and Future Benefits |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
108 |
| Other Operating Expenses |
|
31 |
-34 |
36 |
36 |
49 |
-54 |
18 |
44 |
39 |
54 |
53 |
| Depreciation Expense |
|
- |
- |
- |
- |
- |
- |
- |
7.79 |
- |
- |
13 |
| Amortization Expense |
|
7.00 |
-29 |
8.00 |
8.00 |
9.00 |
-10 |
5.56 |
12 |
13 |
13 |
18 |
| Income Tax Expense |
|
2.00 |
-3.46 |
4.00 |
2.00 |
1.00 |
-7.99 |
0.13 |
-0.87 |
-0.62 |
-1.24 |
-0.48 |
| Net Income / (Loss) Discontinued Operations |
|
- |
- |
- |
- |
- |
- |
- |
-9.39 |
- |
- |
0.00 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
0.00 |
0.87 |
-1.00 |
0.00 |
0.00 |
2.32 |
-0.70 |
-28 |
-46 |
-113 |
-9.71 |
| Other Adjustment to Net Income / (Loss) Attributable to Common Shareholders) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
| Basic Earnings per Share |
|
$7.50 |
$3.83 |
($0.73) |
($0.29) |
$1.44 |
($0.24) |
$0.44 |
($0.63) |
($1.21) |
($2.35) |
($0.26) |
| Weighted Average Basic Shares Outstanding |
|
45.31M |
45.72M |
45.56M |
45.76M |
45.64M |
45.64M |
45.83M |
47.69M |
47.31M |
48.11M |
45.30M |
| Diluted Earnings per Share |
|
$7.41 |
$3.92 |
($0.73) |
($0.29) |
$1.41 |
($0.21) |
$0.44 |
($0.63) |
($1.21) |
($2.35) |
($0.26) |
| Weighted Average Diluted Shares Outstanding |
|
45.85M |
45.72M |
45.56M |
45.76M |
46.81M |
45.64M |
45.83M |
47.69M |
47.31M |
48.11M |
45.30M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
44.97M |
45.29M |
45.32M |
45.30M |
45.19M |
45.20M |
47.44M |
- |
46.43M |
43.81M |
45.01M |
Annual Cash Flow Statements for Octave Specialty Group
This table details how cash moves in and out of Octave Specialty Group's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
0.00 |
54 |
529 |
-541 |
-2.00 |
-46 |
263 |
-33 |
-7.74 |
-239 |
-162 |
| Net Cash From Operating Activities |
|
0.00 |
830 |
-221 |
-1,543 |
-311 |
-175 |
-131 |
0.00 |
3.72 |
19 |
39 |
| Net Cash From Continuing Operating Activities |
|
0.00 |
-803 |
-1,023 |
1,910 |
415 |
110 |
144 |
0.00 |
3.72 |
19 |
39 |
| Net Income / (Loss) Continuing Operations |
|
0.00 |
149 |
-329 |
453 |
-216 |
-437 |
-33 |
0.00 |
0.00 |
0.00 |
0.00 |
| Depreciation Expense |
|
- |
1.22 |
1.00 |
1.00 |
0.00 |
1.00 |
2.00 |
- |
5.23 |
20 |
42 |
| Non-Cash Adjustments to Reconcile Net Income |
|
- |
76 |
-5.00 |
-102 |
-107 |
421 |
-33 |
- |
-1.51 |
-0.63 |
-2.46 |
| Net Cash From Investing Activities |
|
0.00 |
-453 |
1,163 |
1,588 |
1,000 |
432 |
776 |
-18 |
-6.95 |
-244 |
-218 |
| Net Cash From Continuing Investing Activities |
|
0.00 |
-453 |
1,165 |
1,589 |
999 |
581 |
776 |
-18 |
-6.95 |
-244 |
-218 |
| Acquisitions |
|
- |
- |
- |
0.00 |
0.00 |
74 |
- |
-18 |
-6.95 |
-244 |
-218 |
| Net Cash From Financing Activities |
|
0.00 |
-319 |
-412 |
-585 |
-691 |
-303 |
-657 |
-14 |
-4.51 |
-15 |
16 |
| Net Cash From Continuing Financing Activities |
|
0.00 |
-319 |
-410 |
-585 |
-711 |
-302 |
-656 |
-14 |
-4.51 |
-15 |
16 |
| Issuance of Debt |
|
- |
- |
0.00 |
264 |
12 |
0.00 |
1,174 |
- |
0.00 |
0.00 |
117 |
| Repurchase of Common Equity |
|
- |
-2.72 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
-14 |
-4.51 |
-12 |
-30 |
| Other Financing Activities, Net |
|
- |
-279 |
-261 |
-435 |
-545 |
-181 |
-177 |
- |
0.00 |
-2.97 |
-71 |
Quarterly Cash Flow Statements for Octave Specialty Group
This table details how cash moves in and out of Octave Specialty Group's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q1 2025 |
Q2 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
-249 |
42 |
254 |
-296 |
283 |
393 |
26 |
16 |
57 |
-38 |
7.93 |
| Net Cash From Operating Activities |
|
48 |
-59 |
0.00 |
- |
112 |
97 |
26 |
16 |
0.00 |
-42 |
7.55 |
| Net Cash From Continuing Operating Activities |
|
26 |
-64 |
0.00 |
- |
1.00 |
36 |
26 |
16 |
-13 |
-42 |
7.55 |
| Net Income / (Loss) Continuing Operations |
|
-8.00 |
- |
0.00 |
- |
40 |
-6.87 |
24 |
14 |
-61 |
-52 |
0.00 |
| Net Income / (Loss) Discontinued Operations |
|
- |
- |
- |
- |
- |
- |
24 |
14 |
- |
-52 |
0.00 |
| Depreciation Expense |
|
- |
- |
- |
- |
- |
0.08 |
1.61 |
1.61 |
9.18 |
9.74 |
12 |
| Changes in Operating Assets and Liabilities, net |
|
17 |
- |
- |
- |
- |
65 |
- |
- |
20 |
- |
-4.66 |
| Net Cash From Investing Activities |
|
-5.00 |
-453 |
254 |
-296 |
563 |
-86 |
0.00 |
- |
34 |
- |
0.00 |
| Net Cash From Continuing Investing Activities |
|
-171 |
-287 |
254 |
-296 |
575 |
-560 |
0.00 |
- |
21 |
- |
0.00 |
| Acquisitions |
|
- |
-18 |
0.00 |
- |
- |
- |
0.00 |
- |
- |
- |
0.00 |
| Net Cash From Financing Activities |
|
-45 |
465 |
0.00 |
- |
-392 |
381 |
0.00 |
- |
-2.31 |
4.04 |
0.38 |
| Net Cash From Continuing Financing Activities |
|
-105 |
394 |
0.00 |
- |
-393 |
-30 |
0.00 |
- |
-54 |
4.04 |
0.38 |
| Other Financing Activities, Net |
|
-47 |
- |
- |
- |
- |
285 |
- |
- |
-2.31 |
- |
0.38 |
| Cash Interest Paid |
|
- |
- |
- |
- |
- |
- |
- |
- |
3.82 |
- |
0.00 |
| Cash Income Taxes Paid |
|
- |
- |
- |
- |
- |
- |
- |
- |
1.89 |
- |
1.48 |
Annual Balance Sheets for Octave Specialty Group
This table presents Octave Specialty 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 |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
23,728 |
- |
23,192 |
14,589 |
0.00 |
13,220 |
12,303 |
7,973 |
8,428 |
8,058 |
2,223 |
| Cash and Due from Banks |
|
36 |
- |
624 |
63 |
- |
20 |
- |
- |
- |
- |
68 |
| Restricted Cash |
|
5.82 |
- |
0.98 |
19 |
- |
13 |
5.00 |
58 |
31 |
47 |
41 |
| Trading Account Securities |
|
7,782 |
- |
15,863 |
9,849 |
- |
6,536 |
5,915 |
1,481 |
136 |
157 |
1,003 |
| Loans and Leases, Net of Allowance |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Unearned Premiums Asset |
|
928 |
- |
639 |
556 |
- |
440 |
413 |
508 |
321 |
512 |
221 |
| Deferred Acquisition Cost |
|
- |
- |
- |
- |
- |
- |
0.00 |
3.00 |
11 |
8.57 |
9.73 |
| Goodwill |
|
0.00 |
- |
- |
- |
- |
46 |
46 |
61 |
70 |
418 |
540 |
| Intangible Assets |
|
1,212 |
- |
847 |
719 |
- |
409 |
362 |
326 |
61 |
345 |
475 |
| Other Assets |
|
13,739 |
- |
-3,004 |
7,250 |
- |
6,342 |
6,077 |
3,528 |
7,811 |
6,571 |
622 |
| Total Liabilities & Shareholders' Equity |
|
23,728 |
- |
23,192 |
14,589 |
0.00 |
13,220 |
12,303 |
7,973 |
8,428 |
8,058 |
2,223 |
| Total Liabilities |
|
21,770 |
- |
21,547 |
18,931 |
0.00 |
12,074 |
11,187 |
6,647 |
6,997 |
6,863 |
1,137 |
| Short-Term Debt |
|
2,282 |
- |
- |
77 |
- |
- |
- |
- |
0.00 |
150 |
0.00 |
| Accrued Interest Payable |
|
359 |
- |
437 |
376 |
- |
517 |
576 |
427 |
0.00 |
2.56 |
1.34 |
| Long-Term Debt |
|
13,553 |
- |
992 |
2,929 |
- |
7,063 |
6,286 |
3,427 |
0.00 |
0.00 |
118 |
| Claims and Claim Expense |
|
4,088 |
- |
- |
1,826 |
- |
1,759 |
1,570 |
805 |
197 |
349 |
460 |
| Unearned Premiums Liability |
|
1,280 |
- |
783 |
630 |
- |
456 |
395 |
372 |
155 |
182 |
187 |
| Other Long-Term Liabilities |
|
208 |
- |
224 |
13,093 |
- |
296 |
261 |
293 |
6,653 |
6,179 |
364 |
| Redeemable Noncontrolling Interest |
|
- |
- |
- |
- |
0.00 |
7.00 |
18 |
20 |
17 |
199 |
253 |
| Total Equity & Noncontrolling Interests |
|
1,958 |
- |
1,645 |
1,633 |
0.00 |
1,140 |
1,098 |
1,305 |
1,415 |
996 |
833 |
| Total Preferred & Common Equity |
|
1,685 |
- |
1,381 |
1,592 |
0.00 |
1,080 |
1,038 |
1,252 |
1,362 |
798 |
716 |
| Preferred Stock |
|
0.00 |
- |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
1,685 |
- |
1,381 |
1,592 |
0.00 |
1,079 |
1,038 |
1,253 |
1,362 |
798 |
716 |
| Common Stock |
|
191 |
- |
200 |
219 |
- |
242 |
257 |
274 |
292 |
331 |
370 |
| Retained Earnings |
|
1,478 |
- |
1,234 |
1,421 |
- |
759 |
726 |
1,245 |
1,246 |
684 |
370 |
| Treasury Stock |
|
-0.12 |
- |
-0.47 |
0.00 |
- |
-1.00 |
-3.00 |
-13 |
-17 |
-28 |
-33 |
| Accumulated Other Comprehensive Income / (Loss) |
|
15 |
- |
-52 |
-49 |
- |
79 |
58 |
-253 |
-160 |
-188 |
8.48 |
| Noncontrolling Interest |
|
274 |
- |
264 |
41 |
- |
60 |
60 |
53 |
53 |
198 |
117 |
Quarterly Balance Sheets for Octave Specialty Group
This table presents Octave Specialty 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 |
Q1 2025 |
Q2 2025 |
Q1 2026 |
| Total Assets |
|
9,412 |
8,219 |
8,132 |
11,823 |
13,518 |
8,253 |
2,148 |
2,267 |
| Cash and Due from Banks |
|
29 |
- |
- |
348 |
187 |
- |
104 |
94 |
| Restricted Cash |
|
6.00 |
314 |
319 |
269 |
63 |
- |
24 |
47 |
| Trading Account Securities |
|
8,207 |
1,954 |
1,979 |
9,618 |
10,132 |
628 |
1,633 |
830 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Unearned Premiums Asset |
|
361 |
402 |
469 |
483 |
584 |
209 |
236 |
233 |
| Deferred Acquisition Cost |
|
- |
4.00 |
4.00 |
8.00 |
13 |
9.62 |
9.28 |
16 |
| Goodwill |
|
46 |
61 |
61 |
70 |
434 |
429 |
445 |
533 |
| Intangible Assets |
|
318 |
321 |
317 |
312 |
598 |
345 |
339 |
458 |
| Other Assets |
|
4,355 |
2,467 |
2,381 |
2,004 |
2,432 |
6,566 |
619 |
685 |
| Total Liabilities & Shareholders' Equity |
|
9,412 |
8,219 |
8,132 |
7,847 |
9,256 |
8,253 |
2,148 |
2,267 |
| Total Liabilities |
|
8,324 |
6,892 |
6,809 |
10,499 |
11,654 |
7,042 |
1,000 |
1,237 |
| Short-Term Debt |
|
- |
- |
- |
- |
148 |
150 |
0.00 |
0.00 |
| Accrued Interest Payable |
|
576 |
438 |
450 |
462 |
515 |
2.70 |
0.00 |
1.31 |
| Long-Term Debt |
|
2,201 |
497 |
501 |
3,204 |
3,514 |
0.00 |
0.00 |
117 |
| Claims and Claim Expense |
|
1,009 |
851 |
863 |
850 |
1,261 |
373 |
438 |
487 |
| Unearned Premiums Liability |
|
359 |
389 |
394 |
407 |
458 |
181 |
197 |
199 |
| Other Long-Term Liabilities |
|
317 |
-59 |
23 |
1,324 |
1,795 |
6,320 |
358 |
427 |
| Redeemable Noncontrolling Interest |
|
36 |
20 |
20 |
22 |
204 |
185 |
188 |
196 |
| Total Equity & Noncontrolling Interests |
|
1,071 |
1,307 |
1,303 |
1,318 |
1,670 |
1,026 |
959 |
834 |
| Total Preferred & Common Equity |
|
1,009 |
1,254 |
1,250 |
1,265 |
1,465 |
852 |
843 |
713 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
1,008 |
1,254 |
1,251 |
1,264 |
1,465 |
852 |
843 |
713 |
| Common Stock |
|
270 |
278 |
283 |
286 |
328 |
334 |
368 |
381 |
| Retained Earnings |
|
1,068 |
1,206 |
1,191 |
1,257 |
1,235 |
681 |
492 |
364 |
| Treasury Stock |
|
-15 |
-13 |
-14 |
-17 |
-17 |
-30 |
-28 |
-33 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-315 |
-217 |
-209 |
-262 |
-81 |
-133 |
12 |
1.22 |
| Noncontrolling Interest |
|
62 |
53 |
53 |
53 |
205 |
174 |
116 |
121 |
Annual Metrics And Ratios for Octave Specialty Group
This table displays calculated financial ratios and metrics derived from Octave Specialty Group's official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
45,020,521.00 |
45,121,788.00 |
45,251,166.00 |
45,336,278.00 |
45,553,840.00 |
45,809,139.00 |
- |
- |
- |
- |
43,812,035.00 |
| DEI Adjusted Shares Outstanding |
|
45,020,521.00 |
45,121,788.00 |
45,251,166.00 |
45,336,278.00 |
45,553,840.00 |
45,809,139.00 |
- |
- |
- |
- |
43,812,035.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
21.90 |
1.65 |
-7.27 |
5.89 |
-4.74 |
-9.54 |
- |
- |
- |
- |
-2.19 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
1,500.07% |
-66.64% |
31.27% |
-68.73% |
24.84% |
-81.12% |
156.76% |
-79.83% |
550.88% |
270.15% |
-3.99% |
| EBITDA Growth |
|
778.94% |
-66.80% |
-173.10% |
177.46% |
-93.03% |
-1,829.41% |
115.31% |
-202.63% |
58.94% |
-303.81% |
-26.25% |
| EBIT Growth |
|
1,242.16% |
-89.05% |
-370.41% |
196.13% |
-178.75% |
-56.74% |
100.30% |
-5,263.90% |
53.13% |
-396.60% |
-49.97% |
| NOPAT Growth |
|
689.80% |
-86.83% |
-367.50% |
234.81% |
-147.80% |
-140.44% |
94.81% |
-56.21% |
32.17% |
-147.08% |
-68.79% |
| Net Income Growth |
|
1,280.33% |
-92.46% |
-542.70% |
181.16% |
-180.90% |
-102.31% |
96.34% |
-120.28% |
34.08% |
-2,547.25% |
-62.60% |
| EPS Growth |
|
0.00% |
-84.70% |
-542.07% |
155.03% |
-217.54% |
-101.92% |
93.56% |
1,981.97% |
-98.43% |
-6,122.22% |
50.42% |
| Operating Cash Flow Growth |
|
100.00% |
0.00% |
-126.62% |
-598.19% |
79.84% |
43.73% |
25.14% |
100.00% |
0.00% |
-100.00% |
104.45% |
| Free Cash Flow Firm Growth |
|
0.00% |
203.71% |
-115.87% |
249.55% |
-134.52% |
-481.72% |
109.29% |
231.73% |
25.93% |
-98.66% |
60.54% |
| Invested Capital Growth |
|
0.00% |
-100.00% |
0.00% |
-150.66% |
100.00% |
0.00% |
-9.83% |
-35.79% |
-69.88% |
-6.02% |
-10.54% |
| Revenue Q/Q Growth |
|
0.00% |
-58.81% |
0.00% |
0.00% |
189.60% |
0.00% |
0.00% |
-81.02% |
-60.27% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
-63.63% |
0.00% |
0.00% |
118.73% |
0.00% |
0.00% |
-115.45% |
-107.77% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
-91.14% |
0.00% |
0.00% |
33.62% |
0.00% |
0.00% |
-117.21% |
-112.81% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
110.92% |
0.00% |
0.00% |
-95.37% |
0.00% |
0.00% |
-107.51% |
-108.65% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
-92.67% |
0.00% |
0.00% |
-71.62% |
0.00% |
0.00% |
-111.15% |
-111.91% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-64.56% |
0.00% |
0.00% |
0.00% |
-95.65% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
100.00% |
11.68% |
0.00% |
0.00% |
26.14% |
3.85% |
9.03% |
-100.00% |
-84.91% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
184.98% |
-113.94% |
0.00% |
66.91% |
0.00% |
0.00% |
0.00% |
416.81% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
-100.00% |
0.00% |
0.00% |
-100.00% |
0.00% |
0.00% |
44.51% |
-68.38% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
113.21% |
112.68% |
-62.75% |
155.41% |
8.67% |
-794.59% |
47.37% |
-240.96% |
-15.20% |
-16.58% |
-43.11% |
| EBIT Margin |
|
83.63% |
27.46% |
-56.57% |
173.89% |
-109.69% |
-910.81% |
1.05% |
-269.43% |
-19.40% |
-26.03% |
-71.34% |
| Profit (Net Income) Margin |
|
86.01% |
19.43% |
-65.54% |
170.06% |
-110.20% |
-1,181.08% |
-16.84% |
-183.89% |
-18.62% |
-133.19% |
-64.47% |
| Tax Burden Percent |
|
193.06% |
70.76% |
115.85% |
97.80% |
118.03% |
99.32% |
-800.00% |
98.71% |
95.92% |
1,027.67% |
94.84% |
| Interest Burden Percent |
|
53.27% |
100.00% |
100.00% |
100.00% |
85.12% |
130.56% |
200.00% |
69.15% |
100.08% |
49.79% |
95.29% |
| Effective Tax Rate |
|
-10.46% |
29.24% |
0.00% |
1.83% |
0.00% |
0.00% |
900.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
6.34% |
0.84% |
-15.08% |
41.20% |
0.00% |
-7.50% |
-0.21% |
-0.41% |
-0.55% |
-3.02% |
-5.55% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
11.67% |
0.84% |
-41.34% |
41.30% |
0.00% |
-11.16% |
-0.21% |
-0.62% |
-0.91% |
-767.17% |
-24.30% |
| Return on Net Nonoperating Assets (RNNOA) |
|
94.37% |
6.75% |
-24.92% |
-24.91% |
0.00% |
-68.69% |
-1.21% |
-2.48% |
-1.14% |
-43.80% |
-2.85% |
| Return on Equity (ROE) |
|
100.71% |
7.59% |
-39.99% |
16.29% |
-26.45% |
-76.20% |
-1.41% |
-2.89% |
-1.69% |
-46.82% |
-8.40% |
| Cash Return on Invested Capital (CROIC) |
|
-193.66% |
200.84% |
-215.08% |
0.00% |
0.00% |
-207.50% |
10.13% |
43.18% |
106.86% |
3.19% |
5.58% |
| Operating Return on Assets (OROA) |
|
8.08% |
0.89% |
-2.45% |
1.45% |
-2.95% |
-5.10% |
0.01% |
-0.51% |
-0.30% |
-1.46% |
-2.06% |
| Return on Assets (ROA) |
|
8.31% |
0.63% |
-2.84% |
1.41% |
-2.96% |
-6.61% |
-0.13% |
-0.35% |
-0.28% |
-7.46% |
-1.86% |
| Return on Common Equity (ROCE) |
|
86.64% |
6.53% |
-33.57% |
14.77% |
-25.79% |
-71.68% |
-1.32% |
-2.71% |
-1.60% |
-39.54% |
-5.57% |
| Return on Equity Simple (ROE_SIMPLE) |
|
58.53% |
0.00% |
-23.82% |
16.77% |
0.00% |
-40.46% |
-1.54% |
-2.82% |
-1.71% |
-71.77% |
-13.38% |
| Net Operating Profit after Tax (NOPAT) |
|
564 |
74 |
-199 |
268 |
-128 |
-308 |
-16 |
-25 |
-17 |
-42 |
-71 |
| NOPAT Margin |
|
49.22% |
19.43% |
-39.60% |
170.70% |
-65.36% |
-832.43% |
-16.84% |
-130.41% |
-13.59% |
-9.07% |
-47.58% |
| Net Nonoperating Expense Percent (NNEP) |
|
-5.33% |
0.00% |
26.26% |
-0.10% |
-5.92% |
3.65% |
0.00% |
0.21% |
0.37% |
764.16% |
18.76% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
15.79% |
0.00% |
23.62% |
8.85% |
0.00% |
| Operating Expenses to Revenue |
|
16.37% |
72.54% |
156.57% |
-73.89% |
209.69% |
1,010.81% |
98.95% |
369.43% |
119.40% |
126.03% |
171.34% |
| Earnings before Interest and Taxes (EBIT) |
|
959 |
105 |
-284 |
273 |
-215 |
-337 |
1.00 |
-52 |
-24 |
-120 |
-106 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,298 |
431 |
-315 |
244 |
17 |
-294 |
45 |
-46 |
-19 |
-77 |
-64 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.38 |
0.00 |
0.52 |
0.49 |
0.00 |
0.65 |
0.72 |
0.63 |
0.55 |
0.70 |
0.48 |
| Price to Tangible Book Value (P/TBV) |
|
1.34 |
0.00 |
1.35 |
0.90 |
0.00 |
1.13 |
1.18 |
0.91 |
0.61 |
6.39 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.55 |
2.65 |
1.44 |
4.98 |
5.01 |
19.04 |
7.82 |
40.92 |
5.97 |
1.30 |
2.29 |
| Price to Earnings (P/E) |
|
1.29 |
13.56 |
0.00 |
4.20 |
0.00 |
0.00 |
0.00 |
1.50 |
205.07 |
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% |
0.00% |
| Earnings Yield |
|
77.78% |
7.37% |
0.00% |
23.80% |
0.00% |
0.00% |
0.00% |
66.57% |
0.49% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.94 |
0.00 |
0.51 |
0.00 |
0.00 |
0.95 |
0.96 |
0.89 |
0.55 |
0.76 |
0.60 |
| Enterprise Value to Revenue (EV/Rev) |
|
14.57 |
2.65 |
2.70 |
23.86 |
5.01 |
210.85 |
74.76 |
220.51 |
6.28 |
2.22 |
4.84 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
12.87 |
2.36 |
0.00 |
15.35 |
57.80 |
0.00 |
157.83 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
17.42 |
9.67 |
0.00 |
13.72 |
0.00 |
0.00 |
7,102.18 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
29.60 |
13.66 |
0.00 |
13.98 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
1.22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.74 |
0.00 |
18.22 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.06 |
0.00 |
0.88 |
0.00 |
0.00 |
8.98 |
1.61 |
0.24 |
23.12 |
10.12 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
8.09 |
0.00 |
0.60 |
1.84 |
0.00 |
6.16 |
5.63 |
2.59 |
0.00 |
0.13 |
0.11 |
| Long-Term Debt to Equity |
|
6.92 |
0.00 |
0.60 |
1.79 |
0.00 |
6.16 |
5.63 |
2.59 |
0.00 |
0.00 |
0.11 |
| Financial Leverage |
|
8.09 |
8.09 |
0.60 |
-0.60 |
-1.82 |
6.16 |
5.90 |
3.98 |
1.24 |
0.06 |
0.12 |
| Leverage Ratio |
|
12.12 |
12.12 |
14.10 |
11.52 |
8.93 |
11.53 |
11.28 |
8.31 |
5.95 |
6.28 |
4.51 |
| Compound Leverage Factor |
|
6.45 |
12.12 |
14.10 |
11.52 |
7.60 |
15.05 |
22.56 |
5.74 |
5.95 |
3.12 |
4.29 |
| Debt to Total Capital |
|
88.99% |
0.00% |
37.61% |
64.80% |
0.00% |
86.03% |
84.92% |
72.12% |
0.00% |
11.15% |
9.77% |
| Short-Term Debt to Total Capital |
|
12.82% |
0.00% |
0.00% |
1.66% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
11.15% |
0.00% |
| Long-Term Debt to Total Capital |
|
76.17% |
0.00% |
37.61% |
63.14% |
0.00% |
86.03% |
84.92% |
72.12% |
0.00% |
0.00% |
9.77% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
1.54% |
0.00% |
10.02% |
0.88% |
0.00% |
0.82% |
1.05% |
1.54% |
4.89% |
25.17% |
30.77% |
| Common Equity to Total Capital |
|
9.47% |
0.00% |
52.38% |
34.32% |
0.00% |
13.14% |
14.02% |
26.36% |
95.11% |
63.69% |
59.46% |
| Debt to EBITDA |
|
12.20 |
0.00 |
-3.15 |
12.32 |
0.00 |
-24.02 |
139.69 |
-74.20 |
0.00 |
-1.96 |
-1.84 |
| Net Debt to EBITDA |
|
12.17 |
0.00 |
-1.17 |
11.98 |
0.00 |
-23.91 |
139.58 |
-72.95 |
0.00 |
-1.11 |
-0.13 |
| Long-Term Debt to EBITDA |
|
10.44 |
0.00 |
-3.15 |
12.00 |
0.00 |
-24.02 |
139.69 |
-74.20 |
0.00 |
0.00 |
-1.84 |
| Debt to NOPAT |
|
28.07 |
0.00 |
-4.99 |
11.22 |
0.00 |
-22.93 |
-392.88 |
-137.11 |
0.00 |
-3.58 |
-1.66 |
| Net Debt to NOPAT |
|
27.99 |
0.00 |
-1.85 |
10.91 |
0.00 |
-22.82 |
-392.56 |
-134.79 |
0.00 |
-2.03 |
-0.12 |
| Long-Term Debt to NOPAT |
|
24.02 |
0.00 |
-4.99 |
10.93 |
0.00 |
-22.93 |
-392.88 |
-137.11 |
0.00 |
0.00 |
-1.66 |
| Noncontrolling Interest Sharing Ratio |
|
13.97% |
13.97% |
16.05% |
9.31% |
2.51% |
5.93% |
6.45% |
6.16% |
5.16% |
15.55% |
33.64% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-17,229 |
17,868 |
-2,836 |
4,241 |
-1,464 |
-8,517 |
791 |
2,624 |
3,304 |
44 |
71 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-147.84 |
143.70 |
-23.63 |
17.52 |
-5.44 |
-38.36 |
4.23 |
0.00 |
0.00 |
4.72 |
3.81 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
6.68 |
-1.84 |
-6.38 |
-1.16 |
-0.79 |
-0.70 |
0.00 |
0.00 |
0.00 |
2.12 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
6.68 |
-1.84 |
-6.38 |
-1.16 |
-0.79 |
-0.70 |
0.00 |
0.00 |
0.00 |
2.12 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.10 |
0.03 |
0.04 |
0.01 |
0.03 |
0.01 |
0.01 |
0.00 |
0.02 |
0.06 |
0.03 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
17,793 |
0.00 |
2,637 |
-1,336 |
0.00 |
8,209 |
7,402 |
4,753 |
1,432 |
1,346 |
1,204 |
| Invested Capital Turnover |
|
0.13 |
0.04 |
0.38 |
0.24 |
-0.29 |
0.01 |
0.01 |
0.00 |
0.04 |
0.33 |
0.12 |
| Increase / (Decrease) in Invested Capital |
|
17,793 |
-17,793 |
2,637 |
-3,973 |
1,336 |
8,209 |
-807 |
-2,649 |
-3,321 |
-86 |
-142 |
| Enterprise Value (EV) |
|
16,701 |
1,015 |
1,354 |
3,747 |
983 |
7,802 |
7,102 |
4,226 |
784 |
1,024 |
720 |
| Market Capitalization |
|
634 |
1,015 |
723 |
782 |
983 |
705 |
743 |
784 |
745 |
600 |
341 |
| Book Value per Share |
|
$37.42 |
$0.00 |
$30.52 |
$35.12 |
$0.00 |
$23.55 |
$22.42 |
$27.86 |
$30.13 |
$18.06 |
$16.34 |
| Tangible Book Value per Share |
|
$10.50 |
$0.00 |
$11.80 |
$19.26 |
$0.00 |
$13.62 |
$13.61 |
$19.25 |
$27.23 |
$1.98 |
($6.84) |
| Total Capital |
|
17,793 |
0.00 |
2,637 |
4,639 |
0.00 |
8,210 |
7,402 |
4,752 |
1,432 |
1,346 |
1,204 |
| Total Debt |
|
15,835 |
0.00 |
992 |
3,006 |
0.00 |
7,063 |
6,286 |
3,427 |
0.00 |
150 |
118 |
| Total Long-Term Debt |
|
13,553 |
0.00 |
992 |
2,929 |
0.00 |
7,063 |
6,286 |
3,427 |
0.00 |
0.00 |
118 |
| Net Debt |
|
15,793 |
0.00 |
367 |
2,924 |
0.00 |
7,030 |
6,281 |
3,369 |
-31 |
85 |
8.36 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
-422 |
0.00 |
130 |
1.00 |
88 |
129 |
0.00 |
10 |
6.28 |
573 |
25 |
| Net Nonoperating Obligations (NNO) |
|
15,835 |
0.00 |
992 |
-2,969 |
0.00 |
7,062 |
6,286 |
3,428 |
0.00 |
150 |
118 |
| Total Depreciation and Amortization (D&A) |
|
339 |
326 |
-31 |
-29 |
232 |
43 |
44 |
5.46 |
5.24 |
44 |
42 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$1.66 |
$0.00 |
$4.07 |
($4.69) |
($9.47) |
($0.61) |
$11.48 |
$0.18 |
($10.84) |
($5.93) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
45.05M |
45.22M |
45.12M |
45.34M |
0.00 |
46.15M |
46.54M |
45.72M |
45.64M |
46.97M |
47.18M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$1.64 |
$0.00 |
$3.99 |
($4.69) |
($9.47) |
($0.61) |
$11.31 |
$0.18 |
($10.84) |
($5.93) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
45.05M |
45.22M |
45.12M |
45.34M |
0.00 |
46.15M |
46.54M |
46.41M |
46.54M |
46.97M |
47.18M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($4.69) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
45.05M |
45.22M |
45.12M |
45.34M |
45.58M |
45.85M |
46.34M |
45.29M |
45.20M |
46.24M |
44.95M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
718 |
74 |
-199 |
268 |
-128 |
-308 |
1.40 |
-25 |
-17 |
-42 |
-71 |
| Normalized NOPAT Margin |
|
62.60% |
19.43% |
-39.60% |
170.70% |
-65.36% |
-832.43% |
1.47% |
-130.41% |
-13.59% |
-9.07% |
-47.58% |
| Pre Tax Income Margin |
|
44.55% |
27.46% |
-56.57% |
173.89% |
-93.37% |
-1,189.19% |
2.11% |
-186.30% |
-19.42% |
-12.96% |
-67.98% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
8.23 |
0.84 |
-2.37 |
1.13 |
-0.80 |
-1.52 |
0.01 |
0.00 |
0.00 |
-12.81 |
-5.69 |
| NOPAT to Interest Expense |
|
4.84 |
0.60 |
-1.66 |
1.11 |
-0.48 |
-1.39 |
-0.09 |
0.00 |
0.00 |
-4.47 |
-3.79 |
| EBIT Less CapEx to Interest Expense |
|
8.23 |
0.84 |
-2.37 |
1.13 |
-0.80 |
-1.52 |
0.01 |
0.00 |
0.00 |
-12.81 |
-5.69 |
| NOPAT Less CapEx to Interest Expense |
|
4.84 |
0.60 |
-1.66 |
1.11 |
-0.48 |
-1.39 |
-0.09 |
0.00 |
0.00 |
-4.47 |
-3.79 |
| 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% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
3.66% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-40.34% |
-19.41% |
-1.90% |
-31.25% |
Quarterly Metrics And Ratios for Octave Specialty Group
This table displays calculated financial ratios and metrics derived from Octave Specialty Group's official financial filings.
| Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q1 2025 |
Q2 2025 |
Q1 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
47,440,995.00 |
46,427,421.00 |
46,401,736.00 |
44,951,913.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
47,440,995.00 |
46,427,421.00 |
46,401,736.00 |
44,951,913.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
-0.42 |
-0.31 |
-0.66 |
-0.22 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-263.98% |
-57.97% |
-5.41% |
73.08% |
113.96% |
231.03% |
89.54% |
-3.21% |
-41.35% |
428.90% |
| EBITDA Growth |
|
814.71% |
-946.79% |
-292.31% |
-144.44% |
-76.85% |
89.52% |
112.00% |
-227.10% |
-3,169.23% |
-23.09% |
-1.88% |
| EBIT Growth |
|
1,211.54% |
-717.63% |
-1,750.00% |
-366.67% |
-81.52% |
90.46% |
51.52% |
-73.64% |
-1,172.31% |
-51.00% |
25.44% |
| NOPAT Growth |
|
1,689.47% |
-2,048.37% |
-776.67% |
-254.00% |
-80.29% |
86.50% |
6.90% |
-88.70% |
-366.41% |
-54.55% |
77.86% |
| Net Income Growth |
|
1,207.69% |
-1,133.05% |
-1,750.00% |
-360.00% |
-80.59% |
88.69% |
12.12% |
-53.00% |
-330.10% |
-55.04% |
32.96% |
| EPS Growth |
|
0.00% |
0.00% |
-1,925.00% |
-363.64% |
-80.97% |
-105.36% |
13.70% |
-117.24% |
-375.00% |
-273.02% |
78.51% |
| Operating Cash Flow Growth |
|
190.57% |
-1,280.00% |
-100.00% |
0.00% |
133.33% |
265.10% |
0.00% |
0.00% |
-100.00% |
-368.49% |
0.00% |
| Free Cash Flow Firm Growth |
|
-174.18% |
0.00% |
142.99% |
140.05% |
60.28% |
38.11% |
-367.56% |
48.28% |
212.14% |
-164.65% |
-94.88% |
| Invested Capital Growth |
|
164,550.00% |
-35.79% |
-43.62% |
-40.24% |
37.67% |
-69.88% |
202.96% |
0.00% |
-75.36% |
0.00% |
-15.78% |
| Revenue Q/Q Growth |
|
-29.73% |
-533.98% |
-85.85% |
20.69% |
28.57% |
-65.01% |
509.64% |
62.80% |
0.00% |
-2.41% |
0.00% |
| EBITDA Q/Q Growth |
|
1,627.78% |
-238.00% |
-111.42% |
68.00% |
1,000.00% |
-162.45% |
106.67% |
-20,029.23% |
0.00% |
-155.93% |
0.00% |
| EBIT Q/Q Growth |
|
5,583.33% |
-217.49% |
-118.86% |
51.52% |
493.75% |
-160.64% |
58.12% |
-1,493.00% |
0.00% |
-92.78% |
0.00% |
| NOPAT Q/Q Growth |
|
6,700.00% |
-179.62% |
-111.60% |
62.07% |
970.13% |
-154.56% |
48.30% |
-540.85% |
0.00% |
-112.35% |
0.00% |
| Net Income Q/Q Growth |
|
6,700.00% |
-212.42% |
-118.86% |
60.61% |
607.69% |
-165.50% |
32.92% |
-490.38% |
0.00% |
-112.82% |
0.00% |
| EPS Q/Q Growth |
|
6,636.36% |
-47.10% |
-119.47% |
60.27% |
586.21% |
-114.89% |
-200.00% |
-243.18% |
0.00% |
-92.62% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
2,300.00% |
-222.92% |
-100.00% |
0.00% |
0.00% |
-13.03% |
-100.00% |
-38.67% |
0.00% |
-101.27% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
3.15% |
180.59% |
-50.75% |
-12.25% |
-196.04% |
380.27% |
-213.28% |
148.85% |
0.00% |
-128.16% |
0.00% |
| Invested Capital Q/Q Growth |
|
7.77% |
44.51% |
-61.62% |
0.00% |
148.25% |
-68.38% |
285.98% |
-100.00% |
0.00% |
-15.72% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
1,196.15% |
0.00% |
-86.21% |
-22.86% |
160.00% |
-285.53% |
3.13% |
-39.45% |
-10.78% |
-82.79% |
-2.08% |
| EBIT Margin |
|
1,311.54% |
0.00% |
-113.79% |
-45.71% |
140.00% |
-242.60% |
-16.67% |
-41.88% |
-56.26% |
-107.83% |
-7.93% |
| Profit (Net Income) Margin |
|
1,307.69% |
0.00% |
-113.79% |
-37.14% |
146.67% |
-274.54% |
-30.21% |
-29.98% |
-36.74% |
-79.26% |
-4.66% |
| Tax Burden Percent |
|
99.42% |
98.85% |
113.79% |
118.18% |
97.06% |
82.79% |
107.41% |
95.82% |
95.92% |
96.13% |
290.49% |
| Interest Burden Percent |
|
100.29% |
96.52% |
87.88% |
68.75% |
107.94% |
136.70% |
168.75% |
74.71% |
68.08% |
76.47% |
20.21% |
| Effective Tax Rate |
|
0.58% |
0.00% |
0.00% |
0.00% |
1.47% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
80.36% |
0.00% |
-8.22% |
-2.66% |
0.00% |
-9.36% |
-1.03% |
0.00% |
-1.19% |
-43.60% |
-0.28% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
80.36% |
0.00% |
-9.14% |
-3.06% |
0.00% |
-9.75% |
-1.51% |
0.00% |
-1.40% |
0.00% |
-5.81% |
| Return on Net Nonoperating Assets (RNNOA) |
|
158.26% |
0.00% |
-10.96% |
-3.71% |
0.00% |
-12.13% |
-1.96% |
0.00% |
-1.73% |
0.00% |
-0.69% |
| Return on Equity (ROE) |
|
238.62% |
0.00% |
-19.17% |
-6.37% |
-29.61% |
-21.49% |
-2.99% |
0.00% |
-2.92% |
0.00% |
-0.98% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
43.18% |
75.03% |
69.61% |
-38.12% |
106.86% |
-101.16% |
0.00% |
119.47% |
-210.13% |
12.15% |
| Operating Return on Assets (OROA) |
|
28.15% |
0.00% |
-3.42% |
-1.48% |
0.00% |
-3.69% |
-0.29% |
0.00% |
-0.79% |
-21.76% |
-0.48% |
| Return on Assets (ROA) |
|
28.07% |
0.00% |
-3.42% |
-1.20% |
0.00% |
-4.18% |
-0.53% |
0.00% |
-0.52% |
-15.99% |
-0.28% |
| Return on Common Equity (ROCE) |
|
217.28% |
0.00% |
-18.06% |
-5.87% |
-27.49% |
-20.38% |
-2.54% |
0.00% |
-2.19% |
0.00% |
-0.68% |
| Return on Equity Simple (ROE_SIMPLE) |
|
31.32% |
0.00% |
38.84% |
37.52% |
-28.64% |
0.00% |
-1.31% |
0.00% |
-8.22% |
-75.54% |
-12.77% |
| Net Operating Profit after Tax (NOPAT) |
|
340 |
-271 |
-20 |
-7.70 |
67 |
-37 |
-19 |
-15 |
-11 |
-22 |
-2.34 |
| NOPAT Margin |
|
1,307.69% |
0.00% |
-70.00% |
-22.00% |
148.89% |
-232.14% |
-19.69% |
-21.90% |
-26.81% |
-57.72% |
-1.12% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
2.30% |
0.92% |
0.40% |
0.04% |
0.39% |
0.49% |
0.00% |
0.21% |
0.00% |
5.52% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
14.32% |
0.00% |
0.00% |
6.71% |
| Operating Expenses to Revenue |
|
-1,211.54% |
0.00% |
213.79% |
145.71% |
-40.00% |
342.60% |
116.67% |
141.88% |
156.26% |
207.83% |
107.93% |
| Earnings before Interest and Taxes (EBIT) |
|
341 |
-401 |
-33 |
-16 |
63 |
-38 |
-16 |
-28 |
-22 |
-42 |
-17 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
311 |
-429 |
-25 |
-8.00 |
72 |
-45 |
3.00 |
-26 |
-4.25 |
-32 |
-4.33 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.57 |
0.63 |
0.56 |
0.52 |
0.43 |
0.55 |
0.36 |
0.00 |
0.47 |
0.46 |
0.29 |
| Price to Tangible Book Value (P/TBV) |
|
0.89 |
0.91 |
0.80 |
0.74 |
0.62 |
0.61 |
1.23 |
0.00 |
5.20 |
6.58 |
0.00 |
| Price to Revenue (P/Rev) |
|
5.68 |
40.92 |
2.36 |
2.19 |
0.00 |
5.97 |
2.77 |
3.17 |
2.64 |
0.89 |
0.66 |
| Price to Earnings (P/E) |
|
1.81 |
1.50 |
1.44 |
1.38 |
2.80 |
205.07 |
61.61 |
34.54 |
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% |
0.00% |
| Earnings Yield |
|
55.12% |
66.57% |
69.47% |
72.67% |
35.71% |
0.49% |
1.62% |
2.90% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.86 |
0.89 |
0.52 |
0.49 |
0.71 |
0.55 |
0.79 |
0.00 |
0.67 |
0.49 |
0.44 |
| Enterprise Value to Revenue (EV/Rev) |
|
28.09 |
220.51 |
3.22 |
3.05 |
0.00 |
6.28 |
22.70 |
0.00 |
5.95 |
1.30 |
1.58 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
9.49 |
0.00 |
1.80 |
1.78 |
0.00 |
0.00 |
235.20 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
9.46 |
0.00 |
1.96 |
1.93 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
10.69 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
1.61 |
0.50 |
0.53 |
0.00 |
0.24 |
0.00 |
0.00 |
0.22 |
0.00 |
3.30 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.99 |
2.59 |
0.37 |
0.38 |
2.39 |
0.00 |
1.95 |
0.00 |
0.12 |
0.00 |
0.11 |
| Long-Term Debt to Equity |
|
1.99 |
2.59 |
0.37 |
0.38 |
2.39 |
0.00 |
1.88 |
0.00 |
0.00 |
0.00 |
0.11 |
| Financial Leverage |
|
1.97 |
3.98 |
1.20 |
1.21 |
2.19 |
1.24 |
1.30 |
0.00 |
1.23 |
0.00 |
0.12 |
| Leverage Ratio |
|
8.50 |
8.31 |
8.58 |
8.25 |
8.68 |
5.95 |
6.79 |
0.00 |
7.06 |
1.87 |
4.69 |
| Compound Leverage Factor |
|
8.53 |
8.02 |
7.54 |
5.67 |
9.37 |
8.13 |
11.46 |
0.00 |
4.80 |
1.43 |
0.95 |
| Debt to Total Capital |
|
66.54% |
72.12% |
27.25% |
27.47% |
70.51% |
0.00% |
66.15% |
0.00% |
11.02% |
0.00% |
10.21% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.67% |
0.00% |
11.02% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
66.54% |
72.12% |
27.25% |
27.47% |
70.51% |
0.00% |
63.48% |
0.00% |
0.00% |
0.00% |
10.21% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
2.96% |
1.54% |
4.00% |
4.00% |
1.65% |
4.89% |
7.39% |
0.00% |
26.39% |
26.50% |
27.64% |
| Common Equity to Total Capital |
|
30.47% |
26.36% |
68.77% |
68.61% |
27.82% |
95.11% |
26.46% |
0.00% |
62.60% |
73.50% |
62.15% |
| Debt to EBITDA |
|
7.36 |
-74.20 |
0.93 |
0.99 |
-9.66 |
0.00 |
197.87 |
0.00 |
-2.36 |
0.00 |
-2.11 |
| Net Debt to EBITDA |
|
7.24 |
-72.95 |
0.34 |
0.36 |
-7.80 |
0.00 |
184.36 |
0.00 |
-2.36 |
0.00 |
0.42 |
| Long-Term Debt to EBITDA |
|
7.36 |
-74.20 |
0.93 |
0.99 |
-9.66 |
0.00 |
189.87 |
0.00 |
0.00 |
0.00 |
-2.11 |
| Debt to NOPAT |
|
6.61 |
-137.11 |
1.02 |
1.07 |
-12.76 |
0.00 |
-235.43 |
0.00 |
-2.99 |
0.00 |
-1.87 |
| Net Debt to NOPAT |
|
6.50 |
-134.79 |
0.38 |
0.39 |
-10.30 |
0.00 |
-219.35 |
0.00 |
-2.99 |
0.00 |
0.37 |
| Long-Term Debt to NOPAT |
|
6.61 |
-137.11 |
1.02 |
1.07 |
-12.76 |
0.00 |
-225.91 |
0.00 |
0.00 |
0.00 |
-1.87 |
| Noncontrolling Interest Sharing Ratio |
|
8.94% |
0.00% |
5.81% |
7.74% |
7.15% |
5.16% |
15.05% |
0.00% |
24.90% |
26.50% |
30.17% |
| 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 |
1,809 |
4,154 |
-1,170 |
213 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-60.22 |
0.00 |
86.92 |
76.27 |
-73.25 |
0.00 |
-186.05 |
483.17 |
761.64 |
-189.15 |
101.68 |
| Operating Cash Flow to Interest Expense |
|
0.98 |
0.00 |
0.00 |
0.00 |
7.00 |
0.00 |
0.00 |
4.22 |
0.00 |
-6.86 |
3.61 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.98 |
0.00 |
0.00 |
0.00 |
7.00 |
0.00 |
0.00 |
4.22 |
0.00 |
-6.86 |
3.61 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.02 |
0.00 |
0.03 |
0.03 |
0.00 |
0.02 |
0.02 |
0.00 |
0.01 |
0.20 |
0.06 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
3,289 |
4,753 |
1,824 |
1,824 |
4,528 |
1,432 |
5,526 |
0.00 |
1,361 |
1,147 |
1,147 |
| Invested Capital Turnover |
|
0.06 |
0.00 |
0.12 |
0.12 |
0.00 |
0.04 |
0.05 |
0.00 |
0.04 |
0.76 |
0.25 |
| Increase / (Decrease) in Invested Capital |
|
3,291 |
-2,649 |
-1,411 |
-1,228 |
1,239 |
-3,321 |
3,702 |
-1,824 |
-4,165 |
1,147 |
-215 |
| Enterprise Value (EV) |
|
2,837 |
4,226 |
957 |
900 |
3,208 |
784 |
4,353 |
0.00 |
914 |
563 |
503 |
| Market Capitalization |
|
573 |
784 |
701 |
645 |
546 |
745 |
532 |
532 |
405 |
387 |
209 |
| Book Value per Share |
|
$22.42 |
$27.86 |
$27.70 |
$27.61 |
$27.90 |
$30.13 |
$30.88 |
$0.00 |
$18.43 |
$18.18 |
$15.85 |
| Tangible Book Value per Share |
|
$14.32 |
$19.25 |
$19.26 |
$19.27 |
$19.47 |
$27.23 |
$9.13 |
$0.00 |
$1.68 |
$1.27 |
($6.21) |
| Total Capital |
|
3,308 |
4,752 |
1,824 |
1,824 |
4,544 |
1,432 |
5,536 |
0.00 |
1,361 |
1,147 |
1,147 |
| Total Debt |
|
2,201 |
3,427 |
497 |
501 |
3,204 |
0.00 |
3,662 |
0.00 |
150 |
0.00 |
117 |
| Total Long-Term Debt |
|
2,201 |
3,427 |
497 |
501 |
3,204 |
0.00 |
3,514 |
0.00 |
0.00 |
0.00 |
117 |
| Net Debt |
|
2,166 |
3,369 |
183 |
182 |
2,587 |
-31 |
3,412 |
0.00 |
150 |
-128 |
-23 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
112 |
13 |
5.30 |
1.00 |
6.68 |
10 |
5.36 |
3.92 |
8.38 |
7.37 |
| Net Nonoperating Obligations (NNO) |
|
2,182 |
3,428 |
497 |
501 |
3,188 |
0.00 |
3,652 |
0.00 |
150 |
0.00 |
117 |
| Total Depreciation and Amortization (D&A) |
|
-30 |
-29 |
8.00 |
8.00 |
9.00 |
-6.76 |
19 |
1.61 |
18 |
9.74 |
12 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$3.83 |
$0.00 |
($0.29) |
$1.44 |
($0.24) |
($0.63) |
$0.00 |
($1.22) |
($2.35) |
($0.26) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
45.31M |
45.72M |
45.56M |
45.76M |
45.64M |
45.64M |
47.69M |
0.00 |
47.31M |
48.11M |
45.30M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$3.92 |
$0.00 |
($0.29) |
$1.41 |
($0.21) |
($0.63) |
$0.00 |
($1.22) |
($2.35) |
($0.26) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
45.85M |
45.72M |
45.56M |
45.76M |
46.81M |
45.64M |
47.69M |
0.00 |
47.31M |
48.11M |
45.30M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
44.97M |
45.29M |
45.32M |
45.30M |
45.19M |
45.20M |
47.44M |
0.00 |
46.43M |
43.81M |
45.01M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
340 |
-271 |
-20 |
-7.70 |
67 |
-37 |
-19 |
-15 |
-11 |
-22 |
-2.34 |
| Normalized NOPAT Margin |
|
1,307.69% |
0.00% |
-70.00% |
-22.00% |
148.89% |
-232.14% |
-19.69% |
-21.90% |
-26.81% |
-57.72% |
-1.12% |
| Pre Tax Income Margin |
|
1,315.38% |
0.00% |
-100.00% |
-31.43% |
151.11% |
-331.63% |
-28.13% |
-31.29% |
-38.30% |
-82.45% |
-1.60% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
6.96 |
0.00 |
-2.06 |
-1.00 |
3.94 |
0.00 |
-0.80 |
-7.42 |
-4.07 |
-6.78 |
-7.92 |
| NOPAT to Interest Expense |
|
6.94 |
0.00 |
-1.27 |
-0.48 |
4.19 |
0.00 |
-0.95 |
-3.88 |
-1.94 |
-3.63 |
-1.12 |
| EBIT Less CapEx to Interest Expense |
|
6.96 |
0.00 |
-2.06 |
-1.00 |
3.94 |
0.00 |
-0.80 |
-7.42 |
-4.07 |
-6.78 |
-7.92 |
| NOPAT Less CapEx to Interest Expense |
|
6.94 |
0.00 |
-1.27 |
-0.48 |
4.19 |
0.00 |
-0.95 |
-3.88 |
-1.94 |
-3.63 |
-1.12 |
| 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% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
-40.34% |
0.00% |
0.00% |
0.00% |
-19.41% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Key Financial Trends
Octave Specialty Group (NYSE: OSG) shows a mixed but improving near-term operating picture, though the business still carries notable balance sheet and earnings volatility. Based on the latest reported Q1 2026 results, the company generated positive operating cash flow, narrowed its quarterly net loss sharply versus the prior year, and ended the period with a solid cash position. At the same time, revenue remains highly reliant on non-interest sources, and profitability can swing materially from quarter to quarter.
- Operating cash flow turned positive. In Q1 2026, the company generated $7.6 million in net cash from operating activities, a meaningful improvement from the negative $42.4 million reported in Q2 2025.
- Net loss improved sharply year over year. Q1 2026 consolidated net loss was $9.7 million, better than the $30.8 million loss in Q2 2025 and the $14.5 million loss in Q1 2025.
- Revenue growth was strong versus early 2025. Total revenue in Q1 2026 reached $208.6 million, up substantially from $39.4 million in Q1 2025 and $38.9 million in Q2 2025.
- Liquidity improved during the quarter. Cash and due from banks rose to $93.5 million in Q1 2026 from $103.5 million in Q2 2025, while the company also reported $46.6 million of restricted cash.
- Common equity remained substantial. Total common equity was $712.6 million at the end of Q1 2026, providing a sizeable capital base despite volatility in earnings.
- Net interest income turned positive. Q1 2026 net interest income was $265,000, versus negative net interest income in several prior quarters.
- Depreciation and amortization remain meaningful non-cash add-backs. These expenses continue to support reported cash flow, but they also reflect a business with sizable intangible and acquired asset balances.
- The balance sheet is asset-heavy and complex. Goodwill, intangible assets, trading securities, and “other assets” make up a large share of total assets, which can increase valuation uncertainty.
- Profitability remains inconsistent. The company posted a pre-tax loss of $3.3 million in Q1 2026 after a larger loss in Q2 2025, showing that earnings are still unstable quarter to quarter.
- Non-interest expense remains elevated. Q1 2026 total non-interest expense was $225.2 million, driven heavily by current and future benefits, claims, and other operating costs.
Longer-term trend: The historical data shows that Ambac’s results have been highly volatile since 2022. The company moved from very strong earnings and cash generation in parts of 2022 and 2023 to large losses and weaker operating cash flow in 2024 and 2025, before showing some stabilization in Q1 2026. That suggests the turnaround is not yet complete, but there are signs of improvement in cash generation and quarterly earnings.
Bottom line: OSG’s latest quarter looks better than recent periods on cash flow and losses, but investors should still expect swings in performance. The key watch items are whether operating cash flow stays positive, whether expense growth can be controlled, and whether the company can sustain profitability without relying on volatile investment or non-interest income.
07/19/26 08:20 PM ETAI Generated. May Contain Errors.