Annual Income Statements for A-Mark Precious Metals
This table shows A-Mark Precious Metals' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for A-Mark Precious Metals
This table shows A-Mark Precious Metals' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q2 2025 |
Q1 2025 |
Q3 2024 |
Q2 2024 |
Q1 2024 |
Q4 2023 |
Q3 2023 |
Q2 2023 |
Q1 2023 |
Q4 2022 |
Q3 2022 |
Net Income / (Loss) Attributable to Common Shareholders |
|
6.56 |
8.98 |
5.01 |
14 |
19 |
42 |
36 |
33 |
45 |
37 |
37 |
Consolidated Net Income / (Loss) |
|
5.97 |
8.42 |
5.15 |
14 |
19 |
42 |
36 |
34 |
45 |
37 |
38 |
Net Income / (Loss) Continuing Operations |
|
5.97 |
8.42 |
5.15 |
14 |
19 |
42 |
36 |
34 |
45 |
37 |
38 |
Total Pre-Tax Income |
|
8.02 |
10 |
6.44 |
18 |
24 |
56 |
46 |
43 |
58 |
47 |
46 |
Total Revenue |
|
2,736 |
2,713 |
2,607 |
2,076 |
2,484 |
3,122 |
2,314 |
1,952 |
1,902 |
2,092 |
2,111 |
Net Interest Income / (Expense) |
|
-3.57 |
-2.90 |
-3.23 |
-3.86 |
-3.72 |
-2.86 |
-3.15 |
-2.25 |
-1.03 |
-0.02 |
-0.09 |
Total Interest Income |
|
6.79 |
7.09 |
6.68 |
6.31 |
6.10 |
6.06 |
6.09 |
4.98 |
5.10 |
5.68 |
5.34 |
Investment Securities Interest Income |
|
6.79 |
7.09 |
6.68 |
6.31 |
6.10 |
6.06 |
6.09 |
4.98 |
5.10 |
5.68 |
5.34 |
Total Interest Expense |
|
10 |
9.99 |
9.91 |
10 |
9.82 |
8.93 |
9.24 |
7.24 |
6.13 |
5.70 |
5.43 |
Long-Term Debt Interest Expense |
|
10 |
9.99 |
9.91 |
10 |
9.82 |
8.93 |
9.24 |
7.24 |
6.13 |
5.70 |
5.43 |
Total Non-Interest Income |
|
2,740 |
2,716 |
2,610 |
2,080 |
2,487 |
3,125 |
2,317 |
1,954 |
1,903 |
2,092 |
2,111 |
Net Realized & Unrealized Capital Gains on Investments |
|
-2.41 |
0.58 |
-0.21 |
0.78 |
2.71 |
5.30 |
-0.07 |
4.67 |
2.68 |
2.59 |
1.61 |
Other Non-Interest Income |
|
2,742 |
2,715 |
2,611 |
2,079 |
2,485 |
3,119 |
2,317 |
1,950 |
1,900 |
2,090 |
2,109 |
Total Non-Interest Expense |
|
2,729 |
2,703 |
2,602 |
2,058 |
2,460 |
3,066 |
2,269 |
1,910 |
1,845 |
2,046 |
2,065 |
Other Operating Expenses |
|
2,723 |
2,698 |
2,599 |
2,055 |
2,457 |
3,064 |
2,265 |
1,907 |
1,842 |
2,043 |
2,058 |
Depreciation Expense |
|
4.64 |
4.71 |
2.95 |
2.81 |
2.79 |
2.74 |
3.34 |
3.26 |
3.18 |
3.22 |
7.55 |
Other Special Charges |
|
0.84 |
-0.18 |
-0.07 |
-0.11 |
0.09 |
-0.12 |
-0.04 |
-0.00 |
-0.21 |
0.46 |
-0.36 |
Nonoperating Income / (Expense), net |
|
0.46 |
0.20 |
0.76 |
0.57 |
0.27 |
0.66 |
0.64 |
0.83 |
0.53 |
- |
- |
Income Tax Expense |
|
2.04 |
1.76 |
1.29 |
4.47 |
4.95 |
14 |
9.78 |
9.55 |
13 |
9.54 |
8.38 |
Other Gains / (Losses), net |
|
0.00 |
0.00 |
- |
0.00 |
0.00 |
- |
- |
- |
- |
- |
0.00 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-0.58 |
-0.57 |
0.14 |
0.20 |
0.16 |
0.10 |
0.08 |
0.12 |
0.11 |
0.13 |
0.16 |
Basic Earnings per Share |
|
$0.28 |
$0.39 |
$0.22 |
$0.60 |
$0.81 |
$1.79 |
$1.53 |
$1.43 |
$1.93 |
$1.64 |
$1.64 |
Weighted Average Basic Shares Outstanding |
|
23.16M |
23.03M |
22.85M |
23.08M |
23.36M |
23.40M |
23.42M |
23.49M |
23.40M |
22.81M |
22.86M |
Diluted Earnings per Share |
|
$0.27 |
$0.37 |
$0.21 |
$0.57 |
$0.77 |
$1.79 |
$1.46 |
$1.35 |
$1.83 |
$1.64 |
$1.53 |
Weighted Average Diluted Shares Outstanding |
|
23.97M |
23.98M |
23.82M |
24.06M |
24.53M |
24.65M |
24.66M |
24.73M |
24.69M |
24.33M |
24.43M |
Weighted Average Basic & Diluted Shares Outstanding |
|
23.02M |
23.18M |
22.89M |
- |
22.85M |
23.34M |
23.26M |
23.53M |
23.45M |
23.38M |
11.51M |
Annual Cash Flow Statements for A-Mark Precious Metals
This table details how cash moves in and out of A-Mark Precious Metals' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
2024 |
2023 |
2022 |
Net Change in Cash & Equivalents |
9.32 |
1.54 |
-64 |
Net Cash From Operating Activities |
61 |
-30 |
-89 |
Net Cash From Continuing Operating Activities |
61 |
-30 |
-89 |
Net Income / (Loss) Continuing Operations |
69 |
157 |
133 |
Consolidated Net Income / (Loss) |
69 |
157 |
133 |
Depreciation Expense |
11 |
13 |
27 |
Amortization Expense |
2.45 |
2.11 |
2.65 |
Non-Cash Adjustments to Reconcile Net Income |
-18 |
-9.58 |
-2.87 |
Changes in Operating Assets and Liabilities, net |
-3.63 |
-192 |
-249 |
Net Cash From Investing Activities |
-64 |
6.84 |
-61 |
Net Cash From Continuing Investing Activities |
-64 |
6.84 |
-61 |
Purchase of Property, Leasehold Improvements and Equipment |
-7.26 |
-4.78 |
-2.88 |
Purchase of Investment Securities |
-55 |
11 |
-57 |
Sale and/or Maturity of Investments |
-1.35 |
0.31 |
-0.40 |
Net Cash From Financing Activities |
12 |
25 |
86 |
Net Cash From Continuing Financing Activities |
12 |
25 |
86 |
Issuance of Debt |
3.45 |
3.50 |
0.00 |
Repayment of Debt |
-88 |
17 |
25 |
Repurchase of Common Equity |
-22 |
-9.76 |
0.00 |
Payment of Dividends |
-42 |
-37 |
-23 |
Other Financing Activities, Net |
161 |
52 |
84 |
Cash Interest Paid |
34 |
29 |
21 |
Cash Income Taxes Paid |
18 |
44 |
43 |
Quarterly Cash Flow Statements for A-Mark Precious Metals
This table details how cash moves in and out of A-Mark Precious Metals' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q2 2025 |
Q1 2025 |
Q4 2024 |
Q2 2024 |
Q1 2024 |
Q4 2023 |
Q3 2023 |
Q2 2023 |
Q1 2023 |
Q4 2022 |
Q3 2022 |
Net Change in Cash & Equivalents |
|
-9.16 |
-1.71 |
13 |
-20 |
8.93 |
-39 |
5.60 |
7.86 |
27 |
9.23 |
9.20 |
Net Cash From Operating Activities |
|
110 |
-128 |
83 |
-57 |
-44 |
-74 |
92 |
-328 |
280 |
-13 |
-114 |
Net Cash From Continuing Operating Activities |
|
110 |
-128 |
83 |
-57 |
-44 |
-74 |
92 |
-328 |
280 |
-13 |
-114 |
Net Income / (Loss) Continuing Operations |
|
5.97 |
8.42 |
31 |
14 |
19 |
42 |
36 |
34 |
45 |
37 |
38 |
Consolidated Net Income / (Loss) |
|
5.97 |
8.42 |
31 |
14 |
19 |
42 |
36 |
34 |
45 |
37 |
38 |
Depreciation Expense |
|
4.64 |
4.71 |
2.85 |
2.81 |
2.79 |
2.74 |
3.34 |
3.26 |
3.18 |
3.22 |
7.55 |
Amortization Expense |
|
1.02 |
0.67 |
0.62 |
0.69 |
0.52 |
0.49 |
0.49 |
0.59 |
0.55 |
0.56 |
0.53 |
Non-Cash Adjustments to Reconcile Net Income |
|
1.26 |
1.00 |
-17 |
-0.48 |
-1.43 |
-4.21 |
-22 |
18 |
-1.63 |
-0.22 |
-67 |
Changes in Operating Assets and Liabilities, net |
|
97 |
-142 |
65 |
-74 |
-65 |
-115 |
74 |
-384 |
232 |
-54 |
-93 |
Net Cash From Investing Activities |
|
-4.98 |
15 |
-5.09 |
-10 |
-0.43 |
-8.25 |
0.01 |
-22 |
37 |
-20 |
-16 |
Net Cash From Continuing Investing Activities |
|
-4.98 |
15 |
-5.09 |
-10 |
-0.43 |
-8.25 |
0.01 |
-22 |
37 |
-20 |
-16 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-3.70 |
-0.61 |
-2.74 |
-1.94 |
-1.89 |
-1.56 |
-0.57 |
-1.74 |
-0.93 |
-0.77 |
-0.48 |
Purchase of Investment Securities |
|
-4.05 |
16 |
-1.49 |
-7.45 |
1.46 |
-7.01 |
0.58 |
-20 |
38 |
-19 |
-32 |
Sale and/or Maturity of Investments |
|
2.77 |
0.09 |
- |
-0.85 |
0.00 |
- |
- |
- |
- |
- |
- |
Net Cash From Financing Activities |
|
-114 |
110 |
-64 |
48 |
54 |
43 |
-86 |
358 |
-290 |
43 |
139 |
Net Cash From Continuing Financing Activities |
|
-114 |
110 |
-64 |
48 |
54 |
43 |
-86 |
358 |
-290 |
43 |
139 |
Issuance of Debt |
|
429 |
542 |
- |
462 |
584 |
-0.39 |
- |
- |
3.89 |
- |
25 |
Repayment of Debt |
|
-544 |
-454 |
-45 |
-526 |
-552 |
4.17 |
-17 |
182 |
-152 |
-41 |
70 |
Repurchase of Common Equity |
|
-5.12 |
0.00 |
- |
-12 |
-4.90 |
- |
- |
- |
0.00 |
- |
- |
Payment of Dividends |
|
-4.64 |
-4.63 |
-4.58 |
-4.65 |
-28 |
-4.67 |
-4.71 |
-4.69 |
-23 |
-0.01 |
- |
Other Financing Activities, Net |
|
10 |
27 |
-14 |
129 |
54 |
44 |
-54 |
181 |
-118 |
84 |
44 |
Cash Interest Paid |
|
8.85 |
11 |
9.01 |
8.05 |
8.49 |
7.96 |
6.81 |
8.25 |
5.77 |
5.33 |
4.57 |
Cash Income Taxes Paid |
|
4.41 |
2.93 |
1.65 |
9.10 |
3.12 |
11 |
8.79 |
22 |
2.97 |
9.56 |
11 |
Annual Balance Sheets for A-Mark Precious Metals
This table presents A-Mark Precious Metals' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
2024 |
2023 |
2022 |
Total Assets |
1,828 |
1,546 |
1,443 |
Cash and Due from Banks |
49 |
39 |
38 |
Trading Account Securities |
22 |
26 |
80 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
20 |
13 |
9.85 |
Goodwill |
200 |
101 |
101 |
Intangible Assets |
102 |
63 |
68 |
Other Assets |
1,435 |
1,305 |
1,146 |
Total Liabilities & Shareholders' Equity |
1,828 |
1,546 |
1,443 |
Total Liabilities |
1,166 |
945 |
952 |
Short-Term Debt |
59 |
378 |
281 |
Accrued Interest Payable |
17 |
20 |
22 |
Other Short-Term Payables |
808 |
525 |
534 |
Long-Term Debt |
249 |
0.00 |
94 |
Other Long-Term Liabilities |
33 |
21 |
21 |
Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
662 |
600 |
490 |
Total Preferred & Common Equity |
608 |
599 |
489 |
Preferred Stock |
0.00 |
0.00 |
0.00 |
Total Common Equity |
608 |
599 |
489 |
Common Stock |
169 |
169 |
167 |
Retained Earnings |
467 |
441 |
322 |
Treasury Stock |
-28 |
-9.76 |
0.00 |
Accumulated Other Comprehensive Income / (Loss) |
0.06 |
-1.03 |
0.00 |
Noncontrolling Interest |
54 |
1.27 |
1.86 |
Quarterly Balance Sheets for A-Mark Precious Metals
This table presents A-Mark Precious Metals' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q2 2025 |
Q1 2025 |
Q3 2024 |
Q1 2024 |
Q3 2023 |
Q2 2023 |
Q1 2023 |
Q3 2022 |
Total Assets |
|
1,869 |
2,029 |
1,669 |
1,624 |
1,593 |
1,582 |
1,240 |
1,347 |
Cash and Due from Banks |
|
38 |
47 |
35 |
28 |
78 |
72 |
65 |
29 |
Trading Account Securities |
|
19 |
27 |
13 |
20 |
24 |
57 |
49 |
87 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
24 |
20 |
16 |
15 |
11 |
12 |
10 |
9.54 |
Goodwill |
|
200 |
200 |
121 |
101 |
101 |
101 |
101 |
101 |
Intangible Assets |
|
94 |
98 |
75 |
58 |
64 |
67 |
65 |
71 |
Other Assets |
|
1,494 |
1,637 |
1,409 |
1,402 |
1,314 |
1,273 |
950 |
1,049 |
Total Liabilities & Shareholders' Equity |
|
1,869 |
2,029 |
1,669 |
1,624 |
1,593 |
1,582 |
1,240 |
1,347 |
Total Liabilities |
|
1,204 |
1,364 |
1,082 |
1,038 |
1,031 |
1,043 |
735 |
903 |
Short-Term Debt |
|
53 |
57 |
36 |
38 |
361 |
382 |
158 |
349 |
Accrued Interest Payable |
|
16 |
17 |
17 |
12 |
20 |
14 |
18 |
21 |
Other Short-Term Payables |
|
876 |
915 |
712 |
669 |
629 |
624 |
440 |
417 |
Long-Term Debt |
|
229 |
341 |
294 |
298 |
1.75 |
1.75 |
98 |
94 |
Other Long-Term Liabilities |
|
30 |
34 |
24 |
21 |
20 |
21 |
21 |
21 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
666 |
665 |
587 |
585 |
562 |
540 |
506 |
443 |
Total Preferred & Common Equity |
|
613 |
611 |
583 |
584 |
561 |
538 |
505 |
442 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
613 |
611 |
583 |
584 |
561 |
538 |
505 |
442 |
Common Stock |
|
173 |
173 |
172 |
171 |
168 |
167 |
166 |
157 |
Retained Earnings |
|
473 |
467 |
440 |
440 |
403 |
372 |
339 |
285 |
Treasury Stock |
|
-33 |
-28 |
-28 |
-27 |
-9.76 |
- |
- |
- |
Accumulated Other Comprehensive Income / (Loss) |
|
0.05 |
0.17 |
-0.90 |
-0.96 |
-1.23 |
-1.05 |
0.05 |
- |
Noncontrolling Interest |
|
53 |
54 |
3.83 |
1.62 |
1.17 |
1.09 |
0.97 |
1.73 |
Annual Metrics And Ratios for A-Mark Precious Metals
This table displays calculated financial ratios and metrics derived from A-Mark Precious Metals' official financial filings.
Metric |
2024 |
2023 |
2022 |
Growth Metrics |
- |
- |
- |
Revenue Growth |
4.27% |
13.76% |
7.28% |
EBITDA Growth |
-65.68% |
10.66% |
19.40% |
EBIT Growth |
-70.08% |
21.92% |
9.74% |
NOPAT Growth |
-67.66% |
17.64% |
5.14% |
Net Income Growth |
-55.97% |
17.80% |
-17.30% |
EPS Growth |
-55.21% |
16.33% |
-38.76% |
Operating Cash Flow Growth |
300.95% |
65.99% |
-69.34% |
Free Cash Flow Firm Growth |
41.86% |
274.65% |
109.44% |
Invested Capital Growth |
-0.89% |
13.09% |
16.17% |
Revenue Q/Q Growth |
0.00% |
12.46% |
-0.88% |
EBITDA Q/Q Growth |
0.00% |
4.43% |
-3.66% |
EBIT Q/Q Growth |
0.00% |
5.07% |
-1.43% |
NOPAT Q/Q Growth |
0.00% |
1.58% |
-10.34% |
Net Income Q/Q Growth |
0.00% |
2.93% |
-9.27% |
EPS Q/Q Growth |
0.00% |
-2.16% |
-14.84% |
Operating Cash Flow Q/Q Growth |
163.81% |
-201.81% |
-429.12% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
-63.82% |
125.99% |
Invested Capital Q/Q Growth |
0.00% |
5.88% |
-2.39% |
Profitability Metrics |
- |
- |
- |
EBITDA Margin |
0.76% |
2.32% |
2.38% |
EBIT Margin |
0.62% |
2.16% |
2.01% |
Profit (Net Income) Margin |
0.71% |
1.69% |
1.63% |
Tax Burden Percent |
83.40% |
77.16% |
79.97% |
Interest Burden Percent |
137.98% |
101.33% |
101.19% |
Effective Tax Rate |
16.60% |
22.84% |
20.03% |
Return on Invested Capital (ROIC) |
5.13% |
16.78% |
16.33% |
ROIC Less NNEP Spread (ROIC-NNEP) |
10.67% |
17.32% |
16.75% |
Return on Net Nonoperating Assets (RNNOA) |
5.80% |
11.96% |
14.82% |
Return on Equity (ROE) |
10.94% |
28.74% |
31.15% |
Cash Return on Invested Capital (CROIC) |
6.03% |
4.49% |
1.37% |
Operating Return on Assets (OROA) |
3.56% |
13.42% |
12.49% |
Return on Assets (ROA) |
4.09% |
10.49% |
10.10% |
Return on Common Equity (ROCE) |
10.46% |
28.66% |
31.04% |
Return on Equity Simple (ROE_SIMPLE) |
11.36% |
26.17% |
27.24% |
Net Operating Profit after Tax (NOPAT) |
50 |
155 |
132 |
NOPAT Margin |
0.52% |
1.67% |
1.61% |
Net Nonoperating Expense Percent (NNEP) |
-5.54% |
-0.55% |
-0.41% |
SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
99.38% |
97.84% |
97.99% |
Earnings before Interest and Taxes (EBIT) |
60 |
201 |
164 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
74 |
215 |
194 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
1.21 |
1.37 |
1.36 |
Price to Tangible Book Value (P/TBV) |
2.41 |
1.89 |
2.08 |
Price to Revenue (P/Rev) |
0.08 |
0.09 |
0.08 |
Price to Earnings (P/E) |
10.75 |
5.26 |
5.02 |
Dividend Yield |
5.59% |
4.53% |
0.00% |
Earnings Yield |
9.30% |
19.02% |
19.91% |
Enterprise Value to Invested Capital (EV/IC) |
1.08 |
1.19 |
1.16 |
Enterprise Value to Revenue (EV/Rev) |
0.11 |
0.13 |
0.12 |
Enterprise Value to EBITDA (EV/EBITDA) |
14.23 |
5.40 |
5.17 |
Enterprise Value to EBIT (EV/EBIT) |
17.52 |
5.80 |
6.11 |
Enterprise Value to NOPAT (EV/NOPAT) |
21.00 |
7.51 |
7.64 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
17.25 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
17.88 |
28.06 |
90.88 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.47 |
0.63 |
0.76 |
Long-Term Debt to Equity |
0.38 |
0.00 |
0.19 |
Financial Leverage |
0.54 |
0.69 |
0.88 |
Leverage Ratio |
2.67 |
2.74 |
3.08 |
Compound Leverage Factor |
3.69 |
2.78 |
3.12 |
Debt to Total Capital |
31.77% |
38.66% |
43.33% |
Short-Term Debt to Total Capital |
6.10% |
38.66% |
32.46% |
Long-Term Debt to Total Capital |
25.67% |
0.00% |
10.87% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
5.59% |
0.13% |
0.22% |
Common Equity to Total Capital |
62.64% |
61.21% |
56.46% |
Debt to EBITDA |
4.17 |
1.76 |
1.93 |
Net Debt to EBITDA |
3.52 |
1.58 |
1.73 |
Long-Term Debt to EBITDA |
3.37 |
0.00 |
0.48 |
Debt to NOPAT |
6.16 |
2.45 |
2.85 |
Net Debt to NOPAT |
5.19 |
2.19 |
2.56 |
Long-Term Debt to NOPAT |
4.98 |
0.00 |
0.72 |
Noncontrolling Interest Sharing Ratio |
4.40% |
0.29% |
0.37% |
Liquidity Ratios |
- |
- |
- |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
59 |
41 |
11 |
Operating Cash Flow to CapEx |
839.77% |
-633.97% |
-3,097.12% |
Free Cash Flow to Firm to Interest Expense |
1.49 |
1.31 |
0.50 |
Operating Cash Flow to Interest Expense |
1.54 |
-0.96 |
-4.05 |
Operating Cash Flow Less CapEx to Interest Expense |
1.36 |
-1.11 |
-4.19 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
5.74 |
6.22 |
6.20 |
Fixed Asset Turnover |
591.08 |
831.01 |
885.01 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
970 |
979 |
865 |
Invested Capital Turnover |
9.94 |
10.07 |
10.14 |
Increase / (Decrease) in Invested Capital |
-8.73 |
113 |
120 |
Enterprise Value (EV) |
1,051 |
1,162 |
1,005 |
Market Capitalization |
737 |
822 |
666 |
Book Value per Share |
$26.54 |
$25.76 |
$42.44 |
Tangible Book Value per Share |
$13.37 |
$18.72 |
$27.77 |
Total Capital |
970 |
979 |
865 |
Total Debt |
308 |
378 |
375 |
Total Long-Term Debt |
249 |
0.00 |
94 |
Net Debt |
260 |
339 |
337 |
Capital Expenditures (CapEx) |
7.26 |
4.78 |
2.88 |
Net Nonoperating Expense (NNE) |
-19 |
-2.05 |
-1.56 |
Net Nonoperating Obligations (NNO) |
308 |
378 |
375 |
Total Depreciation and Amortization (D&A) |
14 |
15 |
30 |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$2.97 |
$6.68 |
$5.81 |
Adjusted Weighted Average Basic Shares Outstanding |
23.09M |
23.40M |
22.81M |
Adjusted Diluted Earnings per Share |
$2.84 |
$6.34 |
$5.45 |
Adjusted Weighted Average Diluted Shares Outstanding |
24.12M |
24.65M |
24.33M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
22.95M |
23.34M |
23.38M |
Normalized Net Operating Profit after Tax (NOPAT) |
50 |
154 |
132 |
Normalized NOPAT Margin |
0.51% |
1.66% |
1.61% |
Pre Tax Income Margin |
0.85% |
2.19% |
2.04% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
1.52 |
6.36 |
7.48 |
NOPAT to Interest Expense |
1.27 |
4.91 |
5.98 |
EBIT Less CapEx to Interest Expense |
1.33 |
6.21 |
7.35 |
NOPAT Less CapEx to Interest Expense |
1.08 |
4.76 |
5.85 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
60.62% |
23.90% |
17.02% |
Augmented Payout Ratio |
92.93% |
30.13% |
17.02% |
Quarterly Metrics And Ratios for A-Mark Precious Metals
This table displays calculated financial ratios and metrics derived from A-Mark Precious Metals' official financial filings.
Metric |
|
Q2 2025 |
Q1 2025 |
Q3 2024 |
Q2 2024 |
Q1 2024 |
Q4 2023 |
Q3 2023 |
Q2 2023 |
Q1 2023 |
Q4 2022 |
Q3 2022 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
31.83% |
9.23% |
12.68% |
6.33% |
30.58% |
49.20% |
9.63% |
0.24% |
-5.63% |
-3.35% |
2.64% |
EBITDA Growth |
|
-38.17% |
-43.11% |
-82.38% |
-53.72% |
-55.94% |
18.36% |
-9.33% |
-6.76% |
48.50% |
-12.95% |
-13.35% |
EBIT Growth |
|
-57.70% |
-57.85% |
-87.42% |
-57.79% |
-58.84% |
21.09% |
-1.72% |
5.10% |
77.50% |
-4.93% |
-23.64% |
NOPAT Growth |
|
-58.39% |
-56.03% |
-87.20% |
-58.94% |
-58.13% |
10.60% |
-5.47% |
4.27% |
73.76% |
-2.74% |
-29.57% |
Net Income Growth |
|
-57.21% |
-55.66% |
-85.68% |
-58.45% |
-58.04% |
11.92% |
-4.12% |
5.19% |
73.16% |
-26.63% |
-51.20% |
EPS Growth |
|
-52.63% |
-51.95% |
-85.62% |
-57.78% |
-57.92% |
9.15% |
-4.58% |
3.85% |
69.44% |
-46.41% |
-51.20% |
Operating Cash Flow Growth |
|
291.74% |
-188.12% |
0.00% |
82.51% |
-115.83% |
-446.43% |
180.33% |
-403.09% |
500.99% |
-113.10% |
-318.31% |
Free Cash Flow Firm Growth |
|
-200.55% |
5.77% |
627.28% |
701.76% |
-690.45% |
13.42% |
98.47% |
10.66% |
117.95% |
59.26% |
-35.69% |
Invested Capital Growth |
|
0.00% |
15.31% |
-0.83% |
0.00% |
20.97% |
13.09% |
4.26% |
25.68% |
2.83% |
16.17% |
27.13% |
Revenue Q/Q Growth |
|
0.87% |
0.00% |
0.00% |
-16.42% |
-20.44% |
34.91% |
18.53% |
2.64% |
-9.10% |
-0.87% |
8.38% |
EBITDA Q/Q Growth |
|
-13.93% |
0.00% |
0.00% |
-20.81% |
-54.13% |
20.11% |
6.07% |
-24.60% |
23.21% |
-7.99% |
9.07% |
EBIT Q/Q Growth |
|
-24.25% |
0.00% |
0.00% |
-24.52% |
-57.43% |
23.15% |
6.66% |
-26.39% |
25.23% |
-0.05% |
14.06% |
NOPAT Q/Q Growth |
|
-31.77% |
0.00% |
0.00% |
-27.90% |
-54.72% |
16.76% |
7.73% |
-26.50% |
19.63% |
-0.20% |
18.82% |
Net Income Q/Q Growth |
|
-29.03% |
0.00% |
0.00% |
-26.46% |
-54.73% |
16.50% |
7.15% |
-25.73% |
20.73% |
-0.20% |
17.56% |
EPS Q/Q Growth |
|
-27.03% |
0.00% |
0.00% |
-25.97% |
-56.98% |
22.60% |
8.15% |
-26.23% |
11.59% |
7.19% |
17.56% |
Operating Cash Flow Q/Q Growth |
|
186.31% |
-253.93% |
0.00% |
-29.69% |
39.84% |
-180.17% |
127.97% |
-217.35% |
2,176.81% |
88.21% |
-205.51% |
Free Cash Flow Firm Q/Q Growth |
|
-609.12% |
0.00% |
0.00% |
764.56% |
-96.19% |
-3,002.29% |
98.51% |
-752.06% |
128.77% |
45.28% |
12.96% |
Invested Capital Q/Q Growth |
|
-10.82% |
0.00% |
0.00% |
-100.00% |
-5.85% |
5.88% |
0.12% |
21.20% |
-11.98% |
-2.39% |
20.68% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
0.48% |
0.57% |
0.33% |
1.03% |
1.09% |
1.88% |
2.12% |
2.36% |
3.22% |
2.37% |
2.56% |
EBIT Margin |
|
0.28% |
0.37% |
0.22% |
0.86% |
0.95% |
1.78% |
1.95% |
2.17% |
3.02% |
2.19% |
2.18% |
Profit (Net Income) Margin |
|
0.22% |
0.31% |
0.20% |
0.67% |
0.76% |
1.34% |
1.56% |
1.72% |
2.38% |
1.79% |
1.78% |
Tax Burden Percent |
|
74.53% |
82.75% |
80.03% |
75.76% |
79.31% |
74.57% |
78.64% |
77.87% |
77.98% |
79.70% |
81.76% |
Interest Burden Percent |
|
106.10% |
102.01% |
113.44% |
103.19% |
101.15% |
101.19% |
101.42% |
101.97% |
100.92% |
102.42% |
100.00% |
Effective Tax Rate |
|
25.47% |
17.25% |
19.97% |
24.24% |
20.69% |
25.43% |
21.36% |
22.13% |
22.02% |
20.30% |
18.24% |
Return on Invested Capital (ROIC) |
|
4.59% |
3.04% |
0.00% |
0.00% |
8.86% |
13.37% |
13.99% |
16.40% |
25.26% |
18.16% |
18.50% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.84% |
3.09% |
0.00% |
0.00% |
8.94% |
13.51% |
14.12% |
16.59% |
25.39% |
18.16% |
18.50% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.05% |
1.81% |
0.00% |
0.00% |
4.85% |
9.33% |
11.31% |
12.53% |
18.09% |
16.07% |
20.21% |
Return on Equity (ROE) |
|
6.64% |
4.85% |
0.00% |
0.00% |
13.71% |
22.70% |
25.30% |
28.94% |
43.35% |
34.23% |
38.71% |
Cash Return on Invested Capital (CROIC) |
|
-193.45% |
-10.27% |
0.00% |
0.00% |
-3.69% |
4.49% |
12.64% |
-4.43% |
17.25% |
1.37% |
-5.37% |
Operating Return on Assets (OROA) |
|
1.56% |
2.00% |
0.00% |
0.00% |
6.57% |
11.07% |
10.96% |
12.85% |
19.56% |
13.60% |
13.90% |
Return on Assets (ROA) |
|
1.24% |
1.68% |
0.00% |
0.00% |
5.27% |
8.35% |
8.74% |
10.20% |
15.40% |
11.10% |
11.36% |
Return on Common Equity (ROCE) |
|
6.11% |
4.64% |
0.00% |
0.00% |
13.68% |
22.64% |
25.23% |
28.86% |
43.23% |
34.10% |
38.36% |
Return on Equity Simple (ROE_SIMPLE) |
|
8.24% |
9.57% |
0.00% |
0.00% |
22.36% |
0.00% |
27.15% |
28.57% |
30.14% |
0.00% |
33.20% |
Net Operating Profit after Tax (NOPAT) |
|
5.63 |
8.25 |
4.54 |
14 |
19 |
41 |
35 |
33 |
45 |
37 |
38 |
NOPAT Margin |
|
0.21% |
0.30% |
0.17% |
0.65% |
0.76% |
1.33% |
1.53% |
1.69% |
2.36% |
1.79% |
1.78% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.24% |
-0.05% |
-0.18% |
0.00% |
-0.07% |
-0.13% |
-0.13% |
-0.18% |
-0.13% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
99.72% |
99.63% |
99.78% |
99.14% |
99.05% |
98.22% |
98.05% |
97.83% |
96.98% |
97.81% |
97.82% |
Earnings before Interest and Taxes (EBIT) |
|
7.56 |
9.97 |
5.68 |
18 |
24 |
56 |
45 |
42 |
57 |
46 |
46 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
13 |
15 |
8.63 |
21 |
27 |
59 |
49 |
46 |
61 |
50 |
54 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.03 |
1.65 |
1.19 |
0.00 |
1.14 |
1.37 |
1.36 |
1.40 |
1.22 |
1.36 |
1.79 |
Price to Tangible Book Value (P/TBV) |
|
1.98 |
3.22 |
1.79 |
0.00 |
1.57 |
1.89 |
1.93 |
2.03 |
1.82 |
2.08 |
2.93 |
Price to Revenue (P/Rev) |
|
0.06 |
0.10 |
0.00 |
0.07 |
0.07 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.10 |
Price to Earnings (P/E) |
|
12.25 |
17.19 |
0.00 |
6.18 |
5.11 |
5.26 |
5.04 |
4.90 |
4.06 |
5.02 |
5.41 |
Dividend Yield |
|
2.94% |
4.10% |
5.93% |
6.13% |
6.32% |
4.53% |
4.30% |
3.74% |
7.60% |
0.00% |
5.05% |
Earnings Yield |
|
8.17% |
5.82% |
0.00% |
16.19% |
19.56% |
19.02% |
19.84% |
20.40% |
24.63% |
19.91% |
18.49% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.98 |
1.33 |
1.08 |
0.00 |
1.06 |
1.19 |
1.14 |
1.15 |
1.06 |
1.16 |
1.36 |
Enterprise Value to Revenue (EV/Rev) |
|
0.09 |
0.14 |
0.00 |
0.00 |
0.10 |
0.13 |
0.13 |
0.13 |
0.10 |
0.12 |
0.15 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
17.16 |
22.72 |
0.00 |
0.00 |
5.38 |
5.40 |
5.10 |
5.04 |
3.77 |
5.17 |
5.98 |
Enterprise Value to EBIT (EV/EBIT) |
|
25.77 |
30.52 |
0.00 |
0.00 |
5.84 |
5.80 |
5.51 |
5.55 |
4.26 |
6.11 |
7.24 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
29.92 |
36.03 |
0.00 |
0.00 |
7.57 |
7.51 |
6.90 |
7.00 |
5.37 |
7.64 |
8.23 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.39 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
35.28 |
0.00 |
3.11 |
0.00 |
44.56 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
28.06 |
9.18 |
0.00 |
6.23 |
90.88 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.42 |
0.60 |
0.56 |
0.00 |
0.57 |
0.63 |
0.64 |
0.71 |
0.51 |
0.76 |
1.00 |
Long-Term Debt to Equity |
|
0.34 |
0.51 |
0.50 |
0.00 |
0.51 |
0.00 |
0.00 |
0.00 |
0.19 |
0.19 |
0.21 |
Financial Leverage |
|
0.42 |
0.59 |
0.60 |
0.00 |
0.54 |
0.69 |
0.80 |
0.76 |
0.71 |
0.88 |
1.09 |
Leverage Ratio |
|
2.81 |
2.92 |
2.84 |
0.00 |
2.62 |
2.74 |
2.92 |
2.88 |
2.83 |
3.08 |
3.41 |
Compound Leverage Factor |
|
2.98 |
2.98 |
3.22 |
0.00 |
2.66 |
2.77 |
2.96 |
2.94 |
2.86 |
3.16 |
3.41 |
Debt to Total Capital |
|
29.74% |
37.44% |
35.97% |
0.00% |
36.48% |
38.66% |
39.19% |
41.56% |
33.59% |
43.33% |
49.98% |
Short-Term Debt to Total Capital |
|
5.57% |
5.35% |
3.90% |
0.00% |
4.14% |
38.66% |
39.00% |
41.37% |
20.70% |
32.46% |
39.39% |
Long-Term Debt to Total Capital |
|
24.17% |
32.09% |
32.07% |
0.00% |
32.34% |
0.00% |
0.19% |
0.19% |
12.89% |
10.87% |
10.59% |
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 |
|
5.60% |
5.05% |
0.42% |
0.00% |
0.18% |
0.13% |
0.13% |
0.12% |
0.13% |
0.22% |
0.19% |
Common Equity to Total Capital |
|
64.66% |
57.51% |
63.61% |
0.00% |
63.35% |
61.21% |
60.68% |
58.32% |
66.28% |
56.46% |
49.83% |
Debt to EBITDA |
|
5.21 |
6.40 |
0.00 |
0.00 |
1.86 |
1.76 |
1.76 |
1.82 |
1.19 |
1.93 |
2.20 |
Net Debt to EBITDA |
|
4.51 |
5.64 |
0.00 |
0.00 |
1.70 |
1.58 |
1.38 |
1.47 |
0.89 |
1.73 |
2.05 |
Long-Term Debt to EBITDA |
|
4.24 |
5.48 |
0.00 |
0.00 |
1.65 |
0.00 |
0.01 |
0.01 |
0.46 |
0.48 |
0.47 |
Debt to NOPAT |
|
9.09 |
10.14 |
0.00 |
0.00 |
2.61 |
2.45 |
2.38 |
2.53 |
1.70 |
2.85 |
3.02 |
Net Debt to NOPAT |
|
7.87 |
8.95 |
0.00 |
0.00 |
2.39 |
2.19 |
1.87 |
2.05 |
1.27 |
2.56 |
2.83 |
Long-Term Debt to NOPAT |
|
7.38 |
8.69 |
0.00 |
0.00 |
2.32 |
0.00 |
0.01 |
0.01 |
0.65 |
0.72 |
0.64 |
Noncontrolling Interest Sharing Ratio |
|
7.97% |
4.42% |
0.00% |
0.00% |
0.24% |
0.29% |
0.29% |
0.28% |
0.27% |
0.37% |
0.90% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-942 |
-133 |
12 |
937 |
-141 |
-72 |
-2.32 |
-156 |
24 |
-83 |
-152 |
Operating Cash Flow to CapEx |
|
2,974.09% |
-21,009.72% |
0.00% |
-2,962.07% |
-2,346.87% |
-4,728.28% |
16,241.95% |
-18,912.97% |
30,164.19% |
-1,741.79% |
-23,848.23% |
Free Cash Flow to Firm to Interest Expense |
|
-90.90 |
-13.30 |
1.23 |
92.13 |
-14.35 |
-8.05 |
-0.25 |
-21.51 |
3.89 |
-14.57 |
-27.94 |
Operating Cash Flow to Interest Expense |
|
10.62 |
-12.77 |
0.00 |
-5.65 |
-4.51 |
-8.24 |
9.93 |
-45.35 |
45.62 |
-2.36 |
-21.04 |
Operating Cash Flow Less CapEx to Interest Expense |
|
10.26 |
-12.83 |
0.00 |
-5.84 |
-4.70 |
-8.42 |
9.87 |
-45.59 |
45.46 |
-2.50 |
-21.13 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
5.66 |
5.43 |
0.00 |
0.00 |
6.89 |
6.22 |
5.62 |
5.93 |
6.47 |
6.20 |
6.39 |
Fixed Asset Turnover |
|
440.87 |
566.70 |
0.00 |
0.00 |
775.33 |
831.01 |
786.15 |
766.00 |
830.58 |
885.01 |
925.35 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
948 |
1,063 |
917 |
0.00 |
922 |
979 |
924 |
923 |
762 |
865 |
887 |
Invested Capital Turnover |
|
22.32 |
10.00 |
0.00 |
0.00 |
11.73 |
10.07 |
9.12 |
9.72 |
10.72 |
10.14 |
10.40 |
Increase / (Decrease) in Invested Capital |
|
948 |
141 |
-7.67 |
-923 |
160 |
113 |
38 |
189 |
21 |
120 |
189 |
Enterprise Value (EV) |
|
928 |
1,413 |
993 |
0.00 |
974 |
1,162 |
1,051 |
1,064 |
808 |
1,005 |
1,207 |
Market Capitalization |
|
631 |
1,009 |
694 |
682 |
665 |
822 |
765 |
752 |
616 |
666 |
791 |
Book Value per Share |
|
$26.43 |
$26.62 |
$25.52 |
$0.00 |
$25.01 |
$25.76 |
$23.84 |
$22.96 |
$21.59 |
$42.44 |
$38.72 |
Tangible Book Value per Share |
|
$13.75 |
$13.65 |
$16.95 |
$0.00 |
$18.19 |
$18.72 |
$16.82 |
$15.80 |
$14.49 |
$27.77 |
$23.67 |
Total Capital |
|
948 |
1,063 |
917 |
0.00 |
922 |
979 |
924 |
923 |
762 |
865 |
887 |
Total Debt |
|
282 |
398 |
330 |
0.00 |
336 |
378 |
362 |
384 |
256 |
375 |
443 |
Total Long-Term Debt |
|
229 |
341 |
294 |
0.00 |
298 |
0.00 |
1.75 |
1.75 |
98 |
94 |
94 |
Net Debt |
|
244 |
351 |
295 |
0.00 |
308 |
339 |
284 |
311 |
191 |
337 |
415 |
Capital Expenditures (CapEx) |
|
3.70 |
0.61 |
0.00 |
1.94 |
1.89 |
1.56 |
0.57 |
1.74 |
0.93 |
0.77 |
0.48 |
Net Nonoperating Expense (NNE) |
|
-0.34 |
-0.17 |
-0.61 |
-0.43 |
-0.22 |
-0.49 |
-0.50 |
-0.65 |
-0.41 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
282 |
398 |
330 |
0.00 |
336 |
378 |
362 |
384 |
256 |
375 |
443 |
Total Depreciation and Amortization (D&A) |
|
5.65 |
5.37 |
2.95 |
3.50 |
3.31 |
3.23 |
3.83 |
3.85 |
3.74 |
3.79 |
8.08 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.28 |
$0.39 |
$0.22 |
$0.00 |
$0.00 |
$1.79 |
$1.53 |
$1.43 |
$1.93 |
$1.64 |
$1.64 |
Adjusted Weighted Average Basic Shares Outstanding |
|
23.16M |
23.03M |
22.85M |
0.00 |
0.00 |
23.40M |
23.42M |
23.49M |
23.40M |
22.81M |
22.86M |
Adjusted Diluted Earnings per Share |
|
$0.27 |
$0.37 |
$0.21 |
$0.00 |
$0.00 |
$1.79 |
$1.46 |
$1.35 |
$1.83 |
$1.64 |
$1.53 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
23.97M |
23.98M |
23.82M |
0.00 |
0.00 |
24.65M |
24.66M |
24.73M |
24.69M |
24.33M |
24.43M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.79 |
$0.00 |
$0.00 |
$0.00 |
$1.64 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
23.02M |
23.18M |
22.89M |
0.00 |
0.00 |
23.34M |
23.26M |
23.53M |
23.45M |
23.38M |
23.03M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
6.26 |
8.11 |
4.48 |
13 |
19 |
41 |
35 |
33 |
45 |
38 |
37 |
Normalized NOPAT Margin |
|
0.23% |
0.30% |
0.17% |
0.65% |
0.76% |
1.32% |
1.53% |
1.69% |
2.35% |
1.81% |
1.77% |
Pre Tax Income Margin |
|
0.29% |
0.38% |
0.25% |
0.89% |
0.96% |
1.80% |
1.98% |
2.21% |
3.05% |
2.25% |
2.18% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.73 |
1.00 |
0.57 |
1.76 |
2.41 |
6.23 |
4.89 |
5.85 |
9.38 |
8.06 |
8.46 |
NOPAT to Interest Expense |
|
0.54 |
0.83 |
0.46 |
1.33 |
1.91 |
4.64 |
3.84 |
4.55 |
7.31 |
6.58 |
6.92 |
EBIT Less CapEx to Interest Expense |
|
0.37 |
0.94 |
0.00 |
1.57 |
2.22 |
6.05 |
4.82 |
5.61 |
9.23 |
7.92 |
8.37 |
NOPAT Less CapEx to Interest Expense |
|
0.19 |
0.77 |
0.00 |
1.14 |
1.72 |
4.47 |
3.78 |
4.31 |
7.16 |
6.44 |
6.83 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
36.52% |
31.55% |
0.00% |
37.94% |
32.26% |
23.90% |
21.54% |
18.26% |
15.38% |
17.02% |
15.43% |
Augmented Payout Ratio |
|
57.30% |
61.31% |
0.00% |
37.94% |
43.50% |
30.13% |
27.95% |
18.26% |
15.38% |
17.02% |
15.43% |