Annual Income Statements for Atlanticus
This table shows Atlanticus' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Atlanticus
This table shows Atlanticus' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
26 |
18 |
20 |
19 |
19 |
20 |
20 |
18 |
23 |
26 |
28 |
Consolidated Net Income / (Loss) |
|
32 |
24 |
26 |
25 |
25 |
26 |
26 |
24 |
29 |
31 |
31 |
Net Income / (Loss) Continuing Operations |
|
32 |
24 |
26 |
25 |
25 |
26 |
26 |
24 |
29 |
31 |
31 |
Total Pre-Tax Income |
|
39 |
30 |
34 |
32 |
32 |
31 |
33 |
29 |
37 |
40 |
41 |
Total Revenue |
|
93 |
82 |
87 |
89 |
89 |
92 |
96 |
91 |
105 |
124 |
119 |
Net Interest Income / (Expense) |
|
208 |
197 |
192 |
204 |
207 |
204 |
207 |
218 |
230 |
225 |
219 |
Total Interest Income |
|
229 |
221 |
217 |
228 |
235 |
237 |
242 |
256 |
272 |
269 |
267 |
Loans and Leases Interest Income |
|
218 |
212 |
210 |
220 |
225 |
225 |
230 |
242 |
255 |
252 |
248 |
Other Interest Income |
|
11 |
8.78 |
6.92 |
7.84 |
10 |
12 |
12 |
14 |
17 |
18 |
19 |
Total Interest Expense |
|
22 |
24 |
24 |
24 |
28 |
33 |
35 |
38 |
42 |
45 |
48 |
Long-Term Debt Interest Expense |
|
22 |
24 |
24 |
24 |
28 |
33 |
35 |
38 |
42 |
45 |
48 |
Total Non-Interest Income |
|
-115 |
-114 |
-105 |
-115 |
-118 |
-112 |
-111 |
-127 |
-125 |
-101 |
-100 |
Other Service Charges |
|
49 |
48 |
44 |
63 |
60 |
72 |
48 |
60 |
79 |
84 |
78 |
Other Non-Interest Income |
|
-164 |
-162 |
-150 |
-178 |
-178 |
-184 |
-159 |
-186 |
-204 |
-184 |
-178 |
Provision for Credit Losses |
|
0.38 |
0.54 |
0.70 |
0.31 |
0.54 |
0.60 |
2.94 |
1.75 |
4.63 |
7.05 |
1.07 |
Total Non-Interest Expense |
|
53 |
53 |
52 |
56 |
56 |
61 |
61 |
61 |
63 |
78 |
77 |
Salaries and Employee Benefits |
|
10 |
11 |
11 |
11 |
11 |
11 |
13 |
12 |
12 |
13 |
16 |
Marketing Expense |
|
11 |
11 |
10 |
14 |
13 |
15 |
10 |
14 |
15 |
17 |
20 |
Other Operating Expenses |
|
31 |
30 |
31 |
31 |
32 |
34 |
36 |
35 |
35 |
47 |
41 |
Depreciation Expense |
|
0.49 |
0.55 |
0.62 |
0.64 |
0.65 |
0.65 |
0.65 |
0.65 |
0.66 |
0.75 |
0.80 |
Nonoperating Income / (Expense), net |
|
0.08 |
0.43 |
0.06 |
0.09 |
-0.01 |
0.49 |
0.53 |
0.38 |
0.27 |
0.31 |
0.29 |
Income Tax Expense |
|
6.95 |
6.09 |
8.19 |
7.20 |
6.79 |
4.43 |
7.00 |
4.48 |
8.10 |
8.90 |
9.75 |
Preferred Stock Dividends Declared |
|
6.30 |
6.32 |
6.23 |
6.29 |
6.34 |
6.34 |
6.29 |
6.31 |
6.32 |
5.01 |
3.57 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-0.20 |
-0.30 |
-0.32 |
-0.28 |
-0.27 |
-0.03 |
-0.35 |
-0.15 |
-0.35 |
-0.33 |
-0.40 |
Basic Earnings per Share |
|
$1.81 |
$1.24 |
$1.38 |
$1.30 |
$1.30 |
$1.37 |
$1.35 |
$1.22 |
$1.58 |
$1.77 |
$1.85 |
Weighted Average Basic Shares Outstanding |
|
14.45M |
14.45M |
14.46M |
14.43M |
14.59M |
14.61M |
14.79M |
14.74M |
14.74M |
15.12M |
15.13M |
Diluted Earnings per Share |
|
$1.41 |
$1.00 |
$1.08 |
$1.02 |
$1.03 |
$1.11 |
$1.09 |
$0.99 |
$1.27 |
$1.42 |
$1.49 |
Weighted Average Diluted Shares Outstanding |
|
14.45M |
14.45M |
14.46M |
14.43M |
14.59M |
14.61M |
14.79M |
14.74M |
14.74M |
15.12M |
15.13M |
Weighted Average Basic & Diluted Shares Outstanding |
|
14.45M |
14.45M |
14.46M |
14.43M |
14.59M |
14.61M |
14.79M |
14.74M |
14.74M |
15.12M |
15.13M |
Annual Cash Flow Statements for Atlanticus
This table details how cash moves in and out of Atlanticus' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-11 |
11 |
25 |
-22 |
71 |
35 |
83 |
248 |
-73 |
-50 |
116 |
Net Cash From Operating Activities |
|
-21 |
0.86 |
39 |
-26 |
43 |
100 |
213 |
212 |
348 |
459 |
469 |
Net Cash From Continuing Operating Activities |
|
-21 |
0.86 |
39 |
-26 |
144 |
100 |
213 |
212 |
348 |
459 |
468 |
Net Income / (Loss) Continuing Operations |
|
7.33 |
1.71 |
-6.34 |
-41 |
7.61 |
26 |
94 |
178 |
135 |
102 |
110 |
Consolidated Net Income / (Loss) |
|
7.33 |
1.71 |
-6.34 |
-41 |
7.61 |
26 |
94 |
178 |
135 |
102 |
110 |
Provision For Loan Losses |
|
31 |
27 |
54 |
78 |
100 |
248 |
143 |
36 |
1.25 |
2.15 |
16 |
Depreciation Expense |
|
68 |
41 |
7.48 |
1.02 |
0.99 |
7.69 |
7.95 |
2.49 |
4.85 |
4.04 |
5.19 |
Amortization Expense |
|
-33 |
-40 |
-41 |
-58 |
-72 |
-112 |
-105 |
-161 |
-132 |
-16 |
-14 |
Non-Cash Adjustments to Reconcile Net Income |
|
-53 |
-24 |
2.18 |
-9.09 |
1.29 |
-17 |
-9.38 |
22 |
21 |
-84 |
-113 |
Changes in Operating Assets and Liabilities, net |
|
-40 |
-3.33 |
23 |
2.56 |
5.13 |
-54 |
82 |
135 |
318 |
451 |
463 |
Net Cash From Investing Activities |
|
29 |
15 |
-76 |
-80 |
-135 |
-434 |
-293 |
-475 |
-682 |
-672 |
-747 |
Net Cash From Continuing Investing Activities |
|
29 |
15 |
-76 |
-80 |
1,084 |
-434 |
-293 |
-475 |
-682 |
-672 |
-747 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-4.07 |
-0.88 |
-0.35 |
-0.40 |
-1.38 |
-0.25 |
-0.75 |
- |
-4.85 |
-3.99 |
-1.79 |
Purchase of Investment Securities |
|
-219 |
-271 |
-381 |
-467 |
-608 |
-1,099 |
-1,331 |
-2,026 |
-2,546 |
-2,516 |
-2,629 |
Sale and/or Maturity of Investments |
|
244 |
276 |
296 |
383 |
472 |
664 |
1,039 |
1,550 |
1,869 |
1,848 |
1,884 |
Other Investing Activities, net |
|
8.12 |
11 |
9.42 |
3.64 |
2.35 |
1.52 |
- |
0.56 |
- |
0.00 |
0.00 |
Net Cash From Financing Activities |
|
-18 |
-3.57 |
63 |
85 |
162 |
369 |
162 |
510 |
261 |
163 |
394 |
Net Cash From Continuing Financing Activities |
|
-18 |
-3.56 |
63 |
85 |
1,102 |
369 |
162 |
510 |
261 |
163 |
394 |
Issuance of Debt |
|
116 |
165 |
242 |
325 |
632 |
873 |
588 |
1,066 |
681 |
955 |
1,029 |
Issuance of Preferred Equity |
|
- |
- |
- |
- |
0.00 |
40 |
0.00 |
75 |
0.44 |
1.12 |
1.08 |
Issuance of Common Equity |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
7.07 |
Repayment of Debt |
|
-134 |
-168 |
-178 |
-240 |
-470 |
-592 |
-460 |
-586 |
-310 |
-754 |
-566 |
Repurchase of Common Equity |
|
-0.26 |
-0.26 |
-0.95 |
-0.39 |
-0.72 |
-2.52 |
-3.35 |
-25 |
-89 |
-18 |
-53 |
Payment of Dividends |
|
-0.14 |
-0.00 |
- |
- |
- |
0.00 |
-14 |
-22 |
-25 |
-25 |
-26 |
Other Financing Activities, Net |
|
- |
0.01 |
0.00 |
0.01 |
0.05 |
50 |
51 |
2.27 |
3.85 |
3.41 |
0.89 |
Effect of Exchange Rate Changes |
|
-1.01 |
-0.72 |
-1.62 |
0.17 |
1.01 |
-0.35 |
0.02 |
-0.01 |
-0.04 |
0.00 |
0.00 |
Cash Interest Paid |
|
24 |
18 |
19 |
25 |
33 |
46 |
47 |
48 |
75 |
99 |
146 |
Cash Income Taxes Paid |
|
0.07 |
1.12 |
0.44 |
0.26 |
4.75 |
0.02 |
0.33 |
20 |
4.25 |
1.47 |
0.23 |
Quarterly Cash Flow Statements for Atlanticus
This table details how cash moves in and out of Atlanticus' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
20 |
47 |
1.32 |
-40 |
5.62 |
-16 |
99 |
-75 |
-22 |
115 |
-38 |
Net Cash From Operating Activities |
|
93 |
102 |
102 |
108 |
117 |
133 |
119 |
116 |
112 |
123 |
132 |
Net Cash From Continuing Operating Activities |
|
93 |
102 |
102 |
108 |
117 |
133 |
119 |
116 |
112 |
121 |
131 |
Net Income / (Loss) Continuing Operations |
|
32 |
24 |
26 |
25 |
25 |
26 |
26 |
24 |
29 |
31 |
31 |
Consolidated Net Income / (Loss) |
|
32 |
24 |
26 |
25 |
25 |
26 |
26 |
24 |
29 |
31 |
31 |
Provision For Loan Losses |
|
0.38 |
0.54 |
0.70 |
0.31 |
0.54 |
0.60 |
2.94 |
1.75 |
4.63 |
7.05 |
1.07 |
Depreciation Expense |
|
0.69 |
0.75 |
0.84 |
0.85 |
1.09 |
1.26 |
1.25 |
1.25 |
1.28 |
1.40 |
1.60 |
Amortization Expense |
|
-39 |
-26 |
-33 |
-47 |
67 |
-3.67 |
-4.04 |
-46 |
64 |
-3.11 |
-3.13 |
Non-Cash Adjustments to Reconcile Net Income |
|
0.72 |
22 |
0.75 |
0.85 |
404 |
-490 |
-17 |
0.30 |
456 |
-569 |
-24 |
Changes in Operating Assets and Liabilities, net |
|
97 |
82 |
106 |
128 |
-381 |
598 |
110 |
134 |
-443 |
654 |
124 |
Net Cash From Investing Activities |
|
-170 |
-158 |
-53 |
-188 |
-220 |
-211 |
-68 |
-197 |
-306 |
-176 |
-115 |
Net Cash From Continuing Investing Activities |
|
-170 |
-158 |
-53 |
-188 |
-220 |
-211 |
-68 |
-197 |
-306 |
-176 |
-115 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-0.70 |
-3.55 |
-2.77 |
-1.03 |
- |
- |
-0.06 |
-0.07 |
- |
- |
-2.68 |
Purchase of Investment Securities |
|
-653 |
-599 |
-545 |
-647 |
-672 |
-652 |
-560 |
-678 |
-764 |
-627 |
-621 |
Sale and/or Maturity of Investments |
|
484 |
445 |
495 |
460 |
449 |
445 |
492 |
481 |
458 |
452 |
509 |
Other Investing Activities, net |
|
- |
- |
- |
- |
- |
- |
0.00 |
- |
- |
- |
0.00 |
Net Cash From Financing Activities |
|
98 |
102 |
-47 |
40 |
108 |
62 |
47 |
6.43 |
171 |
168 |
-55 |
Net Cash From Continuing Financing Activities |
|
98 |
102 |
-47 |
40 |
108 |
62 |
47 |
6.43 |
171 |
168 |
-55 |
Issuance of Debt |
|
231 |
199 |
55 |
197 |
420 |
283 |
162 |
317 |
275 |
276 |
300 |
Issuance of Preferred Equity |
|
0.19 |
0.25 |
1.07 |
0.04 |
0.01 |
- |
1.07 |
- |
- |
0.01 |
0.31 |
Issuance of Common Equity |
|
- |
- |
- |
- |
- |
- |
0.00 |
- |
- |
- |
12 |
Repayment of Debt |
|
-118 |
-91 |
-95 |
-148 |
-299 |
-212 |
-109 |
-303 |
-70 |
-85 |
-311 |
Repurchase of Common Equity |
|
-11 |
- |
-1.98 |
-2.99 |
-9.40 |
-3.31 |
-0.54 |
-1.27 |
-26 |
-25 |
-51 |
Payment of Dividends |
|
-6.19 |
-6.23 |
-6.25 |
-6.18 |
-6.22 |
-6.26 |
-6.26 |
-6.24 |
-7.24 |
-6.00 |
-5.62 |
Other Financing Activities, Net |
|
0.81 |
0.21 |
0.02 |
0.04 |
3.03 |
0.32 |
-0.15 |
0.05 |
0.03 |
0.96 |
0.41 |
Cash Interest Paid |
|
20 |
22 |
23 |
22 |
25 |
29 |
33 |
32 |
40 |
41 |
43 |
Cash Income Taxes Paid |
|
0.04 |
0.01 |
0.03 |
0.40 |
1.25 |
-0.22 |
-0.04 |
0.22 |
0.01 |
0.04 |
0.04 |
Annual Balance Sheets for Atlanticus
This table presents Atlanticus' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
268 |
281 |
363 |
426 |
583 |
936 |
1,207 |
1,944 |
2,388 |
2,706 |
3,271 |
Cash and Due from Banks |
|
40 |
51 |
76 |
41 |
61 |
135 |
178 |
410 |
385 |
339 |
375 |
Restricted Cash |
|
23 |
21 |
17 |
29 |
81 |
41 |
81 |
97 |
48 |
44 |
124 |
Loans and Leases, Net of Allowance |
|
0.00 |
169 |
601 |
294 |
664 |
726 |
920 |
384 |
1,922 |
2,174 |
2,630 |
Loans and Leases |
|
- |
169 |
601 |
294 |
418 |
726 |
920 |
384 |
1,923 |
2,174 |
2,630 |
Premises and Equipment, Net |
|
7.04 |
5.69 |
3.83 |
3.23 |
3.63 |
2.74 |
2.24 |
7.34 |
10 |
11 |
11 |
Other Assets |
|
75 |
24 |
35 |
53 |
16 |
29 |
24 |
1,046 |
23 |
138 |
130 |
Total Liabilities & Shareholders' Equity |
|
268 |
281 |
363 |
426 |
583 |
936 |
1,207 |
1,944 |
2,388 |
2,706 |
3,271 |
Total Liabilities |
|
261 |
270 |
357 |
462 |
605 |
847 |
991 |
1,517 |
1,923 |
2,174 |
2,691 |
Long-Term Debt |
|
200 |
196 |
254 |
337 |
499 |
777 |
910 |
1,422 |
1,798 |
2,006 |
2,481 |
Other Long-Term Liabilities |
|
61 |
22 |
16 |
9.13 |
0.25 |
70 |
40 |
53 |
125 |
168 |
210 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
- |
- |
- |
- |
0.00 |
89 |
139 |
140 |
140 |
140 |
90 |
Total Equity & Noncontrolling Interests |
|
7.44 |
11 |
5.78 |
-36 |
-22 |
0.34 |
77 |
287 |
325 |
392 |
489 |
Total Preferred & Common Equity |
|
7.44 |
11 |
5.79 |
-36 |
-22 |
0.91 |
77 |
288 |
326 |
395 |
493 |
Preferred Stock |
|
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
7.44 |
11 |
5.79 |
-36 |
-22 |
0.91 |
77 |
288 |
326 |
395 |
493 |
Common Stock |
|
211 |
211 |
212 |
213 |
213 |
213 |
195 |
228 |
122 |
87 |
98 |
Retained Earnings |
|
-201 |
-200 |
-206 |
-247 |
-239 |
-212 |
-118 |
60 |
204 |
307 |
395 |
Noncontrolling Interest |
|
0.00 |
-0.01 |
-0.01 |
-0.09 |
-0.34 |
-0.57 |
-0.77 |
-0.50 |
-1.37 |
-2.26 |
-3.54 |
Quarterly Balance Sheets for Atlanticus
This table presents Atlanticus' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q2 2022 |
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
2,116 |
2,252 |
2,375 |
2,455 |
2,597 |
2,787 |
2,837 |
3,040 |
3,272 |
Cash and Due from Banks |
|
316 |
353 |
390 |
343 |
356 |
445 |
351 |
309 |
350 |
Restricted Cash |
|
50 |
34 |
45 |
52 |
44 |
37 |
56 |
76 |
111 |
Loans and Leases, Net of Allowance |
|
1,703 |
1,817 |
0.00 |
1,916 |
2,050 |
2,151 |
0.00 |
2,512 |
2,669 |
Loans and Leases |
|
1,703 |
1,817 |
- |
1,916 |
2,050 |
2,151 |
- |
2,512 |
2,669 |
Premises and Equipment, Net |
|
6.79 |
7.00 |
12 |
13 |
12 |
11 |
10 |
9.68 |
12 |
Other Assets |
|
40 |
41 |
1,929 |
132 |
135 |
143 |
2,420 |
134 |
130 |
Total Liabilities & Shareholders' Equity |
|
2,116 |
2,252 |
2,375 |
2,455 |
2,597 |
2,787 |
2,837 |
3,040 |
3,272 |
Total Liabilities |
|
1,687 |
1,806 |
1,891 |
1,953 |
2,082 |
2,234 |
2,266 |
2,471 |
2,703 |
Long-Term Debt |
|
1,573 |
1,688 |
1,759 |
1,810 |
1,932 |
2,062 |
2,079 |
2,286 |
2,474 |
Other Long-Term Liabilities |
|
67 |
75 |
131 |
96 |
102 |
113 |
187 |
184 |
229 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
140 |
140 |
140 |
140 |
140 |
140 |
140 |
115 |
40 |
Total Equity & Noncontrolling Interests |
|
289 |
306 |
345 |
361 |
375 |
413 |
431 |
454 |
529 |
Total Preferred & Common Equity |
|
290 |
307 |
346 |
363 |
377 |
416 |
434 |
458 |
533 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
290 |
307 |
346 |
363 |
377 |
416 |
434 |
458 |
533 |
Common Stock |
|
142 |
127 |
116 |
108 |
96 |
89 |
89 |
89 |
110 |
Retained Earnings |
|
148 |
180 |
231 |
256 |
281 |
327 |
345 |
368 |
423 |
Noncontrolling Interest |
|
-0.98 |
-1.18 |
-1.69 |
-1.96 |
-2.23 |
-2.75 |
-2.91 |
-3.26 |
-3.86 |
Annual Metrics And Ratios for Atlanticus
This table displays calculated financial ratios and metrics derived from Atlanticus' official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
40.84% |
-10.26% |
-23.98% |
17.22% |
78.70% |
67.99% |
-1.63% |
10.41% |
-12.31% |
-7.97% |
16.83% |
EBITDA Growth |
|
270.38% |
-50.16% |
-1,317.59% |
-64.59% |
70.28% |
-219.86% |
119.68% |
300.89% |
-62.86% |
445.26% |
11.21% |
EBIT Growth |
|
-19.87% |
112.95% |
-449.53% |
-58.22% |
349.91% |
-34.99% |
249.43% |
94.05% |
-31.07% |
-13.83% |
7.16% |
NOPAT Growth |
|
-19.87% |
108.93% |
-606.99% |
-282.41% |
123.01% |
244.32% |
247.67% |
91.38% |
-23.23% |
-24.22% |
7.36% |
Net Income Growth |
|
141.48% |
-76.72% |
-471.69% |
-544.57% |
118.62% |
244.32% |
258.33% |
89.30% |
-24.29% |
-24.26% |
8.00% |
EPS Growth |
|
139.53% |
-76.47% |
-483.33% |
-536.96% |
119.11% |
196.43% |
137.95% |
91.39% |
-22.88% |
-27.27% |
12.50% |
Operating Cash Flow Growth |
|
22.80% |
104.17% |
4,415.63% |
-167.85% |
261.90% |
133.25% |
112.81% |
-0.17% |
63.69% |
32.13% |
2.20% |
Free Cash Flow Firm Growth |
|
27.44% |
-88.73% |
-2,622.61% |
-19.13% |
-127.93% |
-116.25% |
53.81% |
-226.58% |
49.01% |
37.58% |
-136.24% |
Invested Capital Growth |
|
-16.47% |
-0.36% |
25.79% |
15.67% |
58.47% |
81.83% |
29.91% |
64.24% |
22.38% |
12.20% |
20.54% |
Revenue Q/Q Growth |
|
2.05% |
-6.45% |
-2.51% |
17.24% |
90.98% |
-14.29% |
-2.21% |
8.69% |
-10.34% |
2.73% |
8.41% |
EBITDA Q/Q Growth |
|
-38.34% |
-66.48% |
-32.79% |
10.86% |
81.39% |
-182.84% |
121.72% |
39.46% |
-54.87% |
26.29% |
2,781.92% |
EBIT Q/Q Growth |
|
2.20% |
312.49% |
-50.21% |
43.89% |
193.85% |
-82.10% |
130.06% |
18.27% |
-18.12% |
0.68% |
7.32% |
NOPAT Q/Q Growth |
|
2.20% |
-95.64% |
-50.21% |
-54.04% |
131.97% |
-34.91% |
30.85% |
16.48% |
-16.20% |
2.55% |
4.69% |
Net Income Q/Q Growth |
|
130.47% |
-95.64% |
-0.25% |
-65.99% |
119.04% |
-50.65% |
34.86% |
15.01% |
-16.27% |
2.60% |
4.46% |
EPS Q/Q Growth |
|
129.65% |
-95.70% |
-2.22% |
-64.61% |
123.33% |
-48.45% |
35.74% |
15.24% |
-16.24% |
2.66% |
6.95% |
Operating Cash Flow Q/Q Growth |
|
18.01% |
109.30% |
19.17% |
-1,253.38% |
366.09% |
-12.88% |
19.85% |
3.92% |
9.11% |
7.16% |
-2.10% |
Free Cash Flow Firm Q/Q Growth |
|
5.80% |
-94.47% |
-48.41% |
10.96% |
-126.00% |
-23.68% |
20.43% |
-95.77% |
51.37% |
18.37% |
-35.51% |
Invested Capital Q/Q Growth |
|
-1.66% |
0.48% |
7.57% |
-0.79% |
34.72% |
25.93% |
16.18% |
32.16% |
6.02% |
3.74% |
7.17% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
4.51% |
2.50% |
-40.09% |
-56.29% |
-9.36% |
-17.82% |
3.57% |
12.95% |
5.48% |
32.49% |
30.93% |
EBIT Margin |
|
-16.12% |
2.33% |
-10.69% |
-14.44% |
20.19% |
7.81% |
27.75% |
48.78% |
38.34% |
35.90% |
32.93% |
Profit (Net Income) Margin |
|
4.33% |
1.12% |
-5.49% |
-30.18% |
3.15% |
6.45% |
23.48% |
40.26% |
34.77% |
28.61% |
26.45% |
Tax Burden Percent |
|
-26.83% |
48.26% |
51.32% |
86.50% |
218.61% |
82.52% |
82.10% |
80.97% |
90.18% |
79.31% |
79.45% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
241.69% |
7.13% |
100.00% |
103.07% |
101.95% |
100.54% |
100.49% |
101.09% |
Effective Tax Rate |
|
0.00% |
51.74% |
0.00% |
0.00% |
-118.61% |
17.48% |
17.90% |
19.03% |
9.82% |
20.69% |
20.55% |
Return on Invested Capital (ROIC) |
|
-8.39% |
0.82% |
-3.71% |
-11.80% |
1.96% |
3.90% |
9.15% |
11.72% |
6.51% |
4.23% |
3.89% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.44% |
0.82% |
-2.68% |
-14.43% |
1.96% |
3.90% |
9.48% |
12.02% |
6.56% |
4.25% |
3.94% |
Return on Net Nonoperating Assets (RNNOA) |
|
178.78% |
17.73% |
-72.11% |
281.13% |
-28.09% |
74.04% |
52.39% |
43.57% |
23.67% |
16.21% |
15.91% |
Return on Equity (ROE) |
|
170.40% |
18.55% |
-75.81% |
269.34% |
-26.13% |
77.94% |
61.54% |
55.30% |
30.18% |
20.44% |
19.80% |
Cash Return on Invested Capital (CROIC) |
|
9.56% |
1.19% |
-26.55% |
-26.32% |
-43.29% |
-54.17% |
-16.87% |
-36.90% |
-13.61% |
-7.28% |
-14.74% |
Operating Return on Assets (OROA) |
|
-8.80% |
1.29% |
-3.84% |
-4.96% |
9.69% |
4.18% |
10.36% |
13.67% |
6.85% |
5.02% |
4.59% |
Return on Assets (ROA) |
|
2.36% |
0.62% |
-1.97% |
-10.37% |
1.51% |
3.45% |
8.76% |
11.28% |
6.22% |
4.00% |
3.68% |
Return on Common Equity (ROCE) |
|
170.49% |
18.56% |
-75.89% |
268.41% |
-25.94% |
-24.20% |
15.76% |
31.41% |
20.78% |
14.77% |
15.81% |
Return on Equity Simple (ROE_SIMPLE) |
|
98.47% |
15.57% |
-109.57% |
113.43% |
-34.93% |
2,892.94% |
121.52% |
61.73% |
41.24% |
25.83% |
22.34% |
Net Operating Profit after Tax (NOPAT) |
|
-19 |
1.71 |
-8.65 |
-33 |
7.61 |
26 |
91 |
174 |
134 |
101 |
109 |
NOPAT Margin |
|
-11.29% |
1.12% |
-7.49% |
-24.42% |
3.15% |
6.45% |
22.79% |
39.49% |
34.58% |
28.47% |
26.16% |
Net Nonoperating Expense Percent (NNEP) |
|
-11.82% |
0.00% |
-1.03% |
2.64% |
0.00% |
0.00% |
-0.33% |
-0.29% |
-0.05% |
-0.03% |
-0.05% |
SG&A Expenses to Revenue |
|
13.08% |
14.51% |
31.19% |
26.45% |
22.37% |
15.40% |
16.03% |
20.53% |
27.24% |
27.03% |
25.54% |
Operating Expenses to Revenue |
|
97.92% |
80.17% |
64.20% |
64.11% |
38.12% |
31.09% |
36.56% |
42.97% |
61.33% |
63.49% |
63.14% |
Earnings before Interest and Taxes (EBIT) |
|
-27 |
3.54 |
-12 |
-20 |
49 |
32 |
111 |
215 |
148 |
128 |
137 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
7.63 |
3.80 |
-46 |
-76 |
-23 |
-72 |
14 |
57 |
21 |
116 |
129 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
4.40 |
4.05 |
6.83 |
0.00 |
0.00 |
157.82 |
5.09 |
3.74 |
1.16 |
1.43 |
1.67 |
Price to Tangible Book Value (P/TBV) |
|
4.40 |
4.05 |
6.83 |
0.00 |
0.00 |
157.82 |
5.09 |
3.74 |
1.16 |
1.43 |
1.67 |
Price to Revenue (P/Rev) |
|
0.19 |
0.29 |
0.34 |
0.25 |
0.23 |
0.35 |
0.98 |
2.44 |
0.98 |
1.58 |
1.97 |
Price to Earnings (P/E) |
|
4.56 |
25.92 |
0.00 |
0.00 |
7.12 |
5.65 |
5.10 |
6.92 |
3.42 |
7.26 |
9.41 |
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 |
|
21.91% |
3.86% |
0.00% |
0.00% |
14.04% |
17.69% |
19.60% |
14.45% |
29.20% |
13.76% |
10.63% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.81 |
0.81 |
0.77 |
0.99 |
0.87 |
0.96 |
1.05 |
1.15 |
0.83 |
0.92 |
0.94 |
Enterprise Value to Revenue (EV/Rev) |
|
1.00 |
1.10 |
1.74 |
2.21 |
1.70 |
2.05 |
2.96 |
4.83 |
4.86 |
6.52 |
6.94 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
22.08 |
44.09 |
0.00 |
0.00 |
0.00 |
0.00 |
82.94 |
37.27 |
88.61 |
20.08 |
22.44 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
47.45 |
0.00 |
0.00 |
8.44 |
26.20 |
10.66 |
9.89 |
12.67 |
18.17 |
21.08 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
98.32 |
0.00 |
0.00 |
54.19 |
31.75 |
12.98 |
12.22 |
14.05 |
22.91 |
26.53 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
194.14 |
5.14 |
0.00 |
9.62 |
8.33 |
5.56 |
10.03 |
5.41 |
5.06 |
6.16 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
7.73 |
68.30 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
26.88 |
17.88 |
44.01 |
-9.32 |
-22.54 |
8.70 |
4.22 |
3.33 |
3.87 |
3.77 |
4.28 |
Long-Term Debt to Equity |
|
26.88 |
17.88 |
44.01 |
-9.32 |
-22.54 |
8.70 |
4.22 |
3.33 |
3.87 |
3.77 |
4.28 |
Financial Leverage |
|
52.00 |
21.52 |
26.90 |
-19.48 |
-14.34 |
18.97 |
5.53 |
3.63 |
3.61 |
3.81 |
4.04 |
Leverage Ratio |
|
72.16 |
29.85 |
38.46 |
-25.97 |
-17.31 |
22.58 |
7.02 |
4.90 |
4.86 |
5.11 |
5.38 |
Compound Leverage Factor |
|
72.16 |
29.85 |
38.46 |
-62.76 |
-1.23 |
22.58 |
7.24 |
5.00 |
4.88 |
5.13 |
5.43 |
Debt to Total Capital |
|
96.41% |
94.70% |
97.78% |
112.01% |
104.64% |
89.69% |
80.83% |
76.90% |
79.45% |
79.02% |
81.07% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
96.41% |
94.70% |
97.78% |
112.01% |
104.64% |
89.69% |
80.83% |
76.90% |
79.45% |
79.02% |
81.07% |
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 |
|
0.00% |
0.00% |
0.00% |
-0.03% |
-0.07% |
10.21% |
12.31% |
7.53% |
6.12% |
5.44% |
2.83% |
Common Equity to Total Capital |
|
3.59% |
5.30% |
2.23% |
-11.98% |
-4.57% |
0.10% |
6.87% |
15.58% |
14.43% |
15.55% |
16.11% |
Debt to EBITDA |
|
26.20 |
51.46 |
-5.49 |
-4.42 |
-22.01 |
-10.73 |
63.81 |
24.87 |
84.67 |
17.33 |
19.27 |
Net Debt to EBITDA |
|
17.79 |
32.43 |
-3.48 |
-3.49 |
-15.75 |
-8.29 |
45.65 |
16.01 |
64.26 |
14.01 |
15.39 |
Long-Term Debt to EBITDA |
|
26.20 |
51.46 |
-5.49 |
-4.42 |
-22.01 |
-10.73 |
63.81 |
24.87 |
84.67 |
17.33 |
19.27 |
Debt to NOPAT |
|
-10.46 |
114.74 |
-29.39 |
-10.19 |
65.52 |
29.65 |
9.99 |
8.15 |
13.43 |
19.77 |
22.78 |
Net Debt to NOPAT |
|
-7.10 |
72.30 |
-18.62 |
-8.04 |
46.88 |
22.92 |
7.14 |
5.25 |
10.19 |
15.99 |
18.19 |
Long-Term Debt to NOPAT |
|
-10.46 |
114.74 |
-29.39 |
-10.19 |
65.52 |
29.65 |
9.99 |
8.15 |
13.43 |
19.77 |
22.78 |
Noncontrolling Interest Sharing Ratio |
|
-0.06% |
-0.04% |
-0.11% |
0.34% |
0.74% |
131.05% |
74.38% |
43.19% |
31.13% |
27.72% |
20.18% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
22 |
2.46 |
-62 |
-74 |
-168 |
-364 |
-168 |
-549 |
-280 |
-175 |
-413 |
Operating Cash Flow to CapEx |
|
-509.69% |
97.74% |
11,179.08% |
-6,701.27% |
3,098.77% |
39,985.20% |
28,402.40% |
0.00% |
7,164.67% |
11,505.94% |
26,238.40% |
Free Cash Flow to Firm to Interest Expense |
|
0.91 |
0.13 |
-3.07 |
0.00 |
-4.56 |
-7.17 |
-3.26 |
-10.14 |
-3.42 |
-1.60 |
-2.58 |
Operating Cash Flow to Interest Expense |
|
-0.86 |
0.05 |
1.93 |
0.00 |
1.16 |
1.97 |
4.13 |
3.92 |
4.25 |
4.20 |
2.93 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-1.03 |
0.00 |
1.91 |
0.00 |
1.12 |
1.97 |
4.11 |
3.94 |
4.19 |
4.16 |
2.92 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.55 |
0.55 |
0.36 |
0.34 |
0.48 |
0.54 |
0.37 |
0.28 |
0.18 |
0.14 |
0.14 |
Fixed Asset Turnover |
|
21.20 |
23.89 |
24.28 |
38.38 |
70.62 |
127.79 |
160.67 |
92.23 |
44.64 |
33.21 |
37.91 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
207 |
207 |
260 |
301 |
477 |
867 |
1,126 |
1,849 |
2,263 |
2,539 |
3,060 |
Invested Capital Turnover |
|
0.74 |
0.73 |
0.50 |
0.48 |
0.62 |
0.61 |
0.40 |
0.30 |
0.19 |
0.15 |
0.15 |
Increase / (Decrease) in Invested Capital |
|
-41 |
-0.75 |
53 |
41 |
176 |
390 |
259 |
723 |
414 |
276 |
522 |
Enterprise Value (EV) |
|
169 |
168 |
201 |
299 |
412 |
832 |
1,183 |
2,131 |
1,882 |
2,325 |
2,890 |
Market Capitalization |
|
33 |
44 |
40 |
33 |
56 |
143 |
393 |
1,076 |
378 |
564 |
822 |
Book Value per Share |
|
$0.54 |
$0.79 |
$0.42 |
($2.60) |
($1.42) |
$0.06 |
$4.84 |
$19.08 |
$22.60 |
$27.06 |
$33.44 |
Tangible Book Value per Share |
|
$0.54 |
$0.79 |
$0.42 |
($2.60) |
($1.42) |
$0.06 |
$4.84 |
$19.08 |
$22.60 |
$27.06 |
$33.44 |
Total Capital |
|
207 |
207 |
260 |
301 |
477 |
867 |
1,126 |
1,849 |
2,263 |
2,539 |
3,060 |
Total Debt |
|
200 |
196 |
254 |
337 |
499 |
777 |
910 |
1,422 |
1,798 |
2,006 |
2,481 |
Total Long-Term Debt |
|
200 |
196 |
254 |
337 |
499 |
777 |
910 |
1,422 |
1,798 |
2,006 |
2,481 |
Net Debt |
|
136 |
123 |
161 |
266 |
357 |
601 |
651 |
915 |
1,364 |
1,622 |
1,981 |
Capital Expenditures (CapEx) |
|
4.07 |
0.88 |
0.35 |
0.40 |
1.38 |
0.25 |
0.75 |
-1.10 |
4.85 |
3.99 |
1.79 |
Net Nonoperating Expense (NNE) |
|
-26 |
0.00 |
-2.31 |
7.80 |
0.00 |
0.00 |
-2.79 |
-3.40 |
-0.73 |
-0.50 |
-1.18 |
Net Nonoperating Obligations (NNO) |
|
200 |
196 |
254 |
337 |
499 |
777 |
910 |
1,422 |
1,798 |
2,006 |
2,481 |
Total Depreciation and Amortization (D&A) |
|
35 |
0.27 |
-34 |
-57 |
-72 |
-104 |
-97 |
-158 |
-127 |
-12 |
-8.33 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.51 |
$0.12 |
($0.46) |
($2.93) |
$0.56 |
$1.74 |
$5.32 |
$10.32 |
$0.00 |
$5.35 |
$5.92 |
Adjusted Weighted Average Basic Shares Outstanding |
|
13.93M |
13.90M |
13.95M |
15.36M |
15.96M |
15.92M |
16.42M |
14.88M |
0.00 |
14.61M |
15.12M |
Adjusted Diluted Earnings per Share |
|
$0.51 |
$0.12 |
($0.46) |
($2.93) |
$0.56 |
$1.66 |
$3.95 |
$7.56 |
$0.00 |
$4.24 |
$4.77 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
13.93M |
13.90M |
13.95M |
15.36M |
15.96M |
15.92M |
16.42M |
14.88M |
0.00 |
14.61M |
15.12M |
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 |
|
13.93M |
13.90M |
13.95M |
15.36M |
15.96M |
15.92M |
16.42M |
14.88M |
0.00 |
14.61M |
15.12M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-19 |
2.47 |
-8.65 |
-33 |
2.44 |
26 |
91 |
174 |
134 |
101 |
109 |
Normalized NOPAT Margin |
|
-11.29% |
1.63% |
-7.49% |
-24.42% |
1.01% |
6.45% |
22.79% |
39.49% |
34.58% |
28.47% |
26.16% |
Pre Tax Income Margin |
|
-16.12% |
2.33% |
-10.69% |
-34.89% |
1.44% |
7.81% |
28.60% |
49.73% |
38.55% |
36.08% |
33.29% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-1.14 |
0.19 |
-0.61 |
0.00 |
1.32 |
0.63 |
2.15 |
3.98 |
1.81 |
1.17 |
0.86 |
NOPAT to Interest Expense |
|
-0.79 |
0.09 |
-0.43 |
0.00 |
0.21 |
0.52 |
1.77 |
3.22 |
1.64 |
0.93 |
0.68 |
EBIT Less CapEx to Interest Expense |
|
-1.30 |
0.14 |
-0.63 |
0.00 |
1.29 |
0.62 |
2.14 |
4.00 |
1.75 |
1.13 |
0.84 |
NOPAT Less CapEx to Interest Expense |
|
-0.96 |
0.04 |
-0.45 |
0.00 |
0.17 |
0.51 |
1.75 |
3.24 |
1.58 |
0.89 |
0.67 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
1.95% |
0.12% |
0.00% |
0.00% |
0.00% |
0.00% |
14.44% |
12.27% |
18.42% |
24.43% |
23.38% |
Augmented Payout Ratio |
|
5.46% |
15.30% |
-14.97% |
-0.95% |
9.50% |
9.60% |
18.01% |
26.45% |
84.54% |
41.77% |
71.22% |
Quarterly Metrics And Ratios for Atlanticus
This table displays calculated financial ratios and metrics derived from Atlanticus' official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-20.49% |
-35.13% |
-19.27% |
-14.96% |
-4.26% |
11.46% |
10.37% |
3.08% |
17.95% |
35.14% |
24.03% |
EBITDA Growth |
|
105.98% |
-87.48% |
-82.83% |
-621.98% |
7,393.04% |
652.34% |
126.96% |
-14.97% |
2.16% |
36.17% |
32.36% |
EBIT Growth |
|
-32.17% |
-52.82% |
-9.45% |
-24.53% |
-19.04% |
2.94% |
-5.10% |
-11.61% |
16.53% |
30.94% |
25.66% |
NOPAT Growth |
|
-31.37% |
-52.59% |
-42.15% |
-26.37% |
-22.68% |
10.73% |
-1.74% |
-3.81% |
16.01% |
18.88% |
21.65% |
Net Income Growth |
|
-31.27% |
-52.47% |
-42.14% |
-26.58% |
-22.85% |
10.90% |
-0.29% |
-2.77% |
16.88% |
17.88% |
20.54% |
EPS Growth |
|
-28.06% |
-53.05% |
-44.90% |
-30.14% |
-26.95% |
11.00% |
0.93% |
-2.94% |
23.30% |
27.93% |
36.70% |
Operating Cash Flow Growth |
|
525.44% |
39.77% |
25.94% |
50.42% |
25.61% |
30.08% |
16.81% |
6.99% |
-3.85% |
-7.59% |
10.75% |
Free Cash Flow Firm Growth |
|
-83.53% |
42.08% |
41.11% |
55.17% |
59.04% |
35.89% |
12.06% |
-10.81% |
-31.83% |
-96.12% |
-14.88% |
Invested Capital Growth |
|
52.55% |
22.38% |
22.95% |
15.44% |
14.66% |
12.20% |
16.53% |
14.66% |
16.69% |
20.54% |
16.37% |
Revenue Q/Q Growth |
|
-11.10% |
-11.09% |
5.42% |
2.05% |
0.09% |
3.52% |
4.39% |
-4.69% |
14.52% |
18.60% |
-4.19% |
EBITDA Q/Q Growth |
|
-51.70% |
176.57% |
-37.56% |
-725.83% |
793.36% |
-72.23% |
-9.65% |
-417.02% |
716.11% |
-62.99% |
3.15% |
EBIT Q/Q Growth |
|
-7.25% |
-25.19% |
15.91% |
-6.16% |
-0.51% |
-4.88% |
6.86% |
-12.60% |
31.16% |
6.88% |
2.56% |
NOPAT Q/Q Growth |
|
-3.88% |
-27.72% |
10.71% |
-4.27% |
0.93% |
3.51% |
-1.75% |
-6.28% |
21.73% |
6.06% |
0.54% |
Net Income Q/Q Growth |
|
-4.22% |
-26.82% |
9.30% |
-4.17% |
0.64% |
5.21% |
-1.73% |
-6.55% |
20.98% |
6.11% |
0.49% |
EPS Q/Q Growth |
|
-3.42% |
-29.08% |
8.00% |
-5.56% |
0.98% |
7.77% |
-1.80% |
-9.17% |
28.28% |
11.81% |
4.93% |
Operating Cash Flow Q/Q Growth |
|
29.47% |
9.63% |
-0.29% |
6.28% |
8.12% |
13.52% |
-10.46% |
-2.65% |
-2.84% |
9.11% |
7.32% |
Free Cash Flow Firm Q/Q Growth |
|
-10.84% |
44.46% |
-0.69% |
27.67% |
-1.29% |
13.08% |
-38.11% |
8.86% |
-20.49% |
-29.31% |
19.10% |
Invested Capital Q/Q Growth |
|
6.61% |
6.02% |
-0.82% |
2.98% |
5.89% |
3.74% |
3.01% |
1.33% |
7.77% |
7.17% |
-0.56% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
1.44% |
4.48% |
2.65% |
-16.28% |
112.75% |
30.25% |
5.46% |
-18.15% |
97.66% |
30.48% |
32.81% |
EBIT Margin |
|
42.31% |
35.60% |
39.14% |
35.99% |
35.78% |
32.87% |
33.66% |
30.86% |
35.35% |
31.85% |
34.10% |
Profit (Net Income) Margin |
|
34.91% |
28.73% |
29.79% |
27.97% |
28.13% |
28.59% |
26.91% |
26.39% |
27.87% |
24.94% |
26.15% |
Tax Burden Percent |
|
82.33% |
79.54% |
75.98% |
77.51% |
78.64% |
85.57% |
78.67% |
84.35% |
78.28% |
77.69% |
76.15% |
Interest Burden Percent |
|
100.20% |
101.46% |
100.17% |
100.27% |
99.98% |
101.62% |
101.65% |
101.35% |
100.73% |
100.77% |
100.72% |
Effective Tax Rate |
|
17.67% |
20.46% |
24.02% |
22.49% |
21.36% |
14.43% |
21.33% |
15.65% |
21.72% |
22.31% |
23.85% |
Return on Invested Capital (ROIC) |
|
8.51% |
5.33% |
5.36% |
4.54% |
4.26% |
4.18% |
3.98% |
3.86% |
4.01% |
3.68% |
4.03% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
8.52% |
5.35% |
5.36% |
4.54% |
4.26% |
4.20% |
4.00% |
3.88% |
4.02% |
3.69% |
4.04% |
Return on Net Nonoperating Assets (RNNOA) |
|
26.99% |
19.32% |
18.93% |
16.51% |
16.05% |
16.00% |
14.73% |
14.06% |
15.63% |
14.89% |
16.34% |
Return on Equity (ROE) |
|
35.51% |
24.66% |
24.28% |
21.05% |
20.31% |
20.18% |
18.71% |
17.92% |
19.64% |
18.57% |
20.37% |
Cash Return on Invested Capital (CROIC) |
|
-32.57% |
-13.61% |
-14.93% |
-9.40% |
-9.34% |
-7.28% |
-11.12% |
-9.63% |
-11.48% |
-14.74% |
-11.08% |
Operating Return on Assets (OROA) |
|
9.78% |
6.36% |
6.68% |
5.52% |
5.12% |
4.60% |
4.76% |
4.29% |
4.82% |
4.44% |
4.94% |
Return on Assets (ROA) |
|
8.07% |
5.14% |
5.08% |
4.29% |
4.02% |
4.00% |
3.81% |
3.67% |
3.80% |
3.47% |
3.79% |
Return on Common Equity (ROCE) |
|
23.88% |
16.98% |
16.78% |
14.78% |
14.46% |
14.58% |
13.74% |
13.32% |
15.12% |
14.82% |
17.22% |
Return on Equity Simple (ROE_SIMPLE) |
|
52.29% |
0.00% |
33.41% |
29.38% |
26.37% |
0.00% |
24.49% |
23.33% |
23.03% |
0.00% |
21.66% |
Net Operating Profit after Tax (NOPAT) |
|
32 |
23 |
26 |
25 |
25 |
26 |
25 |
24 |
29 |
31 |
31 |
NOPAT Margin |
|
34.83% |
28.32% |
29.74% |
27.90% |
28.13% |
28.13% |
26.48% |
26.03% |
27.67% |
24.74% |
25.97% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-0.02% |
0.00% |
0.00% |
0.00% |
-0.02% |
-0.02% |
-0.02% |
-0.01% |
-0.01% |
-0.01% |
SG&A Expenses to Revenue |
|
23.09% |
26.34% |
24.17% |
28.31% |
26.99% |
28.55% |
24.74% |
27.94% |
25.92% |
24.07% |
30.12% |
Operating Expenses to Revenue |
|
57.28% |
63.74% |
60.05% |
63.66% |
63.62% |
66.47% |
63.28% |
67.23% |
60.23% |
62.48% |
65.01% |
Earnings before Interest and Taxes (EBIT) |
|
39 |
29 |
34 |
32 |
32 |
30 |
32 |
28 |
37 |
40 |
41 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1.34 |
3.70 |
2.31 |
-14 |
100 |
28 |
5.24 |
-17 |
102 |
38 |
39 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.24 |
1.16 |
1.13 |
1.67 |
1.16 |
1.43 |
1.04 |
0.96 |
1.13 |
1.67 |
1.45 |
Price to Tangible Book Value (P/TBV) |
|
1.24 |
1.16 |
1.13 |
1.67 |
1.16 |
1.43 |
1.04 |
0.96 |
1.13 |
1.67 |
1.45 |
Price to Revenue (P/Rev) |
|
0.88 |
0.98 |
1.07 |
1.73 |
1.26 |
1.58 |
1.18 |
1.13 |
1.35 |
1.97 |
1.76 |
Price to Earnings (P/E) |
|
2.78 |
3.42 |
4.27 |
7.34 |
5.80 |
7.26 |
5.58 |
5.43 |
6.38 |
9.41 |
8.10 |
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 |
|
35.94% |
29.20% |
23.39% |
13.62% |
17.23% |
13.76% |
17.93% |
18.40% |
15.67% |
10.63% |
12.34% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.85 |
0.83 |
0.83 |
0.94 |
0.86 |
0.92 |
0.82 |
0.84 |
0.89 |
0.94 |
0.93 |
Enterprise Value to Revenue (EV/Rev) |
|
4.21 |
4.86 |
5.06 |
6.16 |
6.08 |
6.52 |
5.88 |
6.05 |
6.59 |
6.94 |
6.42 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
38.68 |
88.61 |
183.61 |
0.00 |
22.99 |
20.08 |
0.00 |
0.00 |
0.00 |
22.44 |
20.41 |
Enterprise Value to EBIT (EV/EBIT) |
|
10.04 |
12.67 |
12.80 |
16.06 |
16.59 |
18.17 |
17.03 |
18.17 |
19.81 |
21.08 |
19.41 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
11.39 |
14.05 |
16.12 |
20.34 |
21.31 |
22.91 |
21.28 |
22.25 |
24.32 |
26.53 |
24.66 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.71 |
5.41 |
5.03 |
5.34 |
4.92 |
5.06 |
4.51 |
4.60 |
5.28 |
6.16 |
5.85 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
3.78 |
3.87 |
3.63 |
3.61 |
3.75 |
3.77 |
3.72 |
3.64 |
4.02 |
4.28 |
4.35 |
Long-Term Debt to Equity |
|
3.78 |
3.87 |
3.63 |
3.61 |
3.75 |
3.77 |
3.72 |
3.64 |
4.02 |
4.28 |
4.35 |
Financial Leverage |
|
3.17 |
3.61 |
3.53 |
3.64 |
3.77 |
3.81 |
3.68 |
3.62 |
3.89 |
4.04 |
4.04 |
Leverage Ratio |
|
4.41 |
4.86 |
4.79 |
4.91 |
5.05 |
5.11 |
4.97 |
4.93 |
5.20 |
5.38 |
5.40 |
Compound Leverage Factor |
|
4.42 |
4.93 |
4.79 |
4.93 |
5.05 |
5.19 |
5.05 |
5.00 |
5.24 |
5.42 |
5.44 |
Debt to Total Capital |
|
79.10% |
79.45% |
78.40% |
78.30% |
78.97% |
79.02% |
78.83% |
78.44% |
80.06% |
81.07% |
81.31% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
79.10% |
79.45% |
78.40% |
78.30% |
78.97% |
79.02% |
78.83% |
78.44% |
80.06% |
81.07% |
81.31% |
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 |
|
6.50% |
6.12% |
6.16% |
5.98% |
5.64% |
5.44% |
5.26% |
5.19% |
3.91% |
2.83% |
1.19% |
Common Equity to Total Capital |
|
14.41% |
14.43% |
15.44% |
15.72% |
15.40% |
15.55% |
15.91% |
16.37% |
16.03% |
16.11% |
17.51% |
Debt to EBITDA |
|
35.88 |
84.67 |
174.12 |
-254.87 |
21.08 |
17.33 |
-429.40 |
-298.56 |
-476.21 |
19.27 |
17.89 |
Net Debt to EBITDA |
|
27.66 |
64.26 |
131.12 |
-199.32 |
16.72 |
14.01 |
-328.94 |
-240.08 |
-396.08 |
15.39 |
14.55 |
Long-Term Debt to EBITDA |
|
35.88 |
84.67 |
174.12 |
-254.87 |
21.08 |
17.33 |
-429.40 |
-298.56 |
-476.21 |
19.27 |
17.89 |
Debt to NOPAT |
|
10.57 |
13.43 |
15.28 |
17.03 |
19.53 |
19.77 |
20.41 |
20.78 |
21.97 |
22.78 |
21.62 |
Net Debt to NOPAT |
|
8.15 |
10.19 |
11.51 |
13.32 |
15.49 |
15.99 |
15.64 |
16.71 |
18.28 |
18.19 |
17.59 |
Long-Term Debt to NOPAT |
|
10.57 |
13.43 |
15.28 |
17.03 |
19.53 |
19.77 |
20.41 |
20.78 |
21.97 |
22.78 |
21.62 |
Noncontrolling Interest Sharing Ratio |
|
32.74% |
31.13% |
30.89% |
29.76% |
28.79% |
27.72% |
26.57% |
25.69% |
23.03% |
20.18% |
15.48% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-703 |
-390 |
-393 |
-284 |
-288 |
-250 |
-346 |
-315 |
-380 |
-491 |
-397 |
Operating Cash Flow to CapEx |
|
13,328.65% |
2,870.53% |
3,678.05% |
10,463.60% |
0.00% |
0.00% |
185,618.75% |
172,601.49% |
0.00% |
0.00% |
4,911.24% |
Free Cash Flow to Firm to Interest Expense |
|
-32.67 |
-16.26 |
-16.22 |
-11.74 |
-10.18 |
-7.67 |
-9.86 |
-8.30 |
-8.93 |
-10.99 |
-8.35 |
Operating Cash Flow to Interest Expense |
|
4.32 |
4.25 |
4.20 |
4.46 |
4.13 |
4.07 |
3.39 |
3.05 |
2.64 |
2.74 |
2.77 |
Operating Cash Flow Less CapEx to Interest Expense |
|
4.29 |
4.10 |
4.08 |
4.42 |
4.13 |
4.07 |
3.39 |
3.05 |
2.64 |
2.74 |
2.71 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.23 |
0.18 |
0.17 |
0.15 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.15 |
Fixed Asset Turnover |
|
108.12 |
44.64 |
38.61 |
36.27 |
36.48 |
33.21 |
31.75 |
32.26 |
35.41 |
37.91 |
37.79 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,134 |
2,263 |
2,244 |
2,311 |
2,447 |
2,539 |
2,615 |
2,650 |
2,856 |
3,060 |
3,043 |
Invested Capital Turnover |
|
0.24 |
0.19 |
0.18 |
0.16 |
0.15 |
0.15 |
0.15 |
0.15 |
0.14 |
0.15 |
0.16 |
Increase / (Decrease) in Invested Capital |
|
735 |
414 |
419 |
309 |
313 |
276 |
371 |
339 |
409 |
522 |
428 |
Enterprise Value (EV) |
|
1,820 |
1,882 |
1,855 |
2,161 |
2,108 |
2,325 |
2,149 |
2,226 |
2,531 |
2,890 |
2,822 |
Market Capitalization |
|
380 |
378 |
392 |
608 |
437 |
564 |
432 |
417 |
517 |
822 |
773 |
Book Value per Share |
|
$21.23 |
$22.60 |
$23.97 |
$25.12 |
$26.11 |
$27.06 |
$28.47 |
$29.33 |
$31.04 |
$33.44 |
$35.22 |
Tangible Book Value per Share |
|
$21.23 |
$22.60 |
$23.97 |
$25.12 |
$26.11 |
$27.06 |
$28.47 |
$29.33 |
$31.04 |
$33.44 |
$35.22 |
Total Capital |
|
2,134 |
2,263 |
2,244 |
2,311 |
2,447 |
2,539 |
2,615 |
2,650 |
2,856 |
3,060 |
3,043 |
Total Debt |
|
1,688 |
1,798 |
1,759 |
1,810 |
1,932 |
2,006 |
2,062 |
2,079 |
2,286 |
2,481 |
2,474 |
Total Long-Term Debt |
|
1,688 |
1,798 |
1,759 |
1,810 |
1,932 |
2,006 |
2,062 |
2,079 |
2,286 |
2,481 |
2,474 |
Net Debt |
|
1,301 |
1,364 |
1,325 |
1,415 |
1,532 |
1,622 |
1,579 |
1,671 |
1,902 |
1,981 |
2,013 |
Capital Expenditures (CapEx) |
|
0.70 |
3.55 |
2.77 |
1.03 |
0.00 |
0.00 |
0.06 |
0.07 |
0.00 |
0.00 |
2.68 |
Net Nonoperating Expense (NNE) |
|
-0.07 |
-0.34 |
-0.04 |
-0.07 |
0.00 |
-0.42 |
-0.42 |
-0.32 |
-0.21 |
-0.24 |
-0.22 |
Net Nonoperating Obligations (NNO) |
|
1,688 |
1,798 |
1,759 |
1,810 |
1,932 |
2,006 |
2,062 |
2,079 |
2,286 |
2,481 |
2,474 |
Total Depreciation and Amortization (D&A) |
|
-38 |
-26 |
-32 |
-46 |
68 |
-2.42 |
-27 |
-45 |
65 |
-1.71 |
-1.53 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.81 |
$1.24 |
$1.38 |
$1.30 |
$1.30 |
$1.37 |
$1.35 |
$1.22 |
$1.58 |
$1.77 |
$1.85 |
Adjusted Weighted Average Basic Shares Outstanding |
|
14.45M |
14.45M |
14.46M |
14.43M |
14.59M |
14.61M |
14.79M |
14.74M |
14.74M |
15.12M |
15.13M |
Adjusted Diluted Earnings per Share |
|
$1.41 |
$1.00 |
$1.08 |
$1.02 |
$1.03 |
$1.11 |
$1.09 |
$0.99 |
$1.27 |
$1.42 |
$1.49 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
14.45M |
14.45M |
14.46M |
14.43M |
14.59M |
14.61M |
14.79M |
14.74M |
14.74M |
15.12M |
15.13M |
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 |
|
14.45M |
14.45M |
14.46M |
14.43M |
14.59M |
14.61M |
14.79M |
14.74M |
14.74M |
15.12M |
15.13M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
32 |
23 |
26 |
25 |
25 |
26 |
25 |
24 |
29 |
31 |
31 |
Normalized NOPAT Margin |
|
34.83% |
28.32% |
29.74% |
27.90% |
28.13% |
28.13% |
26.48% |
26.03% |
27.67% |
24.74% |
25.97% |
Pre Tax Income Margin |
|
42.40% |
36.12% |
39.21% |
36.09% |
35.77% |
33.41% |
34.21% |
31.28% |
35.60% |
32.10% |
34.34% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.82 |
1.22 |
1.40 |
1.32 |
1.12 |
0.93 |
0.92 |
0.74 |
0.87 |
0.89 |
0.85 |
NOPAT to Interest Expense |
|
1.50 |
0.97 |
1.07 |
1.02 |
0.88 |
0.79 |
0.72 |
0.63 |
0.68 |
0.69 |
0.65 |
EBIT Less CapEx to Interest Expense |
|
1.79 |
1.07 |
1.29 |
1.28 |
1.12 |
0.93 |
0.92 |
0.74 |
0.87 |
0.89 |
0.80 |
NOPAT Less CapEx to Interest Expense |
|
1.47 |
0.82 |
0.95 |
0.98 |
0.88 |
0.79 |
0.72 |
0.63 |
0.68 |
0.69 |
0.59 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
15.42% |
18.42% |
21.62% |
23.28% |
25.04% |
24.43% |
24.46% |
24.69% |
24.66% |
23.38% |
21.75% |
Augmented Payout Ratio |
|
82.87% |
84.54% |
43.89% |
38.17% |
39.50% |
41.77% |
40.40% |
39.04% |
54.03% |
71.22% |
111.33% |
Key Financial Trends
Atlanticus Holdings Corp (NASDAQ: ATLC) has delivered consistent financial performance over the past several quarters, showing steady revenue growth and profitability expansion. Below are key trends and observations from the latest four years of financial statements:
- Revenue Growth: Total interest income has generally increased over the last four years, reaching approximately $266.5 million in Q1 2025, up from $187 million in Q2 2022. This reflects growth in the loan and lease interest income segment, a core earnings driver.
- Rising Net Interest Income: Net interest income, which represents the difference between interest earned and interest expense, remained robust at $219 million for Q1 2025, showing healthy margin control despite rising interest expenses.
- Increasing Net Income: Net income attributable to common shareholders has generally trended upward, with $27.9 million earned in Q1 2025 versus $18.8 million in Q2 2022, corresponding to an EPS increase from about $1.02 to $1.85 (basic EPS) over this period.
- Strong Operating Cash Flows: The company reported healthy net cash from operating activities, rising to $131 million in Q1 2025 from $72 million in Q2 2022, demonstrating good cash generation capabilities to fund operations and invest.
- Consistent Dividend Payments: Preferred stock dividends and common dividends have been consistently paid, reflecting management’s intention to return value to shareholders. Dividends declared were around $3.5 million (preferred) in Q1 2025 and roughly $5 to $6 million common dividends quarterly in past years.
- Non-Interest Income Volatility: The company’s other non-interest income shows significant negative values each quarter, hovering around negative $100 million or more, partially offsetting total revenue. This area appears volatile and impacts overall earnings volatility.
- Provision for Credit Losses: Credit loss provisions have fluctuated noticeably, increasing as high as $7 million+ in some quarters and as low as $0.3 million. This indicates sensitivity to credit risk environment which could affect profits under stress.
- Changes in Operating Assets and Liabilities: Operating capital changes have shown large swings in cash flow statements, suggesting some variability in working capital management or loan portfolio funding.
- High Leverage: The company carries a substantial amount of long-term debt, exceeding $2.4 billion as of Q1 2025, relative to total equity of about $533 million. This high leverage exposes Atlanticus to interest rate and refinancing risks.
- Investment Activity Negative Cash Flow: Investing activities regularly generate a significant outflow, largely due to large purchases of investment securities exceeding sales. For example, Q1 2025 investing cash flow was negative $115 million, indicating heavy investment or loan originations requiring capital.
- Equity Repurchases and Debt Repayments Pressure: The company conducts frequent repurchases of common stock and substantial debt repayments, which could constrain liquidity. Q1 2025 saw $51 million repurchased common equity and $311 million debt repayment.
Summary: Atlanticus has demonstrated steady financial growth, increased profitability, and strong cash flows from operations across the last four years. The company benefits from growing loan and lease interest income and an expanding loan portfolio. However, net interest income is partly offset by large negative non-interest income components and elevated credit loss provisions in some quarters.
Investors should be aware of the company’s elevated leverage and ongoing substantial investment and financing outflows which could pressure liquidity or earnings under adverse macroeconomic conditions. Continued focus on credit risk management and controlling non-interest income volatility will be critical to sustain growth and earnings stability.
Overall, Atlanticus appears to be managing growth effectively but carries typical credit and leverage risks relative to its lending business model.
09/17/25 03:48 AM ETAI Generated. May Contain Errors.