Free Trial
Investment Research Tools for the A.I. EraStart Free For 30 Days

East Resources Acquisition (ERES) Financials

$5.83 -0.17 (-2.83%)
As of 10/7/2025
Compare
Annual Income Statements for East Resources Acquisition

Annual Income Statements for East Resources Acquisition

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

Metric 2022 2023 2024
Period end date 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders		 32 9.52 -24
Consolidated Net Income / (Loss)		 32 9.03 -25
Net Income / (Loss) Continuing Operations		 34 9.03 -25
Total Pre-Tax Income 		33 11 -19
Total Revenue		 46 66 112
Net Interest Income / (Expense)		 -0.04 0.00 0.00
Total Interest Income		 0.00 0.00 0.00
Total Interest Expense		 0.04 0.00 0.00
Total Non-Interest Income		 46 66 112
Service Charges on Deposit Accounts		 - 61 103
Other Non-Interest Income		 2.94 5.21 9.10
Total Non-Interest Expense		 11 42 113
Marketing Expense		 2.60 4.91 9.06
Other Operating Expenses		 7.40 35 96
Depreciation Expense		 0.00 3.41 7.91
Other Special Charges		 1.05 -1.37 0.24
Nonoperating Income / (Expense), net		 -0.35 -14 -19
Income Tax Expense		 0.89 1.47 5.48
Net Income / (Loss) Attributable to Noncontrolling Interest		 0.70 -0.48 -0.96
Basic Earnings per Share		 $0.63 $0.17 ($0.34)
Weighted Average Basic Shares Outstanding		 50.37M 56.95M 70.76M
Diluted Earnings per Share		 $0.63 $0.16 ($0.34)
Weighted Average Diluted Shares Outstanding		 50.37M 57.77M 70.76M
Weighted Average Basic & Diluted Shares Outstanding		 - 63.69M 96.85M

Quarterly Income Statements for East Resources Acquisition

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

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
Period end date 9/30/2022 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025
Net Income / (Loss) Attributable to Common Shareholders		 9.99 7.63 8.09 6.75 0.90 -6.22 -1.35 0.77 -5.13 -18 4.64
Consolidated Net Income / (Loss)		 10 7.56 7.62 6.72 1.05 -6.36 -1.28 0.65 -5.28 -19 5.40
Net Income / (Loss) Continuing Operations		 11 8.69 7.82 6.96 -0.29 -5.45 -1.06 0.79 -4.10 -21 5.40
Total Pre-Tax Income 		11 8.02 6.97 7.91 6.30 -11 -0.10 2.41 -5.54 -16 7.73
Total Revenue		 12 26 11 12 23 21 22 29 29 32 44
Net Interest Income / (Expense)		 0.00 -0.04 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Total Interest Income		 0.00 -0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Total Interest Expense		 0.00 0.04 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Total Non-Interest Income		 12 26 11 12 23 21 22 29 29 32 44
Other Non-Interest Income		 0.76 - 0.61 0.71 4.39 -0.50 1.91 2.27 2.36 2.57 44
Total Non-Interest Expense		 0.84 16 2.86 3.13 15 21 19 22 21 50 23
Marketing Expense		 0.01 - 0.73 0.68 1.70 1.79 1.93 2.55 2.17 2.41 2.62
Other Operating Expenses		 0.58 15 2.25 3.12 11 19 17 18 18 43 16
Depreciation Expense		 0.00 - 0.00 0.00 1.69 1.71 1.68 1.75 1.75 2.73 4.76
Other Special Charges		 0.25 - -0.13 -0.67 0.31 -0.88 -1.16 0.36 -0.42 1.46 -0.27
Nonoperating Income / (Expense), net		 0.04 - -0.56 -0.46 -3.54 -9.06 -2.36 -4.36 -12 0.56 -13
Income Tax Expense		 0.35 - -0.66 1.18 1.71 -0.77 1.17 1.76 -0.25 2.80 2.33
Net Income / (Loss) Attributable to Noncontrolling Interest		 0.36 - -0.46 -0.03 0.15 -0.14 0.07 -0.12 -0.16 -0.75 0.76
Basic Earnings per Share		 $0.20 - $0.16 $0.13 $0.01 ($0.13) ($0.02) $0.01 ($0.07) ($0.26) $0.05
Weighted Average Basic Shares Outstanding		 50.37M 50.37M 50.37M 50.51M 63.35M 56.95M 63.03M 63.85M 74.69M 70.76M 96.19M
Diluted Earnings per Share		 $0.20 - $0.16 $0.13 $0.01 ($0.14) ($0.02) $0.01 ($0.07) ($0.26) $0.05
Weighted Average Diluted Shares Outstanding		 50.37M 50.37M 50.37M 50.51M 63.35M 57.77M 63.03M 67.16M 74.69M 70.76M 97.50M
Weighted Average Basic & Diluted Shares Outstanding		 18.34M 0.00 11.48M 62.96M 63.35M 63.69M 63.93M 74.65M 74.68M 96.85M 96.85M

Annual Cash Flow Statements for East Resources Acquisition

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

Metric 2022 2023 2024
Period end date 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents		 30 -4.46 106
Net Cash From Operating Activities		 11 -64 -209
Net Cash From Continuing Operating Activities		 11 -64 -209
Net Income / (Loss) Continuing Operations		 32 9.03 -25
Consolidated Net Income / (Loss)		 32 9.03 -25
Depreciation Expense		 0.00 3.41 7.91
Amortization Expense		 0.00 0.04 0.94
Non-Cash Adjustments to Reconcile Net Income		 -3.72 -6.80 0.79
Changes in Operating Assets and Liabilities, net		 -18 -70 -194
Net Cash From Investing Activities		 -3.70 2.24 -4.96
Net Cash From Continuing Investing Activities		 -3.70 2.24 -4.96
Purchase of Property, Leasehold Improvements and Equipment		 0.00 -0.19 -0.79
Purchase of Investment Securities		 -0.80 -0.35 -3.65
Other Investing Activities, net		 -2.90 2.78 -0.52
Net Cash From Financing Activities		 23 57 320
Net Cash From Continuing Financing Activities		 23 57 320
Issuance of Debt		 30 124 198
Issuance of Common Equity		 - 0.00 182
Repayment of Debt		 0.00 -26 -32
Repurchase of Common Equity		 0.00 -1.28 -11
Payment of Dividends		 -7.07 -24 -1.16
Other Financing Activities, Net		 0.00 -16 -16
Cash Interest Paid		 0.00 4.04 12
Cash Income Taxes Paid		 0.00 0.15 2.15

Quarterly Cash Flow Statements for East Resources Acquisition

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

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
Period end date 9/30/2022 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025
Net Change in Cash & Equivalents		 1.00 26 -10 0.89 16 -11 40 26 -72 113 -88
Net Cash From Operating Activities		 -1.64 17 -17 -21 -12 -14 2.27 -67 -52 -92 -62
Net Cash From Continuing Operating Activities		 -1.64 17 -17 -21 -12 -14 2.27 -67 -52 -92 -62
Net Income / (Loss) Continuing Operations		 10 10 7.62 6.72 1.05 -6.36 -1.28 0.65 -5.28 -19 5.40
Consolidated Net Income / (Loss)		 10 10 7.62 6.72 1.05 -6.36 -1.28 0.65 -5.28 -19 5.40
Depreciation Expense		 0.00 0.00 0.00 0.00 1.69 1.71 1.68 1.75 1.75 2.73 4.76
Amortization Expense		 - - 0.00 - 0.13 -0.09 0.09 0.36 0.19 0.30 0.49
Non-Cash Adjustments to Reconcile Net Income		 -57 61 -1.02 -0.45 -4.75 -0.58 5.39 -5.93 -3.02 4.34 -71
Changes in Operating Assets and Liabilities, net		 45 -54 -24 -27 -9.99 -8.49 -3.63 -64 -46 -80 -1.74
Net Cash From Investing Activities		 -1.68 -1.77 -1.00 -6.06 9.63 -0.33 -0.01 -0.71 -0.45 -3.79 -3.74
Net Cash From Continuing Investing Activities		 -1.68 -1.77 -1.00 -6.06 9.63 -0.33 -0.01 -0.71 -0.45 -3.79 -3.74
Purchase of Property, Leasehold Improvements and Equipment		 - - 0.00 - -0.10 -0.09 -0.16 -0.19 -0.24 -0.19 -0.22
Purchase of Investment Securities		 - -0.55 -0.15 -0.15 -0.05 - -0.09 -0.11 -0.10 -3.35 -3.52
Net Cash From Financing Activities		 4.33 11 8.05 28 18 3.08 38 93 -19 208 -23
Net Cash From Continuing Financing Activities		 4.33 11 8.05 28 18 3.08 38 93 -19 208 -23
Issuance of Debt		 3.44 17 8.05 52 27 37 43 9.03 15 132 16
Repayment of Debt		 - - - - - -26 - - - - -39
Repurchase of Common Equity		 - - 0.00 - - -1.28 -7.52 -3.22 - - 0.00
Other Financing Activities, Net		 1.82 -2.50 0.00 -0.69 -8.74 -6.10 2.14 -3.19 -1.68 -13 -0.47
Cash Interest Paid		 - - 0.00 0.77 0.56 2.71 1.69 2.94 3.22 3.76 5.37
Cash Income Taxes Paid		 - - 0.00 - - 0.15 0.00 2.69 - -0.55 0.00

Annual Balance Sheets for East Resources Acquisition

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

Metric 2022 2023 2024
Period end date 12/31/2022 12/31/2023 12/31/2024
Total Assets		 59 332 874
Cash and Due from Banks		 30 26 132
Trading Account Securities		 1.89 3.45 2.21
Loans and Leases, Net of Allowance		 0.00 0.00 0.00
Customer and Other Receivables		 0.00 1.01 1.53
Premises and Equipment, Net		 0.02 0.40 1.03
Goodwill		 0.00 140 238
Intangible Assets		 0.00 30 80
Other Assets		 27 131 419
Total Liabilities & Shareholders' Equity		 59 332 874
Total Liabilities		 31 168 451
Interest Bearing Deposits		 0.00 0.51 2.47
Short-Term Debt		 0.04 13 38
Accrued Interest Payable		 0.96 5.22 7.14
Other Short-Term Payables		 0.31 4.57 14
Long-Term Debt		 28 127 342
Other Long-Term Liabilities		 1.39 18 46
Commitments & Contingencies		 0.00 0.00 0.00
Total Equity & Noncontrolling Interests		 28 164 423
Total Preferred & Common Equity		 27 164 424
Preferred Stock		 0.00 0.00 0.00
Total Common Equity		 27 164 424
Common Stock		 0.71 200 494
Retained Earnings		 25 -35 -58
Treasury Stock		 0.00 -1.28 -12
Accumulated Other Comprehensive Income / (Loss)		 1.05 0.11 0.00
Noncontrolling Interest		 0.90 0.14 -0.86

Quarterly Balance Sheets for East Resources Acquisition

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

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025
Period end date 9/30/2022 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025
Total Assets		 100 30 277 304 377 484 477 857
Cash and Due from Banks		 1.67 0.06 21 37 65 91 19 44
Trading Account Securities		 - - 1.00 1.00 4.66 5.17 4.20 2.74
Loans and Leases, Net of Allowance		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Customer and Other Receivables		 - - 0.08 1.00 - 1.17 1.28 1.67
Premises and Equipment, Net		 - - 0.18 0.26 0.55 0.69 0.89 1.18
Goodwill		 - - 140 140 140 140 140 238
Intangible Assets		 - - 33 31 28 26 25 75
Other Assets		 0.31 0.18 82 92 138 219 287 494
Total Liabilities & Shareholders' Equity		 100 30 277 304 377 484 477 857
Total Liabilities		 30 20 117 138 211 227 219 421
Interest Bearing Deposits		 - - 0.98 0.35 0.67 1.44 0.92 0.60
Short-Term Debt		 4.92 5.58 0.40 0.00 16 46 14 118
Accrued Interest Payable		 7.94 10 1.12 0.89 2.32 2.47 5.14 3.27
Other Short-Term Payables		 - - 11 4.22 5.19 5.71 3.66 8.83
Long-Term Debt		 - - 91 119 170 151 167 238
Other Long-Term Liabilities		 17 4.15 12 14 17 20 29 52
Commitments & Contingencies		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest		 98 29 - - - - - 5.00
Total Equity & Noncontrolling Interests		 -27 -20 160 166 165 257 258 431
Total Preferred & Common Equity		 -27 -20 160 166 165 257 258 431
Preferred Stock		 0.00 0.00 - - 0.00 0.00 0.00 0.00
Total Common Equity		 -27 -20 160 166 165 257 258 431
Common Stock		 0.03 0.00 189 194 210 303 310 496
Retained Earnings		 -28 -20 -29 -29 -36 -35 -40 -53
Treasury Stock		 - - - - -8.81 -12 -12 -12
Noncontrolling Interest		 - - 0.36 0.29 0.21 0.08 -0.09 -0.10

Annual Metrics And Ratios for East Resources Acquisition

This table displays calculated financial ratios and metrics derived from East Resources Acquisition's official financial filings.

Metric 2022 2023 2024
Period end date 12/31/2022 12/31/2023 12/31/2024
Growth Metrics		 - - -
Revenue Growth		 74,422,038.71% 43.91% 68.56%
EBITDA Growth		 118.64% -21.42% -71.15%
EBIT Growth		 121.88% -31.25% -103.68%
NOPAT Growth		 106.59% -36.58% -103.00%
Net Income Growth		 104.47% -72.10% -375.81%
EPS Growth		 0.00% -74.60% -312.50%
Operating Cash Flow Growth		 964.76% -698.92% -226.04%
Free Cash Flow Firm Growth		 0.00% -176.97% -120.93%
Invested Capital Growth		 -82.27% 438.44% 164.61%
Revenue Q/Q Growth		 127.42% -7.10% 16.07%
EBITDA Q/Q Growth		 18.50% -23.43% -59.18%
EBIT Q/Q Growth		 19.04% -29.43% -107.37%
NOPAT Q/Q Growth		 22.44% -28.92% -120.21%
Net Income Q/Q Growth		 23.20% -60.65% -103.03%
EPS Q/Q Growth		 0.00% 0.00% -54.55%
Operating Cash Flow Q/Q Growth		 258.75% -93.23% -59.25%
Free Cash Flow Firm Q/Q Growth		 0.00% -25.80% -232.54%
Invested Capital Q/Q Growth		 -25.25% 6.66% 83.34%
Profitability Metrics		 - - -
EBITDA Margin		 76.07% 41.53% 7.11%
EBIT Margin		 76.06% 36.33% -0.79%
Profit (Net Income) Margin		 70.19% 13.61% -22.26%
Tax Burden Percent		 97.33% 86.02% 128.22%
Interest Burden Percent		 94.82% 43.53% 2,187.69%
Effective Tax Rate		 2.67% 13.98% 0.00%
Return on Invested Capital (ROIC)		 17.47% 11.52% -0.11%
ROIC Less NNEP Spread (ROIC-NNEP)		 15.21% -2.42% -9.45%
Return on Net Nonoperating Assets (RNNOA)		 1.31% -2.12% -8.37%
Return on Equity (ROE)		 18.78% 9.40% -8.48%
Cash Return on Invested Capital (CROIC)		 157.22% -125.83% -90.40%
Operating Return on Assets (OROA)		 17.33% 12.34% -0.15%
Return on Assets (ROA)		 15.99% 4.62% -4.13%
Return on Common Equity (ROCE)		 -0.05% 9.35% -8.50%
Return on Equity Simple (ROE_SIMPLE)		 118.85% 5.51% -5.87%
Net Operating Profit after Tax (NOPAT)		 33 21 -0.62
NOPAT Margin		 70.92% 31.25% -0.56%
Net Nonoperating Expense Percent (NNEP)		 2.26% 13.94% 9.33%
SG&A Expenses to Revenue		 5.63% 7.39% 8.10%
Operating Expenses to Revenue		 23.94% 63.67% 100.79%
Earnings before Interest and Taxes (EBIT)		 35 24 -0.89
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 35 28 7.96
Valuation Ratios		 - - -
Price to Book Value (P/BV)		 6.84 3.73 1.38
Price to Tangible Book Value (P/TBV)		 6.84 0.00 5.51
Price to Revenue (P/Rev)		 4.04 9.22 5.22
Price to Earnings (P/E)		 5.88 64.30 0.00
Dividend Yield		 0.00% 0.00% 0.00%
Earnings Yield		 17.00% 1.56% 0.00%
Enterprise Value to Invested Capital (EV/IC)		 3.29 2.39 1.04
Enterprise Value to Revenue (EV/Rev)		 4.02 10.94 7.44
Enterprise Value to EBITDA (EV/EBITDA)		 5.29 26.34 104.64
Enterprise Value to EBIT (EV/EBIT)		 5.29 30.11 0.00
Enterprise Value to NOPAT (EV/NOPAT)		 5.67 35.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)		 17.35 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)		 0.63 0.00 0.00
Leverage & Solvency		 - - -
Debt to Equity		 1.01 0.85 0.90
Long-Term Debt to Equity		 1.00 0.77 0.81
Financial Leverage		 0.09 0.87 0.89
Leverage Ratio		 1.17 2.03 2.05
Compound Leverage Factor		 1.11 0.89 44.92
Debt to Total Capital		 50.12% 46.01% 47.36%
Short-Term Debt to Total Capital		 0.07% 4.29% 4.78%
Long-Term Debt to Total Capital		 50.05% 41.72% 42.58%
Preferred Equity to Total Capital		 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital		 1.59% 0.05% -0.11%
Common Equity to Total Capital		 48.28% 53.94% 52.75%
Debt to EBITDA		 0.81 5.07 47.85
Net Debt to EBITDA		 -0.05 4.14 31.27
Long-Term Debt to EBITDA		 0.80 4.60 43.02
Debt to NOPAT		 0.86 6.74 -612.43
Net Debt to NOPAT		 -0.05 5.50 -400.24
Long-Term Debt to NOPAT		 0.86 6.11 -550.63
Noncontrolling Interest Sharing Ratio		 100.29% 0.54% -0.12%
Liquidity Ratios		 - - -
Cash Flow Metrics		 - - -
Free Cash Flow to Firm (FCFF)		 295 -227 -501
Operating Cash Flow to CapEx		 0.00% -33,765.51% -26,558.24%
Free Cash Flow to Firm to Interest Expense		 6,882.25 0.00 0.00
Operating Cash Flow to Interest Expense		 249.85 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense		 249.85 0.00 0.00
Efficiency Ratios		 - - -
Asset Turnover		 0.23 0.34 0.19
Fixed Asset Turnover		 0.00 316.70 157.00
Capital & Investment Metrics		 - - -
Invested Capital		 56 304 804
Invested Capital Turnover		 0.25 0.37 0.20
Increase / (Decrease) in Invested Capital		 -262 247 500
Enterprise Value (EV)		 186 726 833
Market Capitalization		 186 612 585
Book Value per Share		 $1.49 $2.59 $5.68
Tangible Book Value per Share		 $1.49 ($0.09) $1.42
Total Capital		 56 304 804
Total Debt		 28 140 381
Total Long-Term Debt		 28 127 342
Net Debt		 -1.76 114 249
Capital Expenditures (CapEx)		 0.00 0.19 0.79
Net Nonoperating Expense (NNE)		 0.34 12 24
Net Nonoperating Obligations (NNO)		 28 140 381
Total Depreciation and Amortization (D&A)		 0.00 3.45 8.85
Earnings Adjustments		 - - -
Adjusted Basic Earnings per Share		 $0.00 $0.00 ($0.34)
Adjusted Weighted Average Basic Shares Outstanding		 32.26M 0.00 70.76M
Adjusted Diluted Earnings per Share		 $0.00 $0.00 ($0.34)
Adjusted Weighted Average Diluted Shares Outstanding		 32.26M 0.00 70.76M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 0.00 0.00 96.85M
Normalized Net Operating Profit after Tax (NOPAT)		 34 20 -0.46
Normalized NOPAT Margin		 73.12% 29.48% -0.41%
Pre Tax Income Margin		 72.12% 15.82% -17.36%
Debt Service Ratios		 - - -
EBIT to Interest Expense		 819.98 0.00 0.00
NOPAT to Interest Expense		 764.60 0.00 0.00
EBIT Less CapEx to Interest Expense		 819.98 0.00 0.00
NOPAT Less CapEx to Interest Expense		 764.60 0.00 0.00
Payout Ratios		 - - -
Dividend Payout Ratio		 21.82% 263.34% -4.68%
Augmented Payout Ratio		 21.82% 277.54% -47.78%

Quarterly Metrics And Ratios for East Resources Acquisition

This table displays calculated financial ratios and metrics derived from East Resources Acquisition's official financial filings.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
Period end date 9/30/2022 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025
Growth Metrics		 - - - - - - - - - - -
Revenue Growth		 62,578,810.53% 99,433,800.00% 58,756,900.00% 39.70% 96.10% -19.64% 105.22% 149.56% 25.79% 52.14% 105.42%
EBITDA Growth		 8.76% 140.70% -17.68% 61.32% -6.57% -90.07% -45.00% 4.79% -3.49% -1,741.53% 552.43%
EBIT Growth		 8.75% 149.47% -17.40% 61.34% -23.11% -107.40% -67.99% -19.70% -5.46% -2,538.99% 833.23%
NOPAT Growth		 1.48% 446.52% -11.85% 36.58% -30.51% -114.07% -80.85% -74.27% -33.10% -939.75% 830.79%
Net Income Growth		 -3.79% 417.21% -18.75% 32.19% -89.85% -184.17% -116.73% -90.31% -602.85% -198.66% 523.30%
EPS Growth		 0.00% 0.00% 0.00% 44.44% -95.00% 0.00% -112.50% -92.31% -800.00% -85.71% 350.00%
Operating Cash Flow Growth		 -302.73% 5,117.48% -6,093.54% -369.37% -621.86% -180.82% 113.04% -218.39% -340.54% -565.98% -2,549.63%
Free Cash Flow Firm Growth		 821.02% 0.00% 4,963.96% 624.49% -180.38% -192.12% -204.27% -349.83% 26.38% -105.95% -27.42%
Invested Capital Growth		 -76.17% -82.27% -95.30% -22.44% 277.35% 438.44% 2,181.07% 80.08% 53.94% 164.61% 125.44%
Revenue Q/Q Growth		 41.57% 117.43% -59.09% 10.94% 98.72% -10.89% -6.38% 34.90% 0.17% 7.77% 39.64%
EBITDA Q/Q Growth		 107.10% -15.21% -17.59% 11.48% 19.94% -90.99% -0.84% 112.42% 10.47% -253.27% 272.10%
EBIT Q/Q Growth		 107.12% -15.21% -17.59% 11.48% -1.28% -108.16% -7.03% 179.64% 16.22% -327.87% 214.90%
NOPAT Q/Q Growth		 97.95% -22.27% 2.74% -13.61% 0.72% -115.74% 152.18% 16.12% 161.81% -344.70% 225.12%
Net Income Q/Q Growth		 103.60% -26.98% 0.84% -11.82% -84.37% -705.61% 79.96% 151.10% -910.87% -259.70% 128.40%
EPS Q/Q Growth		 122.22% 0.00% 0.00% -18.75% -92.31% -1,500.00% 85.71% 150.00% -800.00% -271.43% 119.23%
Operating Cash Flow Q/Q Growth		 63.22% 1,139.35% -201.71% -20.73% 43.44% -16.37% 116.99% -3,046.89% 21.74% -75.93% 33.04%
Free Cash Flow Firm Q/Q Growth		 1,748.30% 7.24% 18.77% -75.02% -352.59% -22.92% -33.42% 40.14% 25.56% -243.84% 16.83%
Invested Capital Q/Q Growth		 -76.77% -25.25% -72.72% 1,537.42% 13.03% 6.66% 15.55% 29.27% -3.38% 83.34% -1.55%
Profitability Metrics		 - - - - - - - - - - -
EBITDA Margin		 92.92% 36.24% 73.00% 73.35% 44.27% 4.48% 19.56% 30.80% 33.97% -48.31% 59.54%
EBIT Margin		 92.91% 36.23% 72.99% 73.34% 36.43% -3.34% 11.38% 23.60% 27.38% -57.90% 47.64%
Profit (Net Income) Margin		 87.09% 29.25% 72.09% 57.30% 4.51% -30.64% -5.88% 2.23% -18.02% -60.14% 12.23%
Tax Burden Percent		 96.71% 94.31% 109.42% 85.02% 16.68% 59.63% 1,250.98% 27.05% 95.48% 117.30% 69.82%
Interest Burden Percent		 96.92% 85.60% 90.27% 91.90% 74.16% 1,539.16% -4.13% 34.87% -68.92% 88.55% 36.78%
Effective Tax Rate		 3.29% 0.00% -9.42% 14.98% 27.15% 0.00% 0.00% 72.95% 0.00% 0.00% 30.18%
Return on Invested Capital (ROIC)		 8.97% 7.64% 25.76% 12.62% 12.19% -2.00% 2.89% 1.60% 4.36% -7.50% 7.83%
ROIC Less NNEP Spread (ROIC-NNEP)		 10.25% 4.57% 8.43% 11.77% 2.31% -8.23% -0.09% 0.78% -2.37% -10.29% 4.41%
Return on Net Nonoperating Assets (RNNOA)		 0.17% 0.40% 0.18% 2.22% 1.21% -7.20% -0.10% 0.54% -1.68% -9.13% 3.97%
Return on Equity (ROE)		 9.14% 8.03% 25.93% 14.84% 13.40% -9.20% 2.79% 2.14% 2.68% -16.62% 11.81%
Cash Return on Invested Capital (CROIC)		 0.00% 157.22% 200.07% 36.93% -100.00% -125.83% -183.01% -55.72% -41.63% -90.40% -74.90%
Operating Return on Assets (OROA)		 8.44% 8.25% 22.05% 14.14% 12.87% -1.13% 4.08% 5.61% 6.76% -10.75% 10.40%
Return on Assets (ROA)		 7.91% 6.66% 21.78% 11.05% 1.59% -10.41% -2.11% 0.53% -4.45% -11.16% 2.67%
Return on Common Equity (ROCE)		 -1.35% -0.02% -2.96% 4.28% 7.83% -9.15% 2.32% 2.14% 2.68% -16.65% 11.71%
Return on Equity Simple (ROE_SIMPLE)		 -95.66% 0.00% -156.94% 20.15% 13.85% 0.00% 0.08% -2.31% -4.76% 0.00% -4.24%
Net Operating Profit after Tax (NOPAT)		 10 8.02 8.24 7.12 7.17 -1.13 1.58 1.83 4.79 -12 15
NOPAT Margin		 86.75% 31.01% 77.89% 60.66% 30.74% -5.43% 7.27% 6.25% 16.35% -37.12% 33.26%
Net Nonoperating Expense Percent (NNEP)		 -1.27% 3.06% 17.33% 0.86% 9.89% 6.23% 2.98% 0.82% 6.73% 2.80% 3.43%
SG&A Expenses to Revenue		 0.13% 0.00% 6.89% 5.83% 7.31% 8.61% 8.89% 8.72% 7.40% 7.63% 5.93%
Operating Expenses to Revenue		 7.09% 63.77% 27.01% 26.66% 63.57% 103.34% 88.62% 76.40% 72.62% 157.90% 52.36%
Earnings before Interest and Taxes (EBIT)		 11 9.37 7.72 8.61 8.49 -0.69 2.47 6.91 8.03 -18 21
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 11 9.37 7.72 8.61 10 0.93 4.25 9.02 9.96 -15 26
Valuation Ratios		 - - - - - - - - - - -
Price to Book Value (P/BV)		 0.00 6.84 0.00 0.72 2.59 3.73 4.70 2.15 2.93 1.38 1.68
Price to Tangible Book Value (P/TBV)		 0.00 6.84 0.00 0.00 0.00 0.00 0.00 6.11 8.08 5.51 6.19
Price to Revenue (P/Rev)		 21.36 4.04 3.32 1.92 6.02 9.22 10.65 6.12 7.83 5.22 5.39
Price to Earnings (P/E)		 16.98 5.88 6.19 3.55 18.40 64.30 9,417.59 0.00 0.00 0.00 0.00
Dividend Yield		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield		 5.89% 17.00% 16.16% 28.18% 5.43% 1.56% 0.01% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)		 5.78 3.29 12.57 0.74 1.80 2.39 2.55 1.45 2.09 1.04 1.32
Enterprise Value to Revenue (EV/Rev)		 21.51 4.02 3.41 3.10 7.17 10.94 12.30 7.29 9.51 7.44 7.75
Enterprise Value to EBITDA (EV/EBITDA)		 14.74 5.29 5.79 5.06 14.23 26.34 46.10 33.19 47.01 104.64 34.51
Enterprise Value to EBIT (EV/EBIT)		 14.80 5.29 5.78 5.06 14.99 30.11 63.05 52.64 76.02 0.00 58.29
Enterprise Value to NOPAT (EV/NOPAT)		 16.33 5.67 6.26 5.54 17.55 35.00 2,552.08 127.52 297.95 0.00 83.28
Enterprise Value to Operating Cash Flow (EV/OCF)		 0.00 17.35 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)		 0.00 0.63 0.56 1.75 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency		 - - - - - - - - - - -
Debt to Equity		 0.07 1.01 0.57 0.57 0.72 0.85 1.12 0.77 0.70 0.90 0.82
Long-Term Debt to Equity		 0.00 1.00 0.00 0.57 0.72 0.77 1.03 0.59 0.65 0.81 0.55
Financial Leverage		 0.02 0.09 0.02 0.19 0.52 0.87 1.09 0.69 0.71 0.89 0.90
Leverage Ratio		 1.16 1.17 1.12 1.28 1.71 2.03 2.32 1.82 1.84 2.05 2.05
Compound Leverage Factor		 1.12 1.01 1.01 1.18 1.27 31.30 -0.10 0.64 -1.27 1.82 0.75
Debt to Total Capital		 6.52% 50.12% 36.22% 36.33% 41.70% 46.01% 52.91% 43.42% 41.19% 47.36% 44.98%
Short-Term Debt to Total Capital		 6.52% 0.07% 36.22% 0.16% 0.00% 4.29% 4.46% 10.08% 3.22% 4.78% 14.92%
Long-Term Debt to Total Capital		 0.00% 50.05% 0.00% 36.17% 41.70% 41.72% 48.46% 33.33% 37.97% 42.58% 30.06%
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		 129.88% 1.59% 190.55% 0.14% 0.10% 0.05% 0.06% 0.02% -0.02% -0.11% 0.62%
Common Equity to Total Capital		 -36.40% 48.28% -126.77% 63.53% 58.19% 53.94% 47.03% 56.57% 58.83% 52.75% 54.40%
Debt to EBITDA		 0.17 0.81 0.17 2.49 3.30 5.07 9.56 9.92 9.27 47.85 11.79
Net Debt to EBITDA		 -3.21 -0.05 -0.71 1.92 2.28 4.14 6.19 5.33 8.27 31.27 10.34
Long-Term Debt to EBITDA		 0.00 0.80 0.00 2.48 3.30 4.60 8.75 7.62 8.54 43.02 7.88
Debt to NOPAT		 0.18 0.86 0.18 2.73 4.07 6.74 528.99 38.13 58.72 -612.43 28.44
Net Debt to NOPAT		 -3.56 -0.05 -0.77 2.10 2.81 5.50 342.84 20.46 52.41 -400.24 24.94
Long-Term Debt to NOPAT		 0.00 0.86 0.00 2.71 4.07 6.11 484.44 29.28 54.13 -550.63 19.01
Noncontrolling Interest Sharing Ratio		 114.82% 100.29% 111.42% 71.13% 41.56% 0.54% 16.87% 0.10% 0.05% -0.12% 0.85%
Liquidity Ratios		 - - - - - - - - - - -
Cash Flow Metrics		 - - - - - - - - - - -
Free Cash Flow to Firm (FCFF)		 252 270 320 80 -202 -249 -334 -200 -149 -512 -426
Operating Cash Flow to CapEx		 0.00% 0.00% 0.00% 0.00% -12,270.86% -14,858.81% 1,401.30% -35,324.72% -21,557.08% -47,714.70% -27,450.38%
Free Cash Flow to Firm to Interest Expense		 0.00 6,304.99 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense		 0.00 399.28 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense		 0.00 399.28 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios		 - - - - - - - - - - -
Asset Turnover		 0.09 0.23 0.30 0.19 0.35 0.34 0.36 0.24 0.25 0.19 0.22
Fixed Asset Turnover		 0.00 0.00 0.00 0.00 0.00 316.70 0.00 207.81 167.65 157.00 155.56
Capital & Investment Metrics		 - - - - - - - - - - -
Invested Capital		 76 56 15 252 285 304 351 454 439 804 792
Invested Capital Turnover		 0.10 0.25 0.33 0.21 0.40 0.37 0.40 0.26 0.27 0.20 0.24
Increase / (Decrease) in Invested Capital		 -241 -262 -312 -73 209 247 336 202 154 500 440
Enterprise Value (EV)		 436 186 193 186 512 726 896 659 917 833 1,043
Market Capitalization		 433 186 188 115 430 612 776 553 755 585 725
Book Value per Share		 ($0.64) $1.49 ($1.06) $13.95 $2.63 $2.59 $2.59 $4.02 $3.46 $5.68 $4.45
Tangible Book Value per Share		 ($0.64) $1.49 ($1.06) ($1.14) ($0.09) ($0.09) ($0.05) $1.42 $1.25 $1.42 $1.21
Total Capital		 76 56 15 252 285 304 351 454 439 804 792
Total Debt		 4.92 28 5.58 92 119 140 186 197 181 381 356
Total Long-Term Debt		 0.00 28 0.00 91 119 127 170 151 167 342 238
Net Debt		 -95 -1.76 -24 70 82 114 120 106 161 249 312
Capital Expenditures (CapEx)		 0.00 0.00 0.00 0.00 0.10 0.09 0.16 0.19 0.24 0.19 0.22
Net Nonoperating Expense (NNE)		 -0.04 0.46 0.61 0.39 6.12 5.24 2.85 1.18 10 7.28 9.28
Net Nonoperating Obligations (NNO)		 4.92 28 5.58 92 119 140 186 197 181 381 356
Total Depreciation and Amortization (D&A)		 0.00 0.00 0.00 0.00 1.83 1.62 1.77 2.11 1.93 3.03 5.25
Earnings Adjustments		 - - - - - - - - - - -
Adjusted Basic Earnings per Share		 $0.00 $0.00 $0.00 $0.13 $0.01 ($0.13) ($0.02) $0.01 ($0.07) ($0.26) $0.05
Adjusted Weighted Average Basic Shares Outstanding		 24.81M 50.37M 14.13M 50.51M 63.35M 56.95M 63.03M 63.85M 74.69M 70.76M 96.19M
Adjusted Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.13 $0.01 ($0.14) ($0.02) $0.01 ($0.07) ($0.26) $0.05
Adjusted Weighted Average Diluted Shares Outstanding		 24.81M 50.37M 14.13M 50.51M 63.35M 57.77M 63.03M 67.16M 74.69M 70.76M 97.50M
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		 18.34M 0.00 11.48M 62.96M 63.35M 63.69M 63.93M 74.65M 74.68M 96.85M 96.85M
Normalized Net Operating Profit after Tax (NOPAT)		 11 5.61 5.18 6.54 7.39 -1.74 0.76 4.99 4.50 -11 14
Normalized NOPAT Margin		 88.76% 21.71% 49.00% 55.78% 31.70% -8.39% 3.51% 17.05% 15.35% -33.89% 32.83%
Pre Tax Income Margin		 90.06% 31.01% 65.89% 67.40% 27.02% -51.37% -0.47% 8.23% -18.87% -51.27% 17.52%
Debt Service Ratios		 - - - - - - - - - - -
EBIT to Interest Expense		 0.00 218.87 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense		 0.00 187.34 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense		 0.00 218.87 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense		 0.00 187.34 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios		 - - - - - - - - - - -
Dividend Payout Ratio		 0.00% 21.82% 0.00% 87.40% 119.89% 263.34% 0.00% -23.89% -9.49% -4.68% 0.00%
Augmented Payout Ratio		 0.00% 21.82% 0.00% 87.40% 119.89% 277.54% 6,561.95% -226.41% -107.47% -47.78% -17.64%

Financials Breakdown Chart

Key Financial Trends

Abacus Life (NASDAQ:ABLLW) has demonstrated a mixed financial performance over the last several quarters, with trends indicating recent improvements but continuing challenges in certain areas.

Looking at the Q1 2025 results compared to prior quarters:

  • Q1 2025 reported consolidated net income of $5.4 million, a notable turnaround from the losses observed throughout much of 2024, including a net loss of approximately $19 million in Q4 2024 and smaller losses in previous quarters.
  • Total revenue in Q1 2025 increased to about $44.1 million, significantly higher than revenue in 2024 quarters which ranged around $21-31 million, driven primarily by a sharp rise in other non-interest income.
  • Depreciation expense increased in Q1 2025 to $4.8 million, reflecting possibly higher investments in assets, which could support growth prospects.
  • The company maintained marketing expenses around $2.6 million in Q1 2025, similar to previous quarters, indicating a consistent investment in customer acquisition or brand awareness.
  • Total assets rose sharply to $856.5 million by Q1 2025, up from approximately $376 million at the start of 2024, largely due to increases in goodwill and other assets, suggesting acquisitions or large balance sheet changes.
  • Total liabilities also increased to $421 million in Q1 2025 from $211 million in early 2024, which may reflect higher debt levels as evidenced by long-term debt rising to around $238 million.
  • Cash and cash equivalents fluctuated substantially within 2024 but remained robust at $43.8 million in Q1 2025, although the net change in cash in Q1 2025 was negative $88 million, mainly from operating activities and financing activities indicating cash outflows for growth or debt repayment.
  • Net cash from continuing operating activities was deeply negative at approximately -$61.6 million in Q1 2025, compared to negative cash flows in prior periods, signifying ongoing operational cash burn.
  • The interest expense and operating expenses appear high relative to income in prior quarters, although interest income and expense were zero in recent quarters suggesting limited traditional banking operations.
  • Net non-operating expense was significant in Q1 2025 at approximately -$13.3 million, which dampened overall profitability despite higher revenues.

Summary: Abacus Life has made progress in Q1 2025, turning to profitable territory with higher revenues and net income after a challenging 2024 with consistent losses. The company’s balance sheet has expanded considerably, driven by goodwill and other assets, which may reflect acquisitions or strategic investments. However, operational cash flows remain negative, and non-operating expenses are substantial, highlighting areas where cost control and profitability improvement remain critical. Investors should monitor how the company translates these revenue gains into sustainable cash flow and earnings growth going forward.

10/09/25 04:29 AM ETAI Generated. May Contain Errors.

Frequently Asked Questions About East Resources Acquisition's Financials

When does East Resources Acquisition's fiscal year end?

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

How has East Resources Acquisition's net income changed over the last 2 years?

East Resources Acquisition's net income appears to be on a downward trend, with a most recent value of -$24.92 million in 2024, falling from $32.39 million in 2022. The previous period was $9.03 million in 2023.

How has East Resources Acquisition's revenue changed over the last 2 years?

Over the last 2 years, East Resources Acquisition's total revenue changed from $46.14 million in 2022 to $111.92 million in 2024, a change of 142.6%.

How much debt does East Resources Acquisition have?

East Resources Acquisition's total liabilities were at $450.87 million at the end of 2024, a 168.8% increase from 2023, and a 1,357.0% increase since 2022.

How much cash does East Resources Acquisition have?

In the past 2 years, East Resources Acquisition's cash and equivalents has ranged from $25.59 million in 2023 to $131.94 million in 2024, and is currently $131.94 million as of their latest financial filing in 2024.

How has East Resources Acquisition's book value per share changed over the last 2 years?

Over the last 2 years, East Resources Acquisition's book value per share changed from 1.49 in 2022 to 5.68 in 2024, a change of 282.3%.


Related Companies

This page (NASDAQ:ERES) was last updated on 10/9/2025 by MarketBeat.com Staff
From Our Partners
Bitcoin grabs headlines, but smart money likes this token
Bitcoin grabs headlines, but smart money likes this token My research team has identified the token positio...
Crypto 101 Media | Sponsoredtc pixel
Magnificent 7 being replaced by the “Hidden 7”?
BULLISH: It's time to buy this 'hidden' AI stock An award-winning stock-rating system has turned BULLISH on...
Chaikin Analytics | Sponsoredtc pixel
Capital Gains Tax Strategies for Seniors
Capital gains taxes can take a bite out of your retirement income—unless you have a smart strategy. From holdi...
SmartAsset | Sponsoredtc pixel
An $8 trillion-dollar discovery 17,000 ft underwater
A strange rock pulled from the ocean floor may hold the key to a $16 trillion resource boom. Inside it: materi...
Porter & Company | Sponsoredtc pixel
REVEALED: Something Big Happening Behind White House Doors
What I just learned about what’s unfolding in the White House is truly stunning… And you need to see it for...
Paradigm Press | Sponsoredtc pixel
INVESTOR ALERT: Tiny “$3 AI Wonder Stock” on the Verge of Blasting Off
Right now, we’re witnessing a monumental shift in the world.
Traders Agency | Sponsoredtc pixel
URGENT: The Market's 3 Red Flags Are Flashing
Here’s the uncomfortable truth: The smartest investors in the world are already preparing for a crash befor...
StockEarnings | Sponsoredtc pixel
$3,600 gold is nice ... but here’s what most gold bugs are missing
Gold just surged past $3,600, but Weiss Ratings expert Sean Brodrick says the real upside is in select gold st...
Weiss Ratings | Sponsoredtc pixel