Free Trial

Global Partner Acquisition Corp II (GPACU) Financials

Global Partner Acquisition Corp II logo
$10.19 -0.01 (-0.10%)
As of 09:30 AM Eastern
Annual Income Statements for Global Partner Acquisition Corp II

Annual Income Statements for Global Partner Acquisition Corp II

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

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-2.33 -8.82 -4.32 -23 -237 0.52 -496 -121 -98 -51
Consolidated Net Income / (Loss)
-2.33 -8.82 -20 -31 -230 6.06 -185 -121 -98 -52
Net Income / (Loss) Continuing Operations
-2.33 -8.82 -20 -31 -230 0.36 -496 -121 -78 -40
Total Pre-Tax Income
-2.33 -8.82 -20 -31 -274 -23 78 -121 -98 -51
Total Revenue
0.33 197 282 382 338 723 574 505 500 489
Net Interest Income / (Expense)
0.33 -0.08 -3.73 -5.18 -4.65 -1.87 0.00 0.00 0.00 0.00
Total Interest Income
0.33 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Interest Expense
0.00 0.08 3.73 5.18 4.65 1.87 0.00 0.00 0.00 0.00
Total Non-Interest Income
0.00 197 286 387 343 725 574 505 500 489
Other Service Charges
0.00 - - 0.55 -0.09 -0.19 0.42 -1.20 12 3.29
Net Realized & Unrealized Capital Gains on Investments
- - 0.00 -42 -306 0.00 0.00 -4.33 0.11 17
Other Non-Interest Income
0.00 197 286 428 648 725 573 511 488 469
Total Non-Interest Expense
2.66 206 303 412 577 750 1,019 624 560 500
Marketing Expense
- 81 106 146 194 246 174 194 184 157
Other Operating Expenses
2.66 125 197 266 383 528 850 423 376 344
Impairment Charge
- - - - - 0.00 0.00 6.88 0.00 0.00
Nonoperating Income / (Expense), net
- 0.01 1.01 -0.50 -34 26 163 -1.97 -18 -29
Income Tax Expense
0.00 - 0.00 0.40 -44 -1.52 213 0.01 0.06 0.21
Net Income / (Loss) Attributable to Noncontrolling Interest
- 0.00 -15 -8.35 7.09 -0.17 -0.25 -0.46 -0.20 -0.10
Basic Earnings per Share
($0.49) ($1.05) ($0.51) ($2.26) ($6.04) $0.05 ($1.13) $1.17 $0.91 $0.48
Weighted Average Basic Shares Outstanding
4.79M 8.39M 8.42M 10.01M 39.22M 65.93M 81.78M 103.60M 107.14M 108.08M
Diluted Earnings per Share
($0.49) ($1.05) ($0.51) ($2.26) ($6.04) ($0.31) ($1.13) $1.17 $0.91 $0.48
Weighted Average Diluted Shares Outstanding
4.79M 8.39M 8.42M 10.01M 39.22M 67.30M 81.78M 103.94M 107.32M 108.25M
Weighted Average Basic & Diluted Shares Outstanding
- 8.39M 8.42M 10.01M 66.73M 66.97M 105.33M 107.21M 107.71M 108.80M

Quarterly Income Statements for Global Partner Acquisition Corp II

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-18 -50 0.03 -39 -8.48 -19 -17 -12 -3.21 -31 -3.23
Consolidated Net Income / (Loss)
-18 -50 -0.01 -39 -8.51 -19 -17 -12 -3.23 -31 -3.25
Net Income / (Loss) Continuing Operations
-18 -50 -0.01 -20 -7.42 -17 -17 -6.46 -3.23 -31 -3.25
Total Pre-Tax Income
-19 -50 0.05 -39 -8.62 -19 -17 -12 -3.17 -31 -3.21
Total Revenue
145 97 139 131 156 104 105 127 148 90 98
Net Interest Income / (Expense)
0.20 0.00 0.00 0.00 4.47 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
Total Interest Expense
-0.20 0.00 0.00 0.00 -4.47 0.00 0.00 0.00 - 0.00 0.00
Total Non-Interest Income
144 97 139 131 151 104 105 127 148 90 98
Other Non-Interest Income
146 120 120 119 129 104 105 119 141 96 98
Total Non-Interest Expense
162 143 135 147 136 117 119 126 143 113 103
Marketing Expense
48 45 45 46 48 39 38 42 42 34 36
Other Operating Expenses
114 98 89 101 88 78 78 83 101 79 66
Impairment Charge
- - - - - - 4.14 - - - 0.00
Nonoperating Income / (Expense), net
-1.09 -4.47 -4.16 -4.39 - -4.76 -3.08 -8.20 -8.34 -8.22 1.04
Income Tax Expense
-0.15 0.06 0.05 0.06 -0.11 0.04 0.05 0.05 0.06 0.05 0.03
Net Income / (Loss) Attributable to Noncontrolling Interest
-0.04 -0.05 -0.04 -0.08 -0.03 -0.03 -0.03 -0.03 -0.01 -0.04 -0.02
Basic Earnings per Share
$2.16 $0.47 $0.00 $0.36 ($0.08) ($0.18) ($4.01) $0.11 $0.03 ($0.28) ($0.74)
Weighted Average Basic Shares Outstanding
103.60M 106.02M 107.49M 107.51M 107.14M 107.60M 4.33M 108.25M 108.08M 108.39M 4.35M
Diluted Earnings per Share
$2.16 $0.47 $0.00 $0.36 ($0.08) ($0.18) ($4.01) $0.11 $0.03 ($0.28) ($0.74)
Weighted Average Diluted Shares Outstanding
103.94M 106.02M 107.78M 107.51M 107.32M 107.60M 4.33M 108.41M 108.25M 108.39M 4.36M
Weighted Average Basic & Diluted Shares Outstanding
107.21M 107.69M 107.71M 107.71M 107.71M 108.39M 108.41M 108.41M 108.80M 108.99M 4.36M

Annual Cash Flow Statements for Global Partner Acquisition Corp II

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

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-0.81 -0.42 8.64 21 89 -31 -50 -15 2.15 -4.67
Net Cash From Operating Activities
-0.81 5.00 -22 23 81 -31 -29 -55 -18 -34
Net Cash From Continuing Operating Activities
-0.81 5.00 -22 23 81 -27 -29 -55 -18 -34
Net Income / (Loss) Continuing Operations
-2.33 -8.82 -20 -31 -230 2.95 -93 -121 -98 -52
Consolidated Net Income / (Loss)
-2.33 -8.82 -20 -31 -230 2.95 -93 -121 -98 -52
Depreciation Expense
- 0.74 2.20 4.31 7.90 9.47 17 25 35 24
Non-Cash Adjustments to Reconcile Net Income
- 0.02 3.09 31 321 -24 51 19 41 18
Changes in Operating Assets and Liabilities, net
1.52 13 -7.33 19 -17 -16 -4.41 22 4.27 -24
Net Cash From Investing Activities
0.00 -8.73 -12 -11 -39 -57 -35 -16 -7.53 -8.28
Net Cash From Continuing Investing Activities
0.00 -8.73 -12 -11 -39 -57 -35 -16 -7.53 -8.28
Purchase of Property, Leasehold Improvements and Equipment
- -7.58 -11 -10 -28 -54 -35 -14 -7.24 -8.08
Purchase of Investment Securities
0.00 -1.15 -0.33 -0.32 -11 -3.12 -2.79 -1.67 -0.29 -0.66
Sale of Property, Leasehold Improvements and Equipment
- - - - - - - 0.00 0.00 0.46
Net Cash From Financing Activities
0.00 3.31 42 9.15 47 57 13 56 28 37
Net Cash From Continuing Financing Activities
0.00 3.31 42 9.15 47 57 13 56 28 37
Issuance of Debt
0.00 8.00 24 10 45 55 0.00 42 61 39
Issuance of Common Equity
0.00 0.00 26 - 0.00 0.00 98 60 0.00 0.00
Repayment of Debt
0.00 -0.40 -8.40 -0.76 -41 -2.25 -74 -43 -33 -1.56
Repurchase of Preferred Equity
- - - - - 0.00 0.00 -0.11 0.00 0.00
Other Financing Activities, Net
0.00 - 0.00 -0.10 48 5.05 -11 -3.57 0.00 0.00
Cash Interest Paid
- 0.05 1.38 1.87 8.17 -1.00 2.69 0.19 0.16 0.15
Cash Income Taxes Paid
0.07 - 0.00 0.12 2.06 -8.66 0.30 0.39 0.32 0.18

Quarterly Cash Flow Statements for Global Partner Acquisition Corp II

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
0.25 7.62 -11 -0.01 5.61 -7.38 13 -1.89 -8.01 0.61 -1.66
Net Cash From Operating Activities
1.15 -17 -8.92 1.12 6.76 -23 -3.99 -0.97 -5.80 2.99 0.65
Net Cash From Continuing Operating Activities
1.15 -17 -8.92 1.12 6.76 -23 -3.99 -0.97 -5.80 2.99 0.65
Net Income / (Loss) Continuing Operations
-18 -50 -0.01 -39 -8.51 -19 -17 -12 -3.23 -31 -3.25
Consolidated Net Income / (Loss)
-18 -50 -0.01 -39 -8.51 -19 -17 -12 -3.23 -31 -3.25
Depreciation Expense
6.14 6.38 6.44 15 7.91 5.05 4.83 9.78 4.41 4.43 4.46
Non-Cash Adjustments to Reconcile Net Income
3.08 31 -14 21 1.79 5.95 6.96 1.93 3.00 15 -1.84
Changes in Operating Assets and Liabilities, net
10 -3.94 -1.81 4.45 5.57 -15 1.59 -0.93 -9.98 14 1.27
Net Cash From Investing Activities
-5.88 -3.10 -2.15 -1.13 -1.15 -2.14 -3.00 -0.92 -2.21 -2.03 -2.30
Net Cash From Continuing Investing Activities
-5.88 -3.10 -2.15 -1.13 -1.15 -2.14 -3.00 -0.92 -2.21 -2.03 -2.30
Purchase of Property, Leasehold Improvements and Equipment
-5.62 -3.04 -2.10 -1.02 -1.08 -2.24 -2.98 -0.85 -2.00 -1.61 -1.95
Purchase of Investment Securities
-0.26 -0.06 -0.05 -0.11 -0.07 -0.16 -0.12 -0.17 -0.21 -0.42 -0.36
Cash Interest Paid
0.53 0.41 -0.21 -0.16 0.11 0.04 0.04 0.04 0.04 0.02 0.00
Cash Income Taxes Paid
0.04 0.05 0.25 0.01 0.01 0.03 0.14 0.01 0.00 0.02 0.17

Annual Balance Sheets for Global Partner Acquisition Corp II

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
156 156 38 72 148 555 642 433 391 308 296
Cash and Due from Banks
1.05 0.24 3.59 12 33 123 92 42 27 29 24
Loans and Leases, Net of Allowance
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premises and Equipment, Net
- - 13 23 32 61 113 137 129 94 78
Intangible Assets
- - 1.27 1.49 1.10 9.95 13 26 22 8.89 6.35
Other Assets
155 156 19 35 81 360 425 224 213 176 188
Total Liabilities & Shareholders' Equity
156 156 38 72 148 555 642 433 391 308 296
Total Liabilities
4.86 6.53 52 74 176 487 496 258 275 288 326
Short-Term Debt
0.06 0.20 26 32 56 120 181 60 50 56 174
Accrued Interest Payable
0.14 1.68 9.92 11 13 14 12 - - - 21
Other Short-Term Payables
- - 5.31 5.23 17 39 43 18 18 22 18
Other Long-Term Liabilities
4.66 4.66 2.37 3.73 54 314 260 156 72 147 113
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
5.00 5.00 -14 -2.01 -29 68 147 175 116 20 -30
Total Preferred & Common Equity
5.00 5.00 0.00 -0.66 -26 67 146 174 115 20 -30
Total Common Equity
5.00 5.00 0.00 -0.66 -26 67 146 174 115 20 -30
Common Stock
5.30 7.63 0.00 3.66 2.83 333 408 529 591 594 596
Retained Earnings
-0.30 -2.63 0.00 -4.32 -29 -266 -262 -355 -476 -574 -625
Noncontrolling Interest
- - -14 -1.35 -2.38 0.34 0.77 0.91 0.19 0.01 0.02

Quarterly Balance Sheets for Global Partner Acquisition Corp II

This table presents Global Partner Acquisition Corp II'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 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
398 382 362 309 294 304 302 272 264
Cash and Due from Banks
27 34 23 23 22 34 32 25 23
Loans and Leases, Net of Allowance
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premises and Equipment, Net
130 122 119 100 90 87 79 76 74
Intangible Assets
23 21 19 9.23 8.22 7.58 6.90 6.15 5.91
Other Assets
219 204 201 176 173 175 183 165 162
Total Liabilities & Shareholders' Equity
398 382 362 309 294 304 302 272 264
Total Liabilities
265 316 296 281 292 319 329 332 328
Short-Term Debt
60 55 53 47 48 42 52 59 189
Accrued Interest Payable
6.85 - - - - - - - 20
Other Short-Term Payables
29 20 18 26 18 15 18 14 11
Other Long-Term Liabilities
146 200 179 154 150 159 150 136 109
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
133 66 67 28 1.33 -16 -27 -60 -64
Total Preferred & Common Equity
132 66 66 28 1.34 -16 -27 -60 -64
Total Common Equity
132 66 66 28 1.34 -16 -27 -60 -64
Common Stock
590 592 593 593 594 595 595 596 595
Retained Earnings
-458 -526 -526 -565 -593 -610 -622 -656 -659
Noncontrolling Interest
0.55 0.17 0.14 0.05 -0.01 0.06 0.03 -0.02 -0.03

Annual Metrics And Ratios for Global Partner Acquisition Corp II

This table displays calculated financial ratios and metrics derived from Global Partner Acquisition Corp II's official financial filings.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
19,406,250.00 15,989,770.00 53,801,954.00 53,887,491.00 61,511,889.00 66,928,151.00 91,828,445.00 105,750,887.00 - 107,685,377.00
DEI Adjusted Shares Outstanding
19,406,250.00 15,989,770.00 53,801,954.00 53,887,491.00 61,511,889.00 66,928,151.00 91,828,445.00 105,750,887.00 - 107,685,377.00
DEI Earnings Per Adjusted Shares Outstanding
-0.12 -0.55 -0.36 -0.57 -3.74 0.09 -2.02 -1.15 - -0.48
Growth Metrics
- - - - - - - - - -
Revenue Growth
0.00% 59,529.70% 43.34% 35.48% -11.58% 113.97% -20.65% -11.96% -1.08% -2.07%
EBITDA Growth
0.00% -247.53% -127.92% -39.52% -800.12% 92.36% -2,320.83% 78.02% 73.23% 151.25%
EBIT Growth
0.00% -279.37% -133.65% -45.56% -697.28% 88.65% -1,541.09% 73.26% 49.22% 81.58%
NOPAT Growth
0.00% -279.37% -133.65% -45.56% -697.28% 79.46% 533.33% -155.98% 32.47% 72.01%
Net Income Growth
0.00% -278.99% -122.41% -57.67% -643.02% 102.64% -3,154.98% 34.55% 19.07% 47.49%
EPS Growth
0.00% -114.29% 51.43% -343.14% -167.26% 94.87% -264.52% 203.54% 22.22% -47.25%
Operating Cash Flow Growth
0.00% 716.52% -533.14% 205.65% 255.14% -138.03% 6.89% -89.98% 67.34% -89.52%
Free Cash Flow Firm Growth
0.00% 0.00% -137.42% 29.27% -795.78% 40.52% 225.17% -157.88% 189.87% -120.49%
Invested Capital Growth
0.00% -86.58% 157.90% 22.43% 196.78% 74.15% -20.91% 16.40% -56.24% 5.62%
Revenue Q/Q Growth
0.00% 46.97% 5.39% 4.32% -25.03% 34.27% -4.05% 1.51% 2.41% 3.28%
EBITDA Q/Q Growth
0.00% -37.09% -4.72% -435.19% -214.87% 88.37% -562.91% 30.30% 61.40% 57.69%
EBIT Q/Q Growth
0.00% -49.65% -6.26% -277.28% -193.00% 83.02% -457.72% 25.14% 38.76% 42.45%
NOPAT Q/Q Growth
0.00% -49.65% -7.33% -277.28% -28.08% 10.31% 378.17% 61.75% 25.40% 29.25%
Net Income Q/Q Growth
0.00% -49.55% -43.57% -191.11% -22.52% 112.66% -367.07% 54.76% 9.14% 9.31%
EPS Q/Q Growth
0.00% -16.67% 47.96% -1,514.29% 13.34% 74.59% -66.18% 163.59% 9.90% 137.21%
Operating Cash Flow Q/Q Growth
0.00% -40.12% 30.49% 5.99% -13.96% -414.11% 53.22% -1.03% 23.93% -59.06%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% -177.13% 16.99% -43.02% 1.75% 291.00% -50.47% 651.63% 7.05%
Invested Capital Q/Q Growth
0.00% -82.94% 16.56% -18.91% 24.00% 12.83% -26.12% 39.56% 5.21% 8.82%
Profitability Metrics
- - - - - - - - - -
EBITDA Margin
-705.15% -4.11% -6.53% -6.73% -68.51% -2.45% -74.68% -18.64% -5.04% 2.64%
EBIT Margin
-705.15% -4.49% -7.31% -7.86% -70.85% -3.76% -77.73% -23.61% -12.12% -2.28%
Profit (Net Income) Margin
-705.15% -4.48% -6.95% -8.09% -68.01% 0.84% -32.28% -24.00% -19.64% -10.53%
Tax Burden Percent
100.00% 100.00% 100.00% 101.31% 84.01% -26.18% -238.37% 100.01% 100.06% 100.40%
Interest Burden Percent
100.00% 99.90% 95.09% 101.67% 114.27% 85.22% -17.43% 101.65% 161.90% 460.08%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 274.38% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
-1.09% -7.29% -40.21% -36.52% -133.31% -13.35% 50.85% -29.79% -26.02% -11.63%
ROIC Less NNEP Spread (ROIC-NNEP)
-351.89% -22.73% -52.01% -50.12% -191.90% 13.50% -201.71% -57.79% -54.07% -37.10%
Return on Net Nonoperating Assets (RNNOA)
-0.47% -5.74% 286.46% 238.97% -1,045.02% 19.01% -165.98% -53.59% -118.44% 1,100.66%
Return on Equity (ROE)
-1.56% -13.03% 246.25% 202.45% -1,178.33% 5.66% -115.13% -83.37% -144.46% 1,089.03%
Cash Return on Invested Capital (CROIC)
0.00% 145.37% -128.45% -56.68% -232.50% -67.44% 74.21% -44.94% 52.23% -17.10%
Operating Return on Assets (OROA)
-1.49% -9.13% -37.72% -27.37% -68.15% -4.54% -82.89% -28.94% -17.34% -3.69%
Return on Assets (ROA)
-1.49% -9.12% -35.87% -28.19% -65.42% 1.01% -34.43% -29.42% -28.09% -17.05%
Return on Common Equity (ROCE)
-0.05% -0.48% 10.23% 177.75% -1,239.78% 5.63% -114.53% -83.06% -144.25% 1,092.37%
Return on Equity Simple (ROE_SIMPLE)
-46.54% 0.00% 2,962.84% 118.21% -341.95% 4.16% -106.27% -105.02% -485.68% 173.51%
Net Operating Profit after Tax (NOPAT)
-1.63 -6.18 -14 -21 -168 -34 149 -83 -56 -16
NOPAT Margin
-493.61% -3.14% -5.12% -5.50% -49.59% -4.76% 25.99% -16.53% -11.28% -3.22%
Net Nonoperating Expense Percent (NNEP)
350.80% 15.44% 11.80% 13.60% 58.59% -26.85% 252.56% 28.00% 28.05% 25.46%
SG&A Expenses to Revenue
0.00% 40.92% 37.55% 38.17% 57.40% 34.06% 30.36% 38.46% 36.88% 32.02%
Operating Expenses to Revenue
805.15% 104.49% 107.31% 107.86% 170.85% 103.76% 177.73% 123.61% 112.12% 102.28%
Earnings before Interest and Taxes (EBIT)
-2.33 -8.83 -21 -30 -239 -27 -446 -119 -61 -11
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-2.33 -8.09 -18 -26 -231 -18 -428 -94 -25 13
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
38.58 0.00 0.00 0.00 30.15 6.09 2.52 0.94 0.00 0.00
Price to Tangible Book Value (P/TBV)
38.58 0.00 0.00 0.00 35.39 6.70 3.07 1.17 0.00 0.00
Price to Revenue (P/Rev)
584.54 0.82 1.12 1.23 6.00 1.23 0.77 0.22 0.00 0.00
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 1,694.92 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%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.06% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
2.26 8.83 6.90 8.29 10.76 2.99 1.86 0.89 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
1,021.66 0.90 1.27 1.38 5.99 1.35 0.84 0.53 0.00 0.00
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 3.24 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 35.43 0.00 22.96 24.91 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 1.44 0.00 0.00 0.00 0.00 2.22 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.00 -2.44 -26.73 -3.22 1.78 1.23 0.48 1.61 5.53 -5.70
Long-Term Debt to Equity
0.00 -0.57 -10.65 -1.24 0.00 0.00 0.14 1.18 2.74 -3.75
Financial Leverage
0.00 0.25 -5.51 -4.77 5.45 1.41 0.82 0.93 2.19 -29.67
Leverage Ratio
1.04 1.43 -6.87 -7.18 18.01 5.59 3.34 2.83 5.14 -63.86
Compound Leverage Factor
1.04 1.43 -6.53 -7.30 20.58 4.77 -0.58 2.88 8.33 -293.80
Debt to Total Capital
0.13% 169.37% 103.89% 145.05% 64.08% 55.25% 32.36% 61.65% 84.68% 121.30%
Short-Term Debt to Total Capital
0.13% 129.50% 62.51% 89.17% 64.08% 55.25% 23.23% 16.53% 42.68% 41.40%
Long-Term Debt to Total Capital
0.00% 39.87% 41.37% 55.87% 0.00% 0.00% 9.13% 45.12% 42.00% 79.90%
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%
Noncontrolling Interests to Total Capital
96.52% -69.37% -2.61% -3.75% 0.18% 0.23% 0.35% 0.06% 0.01% 0.01%
Common Equity to Total Capital
3.34% 0.00% -1.28% -41.29% 35.74% 44.52% 67.29% 38.29% 15.31% -21.31%
Debt to EBITDA
-0.09 -4.20 -2.92 -3.57 -0.52 -10.22 -0.20 -1.97 -4.43 13.09
Net Debt to EBITDA
0.02 -3.76 -2.25 -2.27 0.01 -5.05 -0.10 -1.69 -3.28 11.20
Long-Term Debt to EBITDA
0.00 -0.99 -1.16 -1.38 0.00 0.00 -0.06 -1.44 -2.20 8.62
Debt to NOPAT
-0.12 -5.50 -3.72 -4.37 -0.72 -5.26 0.56 -2.23 -1.98 -10.71
Net Debt to NOPAT
0.02 -4.92 -2.88 -2.78 0.01 -2.60 0.28 -1.90 -1.47 -9.17
Long-Term Debt to NOPAT
0.00 -1.29 -1.48 -1.68 0.00 0.00 0.16 -1.63 -0.98 -7.06
Noncontrolling Interest Sharing Ratio
96.68% 96.31% 95.84% 12.20% -5.22% 0.52% 0.52% 0.38% 0.14% -0.31%
Liquidity Ratios
- - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 123 -46 -33 -292 -174 218 -126 113 -23
Operating Cash Flow to CapEx
0.00% 65.97% -191.23% 218.76% 291.47% -57.29% -81.33% -379.83% -246.41% -444.25%
Free Cash Flow to Firm to Interest Expense
0.00 1,521.50 -12.36 -6.30 -62.79 -92.86 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 61.73 -5.80 4.42 17.46 -16.51 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 -31.84 -8.84 2.40 11.47 -45.32 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.00 2.03 5.16 3.48 0.96 1.21 1.07 1.23 1.43 1.62
Fixed Asset Turnover
0.00 0.00 15.68 14.02 7.23 8.30 4.60 3.81 4.49 5.69
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
149 20 52 63 188 327 259 301 132 139
Invested Capital Turnover
0.00 2.32 7.86 6.64 2.69 2.80 1.96 1.80 2.31 3.61
Increase / (Decrease) in Invested Capital
0.00 -129 32 12 125 139 -68 42 -170 7.41
Enterprise Value (EV)
337 177 357 525 2,024 978 483 268 0.00 0.00
Market Capitalization
193 161 317 469 2,026 888 440 109 0.00 0.00
Book Value per Share
$0.26 $0.00 ($0.01) ($0.49) $1.09 $2.18 $1.90 $1.11 $0.19 ($0.27)
Tangible Book Value per Share
$0.26 ($0.08) ($0.04) ($0.51) $0.93 $1.98 $1.56 $0.90 $0.11 ($0.33)
Total Capital
149 20 52 63 188 327 259 301 132 139
Total Debt
0.20 34 54 92 120 181 84 186 112 169
Total Long-Term Debt
0.00 8.00 21 35 0.00 0.00 24 136 55 111
Net Debt
-0.04 30 42 58 -2.46 89 42 159 83 145
Capital Expenditures (CapEx)
0.00 7.58 11 10 28 54 35 14 7.24 7.62
Net Nonoperating Expense (NNE)
0.70 2.64 5.18 9.91 62 -40 334 38 42 36
Net Nonoperating Obligations (NNO)
0.20 34 54 92 120 181 84 186 112 169
Total Depreciation and Amortization (D&A)
0.00 0.74 2.20 4.31 7.90 9.47 17 25 35 24
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
($0.49) $0.16 ($0.51) ($0.40) $0.00 $0.06 ($1.10) ($1.17) ($0.91) $0.48
Adjusted Weighted Average Basic Shares Outstanding
4.79M 4.96M 53.80M 53.89M 0.00 65.93M 81.78M 103.60M 107.14M 108.08M
Adjusted Diluted Earnings per Share
($0.49) $0.05 ($0.51) ($0.40) $0.00 ($0.30) ($1.10) ($1.17) ($0.91) $0.48
Adjusted Weighted Average Diluted Shares Outstanding
4.79M 17.69M 53.80M 53.89M 0.00 67.30M 81.78M 103.94M 107.32M 108.25M
Adjusted Basic & Diluted Earnings per Share
($0.49) $0.00 ($0.51) ($0.40) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 15.99M 8.42M 10.01M 0.00 66.97M 105.33M 107.21M 107.71M 108.80M
Normalized Net Operating Profit after Tax (NOPAT)
-1.63 -6.18 -14 -21 -168 -51 -63 -79 -56 -16
Normalized NOPAT Margin
-493.61% -3.14% -5.12% -5.50% -49.59% -7.09% -10.96% -15.57% -11.28% -3.22%
Pre Tax Income Margin
-705.15% -4.48% -6.95% -7.99% -80.96% -3.20% 13.54% -24.00% -19.63% -10.49%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
0.00 -108.99 -5.53 -5.80 -51.43 -14.51 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 -76.29 -3.87 -4.06 -36.00 -18.38 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 -202.56 -8.56 -7.82 -57.42 -43.33 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 -169.86 -6.90 -6.08 -41.99 -47.19 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
0.00% -48.62% 0.00% 0.00% -2.39% 19.38% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% -48.62% 0.00% 0.00% -2.39% 19.38% 0.00% 0.00% 0.00% 0.00%

Quarterly Metrics And Ratios for Global Partner Acquisition Corp II

This table displays calculated financial ratios and metrics derived from Global Partner Acquisition Corp II's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
105,750,887.00 105,750,887.00 107,685,377.00 107,685,377.00 - 107,685,377.00 107,685,377.00 107,685,377.00 107,685,377.00 107,685,377.00 108,988,688.00
DEI Adjusted Shares Outstanding
105,750,887.00 105,750,887.00 107,685,377.00 107,685,377.00 - 107,685,377.00 107,685,377.00 107,685,377.00 107,685,377.00 107,685,377.00 4,359,548.00
DEI Earnings Per Adjusted Shares Outstanding
-0.17 -0.48 0.00 -0.37 - -0.18 -0.16 -0.11 -0.03 -0.28 -0.74
Growth Metrics
- - - - - - - - - - -
Revenue Growth
2.84% -7.48% 17.89% -4.76% 7.60% 7.04% -21.25% -2.42% 11.71% -13.45% -6.50%
EBITDA Growth
97.27% -105.28% 131.10% 95.43% 348.19% 81.32% -108.38% 960.67% 97.28% -143.27% 102.24%
EBIT Growth
95.84% -75.55% 110.45% 55.04% 215.38% 72.89% -236.07% 111.26% 269.62% -79.90% 70.15%
NOPAT Growth
89.42% -75.55% 97.01% 1.89% 50.53% 68.60% -720.49% 89.98% 224.91% -55.35% 70.15%
Net Income Growth
88.87% -92.95% 99.98% -8.79% 53.68% 61.87% -192,911.11% 70.11% 62.10% -59.53% 81.31%
EPS Growth
354.12% 280.77% 100.00% 205.88% 55.56% -138.30% 0.00% -69.44% -62.50% -55.56% 81.31%
Operating Cash Flow Growth
-32.63% -24.52% 63.68% 106.30% 489.97% -37.21% 55.23% -186.51% -185.79% 112.96% 116.21%
Free Cash Flow Firm Growth
-16.54% 71.75% 99.62% -39.63% 399.08% -62.35% -50.02% -107.69% -102.27% -137.21% -120.99%
Invested Capital Growth
16.40% -40.84% -31.31% -41.95% -56.24% -24.76% -26.70% 2.11% 5.62% -3.58% 3.46%
Revenue Q/Q Growth
5.55% -32.66% 42.68% -6.08% 19.25% -21.31% 4.98% 16.37% 16.21% -39.03% 8.87%
EBITDA Q/Q Growth
61.66% -248.53% 127.05% -112.64% 2,183.49% -251.38% 87.87% 1,397.76% -17.24% -286.67% 101.18%
EBIT Q/Q Growth
50.92% -162.33% 109.20% -479.74% 225.95% -306.46% 53.85% 131.42% 187.82% -531.11% 80.95%
NOPAT Q/Q Growth
50.92% -162.33% 97.37% -2,800.27% 75.26% -246.63% 31.34% 64.58% 248.20% -531.11% 80.95%
Net Income Q/Q Growth
49.15% -173.58% 99.98% -436,677.78% 78.35% -125.19% 9.37% 32.37% 72.54% -847.80% 89.38%
EPS Q/Q Growth
735.29% 361.11% -100.00% 0.00% 77.78% -325.00% -11.11% -31.25% -72.73% -1,033.33% 89.38%
Operating Cash Flow Q/Q Growth
106.45% -1,567.19% 46.97% 112.55% 504.20% -441.22% 82.70% 75.75% -499.17% 151.53% -78.35%
Free Cash Flow Firm Q/Q Growth
-149.84% 246.77% -7.13% -11.14% 146.92% -81.87% 23.27% -113.67% 25.58% -196.77% 36.21%
Invested Capital Q/Q Growth
39.56% -46.06% 1.69% -24.17% 5.21% -7.26% -0.92% 5.63% 8.82% -15.33% 6.31%
Profitability Metrics
- - - - - - - - - - -
EBITDA Margin
-7.80% -40.39% 7.66% -1.03% 18.00% -7.05% -0.81% 9.09% 6.47% -19.81% 0.21%
EBIT Margin
-12.05% -46.94% 3.03% -12.23% 12.92% -11.89% -5.23% 1.41% 3.50% -24.72% -4.32%
Profit (Net Income) Margin
-12.70% -51.59% -0.01% -30.11% -5.47% -18.38% -15.87% -9.22% -2.18% -33.87% -3.30%
Tax Burden Percent
99.17% 100.12% -20.00% 100.16% 98.69% 100.21% 100.31% 100.45% 101.86% 100.15% 101.00%
Interest Burden Percent
106.28% 109.78% 1.07% 245.72% -42.87% 154.22% 302.59% -650.44% -61.20% 136.84% 75.62%
Effective Tax Rate
0.00% 0.00% 120.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
-15.20% -74.69% -1.54% -56.02% -8.94% -34.26% -20.98% -7.17% 8.83% -68.43% -11.50%
ROIC Less NNEP Spread (ROIC-NNEP)
-19.78% -97.81% -0.52% -72.56% -10.60% -42.63% -29.87% -14.55% 3.95% -78.44% -11.67%
Return on Net Nonoperating Assets (RNNOA)
-18.34% -55.22% -0.34% -81.26% -23.23% -138.53% -138.11% -3,318.74% -117.11% 398.90% 47.91%
Return on Equity (ROE)
-33.54% -129.90% -1.89% -137.29% -32.17% -172.79% -159.09% -3,325.91% -108.28% 330.47% 36.41%
Cash Return on Invested Capital (CROIC)
-44.94% 6.86% 4.54% 14.61% 52.23% 4.11% -0.08% -19.69% -17.10% -14.12% -15.04%
Operating Return on Assets (OROA)
-14.77% -57.01% 4.11% -17.70% 18.48% -17.82% -7.49% 2.19% 5.66% -41.52% -7.13%
Return on Assets (ROA)
-15.57% -62.66% -0.01% -43.57% -7.82% -27.54% -22.72% -14.29% -3.53% -56.90% -5.44%
Return on Common Equity (ROCE)
-33.41% -129.40% -1.88% -136.78% -32.12% -172.39% -158.47% -3,091.35% -108.62% 330.32% 36.42%
Return on Equity Simple (ROE_SIMPLE)
0.00% -221.87% -157.83% -386.03% 0.00% -4,999.70% 539.41% 210.83% 0.00% 104.65% 76.52%
Net Operating Profit after Tax (NOPAT)
-12 -32 -0.84 -24 -6.04 -10 -6.90 -2.44 3.62 -16 -2.98
NOPAT Margin
-8.43% -32.86% -0.61% -18.69% -3.88% -9.64% -6.30% -1.92% 2.45% -17.30% -3.03%
Net Nonoperating Expense Percent (NNEP)
4.58% 23.13% -1.03% 16.54% 1.66% 8.37% 8.89% 7.38% 4.88% 10.00% 0.17%
SG&A Expenses to Revenue
33.06% 46.32% 32.63% 35.13% 30.75% 37.47% 29.95% 33.35% 28.56% 37.67% 36.86%
Operating Expenses to Revenue
112.05% 146.94% 96.97% 112.23% 87.08% 111.89% 105.23% 98.59% 96.50% 124.72% 104.32%
Earnings before Interest and Taxes (EBIT)
-17 -46 4.21 -16 20 -12 -5.72 1.80 5.18 -22 -4.25
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-11 -39 11 -1.35 28 -7.35 -0.89 12 9.58 -18 0.21
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.94 0.00 1.69 3.81 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
1.17 0.00 2.35 5.68 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.22 0.00 0.22 0.21 0.00 0.00 0.00 0.00 0.00 0.00 0.08
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 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
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.89 0.00 1.13 1.44 0.00 0.00 0.00 0.00 0.00 0.00 1.63
Enterprise Value to Revenue (EV/Rev)
0.53 0.00 0.36 0.35 0.00 0.00 0.00 0.00 0.00 0.00 0.44
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 17.06
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 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 0.00 20.35 7.24 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.61 1.47 1.49 3.48 5.53 90.98 -8.78 -5.76 -5.70 -2.96 -2.97
Long-Term Debt to Equity
1.18 0.64 0.69 1.81 2.74 54.69 -6.07 -3.82 -3.75 -1.98 0.00
Financial Leverage
0.93 0.56 0.66 1.12 2.19 3.25 4.62 228.11 -29.67 -5.09 -4.11
Leverage Ratio
2.83 2.93 3.13 4.39 5.14 10.08 13.07 552.80 -63.86 -9.62 -7.16
Compound Leverage Factor
3.01 3.21 0.03 10.79 -2.20 15.55 39.55 -3,595.64 39.08 -13.16 -5.41
Debt to Total Capital
61.65% 59.58% 59.76% 77.66% 84.68% 98.91% 112.85% 121.02% 121.30% 150.99% 150.88%
Short-Term Debt to Total Capital
16.53% 33.79% 31.80% 37.13% 42.68% 39.45% 34.85% 40.65% 41.40% 49.93% 150.88%
Long-Term Debt to Total Capital
45.12% 25.80% 27.96% 40.53% 42.00% 59.46% 78.00% 80.37% 79.90% 101.06% 0.00%
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
0.06% 0.10% 0.08% 0.04% 0.01% -0.01% 0.05% 0.03% 0.01% -0.01% -0.03%
Common Equity to Total Capital
38.29% 40.32% 40.16% 22.31% 15.31% 1.10% -12.90% -21.04% -21.31% -50.97% -50.85%
Debt to EBITDA
-1.97 -0.85 -1.42 -2.35 -4.43 17.78 -28.90 18.92 13.09 74.80 15.77
Net Debt to EBITDA
-1.69 -0.55 -1.09 -1.79 -3.28 14.60 -21.67 14.97 11.20 64.32 13.82
Long-Term Debt to EBITDA
-1.44 -0.37 -0.67 -1.23 -2.20 10.69 -19.98 12.56 8.62 50.06 0.00
Debt to NOPAT
-2.23 -1.00 -1.49 -1.48 -1.98 -3.52 -3.09 -6.95 -10.71 -8.35 -13.19
Net Debt to NOPAT
-1.90 -0.64 -1.14 -1.13 -1.47 -2.89 -2.32 -5.50 -9.17 -7.18 -11.56
Long-Term Debt to NOPAT
-1.63 -0.43 -0.70 -0.77 -0.98 -2.11 -2.14 -4.61 -7.06 -5.59 0.00
Noncontrolling Interest Sharing Ratio
0.38% 0.39% 0.36% 0.37% 0.14% 0.23% 0.39% 7.05% -0.31% 0.05% -0.03%
Liquidity Ratios
- - - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-55 80 75 66 164 30 37 -5.09 -3.79 -11 -7.17
Operating Cash Flow to CapEx
20.38% -553.46% -423.76% 109.92% 623.71% -1,163.39% -138.80% -128.55% -289.57% 185.42% 33.26%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 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 0.00 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.23 1.21 1.36 1.45 1.43 1.50 1.43 1.55 1.62 1.68 1.65
Fixed Asset Turnover
3.81 3.88 4.13 4.45 4.49 4.76 4.61 5.27 5.69 5.72 5.81
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
301 163 165 125 132 122 121 128 139 118 125
Invested Capital Turnover
1.80 2.27 2.55 3.00 2.31 3.55 3.33 3.74 3.61 3.96 3.80
Increase / (Decrease) in Invested Capital
42 -112 -75 -91 -170 -40 -44 2.65 7.41 -4.37 4.20
Enterprise Value (EV)
268 0.00 188 180 0.00 0.00 0.00 0.00 0.00 0.00 205
Market Capitalization
109 0.00 112 106 0.00 0.00 0.00 0.00 0.00 0.00 39
Book Value per Share
$1.11 $0.62 $0.62 $0.26 $0.19 $0.01 ($0.14) ($0.25) ($0.27) ($0.55) ($0.59)
Tangible Book Value per Share
$0.90 $0.42 $0.44 $0.17 $0.11 ($0.06) ($0.21) ($0.31) ($0.33) ($0.61) ($0.64)
Total Capital
301 163 165 125 132 122 121 128 139 118 125
Total Debt
186 97 99 97 112 121 137 155 169 178 189
Total Long-Term Debt
136 42 46 51 55 73 95 103 111 119 0.00
Net Debt
159 62 75 74 83 99 103 123 145 153 166
Capital Expenditures (CapEx)
5.62 3.04 2.10 1.02 1.08 1.98 2.88 0.75 2.00 1.61 1.95
Net Nonoperating Expense (NNE)
6.17 18 -0.83 15 2.47 9.11 10 9.30 6.85 15 0.27
Net Nonoperating Obligations (NNO)
186 97 99 97 112 121 137 155 169 178 189
Total Depreciation and Amortization (D&A)
6.14 6.38 6.44 15 7.91 5.05 4.83 9.78 4.41 4.43 4.46
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.16 ($0.47) $0.00 ($0.36) ($0.08) $0.18 $0.16 $0.11 $0.03 ($0.28) ($0.74)
Adjusted Weighted Average Basic Shares Outstanding
103.60M 106.02M 107.49M 107.51M 107.14M 107.60M 108.23M 108.25M 108.08M 108.39M 4.35M
Adjusted Diluted Earnings per Share
$2.16 ($0.47) $0.00 ($0.36) ($0.08) $0.18 $0.16 $0.11 $0.03 ($0.28) ($0.74)
Adjusted Weighted Average Diluted Shares Outstanding
103.94M 106.02M 107.78M 107.51M 107.32M 107.60M 108.23M 108.41M 108.25M 108.39M 4.36M
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
107.21M 107.69M 107.71M 107.71M 107.71M 108.39M 108.41M 108.41M 108.80M 108.99M 4.36M
Normalized Net Operating Profit after Tax (NOPAT)
-12 -32 2.94 -24 -6.04 -10 -6.90 -2.44 3.62 -16 -2.98
Normalized NOPAT Margin
-8.43% -32.86% 2.12% -18.69% -3.88% -9.64% -6.30% -1.92% 2.45% -17.30% -3.03%
Pre Tax Income Margin
-12.80% -51.53% 0.03% -30.06% -5.54% -18.34% -15.82% -9.18% -2.14% -33.82% -3.27%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 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 0.00 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 0.00 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% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Purple Innovation’s second-quarter 2026 results show meaningful improvement in operating performance, but the balance sheet remains highly leveraged and undercapitalized. Revenue declined to $98.3 million from $105.1 million in the restated second quarter of 2025. However, total non-interest expenses fell more sharply, to $102.5 million from $119.3 million, helping reduce the net loss attributable to common shareholders to $3.2 million from $17.3 million.

  • Losses narrowed substantially. The Q2 2026 net loss attributable to common shareholders was $3.2 million, compared with $30.5 million in Q1 2026 and $17.3 million in Q2 2025.
  • Expense reductions improved margins. Marketing expense declined to $36.2 million from $37.6 million year over year, while other operating expenses dropped to $66.3 million from $77.6 million. Total non-interest expense decreased approximately 14% from the restated Q2 2025 figure.
  • Operating cash flow turned positive. Purple generated $647,000 of operating cash flow in Q2 2026, compared with a $4.0 million use of cash in Q2 2025. This was also the second consecutive quarter of positive operating cash flow.
  • Capital spending moderated slightly. Purchases of property and equipment were $1.9 million in Q2 2026, down from $3.0 million in Q2 2025, reducing the cash burden from investment spending.
  • Long-term operating trends have improved from the steep losses reported in 2024. Restated net losses were $50.3 million in Q1 2024 and $39.2 million in Q3 2024, compared with $3.2 million in Q2 2026. The improvement suggests that cost controls and restructuring efforts may be gaining traction.
  • Revenue remains volatile and is not yet consistently growing. Q2 2026 revenue of $98.3 million was below $105.1 million in Q2 2025, although it increased from $90.3 million in Q1 2026.
  • Operating cash flow remains modest relative to the company’s obligations. Purple produced $3.6 million of operating cash flow during the first half of 2026, but this was not enough to cover approximately $4.2 million of capital expenditures and investment purchases during the same period.
  • Shareholders’ equity remains deeply negative. Total equity and noncontrolling interests were negative $63.8 million at June 30, 2026, compared with negative $60.1 million at March 31, 2026 and positive $66.5 million at June 30, 2024. Retained earnings had deteriorated to negative $659.1 million.
  • Liquidity has weakened. Cash and equivalents declined to $23.3 million at the end of Q2 2026 from $34.2 million at the end of Q2 2025 and $25.0 million at the end of Q1 2026. Q2 cash fell by $1.7 million as operating cash flow failed to offset investing outflows.
  • Debt and liabilities remain significant. Total liabilities were $328.3 million, exceeding total assets of $264.5 million. Reported short-term debt was $189.2 million in Q2 2026, while accrued interest payable totaled $19.8 million. This creates refinancing and solvency risks even as quarterly losses improve.

Investors should also be cautious when comparing per-share results across periods. The reported weighted-average share count fell from more than 108 million in Q1 2026 to approximately 4.4 million in Q2 2026, indicating a major share-count change or reverse split. As a result, Q2 2026 EPS of negative $0.74 is not directly comparable with earlier quarterly EPS figures without reviewing the company’s share-count adjustments.

Overall, Purple Innovation’s income statement and operating cash flow are moving in a more favorable direction, but the company’s negative equity, declining cash balance and heavy liability burden remain substantial risks. The recovery will depend on sustaining positive operating cash flow, stabilizing revenue and addressing its balance-sheet deficit.

10/16/26 07:53 PM ETAI Generated. May Contain Errors.

Global Partner Acquisition Corp II Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Global Partner Acquisition Corp II's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Global Partner Acquisition Corp II's net income appears to be on a downward trend, with a most recent value of -$51.51 million in 2025, falling from -$2.33 million in 2016. The previous period was -$98.10 million in 2024.

Over the last 9 years, Global Partner Acquisition Corp II's total revenue changed from $330 thousand in 2016 to $489.22 million in 2025, a change of 148,147.3%.

In the past 11 quarters, Global Partner Acquisition Corp II's cash and equivalents has ranged from $21.63 million in Q1 2025 to $34.48 million in Q1 2024, and is currently $23.30 million as of their latest financial filing in Q2 2026.

Global Partner Acquisition Corp II had total debt of $168.98 million at the end of 2025, a 51.3% increase from 2024, and a 84,816.1% increase since 2016.

Over the last 9 years, Global Partner Acquisition Corp II's book value per share changed from 0.26 in 2016 to -0.27 in 2025.



Financial statements for NASDAQ:GPACU last updated on 8/11/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners