Annual Income Statements for Greenland Technologies
This table shows Greenland Technologies' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Greenland Technologies
This table shows Greenland Technologies' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
-0.89 |
-19 |
2.50 |
4.65 |
-0.68 |
7.60 |
4.00 |
-3.23 |
5.73 |
-1.58 |
5.00 |
| Consolidated Net Income / (Loss) |
|
0.19 |
-31 |
3.57 |
5.87 |
0.36 |
5.35 |
4.56 |
-2.76 |
6.59 |
0.21 |
5.75 |
| Net Income / (Loss) Continuing Operations |
|
0.19 |
-31 |
3.57 |
5.87 |
0.36 |
5.35 |
4.56 |
-2.76 |
6.59 |
0.21 |
5.75 |
| Total Pre-Tax Income |
|
1.07 |
-30 |
3.38 |
6.55 |
0.70 |
6.03 |
5.44 |
-1.91 |
7.51 |
1.07 |
6.75 |
| Total Revenue |
|
22 |
23 |
23 |
23 |
19 |
20 |
22 |
22 |
24 |
24 |
26 |
| Net Interest Income / (Expense) |
|
0.00 |
0.57 |
0.13 |
0.22 |
0.24 |
0.29 |
0.14 |
0.17 |
0.43 |
-0.06 |
0.52 |
| Total Interest Income |
|
0.00 |
0.76 |
0.17 |
0.22 |
0.24 |
0.24 |
0.14 |
0.17 |
0.43 |
-0.06 |
0.52 |
| Investment Securities Interest Income |
|
0.00 |
0.76 |
0.17 |
0.22 |
0.24 |
0.24 |
0.14 |
0.17 |
0.43 |
-0.06 |
0.52 |
| Total Interest Expense |
|
0.00 |
0.18 |
0.04 |
0.00 |
0.00 |
-0.04 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Non-Interest Income |
|
22 |
23 |
23 |
23 |
19 |
19 |
22 |
22 |
23 |
24 |
26 |
| Other Non-Interest Income |
|
22 |
23 |
23 |
23 |
19 |
19 |
22 |
22 |
23 |
24 |
26 |
| Total Non-Interest Expense |
|
19 |
19 |
20 |
17 |
19 |
14 |
17 |
24 |
17 |
23 |
20 |
| Marketing Expense |
|
1.25 |
1.63 |
0.99 |
1.12 |
0.44 |
0.39 |
0.08 |
0.44 |
0.56 |
2.83 |
0.78 |
| Other Operating Expenses |
|
18 |
19 |
20 |
18 |
15 |
15 |
17 |
24 |
18 |
21 |
19 |
| Other Special Charges |
|
0.00 |
- |
-1.04 |
-1.87 |
2.66 |
-1.50 |
-0.21 |
-0.08 |
-1.53 |
-0.45 |
0.05 |
| Nonoperating Income / (Expense), net |
|
-1.74 |
-1.04 |
- |
0.48 |
0.21 |
- |
0.28 |
0.16 |
0.49 |
- |
0.57 |
| Income Tax Expense |
|
0.88 |
0.23 |
-0.19 |
0.68 |
0.34 |
0.67 |
0.88 |
0.85 |
0.92 |
0.86 |
1.00 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
1.08 |
-12 |
1.07 |
1.22 |
1.04 |
-2.25 |
0.56 |
0.47 |
0.85 |
1.79 |
0.75 |
| Basic Earnings per Share |
|
($0.07) |
($1.42) |
$0.18 |
$0.34 |
($0.05) |
$0.56 |
$0.29 |
($0.20) |
$0.33 |
($0.11) |
$0.23 |
| Weighted Average Basic Shares Outstanding |
|
13.59M |
13.23M |
13.59M |
13.59M |
13.59M |
13.59M |
13.59M |
16.10M |
17.39M |
16.15M |
21.75M |
| Diluted Earnings per Share |
|
($0.07) |
- |
$0.18 |
$0.34 |
($0.05) |
$0.56 |
$0.29 |
($0.20) |
$0.33 |
($0.11) |
$0.23 |
Annual Cash Flow Statements for Greenland Technologies
This table details how cash moves in and out of Greenland Technologies' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
-3.25 |
4.18 |
8.07 |
3.06 |
6.39 |
-19 |
-0.92 |
| Net Cash From Operating Activities |
|
8.00 |
2.70 |
-5.76 |
7.31 |
2.45 |
13 |
16 |
| Net Cash From Continuing Operating Activities |
|
8.00 |
2.70 |
-5.76 |
7.31 |
2.46 |
13 |
16 |
| Net Income / (Loss) Continuing Operations |
|
5.09 |
6.37 |
7.27 |
3.80 |
-25 |
15 |
8.60 |
| Consolidated Net Income / (Loss) |
|
5.09 |
6.37 |
7.27 |
3.80 |
-25 |
15 |
8.60 |
| Depreciation Expense |
|
2.30 |
2.44 |
2.51 |
2.44 |
2.19 |
2.25 |
2.41 |
| Amortization Expense |
|
- |
- |
- |
- |
-0.23 |
-0.23 |
-0.23 |
| Non-Cash Adjustments to Reconcile Net Income |
|
0.26 |
0.45 |
0.04 |
3.08 |
-0.42 |
-1.51 |
5.55 |
| Changes in Operating Assets and Liabilities, net |
|
0.21 |
-6.56 |
-16 |
-2.01 |
26 |
-2.31 |
-0.40 |
| Net Cash From Investing Activities |
|
-1.60 |
-0.82 |
-0.64 |
0.03 |
1.07 |
-1.87 |
-0.92 |
| Net Cash From Continuing Investing Activities |
|
-1.60 |
-0.82 |
-0.64 |
0.03 |
1.07 |
-1.87 |
-0.92 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-0.13 |
- |
- |
- |
-0.74 |
-1.96 |
-0.53 |
| Sale of Property, Leasehold Improvements and Equipment |
|
0.09 |
0.01 |
0.00 |
0.00 |
0.00 |
0.10 |
0.02 |
| Sale and/or Maturity of Investments |
|
- |
0.25 |
- |
- |
0.44 |
0.69 |
0.28 |
| Other Investing Activities, net |
|
0.63 |
- |
0.26 |
0.81 |
1.41 |
-0.69 |
-0.70 |
| Net Cash From Financing Activities |
|
-9.64 |
2.31 |
14 |
-4.28 |
2.87 |
-31 |
-16 |
| Net Cash From Continuing Financing Activities |
|
-9.64 |
2.31 |
14 |
-4.28 |
2.87 |
-31 |
-16 |
| Issuance of Debt |
|
50 |
23 |
25 |
1.13 |
16 |
5.56 |
0.27 |
| Repayment of Debt |
|
-58 |
-20 |
-24 |
-15 |
-12 |
-25 |
-14 |
| Payment of Dividends |
|
-0.16 |
- |
- |
- |
-0.70 |
-5.93 |
-2.22 |
| Other Financing Activities, Net |
|
0.00 |
2.28 |
14 |
9.20 |
0.00 |
-5.39 |
0.00 |
| Cash Interest Paid |
|
2.22 |
1.14 |
0.64 |
0.41 |
0.28 |
0.05 |
0.00 |
| Cash Income Taxes Paid |
|
0.79 |
3.06 |
1.63 |
0.70 |
0.98 |
1.59 |
3.09 |
Quarterly Cash Flow Statements for Greenland Technologies
This table details how cash moves in and out of Greenland Technologies' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
2.83 |
3.33 |
-7.96 |
1.43 |
-0.98 |
-12 |
-1.22 |
-2.66 |
-1.26 |
4.22 |
2.78 |
| Net Cash From Operating Activities |
|
0.83 |
2.01 |
-8.42 |
11 |
6.06 |
4.36 |
1.24 |
-1.70 |
8.26 |
7.81 |
-1.19 |
| Net Cash From Continuing Operating Activities |
|
0.83 |
2.02 |
-8.42 |
11 |
6.06 |
4.36 |
1.24 |
-1.70 |
8.26 |
8.13 |
-1.19 |
| Net Income / (Loss) Continuing Operations |
|
0.19 |
-31 |
3.57 |
5.87 |
0.36 |
5.35 |
4.56 |
-2.76 |
6.59 |
0.21 |
5.75 |
| Consolidated Net Income / (Loss) |
|
0.19 |
-31 |
3.57 |
5.87 |
0.36 |
5.35 |
4.56 |
-2.76 |
6.59 |
0.21 |
5.75 |
| Depreciation Expense |
|
0.57 |
0.56 |
0.59 |
0.50 |
0.56 |
0.59 |
0.52 |
0.52 |
0.52 |
0.85 |
0.52 |
| Amortization Expense |
|
-0.23 |
-0.09 |
-0.06 |
-0.06 |
-0.06 |
-0.06 |
-0.06 |
-0.06 |
-0.06 |
-0.06 |
-0.06 |
| Non-Cash Adjustments to Reconcile Net Income |
|
0.54 |
-0.94 |
-1.06 |
-1.86 |
2.76 |
-1.35 |
-0.05 |
7.02 |
-1.37 |
-0.05 |
0.05 |
| Changes in Operating Assets and Liabilities, net |
|
-0.63 |
33 |
-11 |
6.88 |
2.44 |
-0.18 |
-3.73 |
-6.43 |
2.58 |
7.17 |
-7.45 |
| Net Cash From Investing Activities |
|
1.55 |
-0.15 |
-1.88 |
-0.09 |
-0.14 |
0.24 |
-0.70 |
0.14 |
-0.11 |
-0.24 |
-4.17 |
| Net Cash From Continuing Investing Activities |
|
1.55 |
-0.15 |
-1.88 |
-0.09 |
-0.14 |
0.24 |
-0.70 |
0.14 |
-0.11 |
-0.24 |
-4.17 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
- |
- |
-1.19 |
- |
- |
-0.55 |
-0.01 |
- |
- |
-0.26 |
-0.17 |
| Other Investing Activities, net |
|
1.42 |
-0.01 |
- |
- |
-0.00 |
-0.00 |
-0.69 |
- |
-0.00 |
-0.00 |
-4.00 |
| Net Cash From Financing Activities |
|
0.44 |
1.48 |
2.34 |
-9.83 |
-6.90 |
-17 |
-1.77 |
-1.09 |
-9.40 |
-3.35 |
8.14 |
| Net Cash From Continuing Financing Activities |
|
0.44 |
1.48 |
2.34 |
-9.83 |
-6.90 |
-17 |
-1.77 |
-1.09 |
-9.40 |
-3.35 |
8.14 |
| Issuance of Debt |
|
5.14 |
5.09 |
5.56 |
-0.02 |
0.01 |
0.00 |
0.00 |
- |
0.16 |
0.11 |
6.18 |
| Repayment of Debt |
|
-4.48 |
-3.61 |
-3.22 |
-9.81 |
-6.92 |
-5.19 |
-1.58 |
-1.09 |
-9.08 |
-1.91 |
3.40 |
| Payment of Dividends |
|
- |
- |
0.00 |
- |
- |
-5.93 |
-0.19 |
- |
-0.49 |
-1.55 |
-1.44 |
| Effect of Exchange Rate Changes |
|
- |
- |
- |
- |
- |
-0.20 |
- |
- |
- |
- |
-0.02 |
| Cash Interest Paid |
|
0.06 |
0.06 |
0.03 |
0.02 |
0.00 |
-0.00 |
0.00 |
- |
- |
- |
0.02 |
| Cash Income Taxes Paid |
|
0.25 |
0.18 |
0.18 |
1.06 |
0.14 |
0.21 |
1.00 |
0.69 |
0.49 |
0.91 |
1.12 |
Annual Balance Sheets for Greenland Technologies
This table presents Greenland Technologies' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
45 |
106 |
132 |
163 |
155 |
130 |
116 |
116 |
| Cash and Due from Banks |
|
0.64 |
2.12 |
7.16 |
11 |
16 |
23 |
6.66 |
7.78 |
| Restricted Cash |
|
- |
3.59 |
2.24 |
6.74 |
3.43 |
5.21 |
1.95 |
0.07 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.97 |
| Loans and Leases |
|
- |
- |
- |
- |
- |
- |
- |
2.97 |
| Customer and Other Receivables |
|
- |
36 |
39 |
- |
- |
0.23 |
0.24 |
1.11 |
| Premises and Equipment, Net |
|
- |
24 |
24 |
23 |
22 |
17 |
16 |
15 |
| Intangible Assets |
|
- |
0.01 |
- |
0.00 |
0.15 |
0.19 |
0.09 |
0.07 |
| Other Assets |
|
44 |
40 |
60 |
82 |
76 |
75 |
86 |
89 |
| Total Liabilities & Shareholders' Equity |
|
45 |
106 |
132 |
163 |
155 |
130 |
116 |
116 |
| Total Liabilities |
|
1.01 |
60 |
81 |
88 |
76 |
80 |
62 |
49 |
| Short-Term Debt |
|
0.00 |
49 |
67 |
80 |
63 |
29 |
25 |
27 |
| Long-Term Debt |
|
0.00 |
1.35 |
- |
- |
- |
37 |
19 |
13 |
| Other Long-Term Liabilities |
|
0.98 |
2.18 |
2.51 |
5.88 |
11 |
12 |
14 |
9.47 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
5.00 |
47 |
51 |
75 |
79 |
51 |
53 |
66 |
| Total Preferred & Common Equity |
|
5.00 |
39 |
45 |
62 |
66 |
50 |
60 |
73 |
| Total Common Equity |
|
5.00 |
39 |
45 |
62 |
66 |
50 |
60 |
73 |
| Common Stock |
|
5.07 |
15 |
14 |
24 |
30 |
30 |
27 |
33 |
| Retained Earnings |
|
-0.07 |
24 |
27 |
34 |
34 |
19 |
33 |
38 |
| Accumulated Other Comprehensive Income / (Loss) |
|
- |
-0.36 |
-0.06 |
1.01 |
-2.83 |
-2.58 |
-3.71 |
-1.45 |
| Other Equity Adjustments |
|
- |
- |
4.52 |
3.84 |
3.84 |
3.84 |
3.84 |
3.84 |
| Noncontrolling Interest |
|
- |
8.37 |
5.77 |
13 |
14 |
0.57 |
-6.94 |
-6.62 |
Quarterly Balance Sheets for Greenland Technologies
This table presents Greenland Technologies' 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 |
| Total Assets |
|
159 |
139 |
127 |
128 |
119 |
124 |
123 |
137 |
| Cash and Due from Banks |
|
22 |
16 |
17 |
18 |
5.40 |
4.58 |
3.94 |
10 |
| Restricted Cash |
|
2.80 |
3.85 |
3.91 |
3.09 |
2.14 |
0.50 |
0.00 |
0.22 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.50 |
| Loans and Leases |
|
- |
- |
- |
- |
- |
- |
- |
1.50 |
| Premises and Equipment, Net |
|
19 |
17 |
17 |
17 |
16 |
16 |
16 |
15 |
| Intangible Assets |
|
0.21 |
0.16 |
0.14 |
0.12 |
0.07 |
0.05 |
0.03 |
0.05 |
| Other Assets |
|
97 |
86 |
84 |
82 |
87 |
90 |
96 |
109 |
| Total Liabilities & Shareholders' Equity |
|
159 |
139 |
127 |
128 |
119 |
124 |
123 |
137 |
| Total Liabilities |
|
74 |
86 |
68 |
66 |
61 |
60 |
54 |
58 |
| Short-Term Debt |
|
32 |
40 |
26 |
27 |
31 |
31 |
30 |
35 |
| Other Short-Term Payables |
|
2.65 |
- |
2.72 |
2.37 |
1.75 |
2.71 |
3.03 |
0.12 |
| Long-Term Debt |
|
31 |
33 |
31 |
25 |
19 |
18 |
14 |
16 |
| Other Long-Term Liabilities |
|
11 |
13 |
7.83 |
11 |
8.73 |
7.97 |
6.23 |
6.43 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
85 |
53 |
59 |
61 |
58 |
63 |
70 |
78 |
| Total Preferred & Common Equity |
|
73 |
52 |
56 |
57 |
65 |
69 |
75 |
84 |
| Total Common Equity |
|
70 |
52 |
56 |
57 |
65 |
69 |
75 |
84 |
| Common Stock |
|
33 |
30 |
30 |
30 |
27 |
34 |
34 |
39 |
| Retained Earnings |
|
40 |
21 |
30 |
25 |
37 |
33 |
39 |
43 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-3.55 |
-3.24 |
-3.53 |
-2.00 |
-3.29 |
-2.44 |
-1.96 |
-0.73 |
| Other Equity Adjustments |
|
- |
3.84 |
- |
3.84 |
3.84 |
3.84 |
3.84 |
3.84 |
| Noncontrolling Interest |
|
12 |
1.39 |
2.50 |
4.17 |
-6.53 |
-5.98 |
-5.57 |
-5.78 |
Annual Metrics And Ratios for Greenland Technologies
This table displays calculated financial ratios and metrics derived from Greenland Technologies' official financial filings.
| Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
5,782,000.00 |
10,156,142.00 |
11,371,171.00 |
12,579,530.00 |
13,594,530.00 |
13,594,530.00 |
13,594,530.00 |
| DEI Adjusted Shares Outstanding |
|
5,782,000.00 |
10,156,142.00 |
11,371,171.00 |
12,579,530.00 |
13,594,530.00 |
13,594,530.00 |
13,594,530.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.88 |
0.63 |
0.64 |
0.30 |
-1.84 |
1.11 |
0.63 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
29.10% |
49.30% |
-7.97% |
0.48% |
-6.71% |
7.73% |
| EBITDA Growth |
|
0.00% |
11.01% |
27.19% |
-40.31% |
-389.28% |
185.83% |
-26.62% |
| EBIT Growth |
|
0.00% |
12.96% |
35.92% |
-50.59% |
-589.32% |
169.04% |
-31.21% |
| NOPAT Growth |
|
0.00% |
-2.87% |
47.10% |
-47.68% |
-483.23% |
194.90% |
-46.29% |
| Net Income Growth |
|
0.00% |
25.25% |
14.07% |
-47.68% |
-757.89% |
160.57% |
-43.26% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
185.83% |
-69.90% |
| Operating Cash Flow Growth |
|
0.00% |
-66.30% |
-313.53% |
227.06% |
-66.51% |
444.78% |
16.99% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-96.10% |
155.78% |
-33.28% |
193.96% |
-104.34% |
| Invested Capital Growth |
|
0.00% |
20.73% |
31.62% |
-8.33% |
-18.10% |
-16.30% |
9.08% |
| Revenue Q/Q Growth |
|
0.00% |
32.16% |
-4.31% |
-4.07% |
4.93% |
-4.17% |
3.84% |
| EBITDA Q/Q Growth |
|
0.00% |
162.52% |
-36.63% |
-37.22% |
-363.55% |
11.05% |
-31.24% |
| EBIT Q/Q Growth |
|
0.00% |
480.13% |
-42.27% |
-47.44% |
-508.21% |
12.15% |
-36.45% |
| NOPAT Q/Q Growth |
|
0.00% |
20.56% |
-33.69% |
-51.32% |
-827.23% |
200.07% |
-45.94% |
| Net Income Q/Q Growth |
|
0.00% |
50.05% |
-33.69% |
-51.32% |
-1,348.43% |
172.82% |
-37.43% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-68.37% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
17.02% |
-7.18% |
221.63% |
-82.35% |
21.39% |
28.39% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-33.19% |
303.12% |
200.16% |
58.24% |
-110.35% |
| Invested Capital Q/Q Growth |
|
0.00% |
4.28% |
5.89% |
-5.31% |
-21.55% |
-14.41% |
-6.64% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
16.14% |
13.88% |
11.82% |
7.67% |
-22.08% |
20.31% |
13.84% |
| EBIT Margin |
|
11.63% |
10.18% |
9.27% |
4.98% |
-24.23% |
17.93% |
11.45% |
| Profit (Net Income) Margin |
|
9.97% |
9.67% |
7.39% |
4.20% |
-27.52% |
17.87% |
9.41% |
| Tax Burden Percent |
|
85.72% |
73.71% |
79.77% |
84.46% |
107.33% |
90.92% |
71.00% |
| Interest Burden Percent |
|
100.00% |
128.95% |
100.00% |
100.00% |
105.80% |
109.57% |
115.74% |
| Effective Tax Rate |
|
14.28% |
26.29% |
20.23% |
15.54% |
0.00% |
9.08% |
29.00% |
| Return on Invested Capital (ROIC) |
|
5.21% |
4.59% |
5.33% |
2.56% |
-11.27% |
12.93% |
7.29% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.21% |
7.02% |
5.33% |
2.56% |
-27.52% |
15.34% |
10.07% |
| Return on Net Nonoperating Assets (RNNOA) |
|
5.62% |
8.47% |
6.26% |
2.37% |
-27.19% |
16.23% |
7.09% |
| Return on Equity (ROE) |
|
10.83% |
13.05% |
11.58% |
4.93% |
-38.46% |
29.16% |
14.38% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-14.20% |
-21.98% |
11.26% |
8.63% |
30.68% |
-1.40% |
| Operating Return on Assets (OROA) |
|
7.83% |
5.62% |
6.19% |
2.83% |
-15.43% |
12.36% |
9.05% |
| Return on Assets (ROA) |
|
6.71% |
5.34% |
4.94% |
2.39% |
-17.52% |
12.32% |
7.43% |
| Return on Common Equity (ROCE) |
|
5.19% |
11.16% |
9.89% |
4.09% |
-34.24% |
30.95% |
16.01% |
| Return on Equity Simple (ROE_SIMPLE) |
|
13.18% |
14.19% |
11.67% |
5.79% |
-49.95% |
25.17% |
11.79% |
| Net Operating Profit after Tax (NOPAT) |
|
5.09 |
4.94 |
7.27 |
3.80 |
-15 |
14 |
7.43 |
| NOPAT Margin |
|
9.97% |
7.50% |
7.39% |
4.20% |
-16.03% |
16.31% |
8.13% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-2.43% |
0.00% |
0.00% |
16.25% |
-2.41% |
-2.78% |
| SG&A Expenses to Revenue |
|
4.62% |
3.62% |
5.62% |
6.40% |
6.00% |
3.46% |
4.29% |
| Operating Expenses to Revenue |
|
88.37% |
89.82% |
90.73% |
95.02% |
86.33% |
82.07% |
88.55% |
| Earnings before Interest and Taxes (EBIT) |
|
5.93 |
6.70 |
9.11 |
4.50 |
-22 |
15 |
10 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
8.23 |
9.14 |
12 |
6.94 |
-20 |
17 |
13 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.03 |
1.62 |
1.17 |
0.43 |
0.22 |
0.66 |
0.55 |
| Price to Tangible Book Value (P/TBV) |
|
1.03 |
1.62 |
1.17 |
0.43 |
0.22 |
0.67 |
0.55 |
| Price to Revenue (P/Rev) |
|
0.78 |
1.10 |
0.74 |
0.31 |
0.12 |
0.47 |
0.44 |
| Price to Earnings (P/E) |
|
8.88 |
10.75 |
11.63 |
37.95 |
0.00 |
2.84 |
8.11 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
11.26% |
9.30% |
8.60% |
2.64% |
0.00% |
35.17% |
12.33% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.95 |
1.16 |
0.95 |
0.60 |
0.34 |
0.66 |
0.62 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.82 |
2.07 |
1.50 |
0.94 |
0.43 |
0.76 |
0.72 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
11.29 |
14.91 |
12.72 |
12.25 |
0.00 |
3.74 |
5.18 |
| Enterprise Value to EBIT (EV/EBIT) |
|
15.66 |
20.32 |
16.23 |
18.89 |
0.00 |
4.24 |
6.26 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
18.27 |
27.57 |
20.34 |
22.36 |
0.00 |
4.66 |
8.82 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
11.62 |
50.53 |
0.00 |
11.63 |
16.09 |
4.83 |
4.20 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
5.08 |
3.53 |
1.97 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.08 |
1.33 |
1.07 |
0.79 |
1.30 |
0.83 |
0.60 |
| Long-Term Debt to Equity |
|
0.03 |
0.00 |
0.00 |
0.00 |
0.72 |
0.36 |
0.19 |
| Financial Leverage |
|
1.08 |
1.21 |
1.17 |
0.93 |
0.99 |
1.06 |
0.70 |
| Leverage Ratio |
|
1.67 |
2.44 |
2.35 |
2.06 |
2.20 |
2.37 |
1.93 |
| Compound Leverage Factor |
|
1.67 |
3.15 |
2.35 |
2.06 |
2.32 |
2.59 |
2.24 |
| Debt to Total Capital |
|
51.89% |
57.01% |
51.74% |
44.13% |
56.50% |
45.34% |
37.61% |
| Short-Term Debt to Total Capital |
|
50.50% |
57.01% |
51.74% |
44.13% |
24.97% |
25.47% |
25.61% |
| Long-Term Debt to Total Capital |
|
1.38% |
0.00% |
0.00% |
0.00% |
31.53% |
19.87% |
12.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
8.57% |
4.90% |
8.10% |
9.65% |
0.49% |
-7.12% |
-6.23% |
| Common Equity to Total Capital |
|
39.54% |
38.09% |
40.16% |
46.22% |
43.01% |
61.78% |
68.61% |
| Debt to EBITDA |
|
6.15 |
7.35 |
6.90 |
9.04 |
-3.28 |
2.56 |
3.16 |
| Net Debt to EBITDA |
|
5.46 |
6.32 |
5.37 |
6.20 |
-1.38 |
1.83 |
2.54 |
| Long-Term Debt to EBITDA |
|
0.16 |
0.00 |
0.00 |
0.00 |
-1.83 |
1.12 |
1.01 |
| Debt to NOPAT |
|
9.95 |
13.60 |
11.04 |
16.50 |
-4.51 |
3.19 |
5.38 |
| Net Debt to NOPAT |
|
8.83 |
11.69 |
8.59 |
11.31 |
-1.90 |
2.27 |
4.33 |
| Long-Term Debt to NOPAT |
|
0.27 |
0.00 |
0.00 |
0.00 |
-2.52 |
1.40 |
1.72 |
| Noncontrolling Interest Sharing Ratio |
|
52.09% |
14.48% |
14.61% |
17.04% |
10.99% |
-6.13% |
-11.34% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-15 |
-30 |
17 |
11 |
33 |
-1.42 |
| Operating Cash Flow to CapEx |
|
19,640.62% |
0.00% |
0.00% |
0.00% |
332.98% |
714.14% |
3,108.10% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-16.44 |
-51.07 |
41.52 |
44.58 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
6.21 |
2.90 |
-9.80 |
18.15 |
9.78 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
6.17 |
2.90 |
-9.80 |
18.15 |
6.84 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.67 |
0.55 |
0.67 |
0.57 |
0.64 |
0.69 |
0.79 |
| Fixed Asset Turnover |
|
0.00 |
2.71 |
4.16 |
4.03 |
4.66 |
5.05 |
5.78 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
98 |
118 |
155 |
142 |
116 |
97 |
106 |
| Invested Capital Turnover |
|
0.52 |
0.61 |
0.72 |
0.61 |
0.70 |
0.79 |
0.90 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
20 |
37 |
-13 |
-26 |
-19 |
8.85 |
| Enterprise Value (EV) |
|
93 |
136 |
148 |
85 |
39 |
65 |
66 |
| Market Capitalization |
|
40 |
73 |
73 |
28 |
11 |
40 |
40 |
| Book Value per Share |
|
$6.68 |
$4.42 |
$5.48 |
$5.22 |
$3.68 |
$4.43 |
$4.52 |
| Tangible Book Value per Share |
|
$6.67 |
$4.42 |
$5.48 |
$5.21 |
$3.67 |
$4.42 |
$4.51 |
| Total Capital |
|
98 |
118 |
155 |
142 |
116 |
97 |
106 |
| Total Debt |
|
51 |
67 |
80 |
63 |
66 |
44 |
40 |
| Total Long-Term Debt |
|
1.35 |
0.00 |
0.00 |
0.00 |
37 |
19 |
13 |
| Net Debt |
|
45 |
58 |
62 |
43 |
28 |
31 |
32 |
| Capital Expenditures (CapEx) |
|
0.04 |
-0.01 |
-0.00 |
0.00 |
0.74 |
1.87 |
0.50 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
-1.43 |
0.00 |
0.00 |
10 |
-1.32 |
-1.17 |
| Net Nonoperating Obligations (NNO) |
|
51 |
67 |
80 |
63 |
66 |
44 |
40 |
| Total Depreciation and Amortization (D&A) |
|
2.30 |
2.44 |
2.51 |
2.44 |
1.96 |
2.02 |
2.18 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.67 |
$0.58 |
$0.06 |
($1.20) |
$1.03 |
$0.31 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
10.50M |
10.84M |
11.89M |
13.23M |
13.59M |
16.15M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.67 |
$0.00 |
$0.00 |
$0.00 |
$1.03 |
$0.31 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
10.50M |
11.33M |
12.98M |
0.00 |
0.00 |
19.03M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.67 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
10.04M |
11.33M |
12.98M |
0.00 |
0.00 |
19.03M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
4.47 |
4.20 |
6.17 |
4.74 |
-15 |
12 |
5.82 |
| Normalized NOPAT Margin |
|
8.76% |
6.38% |
6.27% |
5.24% |
-16.87% |
14.43% |
6.37% |
| Pre Tax Income Margin |
|
11.63% |
13.13% |
9.27% |
4.98% |
-25.64% |
19.65% |
13.25% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
4.60 |
7.20 |
15.52 |
11.17 |
-87.98 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
3.95 |
5.31 |
12.38 |
9.44 |
-58.20 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
4.57 |
7.21 |
15.52 |
11.17 |
-90.92 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
3.91 |
5.32 |
12.38 |
9.44 |
-61.13 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
3.14% |
0.00% |
0.00% |
0.00% |
-2.81% |
39.16% |
25.84% |
| Augmented Payout Ratio |
|
3.14% |
0.00% |
0.00% |
0.00% |
-2.81% |
39.16% |
25.84% |
Quarterly Metrics And Ratios for Greenland Technologies
This table displays calculated financial ratios and metrics derived from Greenland Technologies' official financial filings.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| DEI Shares Outstanding |
|
12,978,504.00 |
13,594,530.00 |
13,594,530.00 |
13,594,530.00 |
13,594,530.00 |
13,594,530.00 |
13,594,530.00 |
13,594,530.00 |
13,594,530.00 |
13,594,530.00 |
13,594,530.00 |
| DEI Adjusted Shares Outstanding |
|
12,978,504.00 |
13,594,530.00 |
13,594,530.00 |
13,594,530.00 |
13,594,530.00 |
13,594,530.00 |
13,594,530.00 |
13,594,530.00 |
13,594,530.00 |
13,594,530.00 |
13,594,530.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.02 |
-2.25 |
0.26 |
0.43 |
0.03 |
0.39 |
0.34 |
-0.20 |
0.48 |
0.02 |
0.42 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.77% |
22.41% |
3.33% |
-1.61% |
-12.68% |
-15.80% |
-4.51% |
-5.78% |
24.96% |
21.19% |
19.43% |
| EBITDA Growth |
|
83.82% |
272.46% |
25.66% |
63.58% |
-68.29% |
39.16% |
55.25% |
-124.65% |
649.85% |
-81.20% |
18.23% |
| EBIT Growth |
|
43.29% |
225.11% |
32.04% |
79.97% |
-82.39% |
42.13% |
67.12% |
-134.10% |
1,318.59% |
-93.63% |
19.92% |
| NOPAT Growth |
|
-67.56% |
-585.09% |
71.09% |
77.99% |
-50.45% |
126.06% |
21.21% |
-126.64% |
2,337.20% |
-96.09% |
21.74% |
| Net Income Growth |
|
-90.71% |
-752.74% |
45.18% |
99.75% |
84.36% |
117.49% |
27.84% |
-146.99% |
1,732.96% |
-96.09% |
25.98% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
28.57% |
0.00% |
61.11% |
-158.82% |
760.00% |
-119.64% |
-20.69% |
| Operating Cash Flow Growth |
|
118.70% |
-85.06% |
-324.22% |
373.54% |
627.26% |
117.10% |
114.78% |
-115.02% |
36.30% |
79.19% |
-195.31% |
| Free Cash Flow Firm Growth |
|
206.52% |
-47.66% |
176.37% |
1,702.68% |
1,464.37% |
368.25% |
-15.08% |
-95.13% |
-82.30% |
-135.51% |
-174.13% |
| Invested Capital Growth |
|
-1.14% |
-18.10% |
-15.62% |
-20.89% |
-23.28% |
-16.30% |
-14.69% |
-2.77% |
0.00% |
9.08% |
20.63% |
| Revenue Q/Q Growth |
|
-7.51% |
6.91% |
-2.15% |
1.68% |
-17.91% |
3.09% |
10.97% |
0.33% |
8.86% |
-0.01% |
9.36% |
| EBITDA Q/Q Growth |
|
-21.00% |
39.09% |
-17.32% |
80.05% |
-84.69% |
510.47% |
-7.76% |
-128.58% |
565.87% |
-84.70% |
480.15% |
| EBIT Q/Q Growth |
|
-16.70% |
39.12% |
-21.04% |
96.68% |
-91.85% |
1,022.96% |
-7.16% |
-140.14% |
439.04% |
-94.95% |
1,646.57% |
| NOPAT Q/Q Growth |
|
-83.31% |
-4,126.76% |
117.38% |
52.44% |
-95.36% |
2,017.89% |
-19.17% |
-131.77% |
524.96% |
-96.60% |
2,413.85% |
| Net Income Q/Q Growth |
|
-93.37% |
-15,807.45% |
111.66% |
64.55% |
-93.88% |
1,389.71% |
-14.75% |
-160.48% |
338.63% |
-96.82% |
2,643.76% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
88.89% |
-114.71% |
1,220.00% |
-48.21% |
-168.97% |
265.00% |
-133.33% |
309.09% |
| Operating Cash Flow Q/Q Growth |
|
120.09% |
140.96% |
-519.53% |
234.72% |
-46.60% |
-28.07% |
-71.44% |
-236.96% |
584.50% |
-5.44% |
-115.19% |
| Free Cash Flow Firm Q/Q Growth |
|
11.41% |
133.57% |
418.49% |
33.60% |
-3.31% |
-30.09% |
-5.97% |
-92.41% |
251.12% |
-240.24% |
-96.29% |
| Invested Capital Q/Q Growth |
|
1.46% |
-21.55% |
8.49% |
-8.39% |
-1.60% |
-14.41% |
10.58% |
4.41% |
1.20% |
-6.64% |
22.29% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
14.41% |
18.75% |
15.84% |
28.05% |
5.23% |
30.99% |
25.76% |
-7.34% |
31.40% |
4.81% |
25.50% |
| EBIT Margin |
|
12.87% |
16.74% |
13.51% |
26.13% |
2.59% |
28.26% |
23.65% |
-9.46% |
29.46% |
1.49% |
23.74% |
| Profit (Net Income) Margin |
|
0.89% |
-131.10% |
15.62% |
25.28% |
1.88% |
27.22% |
20.91% |
-12.61% |
27.64% |
0.88% |
22.06% |
| Tax Burden Percent |
|
18.15% |
100.75% |
105.50% |
89.61% |
51.07% |
88.82% |
83.86% |
144.43% |
87.74% |
19.51% |
85.13% |
| Interest Burden Percent |
|
38.21% |
-777.10% |
109.59% |
107.94% |
142.17% |
108.44% |
105.47% |
92.29% |
106.92% |
303.17% |
109.15% |
| Effective Tax Rate |
|
81.85% |
0.00% |
-5.50% |
10.39% |
48.93% |
11.18% |
16.14% |
0.00% |
12.26% |
80.49% |
14.87% |
| Return on Invested Capital (ROIC) |
|
1.36% |
-61.85% |
10.37% |
16.32% |
0.89% |
21.59% |
14.19% |
-4.83% |
19.97% |
0.79% |
16.25% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.87% |
-77.52% |
10.37% |
17.05% |
1.08% |
21.59% |
14.58% |
-7.30% |
20.86% |
0.79% |
17.21% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.67% |
-76.59% |
9.93% |
13.95% |
0.85% |
22.85% |
16.06% |
-6.35% |
15.36% |
0.56% |
12.75% |
| Return on Equity (ROE) |
|
2.03% |
-138.43% |
20.31% |
30.26% |
1.74% |
44.44% |
30.25% |
-11.18% |
35.33% |
1.34% |
29.01% |
| Cash Return on Invested Capital (CROIC) |
|
2.49% |
8.63% |
5.44% |
12.98% |
15.81% |
30.68% |
29.65% |
9.39% |
12.07% |
-1.40% |
-11.65% |
| Operating Return on Assets (OROA) |
|
7.03% |
10.66% |
8.35% |
16.98% |
1.60% |
19.49% |
15.37% |
-6.29% |
20.66% |
1.17% |
17.79% |
| Return on Assets (ROA) |
|
0.49% |
-83.47% |
9.65% |
16.42% |
1.16% |
18.77% |
13.59% |
-8.38% |
19.38% |
0.69% |
16.53% |
| Return on Common Equity (ROCE) |
|
1.68% |
-123.22% |
17.97% |
26.95% |
1.51% |
47.16% |
31.65% |
-11.50% |
35.71% |
1.50% |
31.62% |
| Return on Equity Simple (ROE_SIMPLE) |
|
2.73% |
0.00% |
-46.04% |
-37.27% |
-36.43% |
0.00% |
24.99% |
10.86% |
18.22% |
0.00% |
11.61% |
| Net Operating Profit after Tax (NOPAT) |
|
0.51 |
-21 |
3.57 |
5.44 |
0.25 |
5.35 |
4.33 |
-1.45 |
6.16 |
0.21 |
5.27 |
| NOPAT Margin |
|
2.34% |
-87.96% |
15.62% |
23.42% |
1.33% |
27.22% |
19.83% |
-6.62% |
25.85% |
0.88% |
20.21% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.49% |
15.67% |
0.00% |
-0.73% |
-0.18% |
0.00% |
-0.39% |
2.47% |
-0.88% |
0.00% |
-0.95% |
| SG&A Expenses to Revenue |
|
5.70% |
7.00% |
4.32% |
4.83% |
2.30% |
1.97% |
0.37% |
2.03% |
2.35% |
11.90% |
2.99% |
| Operating Expenses to Revenue |
|
87.13% |
83.26% |
86.49% |
73.87% |
97.41% |
71.74% |
76.35% |
109.46% |
70.54% |
98.51% |
76.26% |
| Earnings before Interest and Taxes (EBIT) |
|
2.81 |
3.91 |
3.09 |
6.07 |
0.49 |
5.56 |
5.16 |
-2.07 |
7.02 |
0.35 |
6.19 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3.15 |
4.38 |
3.62 |
6.52 |
1.00 |
6.09 |
5.62 |
-1.61 |
7.48 |
1.15 |
6.64 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.61 |
0.22 |
0.58 |
0.34 |
0.17 |
0.66 |
0.62 |
0.12 |
0.07 |
0.55 |
0.03 |
| Price to Tangible Book Value (P/TBV) |
|
0.61 |
0.22 |
0.58 |
0.34 |
0.17 |
0.67 |
0.62 |
0.12 |
0.07 |
0.55 |
0.03 |
| Price to Revenue (P/Rev) |
|
0.49 |
0.12 |
0.33 |
0.21 |
0.11 |
0.47 |
0.48 |
0.10 |
0.06 |
0.44 |
0.03 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.84 |
2.57 |
1.03 |
0.37 |
8.11 |
0.47 |
| 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% |
35.17% |
38.92% |
96.64% |
267.22% |
12.33% |
212.09% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.63 |
0.34 |
0.55 |
0.46 |
0.34 |
0.66 |
0.64 |
0.31 |
0.29 |
0.62 |
0.29 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.07 |
0.43 |
0.76 |
0.58 |
0.44 |
0.76 |
0.82 |
0.42 |
0.37 |
0.72 |
0.40 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
12.22 |
0.00 |
4.57 |
3.01 |
2.49 |
3.74 |
3.57 |
2.95 |
1.79 |
5.18 |
2.78 |
| Enterprise Value to EBIT (EV/EBIT) |
|
17.24 |
0.00 |
5.25 |
3.34 |
2.84 |
4.24 |
3.97 |
3.54 |
2.00 |
6.26 |
3.30 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
46.44 |
0.00 |
0.00 |
0.00 |
0.00 |
4.66 |
4.25 |
4.68 |
2.39 |
8.82 |
4.53 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.71 |
16.09 |
0.00 |
9.21 |
3.51 |
4.83 |
2.98 |
3.53 |
2.70 |
4.20 |
2.88 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
25.02 |
3.53 |
9.23 |
3.12 |
1.86 |
1.97 |
1.98 |
3.28 |
2.39 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.74 |
1.30 |
1.37 |
0.97 |
0.86 |
0.83 |
0.86 |
0.78 |
0.63 |
0.60 |
0.66 |
| Long-Term Debt to Equity |
|
0.36 |
0.72 |
0.62 |
0.53 |
0.42 |
0.36 |
0.33 |
0.29 |
0.20 |
0.19 |
0.21 |
| Financial Leverage |
|
0.77 |
0.99 |
0.96 |
0.82 |
0.79 |
1.06 |
1.10 |
0.87 |
0.74 |
0.70 |
0.74 |
| Leverage Ratio |
|
1.88 |
2.20 |
2.10 |
1.95 |
1.96 |
2.37 |
2.31 |
2.05 |
1.91 |
1.93 |
1.87 |
| Compound Leverage Factor |
|
0.72 |
-17.06 |
2.31 |
2.10 |
2.78 |
2.57 |
2.44 |
1.89 |
2.05 |
5.86 |
2.04 |
| Debt to Total Capital |
|
42.47% |
56.50% |
57.80% |
49.20% |
46.17% |
45.34% |
46.10% |
43.81% |
38.65% |
37.61% |
39.64% |
| Short-Term Debt to Total Capital |
|
21.78% |
24.97% |
31.54% |
22.06% |
23.81% |
25.47% |
28.56% |
27.77% |
26.10% |
25.61% |
26.99% |
| Long-Term Debt to Total Capital |
|
20.69% |
31.53% |
26.26% |
27.14% |
22.36% |
19.87% |
17.54% |
16.04% |
12.55% |
12.00% |
12.65% |
| 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 |
|
8.06% |
0.49% |
1.10% |
2.16% |
3.66% |
-7.12% |
-6.06% |
-5.31% |
-4.89% |
-6.23% |
-4.45% |
| Common Equity to Total Capital |
|
46.89% |
43.01% |
41.11% |
48.63% |
50.17% |
61.78% |
59.96% |
61.51% |
66.24% |
68.61% |
64.81% |
| Debt to EBITDA |
|
8.28 |
-3.28 |
4.83 |
3.22 |
3.39 |
2.56 |
2.58 |
4.14 |
2.39 |
3.16 |
3.77 |
| Net Debt to EBITDA |
|
5.08 |
-1.38 |
2.50 |
1.79 |
1.58 |
1.83 |
1.83 |
2.79 |
1.80 |
2.54 |
2.99 |
| Long-Term Debt to EBITDA |
|
4.03 |
-1.83 |
2.19 |
1.78 |
1.64 |
1.12 |
0.98 |
1.52 |
0.78 |
1.01 |
1.20 |
| Debt to NOPAT |
|
31.46 |
-4.51 |
-4.60 |
-4.20 |
-3.80 |
3.19 |
3.08 |
6.56 |
3.20 |
5.38 |
6.15 |
| Net Debt to NOPAT |
|
19.31 |
-1.90 |
-2.38 |
-2.33 |
-1.77 |
2.27 |
2.18 |
4.41 |
2.41 |
4.33 |
4.89 |
| Long-Term Debt to NOPAT |
|
15.33 |
-2.52 |
-2.09 |
-2.32 |
-1.84 |
1.40 |
1.17 |
2.40 |
1.04 |
1.72 |
1.96 |
| Noncontrolling Interest Sharing Ratio |
|
16.90% |
10.99% |
11.51% |
10.94% |
13.61% |
-6.13% |
-4.62% |
-2.85% |
-1.07% |
-11.34% |
-9.02% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
2.23 |
5.20 |
27 |
36 |
35 |
24 |
23 |
1.76 |
6.16 |
-8.64 |
-17 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
-710.73% |
0.00% |
0.00% |
795.43% |
8,660.96% |
0.00% |
0.00% |
3,000.92% |
-687.62% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
28.26 |
614.68 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
10.92 |
-192.12 |
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 |
10.92 |
-219.15 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.55 |
0.64 |
0.62 |
0.65 |
0.62 |
0.69 |
0.65 |
0.67 |
0.70 |
0.79 |
0.75 |
| Fixed Asset Turnover |
|
4.21 |
4.66 |
4.73 |
4.94 |
4.84 |
5.05 |
5.00 |
5.06 |
5.36 |
5.78 |
6.14 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
148 |
116 |
126 |
116 |
114 |
97 |
108 |
113 |
114 |
106 |
130 |
| Invested Capital Turnover |
|
0.58 |
0.70 |
0.66 |
0.70 |
0.67 |
0.79 |
0.72 |
0.73 |
0.77 |
0.90 |
0.80 |
| Increase / (Decrease) in Invested Capital |
|
-1.72 |
-26 |
-23 |
-31 |
-35 |
-19 |
-19 |
-3.20 |
-0.00 |
8.85 |
22 |
| Enterprise Value (EV) |
|
93 |
39 |
69 |
53 |
39 |
65 |
69 |
35 |
33 |
66 |
38 |
| Market Capitalization |
|
42 |
11 |
30 |
19 |
9.88 |
40 |
40 |
7.96 |
5.28 |
40 |
2.80 |
| Book Value per Share |
|
$5.36 |
$3.68 |
$3.82 |
$4.14 |
$4.20 |
$4.43 |
$4.75 |
$4.30 |
$4.34 |
$4.52 |
$3.87 |
| Tangible Book Value per Share |
|
$5.35 |
$3.67 |
$3.81 |
$4.13 |
$4.19 |
$4.42 |
$4.75 |
$4.30 |
$4.33 |
$4.51 |
$3.87 |
| Total Capital |
|
148 |
116 |
126 |
116 |
114 |
97 |
108 |
113 |
114 |
106 |
130 |
| Total Debt |
|
63 |
66 |
73 |
57 |
53 |
44 |
50 |
49 |
44 |
40 |
52 |
| Total Long-Term Debt |
|
31 |
37 |
33 |
31 |
25 |
19 |
19 |
18 |
14 |
13 |
16 |
| Net Debt |
|
39 |
28 |
38 |
32 |
25 |
31 |
35 |
33 |
33 |
32 |
41 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
1.19 |
0.00 |
0.00 |
0.55 |
0.01 |
0.00 |
0.00 |
0.26 |
0.17 |
| Net Nonoperating Expense (NNE) |
|
0.32 |
10 |
0.00 |
-0.43 |
-0.11 |
0.00 |
-0.24 |
1.31 |
-0.43 |
0.00 |
-0.48 |
| Net Nonoperating Obligations (NNO) |
|
63 |
66 |
73 |
57 |
53 |
44 |
50 |
49 |
44 |
40 |
52 |
| Total Depreciation and Amortization (D&A) |
|
0.34 |
0.47 |
0.53 |
0.45 |
0.50 |
0.54 |
0.46 |
0.46 |
0.46 |
0.79 |
0.46 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.07) |
($1.42) |
$0.18 |
$0.34 |
($0.05) |
$0.56 |
$0.29 |
($0.20) |
$0.33 |
($0.11) |
$0.23 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
13.59M |
13.23M |
13.59M |
13.59M |
13.59M |
13.59M |
13.59M |
16.10M |
17.39M |
16.15M |
21.75M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.05) |
$0.56 |
$0.29 |
($0.20) |
$0.33 |
($0.11) |
$0.23 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
13.59M |
0.00 |
13.59M |
13.59M |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
19.03M |
0.00 |
| 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 |
|
13.59M |
0.00 |
13.59M |
13.59M |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
19.03M |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1.97 |
-21 |
1.64 |
3.77 |
1.61 |
4.02 |
4.15 |
-1.51 |
4.82 |
0.44 |
5.31 |
| Normalized NOPAT Margin |
|
9.01% |
-87.96% |
7.19% |
16.21% |
8.45% |
20.43% |
19.02% |
-6.88% |
20.23% |
1.83% |
20.38% |
| Pre Tax Income Margin |
|
4.92% |
-130.12% |
14.81% |
28.21% |
3.69% |
30.65% |
24.94% |
-8.73% |
31.50% |
4.51% |
25.91% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
21.26 |
70.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
-111.67 |
81.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
21.26 |
43.39 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-111.67 |
54.38 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
-2.81% |
0.00% |
0.00% |
0.00% |
39.16% |
37.91% |
81.47% |
48.09% |
25.84% |
35.55% |
| Augmented Payout Ratio |
|
0.00% |
-2.81% |
0.00% |
0.00% |
0.00% |
39.16% |
37.91% |
81.47% |
48.09% |
25.84% |
35.55% |
Key Financial Trends
Greenland Technologies (NASDAQ: GTEC) has shown a dramatic swing in performance over the last several quarters, with strong profitability in parts of 2025 and early 2026, but also a history of volatility. The company’s latest quarter, Q1 2026, posted revenue of $26.1 million and net income attributable to common shareholders of $5.0 million, which looks solid on the surface. However, the balance sheet and cash flow statement show that the business is still carrying meaningful leverage and its operating cash flow turned negative in the quarter.
What stands out most is the mix of improvement and risk. Greenland’s revenue has generally held in the low-to-mid $20 million range over the last year, while quarterly net income has been positive in several recent periods. At the same time, operating cash flow has been inconsistent and debt remains a major part of the capital structure. Investors should view the recent earnings strength alongside the company’s reliance on financing and large swings in working capital.
- Q1 2026 profit rebounded strongly, with net income attributable to common shareholders of $5.0 million versus a loss in Q4 2025.
- Revenue improved year over year, rising to $26.1 million in Q1 2026 from $21.8 million in Q1 2025.
- Operating profitability remains substantial, as the company generated $6.75 million in pre-tax income in Q1 2026.
- Equity expanded meaningfully, with total common equity at $84.3 million in Q1 2026, up from $64.6 million a year earlier.
- Cash ended Q1 2026 at $10.4 million, up from $3.9 million in Q3 2025, indicating a stronger near-term liquidity position.
- Revenue has been relatively stable in a narrow range over recent quarters, suggesting the top line has not yet broken into a sustained growth trend.
- Most of the company’s revenue comes from non-interest income, while investment interest income remains a small contributor.
- Noncontrolling interests materially affect results, which makes common shareholders’ earnings less straightforward to model.
- The company’s assets are heavily concentrated in “other assets” and fixed assets, so investors may want to understand what is included there and how liquid those assets are.
- Operating cash flow was negative in Q1 2026 at -$1.19 million, despite reported net income being positive.
- Debt remains elevated, including $35.1 million of short-term debt and $16.4 million of long-term debt at the end of Q1 2026.
- Interest and debt management have been volatile, with large debt repayments and issuances across recent quarters.
- Quarterly earnings have been inconsistent historically, ranging from a large loss in Q4 2023 to strong profits in 2025 and Q1 2026.
- Working capital changes can sharply swing cash flow, which increases the risk that accounting earnings and cash generation diverge.
Bottom line: Greenland Technologies appears to be in a much healthier earnings position than it was in late 2023, and the latest quarter shows real improvement in profitability. But the stock still carries balance sheet and cash flow risk, especially because of debt and the company’s dependence on non-operating items and working capital swings. For retail investors, GTEC looks like a name where profitability has improved, but quality of earnings and financial flexibility still need close monitoring.
07/21/26 09:23 AM ETAI Generated. May Contain Errors.