Annual Income Statements for Katapult
This table shows Katapult's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Katapult
This table shows Katapult's 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 |
|
-4.05 |
-15 |
-0.57 |
-6.89 |
-8.89 |
-9.57 |
-5.69 |
-7.84 |
-4.95 |
18 |
0.36 |
| Consolidated Net Income / (Loss) |
|
-4.05 |
-15 |
-0.57 |
-6.89 |
-8.89 |
-9.57 |
-5.69 |
-7.84 |
-4.95 |
20 |
5.69 |
| Net Income / (Loss) Continuing Operations |
|
-4.05 |
-15 |
-0.57 |
-6.89 |
-8.89 |
-9.57 |
-5.69 |
-7.84 |
-4.95 |
20 |
1.64 |
| Total Pre-Tax Income |
|
-4.04 |
-15 |
-0.57 |
-6.83 |
-8.84 |
-9.54 |
-5.66 |
-7.77 |
-5.00 |
20 |
9.98 |
| Total Revenue |
|
51 |
54 |
61 |
55 |
56 |
77 |
67 |
66 |
68 |
97 |
79 |
| Net Interest Income / (Expense) |
|
-3.98 |
-3.91 |
-4.20 |
-4.32 |
-4.47 |
14 |
-5.09 |
-5.34 |
-5.89 |
17 |
0.00 |
| Total Interest Income |
|
0.29 |
0.36 |
0.32 |
0.36 |
0.33 |
0.15 |
0.06 |
0.03 |
0.01 |
0.10 |
0.00 |
| Total Interest Expense |
|
4.26 |
4.27 |
4.53 |
4.67 |
4.80 |
-14 |
5.14 |
5.36 |
5.90 |
-16 |
0.00 |
| Total Non-Interest Income |
|
55 |
58 |
65 |
59 |
60 |
63 |
72 |
71 |
74 |
80 |
1.60 |
| Other Service Charges |
|
0.77 |
0.82 |
0.92 |
0.67 |
0.70 |
0.93 |
0.87 |
1.17 |
1.27 |
1.30 |
1.60 |
| Total Non-Interest Expense |
|
55 |
68 |
61 |
61 |
65 |
87 |
73 |
73 |
73 |
76 |
0.00 |
| Income Tax Expense |
|
0.02 |
0.11 |
0.01 |
0.06 |
0.05 |
0.03 |
0.03 |
0.06 |
-0.05 |
0.28 |
-0.04 |
| Basic Earnings per Share |
|
($0.98) |
($3.58) |
($0.13) |
($1.61) |
($2.05) |
($2.20) |
($1.23) |
($1.63) |
($0.94) |
$3.69 |
$0.07 |
| Weighted Average Basic Shares Outstanding |
|
4.13M |
4.09M |
4.24M |
4.29M |
4.34M |
4.35M |
4.62M |
4.81M |
5.28M |
5.03M |
5.46M |
| Diluted Earnings per Share |
|
($0.98) |
($3.58) |
($0.13) |
($1.61) |
($2.05) |
($2.20) |
($1.23) |
($1.63) |
($0.94) |
$3.69 |
$0.07 |
| Weighted Average Diluted Shares Outstanding |
|
4.13M |
4.09M |
4.24M |
4.29M |
4.34M |
4.35M |
4.62M |
4.81M |
5.28M |
5.03M |
5.46M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
4.07M |
0.00 |
4.11M |
4.17M |
4.39M |
4.46M |
4.54M |
4.57M |
4.64M |
4.77M |
4.77M |
Annual Cash Flow Statements for Katapult
This table details how cash moves in and out of Katapult's 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 |
|
9.28 |
57 |
27 |
-27 |
-41 |
-12 |
6.93 |
| Net Cash From Operating Activities |
|
-32 |
-2.14 |
2.17 |
-21 |
-17 |
-33 |
-12 |
| Net Cash From Continuing Operating Activities |
|
-32 |
-2.14 |
2.17 |
-21 |
-17 |
-33 |
-12 |
| Net Income / (Loss) Continuing Operations |
|
-19 |
23 |
21 |
-40 |
-37 |
-26 |
1.37 |
| Consolidated Net Income / (Loss) |
|
-19 |
23 |
21 |
-40 |
-37 |
-26 |
1.37 |
| Depreciation Expense |
|
47 |
111 |
144 |
117 |
149 |
166 |
193 |
| Amortization Expense |
|
0.74 |
0.65 |
3.06 |
5.27 |
3.39 |
3.64 |
5.60 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-64 |
49 |
38 |
50 |
-148 |
-165 |
-214 |
| Changes in Operating Assets and Liabilities, net |
|
-5.55 |
-202 |
-233 |
-153 |
15 |
-11 |
2.00 |
| Net Cash From Investing Activities |
|
0.09 |
-0.40 |
-1.44 |
-1.51 |
-0.97 |
-1.30 |
-1.11 |
| Net Cash From Continuing Investing Activities |
|
0.09 |
-0.40 |
-1.44 |
-1.51 |
-0.97 |
-1.30 |
-1.11 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-0.08 |
-0.44 |
-1.44 |
-1.51 |
-0.97 |
-1.30 |
-1.18 |
| Sale and/or Maturity of Investments |
|
0.17 |
- |
- |
0.00 |
- |
0.00 |
0.08 |
| Net Cash From Financing Activities |
|
41 |
60 |
26 |
-4.24 |
-23 |
22 |
20 |
| Net Cash From Continuing Financing Activities |
|
41 |
60 |
26 |
-4.24 |
-23 |
22 |
20 |
| Issuance of Debt |
|
34 |
89 |
7.04 |
19 |
14 |
34 |
22 |
| Issuance of Preferred Equity |
|
9.34 |
0.00 |
- |
- |
- |
0.00 |
65 |
| Repayment of Debt |
|
-2.85 |
-29 |
-20 |
-22 |
-37 |
-12 |
-66 |
| Other Financing Activities, Net |
|
0.00 |
0.11 |
-110 |
-0.28 |
-0.39 |
-0.40 |
-0.59 |
| Cash Interest Paid |
|
7.11 |
13 |
12 |
12 |
13 |
14 |
12 |
| Cash Income Taxes Paid |
|
0.11 |
0.63 |
0.42 |
0.45 |
0.21 |
0.23 |
0.11 |
Quarterly Cash Flow Statements for Katapult
This table details how cash moves in and out of Katapult's 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 |
|
-2.70 |
-10 |
8.76 |
0.80 |
-8.08 |
-14 |
-2.24 |
-5.32 |
-0.03 |
15 |
4.64 |
| Net Cash From Operating Activities |
|
0.83 |
-9.69 |
1.98 |
-0.63 |
-5.42 |
-28 |
3.44 |
-6.63 |
3.99 |
-13 |
12 |
| Net Cash From Continuing Operating Activities |
|
0.83 |
-9.69 |
1.98 |
-0.63 |
-5.42 |
-28 |
3.44 |
-6.63 |
3.99 |
-13 |
12 |
| Net Income / (Loss) Continuing Operations |
|
-4.05 |
-15 |
-0.57 |
-6.89 |
-8.89 |
-9.57 |
-5.69 |
-7.84 |
-4.95 |
20 |
5.69 |
| Consolidated Net Income / (Loss) |
|
-4.05 |
-15 |
-0.57 |
-6.89 |
-8.89 |
-9.57 |
-5.69 |
-7.84 |
-4.95 |
20 |
5.69 |
| Depreciation Expense |
|
31 |
56 |
40 |
41 |
61 |
24 |
46 |
49 |
48 |
50 |
58 |
| Amortization Expense |
|
0.70 |
0.76 |
0.81 |
0.88 |
1.25 |
0.70 |
1.13 |
1.27 |
1.87 |
1.33 |
1.04 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-116 |
-63 |
-36 |
-38 |
79 |
-171 |
-44 |
67 |
-157 |
-80 |
-3.81 |
| Changes in Operating Assets and Liabilities, net |
|
89 |
11 |
-2.19 |
2.64 |
-138 |
127 |
5.91 |
-116 |
116 |
-3.59 |
-49 |
| Net Cash From Investing Activities |
|
-0.24 |
-0.21 |
-0.13 |
-0.21 |
-0.32 |
-0.65 |
-0.40 |
-0.26 |
-0.30 |
-0.14 |
-0.38 |
| Net Cash From Continuing Investing Activities |
|
-0.24 |
-0.21 |
-0.13 |
-0.21 |
-0.32 |
-0.65 |
-0.40 |
-0.26 |
-0.30 |
-0.14 |
-0.38 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-0.24 |
-0.21 |
-0.13 |
-0.21 |
-0.32 |
-0.65 |
-0.40 |
-0.26 |
-0.30 |
-0.22 |
-0.38 |
| Net Cash From Financing Activities |
|
-3.29 |
-0.15 |
6.91 |
1.64 |
-2.34 |
15 |
-5.28 |
1.57 |
-3.73 |
27 |
-7.19 |
| Net Cash From Continuing Financing Activities |
|
-3.29 |
-0.15 |
6.91 |
1.64 |
-2.34 |
15 |
-5.28 |
1.57 |
-3.73 |
27 |
-7.19 |
| Issuance of Debt |
|
1.54 |
3.38 |
10 |
4.58 |
1.46 |
18 |
5.13 |
4.89 |
2.89 |
9.06 |
1.30 |
| Repayment of Debt |
|
-4.74 |
-3.50 |
-2.84 |
-2.82 |
-3.88 |
-2.87 |
-10 |
-2.02 |
-7.66 |
-47 |
-8.41 |
| Other Financing Activities, Net |
|
-0.08 |
-0.04 |
-0.31 |
-0.13 |
0.09 |
-0.05 |
-0.27 |
-1.29 |
1.04 |
-0.06 |
-0.08 |
| Cash Interest Paid |
|
3.22 |
3.19 |
3.38 |
3.51 |
3.48 |
3.34 |
3.66 |
3.41 |
2.35 |
2.28 |
1.89 |
| Cash Income Taxes Paid |
|
0.04 |
0.06 |
0.11 |
0.09 |
0.07 |
-0.04 |
0.00 |
0.05 |
0.02 |
0.03 |
0.00 |
Annual Balance Sheets for Katapult
This table presents Katapult's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
252 |
140 |
166 |
130 |
101 |
93 |
108 |
| Cash and Due from Banks |
|
1.58 |
66 |
92 |
65 |
21 |
3.47 |
22 |
| Restricted Cash |
|
- |
3.98 |
- |
4.41 |
7.40 |
13 |
1.05 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
- |
67 |
- |
49 |
0.33 |
0.25 |
74 |
| Deferred Acquisition Cost |
|
- |
- |
- |
- |
- |
0.00 |
3.80 |
| Intangible Assets |
|
- |
0.19 |
- |
1.85 |
1.92 |
2.08 |
2.12 |
| Other Assets |
|
0.13 |
2.98 |
6.26 |
8.96 |
70 |
74 |
4.61 |
| Total Liabilities & Shareholders' Equity |
|
252 |
140 |
166 |
130 |
101 |
93 |
108 |
| Total Liabilities |
|
22 |
141 |
21 |
132 |
129 |
140 |
118 |
| Short-Term Debt |
|
0.10 |
1.69 |
2.03 |
26 |
0.90 |
114 |
81 |
| Accrued Interest Payable |
|
- |
13 |
12 |
19 |
24 |
17 |
18 |
| Other Short-Term Payables |
|
0.12 |
2.65 |
- |
4.57 |
17 |
7.20 |
19 |
| Other Long-Term Liabilities |
|
22 |
13 |
7.34 |
1.35 |
0.71 |
1.27 |
0.44 |
| Redeemable Noncontrolling Interest |
|
225 |
- |
- |
- |
- |
0.00 |
28 |
| Total Equity & Noncontrolling Interests |
|
5.00 |
-0.95 |
41 |
-2.07 |
-28 |
-47 |
-38 |
| Total Preferred & Common Equity |
|
5.00 |
-0.95 |
41 |
-2.07 |
-28 |
-47 |
-38 |
| Total Common Equity |
|
5.00 |
-0.95 |
41 |
-2.07 |
-28 |
-47 |
-38 |
| Common Stock |
|
8.07 |
57 |
78 |
84 |
95 |
102 |
109 |
| Retained Earnings |
|
-3.07 |
-58 |
-37 |
-86 |
-123 |
-148 |
-147 |
Quarterly Balance Sheets for Katapult
This table presents Katapult'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 |
| Total Assets |
|
99 |
107 |
107 |
92 |
89 |
91 |
86 |
104 |
| Cash and Due from Banks |
|
0.00 |
31 |
34 |
26 |
5.97 |
3.66 |
3.40 |
22 |
| Restricted Cash |
|
0.00 |
6.34 |
4.65 |
4.42 |
8.35 |
5.33 |
5.56 |
5.77 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
0.00 |
58 |
0.29 |
0.27 |
0.24 |
0.21 |
0.19 |
0.14 |
| Deferred Acquisition Cost |
|
- |
- |
- |
- |
- |
5.80 |
4.83 |
2.78 |
| Intangible Assets |
|
0.00 |
1.81 |
1.77 |
1.71 |
2.16 |
2.13 |
2.20 |
2.20 |
| Other Assets |
|
57 |
9.36 |
66 |
60 |
72 |
73 |
70 |
71 |
| Total Liabilities & Shareholders' Equity |
|
99 |
107 |
107 |
92 |
89 |
91 |
86 |
104 |
| Total Liabilities |
|
113 |
134 |
140 |
132 |
140 |
145 |
144 |
108 |
| Short-Term Debt |
|
0.00 |
1.66 |
99 |
97 |
81 |
83 |
83 |
76 |
| Accrued Interest Payable |
|
22 |
20 |
23 |
23 |
19 |
22 |
19 |
16 |
| Other Short-Term Payables |
|
4.76 |
17 |
18 |
11 |
40 |
39 |
42 |
15 |
| Other Long-Term Liabilities |
|
0.00 |
0.78 |
0.58 |
1.24 |
1.05 |
0.77 |
0.49 |
0.41 |
| Redeemable Noncontrolling Interest |
|
- |
- |
- |
- |
- |
- |
- |
28 |
| Total Equity & Noncontrolling Interests |
|
-108 |
-27 |
-33 |
-40 |
-52 |
-54 |
-58 |
-32 |
| Total Preferred & Common Equity |
|
-15 |
-27 |
-33 |
-40 |
-52 |
-54 |
-58 |
-32 |
| Total Common Equity |
|
-108 |
-27 |
-33 |
-40 |
-52 |
-54 |
-58 |
-32 |
| Common Stock |
|
0.00 |
96 |
97 |
99 |
102 |
108 |
109 |
109 |
| Retained Earnings |
|
-108 |
-123 |
-130 |
-139 |
-154 |
-162 |
-167 |
-141 |
Annual Metrics And Ratios for Katapult
This table displays calculated financial ratios and metrics derived from Katapult's official financial filings.
| Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
0.00 |
31,915,000.00 |
97,472,371.00 |
98,448,244.00 |
4,065,175.00 |
4,390,519.00 |
4,643,334.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
1,276,600.00 |
3,898,895.00 |
3,937,930.00 |
4,065,175.00 |
4,390,519.00 |
4,643,334.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
17.65 |
5.44 |
-10.28 |
-9.02 |
-5.90 |
0.29 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
182.76% |
22.91% |
-33.37% |
6.33% |
22.30% |
19.62% |
| EBITDA Growth |
|
0.00% |
365.41% |
24.93% |
-51.67% |
41.51% |
24.28% |
39.57% |
| EBIT Growth |
|
0.00% |
222.49% |
-5.53% |
-286.35% |
9.92% |
29.39% |
106.53% |
| NOPAT Growth |
|
0.00% |
271.28% |
-5.88% |
-233.76% |
9.92% |
29.39% |
107.57% |
| Net Income Growth |
|
0.00% |
219.90% |
-5.88% |
-290.85% |
9.40% |
29.32% |
105.27% |
| EPS Growth |
|
0.00% |
165.75% |
-45.83% |
-290.85% |
12.91% |
33.56% |
98.15% |
| Operating Cash Flow Growth |
|
0.00% |
93.22% |
201.12% |
-1,062.51% |
16.47% |
-87.03% |
63.36% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-110.05% |
195.87% |
51.31% |
-229.26% |
93.41% |
| Invested Capital Growth |
|
0.00% |
-51.56% |
31.75% |
-28.58% |
-43.98% |
14.58% |
4.63% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
-11.76% |
-12.79% |
6.50% |
10.43% |
14.80% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-14.97% |
-10.93% |
32.59% |
-15.82% |
15.50% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-59.15% |
-9.36% |
1.58% |
16.19% |
106.02% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
33.87% |
-122.58% |
1.58% |
16.19% |
106.97% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
33.87% |
-123.44% |
0.68% |
16.34% |
104.87% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
62.50% |
-123.44% |
-0.34% |
16.53% |
97.93% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-68.02% |
-888.06% |
35.58% |
-136.62% |
56.93% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-2.54% |
-80.33% |
71.31% |
-113.76% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
2.99% |
-9.50% |
500.20% |
19.09% |
190.84% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
35.20% |
57.94% |
58.89% |
42.72% |
56.85% |
57.77% |
67.40% |
| EBIT Margin |
|
-22.78% |
9.87% |
7.59% |
-21.22% |
-17.97% |
-10.38% |
0.57% |
| Profit (Net Income) Margin |
|
-22.78% |
9.66% |
7.40% |
-21.19% |
-18.06% |
-10.43% |
0.46% |
| Tax Burden Percent |
|
100.00% |
97.88% |
97.52% |
99.88% |
100.45% |
100.55% |
81.06% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
2.12% |
2.48% |
0.00% |
0.00% |
0.00% |
18.94% |
| Return on Invested Capital (ROIC) |
|
-5.72% |
13.19% |
16.42% |
-22.53% |
-31.23% |
-28.62% |
1.98% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-5,508.50% |
13.19% |
16.42% |
-33.90% |
-42.70% |
-36.46% |
1.98% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-2.45% |
6.48% |
90.01% |
-186.45% |
275.19% |
97.92% |
-6.77% |
| Return on Equity (ROE) |
|
-8.17% |
19.67% |
106.43% |
-208.98% |
243.97% |
69.30% |
-4.79% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
82.66% |
-10.98% |
10.81% |
25.15% |
-42.20% |
-2.54% |
| Operating Return on Assets (OROA) |
|
-7.45% |
11.74% |
14.21% |
-27.36% |
-31.61% |
-26.56% |
1.68% |
| Return on Assets (ROA) |
|
-7.45% |
11.49% |
13.86% |
-27.33% |
-31.76% |
-26.71% |
1.36% |
| Return on Common Equity (ROCE) |
|
-0.18% |
0.35% |
106.43% |
-208.98% |
243.97% |
69.30% |
-7.14% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-375.84% |
-2,374.18% |
51.98% |
1,958.95% |
130.99% |
55.38% |
-3.58% |
| Net Operating Profit after Tax (NOPAT) |
|
-13 |
23 |
21 |
-28 |
-26 |
-18 |
1.37 |
| NOPAT Margin |
|
-15.95% |
9.66% |
7.40% |
-14.85% |
-12.58% |
-7.26% |
0.46% |
| Net Nonoperating Expense Percent (NNEP) |
|
5,502.78% |
0.00% |
0.00% |
11.37% |
11.48% |
7.84% |
0.00% |
| SG&A Expenses to Revenue |
|
11.89% |
5.65% |
12.26% |
18.05% |
14.59% |
10.97% |
8.07% |
| Operating Expenses to Revenue |
|
111.67% |
83.24% |
92.41% |
121.22% |
117.97% |
110.38% |
99.43% |
| Earnings before Interest and Taxes (EBIT) |
|
-19 |
23 |
22 |
-41 |
-37 |
-26 |
1.68 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
29 |
135 |
169 |
82 |
115 |
143 |
200 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1,072.50 |
0.00 |
8.05 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
1,072.50 |
0.00 |
8.05 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
65.02 |
1.71 |
1.15 |
0.49 |
0.22 |
0.12 |
0.10 |
| Price to Earnings (P/E) |
|
0.00 |
17.71 |
15.49 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
5.65% |
6.46% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
24.28 |
3.96 |
1.62 |
1.25 |
1.74 |
1.89 |
1.63 |
| Enterprise Value to Revenue (EV/Rev) |
|
67.73 |
1.89 |
0.83 |
0.69 |
0.50 |
0.51 |
0.39 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
192.42 |
3.27 |
1.41 |
1.61 |
0.89 |
0.89 |
0.57 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
19.19 |
10.95 |
0.00 |
0.00 |
0.00 |
68.32 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
19.61 |
11.22 |
0.00 |
0.00 |
0.00 |
84.28 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
109.89 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
3.13 |
0.00 |
9.65 |
4.97 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
-118.46 |
0.05 |
-51.77 |
-3.10 |
-2.44 |
-7.92 |
| Long-Term Debt to Equity |
|
0.00 |
-116.68 |
0.00 |
-39.06 |
-3.07 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
0.49 |
5.48 |
5.50 |
-6.44 |
-2.69 |
-3.42 |
| Leverage Ratio |
|
1.10 |
1.71 |
7.68 |
7.65 |
-7.68 |
-2.59 |
-3.53 |
| Compound Leverage Factor |
|
1.10 |
1.71 |
7.68 |
7.65 |
-7.68 |
-2.59 |
-3.53 |
| Debt to Total Capital |
|
0.04% |
100.85% |
4.74% |
101.97% |
147.64% |
169.50% |
114.44% |
| Short-Term Debt to Total Capital |
|
0.04% |
1.51% |
4.74% |
25.04% |
1.54% |
169.50% |
114.44% |
| Long-Term Debt to Total Capital |
|
0.00% |
99.34% |
0.00% |
76.93% |
146.10% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
97.78% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
39.62% |
| Common Equity to Total Capital |
|
2.17% |
-0.85% |
95.26% |
-1.97% |
-47.64% |
-69.50% |
-54.06% |
| Debt to EBITDA |
|
0.00 |
0.83 |
0.01 |
1.31 |
0.75 |
0.80 |
0.40 |
| Net Debt to EBITDA |
|
-0.05 |
0.32 |
-0.54 |
0.46 |
0.50 |
0.68 |
0.29 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.82 |
0.00 |
0.99 |
0.74 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.01 |
4.99 |
0.10 |
-3.77 |
-3.40 |
-6.33 |
59.06 |
| Net Debt to NOPAT |
|
0.11 |
1.90 |
-4.27 |
-1.31 |
-2.27 |
-5.41 |
41.86 |
| Long-Term Debt to NOPAT |
|
0.00 |
4.91 |
0.00 |
-2.84 |
-3.36 |
0.00 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
97.83% |
98.23% |
0.00% |
0.00% |
0.00% |
0.00% |
-48.99% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
141 |
-14 |
14 |
21 |
-27 |
-1.75 |
| Operating Cash Flow to CapEx |
|
-38,517.07% |
-491.28% |
150.84% |
-1,385.25% |
-1,787.89% |
-2,499.54% |
-1,010.41% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
10.39 |
-0.86 |
0.71 |
1.15 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-3.68 |
-0.16 |
0.13 |
-1.08 |
-0.98 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-3.69 |
-0.19 |
0.04 |
-1.16 |
-1.03 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.33 |
1.19 |
1.87 |
1.29 |
1.76 |
2.56 |
2.96 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
8.17 |
856.40 |
8.02 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
230 |
111 |
147 |
105 |
59 |
67 |
70 |
| Invested Capital Turnover |
|
0.36 |
1.37 |
2.22 |
1.52 |
2.48 |
3.94 |
4.31 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-119 |
35 |
-42 |
-46 |
8.57 |
3.12 |
| Enterprise Value (EV) |
|
5,586 |
442 |
238 |
131 |
102 |
127 |
115 |
| Market Capitalization |
|
5,363 |
399 |
328 |
94 |
44 |
30 |
30 |
| Book Value per Share |
|
$0.19 |
($0.03) |
$0.42 |
($0.02) |
($6.89) |
($10.66) |
($8.20) |
| Tangible Book Value per Share |
|
$0.19 |
($0.04) |
$0.42 |
($0.04) |
($7.36) |
($11.13) |
($8.66) |
| Total Capital |
|
230 |
111 |
43 |
105 |
59 |
67 |
70 |
| Total Debt |
|
0.10 |
112 |
2.03 |
107 |
87 |
114 |
81 |
| Total Long-Term Debt |
|
0.00 |
111 |
0.00 |
81 |
86 |
0.00 |
0.00 |
| Net Debt |
|
-1.48 |
43 |
-90 |
37 |
58 |
98 |
57 |
| Capital Expenditures (CapEx) |
|
0.08 |
0.44 |
1.44 |
1.51 |
0.97 |
1.30 |
1.18 |
| Net Nonoperating Expense (NNE) |
|
5.64 |
0.00 |
0.00 |
12 |
11 |
7.87 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
0.10 |
112 |
106 |
107 |
87 |
114 |
81 |
| Total Depreciation and Amortization (D&A) |
|
48 |
112 |
147 |
122 |
152 |
169 |
199 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$7.75 |
($9.75) |
($8.97) |
($5.96) |
($0.11) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
2.74M |
3.93M |
4.09M |
4.35M |
5.03M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$6.50 |
($9.75) |
($8.97) |
($5.96) |
($0.11) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
3.22M |
3.93M |
4.09M |
4.35M |
5.03M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
3.91M |
3.95M |
0.00 |
4.46M |
4.77M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-13 |
22 |
49 |
-33 |
-26 |
-18 |
-13 |
| Normalized NOPAT Margin |
|
-15.95% |
9.62% |
17.03% |
-17.21% |
-12.86% |
-7.27% |
-4.30% |
| Pre Tax Income Margin |
|
-22.78% |
9.87% |
7.59% |
-21.22% |
-17.97% |
-10.38% |
0.57% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-2.19 |
1.69 |
1.32 |
-2.10 |
-2.05 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-1.53 |
1.66 |
1.29 |
-1.47 |
-1.43 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-2.20 |
1.66 |
1.23 |
-2.18 |
-2.10 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-1.54 |
1.63 |
1.20 |
-1.55 |
-1.49 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
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% |
Quarterly Metrics And Ratios for Katapult
This table displays calculated financial ratios and metrics derived from Katapult's 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 |
|
4,021,614.00 |
4,065,175.00 |
4,065,175.00 |
4,105,645.00 |
4,168,919.00 |
4,390,519.00 |
4,461,243.00 |
4,537,568.00 |
4,569,546.00 |
4,643,334.00 |
4,765,058.00 |
| DEI Adjusted Shares Outstanding |
|
4,021,614.00 |
4,065,175.00 |
4,065,175.00 |
4,105,645.00 |
4,168,919.00 |
4,390,519.00 |
4,461,243.00 |
4,537,568.00 |
4,569,546.00 |
4,643,334.00 |
4,765,058.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-1.01 |
-3.60 |
-0.14 |
-1.68 |
-2.13 |
-2.18 |
-1.28 |
-1.73 |
-1.08 |
4.27 |
1.19 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
11.75% |
30.04% |
26.46% |
8.09% |
9.84% |
43.73% |
9.86% |
20.10% |
22.06% |
25.21% |
18.19% |
| EBITDA Growth |
|
48.92% |
201.40% |
95.40% |
41.85% |
89.90% |
-63.49% |
3.97% |
22.76% |
-16.19% |
360.83% |
233.80% |
| EBIT Growth |
|
55.83% |
3.88% |
94.63% |
8.04% |
-119.11% |
34.29% |
-901.59% |
-13.87% |
43.46% |
310.88% |
1,496.38% |
| NOPAT Growth |
|
55.83% |
3.88% |
94.63% |
8.04% |
-119.11% |
34.29% |
-901.59% |
-13.87% |
43.46% |
397.08% |
352.97% |
| Net Income Growth |
|
55.98% |
1.69% |
94.59% |
7.39% |
-119.24% |
34.59% |
-897.89% |
-13.75% |
44.32% |
307.30% |
199.96% |
| EPS Growth |
|
58.12% |
5.54% |
95.09% |
12.02% |
-109.18% |
38.55% |
-846.15% |
-1.24% |
54.15% |
267.73% |
105.69% |
| Operating Cash Flow Growth |
|
272.65% |
49.80% |
168.13% |
88.88% |
-752.47% |
-193.99% |
73.64% |
-956.37% |
173.63% |
55.34% |
255.21% |
| Free Cash Flow Firm Growth |
|
529.15% |
14.57% |
-159.98% |
-162.14% |
-160.59% |
-142.37% |
146.91% |
137.74% |
137.23% |
209.69% |
-192.93% |
| Invested Capital Growth |
|
-112.67% |
-43.98% |
1,131.46% |
649.57% |
485.04% |
14.58% |
-57.53% |
-55.65% |
-57.16% |
4.63% |
147.74% |
| Revenue Q/Q Growth |
|
0.73% |
5.54% |
13.44% |
-10.37% |
2.36% |
38.10% |
-13.30% |
-2.02% |
4.04% |
41.67% |
-18.16% |
| EBITDA Q/Q Growth |
|
14.93% |
51.08% |
-6.01% |
-13.08% |
53.86% |
-70.95% |
167.64% |
2.63% |
5.04% |
59.73% |
93.86% |
| EBIT Q/Q Growth |
|
45.65% |
-259.78% |
96.11% |
-1,108.32% |
-29.50% |
-7.90% |
40.68% |
-37.37% |
35.70% |
502.40% |
292.83% |
| NOPAT Q/Q Growth |
|
45.65% |
-259.78% |
96.11% |
-1,108.32% |
-29.50% |
-7.90% |
40.68% |
-37.37% |
35.70% |
666.88% |
-49.48% |
| Net Income Q/Q Growth |
|
45.50% |
-260.85% |
96.10% |
-1,108.42% |
-29.04% |
-7.66% |
40.56% |
-37.75% |
36.83% |
500.83% |
-71.34% |
| EPS Q/Q Growth |
|
46.45% |
-265.31% |
96.37% |
-1,138.46% |
-27.33% |
-7.32% |
44.09% |
-32.52% |
42.33% |
492.55% |
-98.10% |
| Operating Cash Flow Q/Q Growth |
|
114.72% |
-1,266.55% |
120.43% |
-131.72% |
-763.38% |
-425.62% |
112.06% |
-292.96% |
160.17% |
-418.86% |
195.94% |
| Free Cash Flow Firm Q/Q Growth |
|
-3.53% |
-71.84% |
-309.46% |
-9.22% |
5.94% |
80.31% |
331.90% |
-12.14% |
-7.21% |
-41.98% |
-296.47% |
| Invested Capital Q/Q Growth |
|
-23.05% |
500.20% |
16.27% |
-4.02% |
-13.79% |
19.09% |
-56.90% |
0.23% |
-16.71% |
190.84% |
2.04% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
55.29% |
79.14% |
65.58% |
63.59% |
95.58% |
20.10% |
62.06% |
65.00% |
65.63% |
73.99% |
175.27% |
| EBIT Margin |
|
-7.94% |
-27.06% |
-0.93% |
-12.52% |
-15.83% |
-12.37% |
-8.46% |
-11.87% |
-7.33% |
20.83% |
100.00% |
| Profit (Net Income) Margin |
|
-7.98% |
-27.27% |
-0.94% |
-12.63% |
-15.92% |
-12.41% |
-8.51% |
-11.96% |
-7.26% |
20.55% |
7.20% |
| Tax Burden Percent |
|
100.47% |
100.77% |
100.89% |
100.89% |
100.53% |
100.31% |
100.51% |
100.78% |
99.00% |
98.61% |
56.99% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
12.63% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.39% |
-0.44% |
| Return on Invested Capital (ROIC) |
|
-20.93% |
-47.01% |
-4.55% |
-71.82% |
-119.11% |
-34.11% |
-30.96% |
-43.26% |
-32.91% |
88.60% |
77.73% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-22.23% |
-51.62% |
-4.73% |
-74.03% |
-121.95% |
-36.99% |
-32.92% |
-45.89% |
-34.52% |
88.60% |
72.20% |
| Return on Net Nonoperating Assets (RNNOA) |
|
47.81% |
332.66% |
7.09% |
103.07% |
156.40% |
99.36% |
73.40% |
95.82% |
62.79% |
-302.88% |
-202.97% |
| Return on Equity (ROE) |
|
26.88% |
285.66% |
2.55% |
31.25% |
37.29% |
65.25% |
42.43% |
52.56% |
29.88% |
-214.28% |
-125.24% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
25.15% |
-136.89% |
-145.89% |
-164.04% |
-42.20% |
36.37% |
30.06% |
31.54% |
-2.54% |
-51.13% |
| Operating Return on Assets (OROA) |
|
-13.14% |
-47.59% |
-1.90% |
-26.29% |
-37.37% |
-31.67% |
-22.06% |
-29.66% |
-21.34% |
61.57% |
321.23% |
| Return on Assets (ROA) |
|
-13.20% |
-47.96% |
-1.91% |
-26.52% |
-37.57% |
-31.77% |
-22.18% |
-29.89% |
-21.12% |
60.72% |
23.11% |
| Return on Common Equity (ROCE) |
|
26.88% |
285.66% |
2.55% |
31.25% |
37.29% |
65.25% |
42.43% |
52.56% |
29.88% |
-319.26% |
-187.98% |
| Return on Equity Simple (ROE_SIMPLE) |
|
251.43% |
0.00% |
97.12% |
79.35% |
76.93% |
0.00% |
60.04% |
59.15% |
48.04% |
0.00% |
-39.90% |
| Net Operating Profit after Tax (NOPAT) |
|
-2.82 |
-10 |
-0.40 |
-4.78 |
-6.19 |
-6.68 |
-3.96 |
-5.44 |
-3.50 |
20 |
10 |
| NOPAT Margin |
|
-5.56% |
-18.94% |
-0.65% |
-8.76% |
-11.08% |
-8.66% |
-5.92% |
-8.31% |
-5.13% |
20.55% |
12.68% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.30% |
4.61% |
0.19% |
2.21% |
2.84% |
2.88% |
1.96% |
2.63% |
1.62% |
0.00% |
5.54% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
107.94% |
127.06% |
100.93% |
112.52% |
115.83% |
112.37% |
108.46% |
111.87% |
107.33% |
79.17% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-4.04 |
-15 |
-0.57 |
-6.83 |
-8.84 |
-9.54 |
-5.66 |
-7.77 |
-5.00 |
20 |
79 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
28 |
42 |
40 |
35 |
53 |
16 |
41 |
43 |
45 |
71 |
139 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.22 |
0.22 |
0.22 |
0.31 |
0.19 |
0.12 |
0.18 |
0.15 |
0.21 |
0.10 |
0.11 |
| 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 |
6.13 |
| 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% |
16.31% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
1.74 |
1.55 |
1.97 |
1.94 |
1.89 |
3.86 |
3.80 |
5.30 |
1.63 |
1.52 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.22 |
0.50 |
0.49 |
0.59 |
0.49 |
0.51 |
0.44 |
0.45 |
0.50 |
0.39 |
0.35 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.47 |
0.89 |
0.78 |
0.89 |
0.64 |
0.89 |
0.77 |
0.61 |
0.74 |
0.57 |
0.37 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
68.32 |
1.27 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
84.28 |
6.40 |
| 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) |
|
0.39 |
4.97 |
0.00 |
0.00 |
0.00 |
0.00 |
6.33 |
7.77 |
10.07 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
-3.10 |
-3.49 |
-2.99 |
-2.40 |
-2.44 |
-1.56 |
-1.54 |
-1.41 |
-7.92 |
-18.89 |
| Long-Term Debt to Equity |
|
0.00 |
-3.07 |
-3.43 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-2.15 |
-6.44 |
-1.50 |
-1.39 |
-1.28 |
-2.69 |
-2.23 |
-2.09 |
-1.82 |
-3.42 |
-2.81 |
| Leverage Ratio |
|
-2.62 |
-7.68 |
-1.71 |
-1.53 |
-1.29 |
-2.59 |
-2.47 |
-2.27 |
-1.80 |
-3.53 |
-3.46 |
| Compound Leverage Factor |
|
-2.62 |
-7.68 |
-1.71 |
-1.53 |
-1.29 |
-2.59 |
-2.47 |
-2.27 |
-1.80 |
-3.53 |
-0.44 |
| Debt to Total Capital |
|
0.00% |
147.64% |
140.22% |
150.24% |
171.22% |
169.50% |
278.13% |
285.90% |
341.00% |
114.44% |
105.59% |
| Short-Term Debt to Total Capital |
|
0.00% |
1.54% |
2.43% |
150.24% |
171.22% |
169.50% |
278.13% |
285.90% |
341.00% |
114.44% |
105.59% |
| Long-Term Debt to Total Capital |
|
0.00% |
146.10% |
137.80% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
39.62% |
38.83% |
| Common Equity to Total Capital |
|
100.00% |
-47.64% |
-40.22% |
-50.24% |
-71.22% |
-69.50% |
-178.13% |
-185.90% |
-241.00% |
-54.06% |
-44.41% |
| Debt to EBITDA |
|
0.00 |
0.75 |
0.71 |
0.68 |
0.57 |
0.80 |
0.56 |
0.46 |
0.48 |
0.40 |
0.26 |
| Net Debt to EBITDA |
|
0.00 |
0.50 |
0.43 |
0.41 |
0.39 |
0.68 |
0.46 |
0.41 |
0.42 |
0.29 |
0.16 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.74 |
0.70 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
-3.40 |
-5.16 |
-5.43 |
-4.50 |
-6.33 |
-3.74 |
-3.73 |
-4.22 |
59.06 |
4.45 |
| Net Debt to NOPAT |
|
0.00 |
-2.27 |
-3.13 |
-3.31 |
-3.09 |
-5.41 |
-3.07 |
-3.33 |
-3.76 |
41.86 |
2.80 |
| Long-Term Debt to NOPAT |
|
0.00 |
-3.36 |
-5.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-48.99% |
-50.10% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
128 |
36 |
-75 |
-82 |
-77 |
-15 |
35 |
31 |
29 |
17 |
-33 |
| Operating Cash Flow to CapEx |
|
340.57% |
-4,594.31% |
1,571.43% |
-297.63% |
-1,699.69% |
-4,404.79% |
857.36% |
-2,561.39% |
1,326.25% |
-5,785.91% |
3,180.21% |
| Free Cash Flow to Firm to Interest Expense |
|
29.96 |
8.42 |
-16.64 |
-17.61 |
-16.12 |
0.00 |
6.87 |
5.79 |
4.88 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.19 |
-2.27 |
0.44 |
-0.13 |
-1.13 |
0.00 |
0.67 |
-1.24 |
0.68 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.14 |
-2.32 |
0.41 |
-0.18 |
-1.20 |
0.00 |
0.59 |
-1.29 |
0.63 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.65 |
1.76 |
2.04 |
2.10 |
2.36 |
2.56 |
2.61 |
2.50 |
2.91 |
2.96 |
3.21 |
| Fixed Asset Turnover |
|
0.00 |
8.17 |
3.95 |
0.00 |
0.00 |
856.40 |
8.75 |
993.83 |
1,150.16 |
8.02 |
1,594.02 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-15 |
59 |
68 |
66 |
57 |
67 |
29 |
29 |
24 |
70 |
72 |
| Invested Capital Turnover |
|
3.77 |
2.48 |
7.00 |
8.20 |
10.75 |
3.94 |
5.23 |
5.21 |
6.41 |
4.31 |
6.13 |
| Increase / (Decrease) in Invested Capital |
|
-131 |
-46 |
75 |
78 |
71 |
8.57 |
-39 |
-36 |
-32 |
3.12 |
43 |
| Enterprise Value (EV) |
|
41 |
102 |
106 |
129 |
110 |
127 |
112 |
110 |
128 |
115 |
109 |
| Market Capitalization |
|
41 |
44 |
47 |
69 |
43 |
30 |
46 |
36 |
55 |
30 |
34 |
| Book Value per Share |
|
($26.83) |
($6.89) |
($6.76) |
($8.02) |
($9.66) |
($10.66) |
($11.59) |
($11.91) |
($12.77) |
($8.20) |
($6.70) |
| Tangible Book Value per Share |
|
($26.83) |
($7.36) |
($7.21) |
($8.45) |
($10.07) |
($11.13) |
($12.07) |
($12.38) |
($13.26) |
($8.66) |
($7.16) |
| Total Capital |
|
-108 |
59 |
68 |
66 |
57 |
67 |
29 |
29 |
24 |
70 |
72 |
| Total Debt |
|
0.00 |
87 |
96 |
99 |
97 |
114 |
81 |
83 |
83 |
81 |
76 |
| Total Long-Term Debt |
|
0.00 |
86 |
94 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
58 |
58 |
60 |
67 |
98 |
66 |
74 |
74 |
57 |
48 |
| Capital Expenditures (CapEx) |
|
0.24 |
0.21 |
0.13 |
0.21 |
0.32 |
0.65 |
0.40 |
0.26 |
0.30 |
0.22 |
0.38 |
| Net Nonoperating Expense (NNE) |
|
1.23 |
4.47 |
0.17 |
2.11 |
2.70 |
2.89 |
1.73 |
2.39 |
1.45 |
0.00 |
4.34 |
| Net Nonoperating Obligations (NNO) |
|
93 |
87 |
96 |
99 |
97 |
114 |
81 |
83 |
83 |
81 |
76 |
| Total Depreciation and Amortization (D&A) |
|
32 |
57 |
40 |
42 |
62 |
25 |
47 |
50 |
50 |
51 |
59 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.71) |
($3.58) |
($0.13) |
($1.61) |
($2.05) |
($2.20) |
($1.23) |
($1.63) |
($0.94) |
$3.69 |
$0.07 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
4.13M |
4.09M |
4.24M |
4.29M |
4.34M |
4.35M |
4.62M |
4.81M |
5.28M |
5.03M |
5.46M |
| Adjusted Diluted Earnings per Share |
|
($0.71) |
($3.58) |
($0.13) |
($1.61) |
($2.05) |
($2.20) |
($1.23) |
($1.63) |
($0.94) |
$3.69 |
$0.07 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
4.13M |
4.09M |
4.24M |
4.29M |
4.34M |
4.35M |
4.62M |
4.81M |
5.28M |
5.03M |
5.46M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($3.58) |
$0.00 |
$0.00 |
$0.00 |
($2.20) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
4.07M |
0.00 |
4.11M |
4.17M |
4.39M |
4.46M |
4.54M |
4.57M |
4.64M |
4.77M |
4.77M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
5.24 |
-39 |
8.60 |
3.93 |
5.24 |
-36 |
6.48 |
3.36 |
6.06 |
-38 |
6.98 |
| Normalized NOPAT Margin |
|
10.32% |
-72.59% |
14.13% |
7.20% |
9.38% |
-46.45% |
9.70% |
5.12% |
8.90% |
-39.29% |
8.84% |
| Pre Tax Income Margin |
|
-7.94% |
-27.06% |
-0.93% |
-12.52% |
-15.83% |
-12.37% |
-8.46% |
-11.87% |
-7.33% |
20.83% |
12.63% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-0.95 |
-3.40 |
-0.12 |
-1.46 |
-1.84 |
0.00 |
-1.10 |
-1.45 |
-0.85 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-0.66 |
-2.38 |
-0.09 |
-1.02 |
-1.29 |
0.00 |
-0.77 |
-1.02 |
-0.59 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-1.00 |
-3.45 |
-0.15 |
-1.51 |
-1.91 |
0.00 |
-1.18 |
-1.50 |
-0.90 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-0.72 |
-2.43 |
-0.12 |
-1.07 |
-1.36 |
0.00 |
-0.85 |
-1.06 |
-0.64 |
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% |
Key Financial Trends
Katapult’s latest quarter shows a sharp turnaround in profitability and cash generation, but the balance sheet remains highly leveraged and still carries negative equity. In Q1 2026, the company posted $79.0 million in revenue and $5.7 million in net income, reversing the losses seen in most of 2024 and 2025. Operating cash flow was also positive at $12.2 million. That said, total liabilities of $108.0 million still exceed total assets of $104.0 million, leaving shareholders’ equity at negative $31.9 million.
- Q1 2026 returned to profitability with $5.7 million in consolidated net income, a major improvement from the $19.8 million profit in Q4 2025 but still a welcome rebound from earlier losses.
- Revenue remained strong at $79.0 million, up from $68.2 million in Q3 2025 and below the Q4 2025 peak, but still showing a solid operating base.
- Operating cash flow turned positive at $12.2 million in Q1 2026, compared with negative operating cash flow in Q4 2025 and Q2 2025.
- Cash and equivalents increased to $28.1 million combined cash and restricted cash, versus $8.9 million in Q3 2025 and $9.0 million in Q2 2025.
- Debt repayment continued, with $8.4 million of debt paid down in the quarter, which may help reduce financial risk over time.
- Revenue growth is still driven heavily by non-interest income, while net interest income was flat at $0 in Q1 2026, so the business remains dependent on fee-like and other non-interest sources.
- EPS improved to $0.07 in Q1 2026 from negative EPS in most of the prior year, but this was supported by a relatively small share count and may not reflect a durable earnings base yet.
- Balance sheet size contracted, with total assets falling to $104.0 million from $85.9 million in Q3 2025 and $90.6 million in Q2 2025, suggesting the company is still shrinking parts of the asset base.
- Katapult still has negative equity of $31.9 million, meaning liabilities exceed assets despite the recent improvement in earnings and cash flow.
- Short-term debt remains very large at $75.9 million, and total liabilities of $108.0 million are still close to the asset base.
- Interest expense and financing dependence remain issues; cash interest paid was $1.9 million in Q1 2026, and the company has historically relied on debt issuance and refinancing to manage liquidity.
- Net income has been highly volatile over the last four years, swinging from quarterly losses in 2024 and much of 2025 to a profit in Q1 2026, which raises questions about consistency.
Overall: Katapult’s latest quarter looks materially better on the income statement and cash flow statement, which is encouraging for retail investors looking for a turnaround story. However, the company is not out of the woods yet. The negative equity position, heavy debt load, and reliance on non-interest income mean the recovery still looks fragile and highly dependent on sustained cash generation in coming quarters.
07/22/26 06:54 AM ETAI Generated. May Contain Errors.