Annual Income Statements for Medallion Financial
This table shows Medallion Financial's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Medallion Financial
This table shows Medallion Financial's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
10 |
7.10 |
8.61 |
10 |
12 |
11 |
7.76 |
12 |
4.95 |
7.45 |
2.40 |
| Consolidated Net Income / (Loss) |
|
12 |
8.61 |
10 |
12 |
14 |
14 |
14 |
15 |
7.29 |
9.78 |
4.73 |
| Net Income / (Loss) Continuing Operations |
|
12 |
8.61 |
10 |
12 |
14 |
14 |
14 |
7.29 |
7.29 |
9.78 |
4.73 |
| Total Pre-Tax Income |
|
18 |
12 |
14 |
18 |
20 |
19 |
19 |
21 |
12 |
14 |
7.07 |
| Total Revenue |
|
53 |
51 |
53 |
56 |
63 |
63 |
59 |
63 |
56 |
62 |
62 |
| Net Interest Income / (Expense) |
|
48 |
50 |
53 |
52 |
51 |
53 |
56 |
56 |
54 |
57 |
58 |
| Total Interest Income |
|
67 |
71 |
76 |
77 |
75 |
77 |
81 |
82 |
79 |
84 |
89 |
| Loans and Leases Interest Income |
|
65 |
69 |
75 |
75 |
74 |
76 |
79 |
80 |
77 |
82 |
86 |
| Investment Securities Interest Income |
|
1.85 |
1.84 |
1.87 |
1.82 |
1.69 |
1.91 |
1.84 |
1.82 |
1.73 |
2.09 |
2.59 |
| Total Interest Expense |
|
19 |
21 |
24 |
25 |
24 |
24 |
25 |
25 |
25 |
27 |
31 |
| Deposits Interest Expense |
|
15 |
17 |
19 |
20 |
20 |
20 |
21 |
21 |
21 |
22 |
25 |
| Short-Term Borrowings Interest Expense |
|
0.15 |
0.13 |
0.13 |
0.17 |
0.71 |
0.55 |
0.71 |
0.87 |
0.66 |
0.04 |
0.03 |
| Long-Term Debt Interest Expense |
|
4.26 |
4.18 |
4.36 |
4.30 |
3.69 |
3.92 |
3.87 |
3.75 |
3.61 |
4.97 |
5.48 |
| Total Non-Interest Income |
|
5.40 |
1.10 |
0.59 |
4.24 |
12 |
9.21 |
3.05 |
14 |
2.41 |
4.48 |
3.42 |
| Other Service Charges |
|
0.61 |
1.37 |
0.77 |
0.85 |
1.33 |
1.06 |
1.02 |
-3.15 |
1.00 |
1.65 |
0.87 |
| Net Realized & Unrealized Capital Gains on Investments |
|
4.80 |
-0.27 |
-0.18 |
3.90 |
10 |
8.15 |
2.02 |
10 |
1.41 |
2.83 |
2.56 |
| Provision for Credit Losses |
|
17 |
19 |
20 |
21 |
22 |
22 |
19 |
28 |
22 |
22 |
31 |
| Total Non-Interest Expense |
|
18 |
20 |
19 |
17 |
21 |
22 |
21 |
22 |
22 |
25 |
24 |
| Salaries and Employee Benefits |
|
9.46 |
9.44 |
9.46 |
10.00 |
9.99 |
10 |
10 |
11 |
11 |
11 |
11 |
| Other Operating Expenses |
|
8.41 |
10 |
9.18 |
6.86 |
9.79 |
10 |
9.57 |
10 |
10 |
13 |
12 |
| Depreciation Expense |
|
- |
- |
- |
- |
0.62 |
0.63 |
0.63 |
- |
0.63 |
0.66 |
0.66 |
| Amortization Expense |
|
0.36 |
0.36 |
0.36 |
0.36 |
0.36 |
0.36 |
0.36 |
0.36 |
0.36 |
0.36 |
0.36 |
| Income Tax Expense |
|
6.36 |
3.78 |
4.06 |
6.82 |
6.71 |
5.81 |
5.86 |
6.16 |
4.33 |
4.72 |
2.34 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
1.51 |
1.51 |
1.51 |
1.51 |
1.51 |
2.60 |
2.34 |
-1.18 |
2.34 |
2.34 |
2.34 |
| Other Adjustment to Net Income / (Loss) Attributable to Common Shareholders) |
|
- |
- |
- |
- |
- |
- |
3.52 |
- |
- |
- |
0.00 |
| Basic Earnings per Share |
|
$0.44 |
$0.31 |
$0.38 |
$0.46 |
$0.53 |
$0.49 |
$0.34 |
$0.53 |
$0.21 |
$0.32 |
$0.11 |
| Weighted Average Basic Shares Outstanding |
|
22.64M |
22.60M |
22.49M |
22.55M |
22.57M |
22.78M |
22.85M |
22.77M |
23.06M |
23.29M |
22.69M |
| Diluted Earnings per Share |
|
$0.42 |
$0.30 |
$0.37 |
$0.43 |
$0.50 |
$0.46 |
$0.32 |
$0.50 |
$0.20 |
$0.31 |
$0.10 |
| Weighted Average Diluted Shares Outstanding |
|
23.77M |
23.45M |
23.45M |
23.61M |
23.90M |
24.06M |
24.44M |
24.25M |
24.55M |
24.01M |
23.65M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
23.38M |
23.17M |
23.07M |
23.26M |
23.24M |
23.25M |
23.28M |
23.53M |
23.85M |
22.96M |
22.43M |
Annual Cash Flow Statements for Medallion Financial
This table details how cash moves in and out of Medallion Financial's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
15 |
10 |
44 |
12 |
-19 |
44 |
20 |
32 |
| Net Cash From Operating Activities |
|
67 |
65 |
79 |
79 |
109 |
114 |
109 |
126 |
| Net Cash From Continuing Operating Activities |
|
67 |
65 |
79 |
79 |
109 |
114 |
109 |
126 |
| Net Income / (Loss) Continuing Operations |
|
-23 |
2.00 |
-27 |
58 |
50 |
61 |
42 |
55 |
| Consolidated Net Income / (Loss) |
|
-23 |
2.00 |
-27 |
58 |
50 |
61 |
42 |
55 |
| Provision For Loan Losses |
|
59 |
47 |
70 |
4.62 |
30 |
38 |
77 |
90 |
| Depreciation Expense |
|
12 |
9.23 |
7.71 |
6.52 |
5.23 |
5.24 |
6.22 |
8.32 |
| Amortization Expense |
|
3.13 |
4.95 |
6.02 |
8.00 |
8.71 |
9.59 |
9.17 |
11 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-4.27 |
-5.58 |
37 |
-12 |
-0.03 |
8.52 |
-9.12 |
-28 |
| Changes in Operating Assets and Liabilities, net |
|
19 |
6.95 |
-15 |
14 |
15 |
-8.50 |
-16 |
-9.76 |
| Net Cash From Investing Activities |
|
-24 |
-207 |
-171 |
-238 |
-449 |
-341 |
-329 |
-124 |
| Net Cash From Continuing Investing Activities |
|
-24 |
-207 |
-171 |
-238 |
-449 |
-341 |
-329 |
-124 |
| Purchase of Investment Securities |
|
-344 |
-482 |
-522 |
-780 |
-1,021 |
-869 |
-863 |
-765 |
| Sale and/or Maturity of Investments |
|
320 |
275 |
351 |
524 |
572 |
528 |
534 |
640 |
| Net Cash From Financing Activities |
|
-28 |
152 |
136 |
172 |
321 |
271 |
240 |
30 |
| Net Cash From Continuing Financing Activities |
|
-28 |
152 |
136 |
172 |
321 |
271 |
240 |
30 |
| Net Change in Deposits |
|
364 |
526 |
- |
806 |
839 |
975 |
1,323 |
1,518 |
| Repayment of Debt |
|
-398 |
-418 |
-526 |
-627 |
-484 |
-690 |
-1,062 |
-1,493 |
| Repurchase of Common Equity |
|
- |
- |
0.00 |
0.00 |
-21 |
0.00 |
-4.61 |
-0.99 |
| Payment of Dividends |
|
-1.84 |
-2.37 |
-6.04 |
-6.52 |
-14 |
-14 |
-15 |
-20 |
| Other Financing Activities, Net |
|
0.00 |
42 |
0.00 |
0.24 |
0.16 |
-0.33 |
-0.69 |
26 |
| Cash Interest Paid |
|
25 |
32 |
31 |
30 |
32 |
58 |
83 |
96 |
| Cash Income Taxes Paid |
|
0.09 |
0.31 |
0.10 |
5.48 |
8.85 |
25 |
22 |
23 |
Quarterly Cash Flow Statements for Medallion Financial
This table details how cash moves in and out of Medallion Financial's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Net Change in Cash & Equivalents |
|
19 |
-11 |
30 |
-18 |
-12 |
-6.00 |
-1.02 |
51 |
-63 |
67 |
37 |
| Net Cash From Operating Activities |
|
32 |
28 |
25 |
28 |
33 |
-11 |
67 |
34 |
41 |
17 |
45 |
| Net Cash From Continuing Operating Activities |
|
32 |
28 |
25 |
28 |
33 |
-11 |
67 |
34 |
41 |
17 |
45 |
| Net Income / (Loss) Continuing Operations |
|
12 |
8.61 |
10 |
12 |
14 |
14 |
14 |
15 |
7.29 |
9.78 |
4.73 |
| Consolidated Net Income / (Loss) |
|
12 |
8.61 |
10 |
12 |
14 |
14 |
14 |
15 |
7.29 |
9.78 |
4.73 |
| Provision For Loan Losses |
|
17 |
19 |
20 |
21 |
22 |
22 |
19 |
28 |
22 |
22 |
31 |
| Depreciation Expense |
|
1.38 |
1.34 |
1.65 |
1.85 |
2.11 |
2.11 |
2.05 |
2.06 |
2.04 |
2.19 |
2.39 |
| Amortization Expense |
|
2.01 |
2.29 |
2.33 |
2.55 |
2.34 |
2.58 |
2.73 |
2.95 |
3.01 |
3.66 |
3.68 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-3.28 |
8.10 |
-8.00 |
-1.74 |
-11 |
-4.65 |
-6.78 |
-8.62 |
5.82 |
-10 |
5.96 |
| Changes in Operating Assets and Liabilities, net |
|
3.41 |
-11 |
-1.64 |
-6.52 |
4.27 |
-46 |
37 |
-4.85 |
0.69 |
-9.93 |
-2.93 |
| Net Cash From Investing Activities |
|
-33 |
-172 |
-104 |
-25 |
-1.58 |
-26 |
-73 |
-21 |
-86 |
-187 |
-163 |
| Net Cash From Continuing Investing Activities |
|
-33 |
-172 |
-104 |
-25 |
-1.58 |
-26 |
-73 |
-21 |
-86 |
-187 |
-163 |
| Purchase of Investment Securities |
|
-177 |
-321 |
-201 |
-289 |
-152 |
-388 |
78 |
-167 |
-222 |
-377 |
-354 |
| Sale and/or Maturity of Investments |
|
144 |
149 |
97 |
265 |
150 |
362 |
-151 |
145 |
136 |
190 |
191 |
| Net Cash From Financing Activities |
|
20 |
133 |
109 |
-22 |
-43 |
30 |
4.86 |
38 |
-18 |
237 |
156 |
| Net Cash From Continuing Financing Activities |
|
20 |
133 |
109 |
-22 |
-43 |
30 |
4.86 |
38 |
-18 |
237 |
156 |
| Net Change in Deposits |
|
213 |
345 |
470 |
295 |
- |
466 |
320 |
149 |
246 |
530 |
423 |
| Repayment of Debt |
|
-186 |
-207 |
-356 |
-313 |
-619 |
-504 |
-264 |
-106 |
-254 |
-279 |
-308 |
| Repurchase of Common Equity |
|
-2.13 |
-1.52 |
-0.97 |
- |
-0.53 |
-0.46 |
- |
- |
0.00 |
-7.68 |
-5.56 |
| Payment of Dividends |
|
-3.99 |
-3.76 |
-3.73 |
-3.96 |
-4.37 |
-4.55 |
-5.79 |
-5.04 |
-5.44 |
-5.57 |
-5.45 |
| Other Financing Activities, Net |
|
-0.86 |
0.02 |
0.04 |
0.12 |
-1.20 |
73 |
-46 |
0.05 |
-4.31 |
-0.32 |
52 |
| Cash Interest Paid |
|
19 |
18 |
24 |
22 |
25 |
24 |
24 |
23 |
25 |
26 |
28 |
| Cash Income Taxes Paid |
|
0.01 |
11 |
3.48 |
8.24 |
0.01 |
9.66 |
5.95 |
7.48 |
0.01 |
10 |
5.75 |
Annual Balance Sheets for Medallion Financial
This table presents Medallion Financial's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
1,810 |
1,382 |
1,542 |
1,642 |
1,873 |
2,260 |
2,588 |
2,869 |
2,955 |
| Cash and Due from Banks |
|
123 |
24 |
18 |
55 |
64 |
33 |
53 |
98 |
136 |
| Federal Funds Sold |
|
- |
34 |
50 |
57 |
60 |
72 |
97 |
71 |
65 |
| Trading Account Securities |
|
908 |
55 |
59 |
57 |
54 |
59 |
66 |
64 |
68 |
| Loans and Leases, Net of Allowance |
|
865 |
981 |
1,115 |
1,172 |
1,439 |
1,853 |
2,132 |
2,265 |
2,437 |
| Loans and Leases |
|
865 |
1,018 |
1,161 |
1,230 |
1,489 |
1,917 |
2,216 |
2,363 |
2,552 |
| Allowance for Loan and Lease Losses |
|
0.00 |
36 |
46 |
58 |
50 |
64 |
84 |
97 |
115 |
| Loans Held for Sale |
|
- |
- |
- |
- |
1,439 |
- |
0.00 |
128 |
15 |
| Premises and Equipment, Net |
|
0.24 |
1.22 |
14 |
12 |
12 |
13 |
14 |
14 |
12 |
| Goodwill |
|
- |
151 |
151 |
151 |
151 |
151 |
151 |
151 |
151 |
| Intangible Assets |
|
- |
54 |
53 |
51 |
23 |
22 |
21 |
19 |
18 |
| Other Assets |
|
982 |
82 |
82 |
87 |
69 |
56 |
55 |
58 |
53 |
| Total Liabilities & Shareholders' Equity |
|
1,713 |
1,382 |
1,542 |
1,642 |
1,873 |
2,260 |
2,588 |
2,869 |
2,955 |
| Total Liabilities |
|
1,363 |
1,092 |
1,207 |
1,338 |
1,517 |
1,889 |
2,176 |
2,430 |
2,447 |
| Non-Interest Bearing Deposits |
|
- |
848 |
952 |
1,065 |
1,251 |
1,607 |
1,867 |
2,090 |
2,084 |
| Short-Term Debt |
|
- |
55 |
38 |
87 |
0.00 |
5.00 |
8.00 |
49 |
95 |
| Accrued Interest Payable |
|
5.68 |
3.85 |
4.40 |
4.67 |
3.40 |
4.79 |
6.82 |
8.23 |
6.32 |
| Long-Term Debt |
|
- |
159 |
175 |
154 |
220 |
214 |
236 |
232 |
216 |
| Other Long-Term Liabilities |
|
13 |
6.97 |
38 |
12 |
43 |
35 |
28 |
26 |
46 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
574 |
290 |
334 |
305 |
356 |
371 |
412 |
439 |
508 |
| Total Preferred & Common Equity |
|
451 |
263 |
263 |
231 |
287 |
302 |
343 |
370 |
409 |
| Preferred Stock |
|
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
| Total Common Equity |
|
353 |
263 |
263 |
231 |
287 |
302 |
343 |
370 |
409 |
| Common Stock |
|
274 |
275 |
276 |
278 |
280 |
284 |
288 |
294 |
300 |
| Retained Earnings |
|
- |
13 |
11 |
-24 |
31 |
67 |
104 |
130 |
162 |
| Treasury Stock |
|
-25 |
-25 |
-25 |
-25 |
-25 |
-46 |
-46 |
-50 |
-51 |
| Accumulated Other Comprehensive Income / (Loss) |
|
104 |
-0.08 |
1.00 |
2.01 |
1.03 |
-3.35 |
-3.70 |
-3.65 |
-2.38 |
| Noncontrolling Interest |
|
- |
28 |
71 |
73 |
69 |
69 |
69 |
69 |
99 |
Quarterly Balance Sheets for Medallion Financial
This table presents Medallion Financial'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 |
Q3 2026 |
| Total Assets |
|
2,559 |
2,619 |
2,761 |
2,880 |
2,848 |
2,880 |
2,900 |
2,950 |
3,194 |
3,361 |
| Cash and Due from Banks |
|
37 |
55 |
88 |
121 |
132 |
110 |
72 |
94 |
173 |
153 |
| Federal Funds Sold |
|
90 |
114 |
70 |
67 |
26 |
42 |
79 |
45 |
33 |
90 |
| Trading Account Securities |
|
64 |
69 |
67 |
67 |
69 |
70 |
70 |
76 |
79 |
72 |
| Loans and Leases, Net of Allowance |
|
2,124 |
2,145 |
2,296 |
2,389 |
2,261 |
2,306 |
2,375 |
2,491 |
2,651 |
2,786 |
| Loans and Leases |
|
2,203 |
2,228 |
2,386 |
2,485 |
2,362 |
2,413 |
2,486 |
2,607 |
2,773 |
2,920 |
| Allowance for Loan and Lease Losses |
|
79 |
84 |
90 |
97 |
100 |
107 |
111 |
117 |
123 |
134 |
| Loans Held for Sale |
|
- |
- |
- |
- |
125 |
72 |
73 |
11 |
21 |
15 |
| Premises and Equipment, Net |
|
13 |
14 |
14 |
14 |
13 |
12 |
11 |
11 |
8.67 |
17 |
| Goodwill |
|
151 |
151 |
151 |
151 |
151 |
151 |
151 |
151 |
151 |
151 |
| Intangible Assets |
|
21 |
20 |
20 |
20 |
19 |
18 |
18 |
17 |
17 |
17 |
| Other Assets |
|
58 |
51 |
56 |
52 |
52 |
99 |
51 |
55 |
60 |
59 |
| Total Liabilities & Shareholders' Equity |
|
2,559 |
2,619 |
2,761 |
2,880 |
2,848 |
2,880 |
2,900 |
2,950 |
3,194 |
3,361 |
| Total Liabilities |
|
2,161 |
2,201 |
2,338 |
2,449 |
2,399 |
2,347 |
2,404 |
2,443 |
2,688 |
2,810 |
| Non-Interest Bearing Deposits |
|
1,855 |
1,879 |
2,007 |
2,108 |
2,023 |
2,009 |
2,056 |
2,129 |
2,294 |
2,386 |
| Short-Term Debt |
|
18 |
33 |
38 |
49 |
112 |
87 |
80 |
45 |
55 |
77 |
| Accrued Interest Payable |
|
4.62 |
6.08 |
7.95 |
6.89 |
6.61 |
5.75 |
5.29 |
5.64 |
6.10 |
6.97 |
| Long-Term Debt |
|
218 |
226 |
231 |
232 |
200 |
200 |
216 |
214 |
288 |
288 |
| Other Long-Term Liabilities |
|
33 |
34 |
55 |
26 |
30 |
26 |
25 |
29 |
24 |
51 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
397 |
418 |
423 |
431 |
449 |
533 |
497 |
508 |
505 |
551 |
| Total Preferred & Common Equity |
|
328 |
349 |
354 |
362 |
380 |
390 |
397 |
408 |
406 |
400 |
| Preferred Stock |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
| Total Common Equity |
|
328 |
349 |
354 |
362 |
380 |
390 |
397 |
408 |
406 |
400 |
| Common Stock |
|
287 |
289 |
291 |
292 |
294 |
296 |
298 |
298 |
299 |
301 |
| Retained Earnings |
|
92 |
112 |
116 |
123 |
140 |
148 |
153 |
164 |
169 |
168 |
| Treasury Stock |
|
-46 |
-48 |
-49 |
-50 |
-51 |
-51 |
-51 |
-51 |
-59 |
-64 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-4.96 |
-3.85 |
-3.74 |
-2.25 |
-3.01 |
-3.10 |
-2.42 |
-2.77 |
-2.86 |
-4.41 |
| Noncontrolling Interest |
|
69 |
69 |
69 |
69 |
69 |
143 |
99 |
99 |
99 |
151 |
Annual Metrics And Ratios for Medallion Financial
This table displays calculated financial ratios and metrics derived from Medallion Financial's official financial filings.
| Metric |
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
24,440,052.00 |
24,609,203.00 |
24,814,103.00 |
25,078,944.00 |
22,927,839.00 |
23,363,731.00 |
- |
23,279,435.00 |
| DEI Adjusted Shares Outstanding |
|
24,440,052.00 |
24,609,203.00 |
24,814,103.00 |
25,078,944.00 |
22,927,839.00 |
23,363,731.00 |
- |
23,279,435.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.93 |
0.08 |
-1.08 |
2.30 |
2.18 |
2.62 |
- |
2.38 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
10.65% |
-17.20% |
51.98% |
6.63% |
14.90% |
7.25% |
17.76% |
| EBITDA Growth |
|
0.00% |
470.62% |
-191.94% |
514.65% |
-15.15% |
18.28% |
-22.35% |
22.46% |
| EBIT Growth |
|
0.00% |
203.52% |
-433.19% |
321.39% |
-17.13% |
20.72% |
-26.85% |
22.35% |
| NOPAT Growth |
|
0.00% |
126.59% |
-1,396.93% |
322.72% |
-13.47% |
22.53% |
-31.41% |
32.00% |
| Net Income Growth |
|
0.00% |
108.78% |
-1,448.05% |
314.27% |
-13.47% |
22.53% |
-31.41% |
32.00% |
| EPS Growth |
|
0.00% |
93.20% |
-1,928.57% |
252.82% |
-15.67% |
29.51% |
-35.87% |
17.11% |
| Operating Cash Flow Growth |
|
0.00% |
-2.43% |
21.21% |
0.03% |
38.12% |
4.64% |
1.54% |
16.20% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
41.16% |
213.52% |
30.50% |
-112.13% |
-426.08% |
-91.59% |
| Invested Capital Growth |
|
0.00% |
8.55% |
-0.31% |
5.53% |
2.44% |
11.10% |
9.89% |
13.77% |
| Revenue Q/Q Growth |
|
0.00% |
139.02% |
-27.50% |
53.05% |
-5.20% |
1.78% |
2.03% |
2.94% |
| EBITDA Q/Q Growth |
|
0.00% |
144.62% |
-702.36% |
94.18% |
-13.63% |
-0.29% |
-3.65% |
-4.59% |
| EBIT Q/Q Growth |
|
0.00% |
115.63% |
-262.88% |
137.49% |
-14.81% |
-1.93% |
-5.54% |
-6.46% |
| NOPAT Q/Q Growth |
|
0.00% |
-86.67% |
19.09% |
25.94% |
-10.24% |
2.09% |
-9.06% |
5.49% |
| Net Income Q/Q Growth |
|
0.00% |
-83.44% |
6.48% |
47.61% |
-10.24% |
2.09% |
-9.06% |
5.49% |
| EPS Q/Q Growth |
|
0.00% |
-121.88% |
16.47% |
30.72% |
-9.85% |
0.85% |
-10.06% |
4.09% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-6.59% |
2.21% |
-6.41% |
13.58% |
-8.16% |
8.19% |
2.24% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-14.27% |
417.64% |
-2.51% |
-181.71% |
29.02% |
-55.67% |
| Invested Capital Q/Q Growth |
|
0.00% |
5.88% |
7.81% |
2.73% |
1.81% |
3.38% |
1.11% |
3.34% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
3.87% |
19.96% |
-22.16% |
60.47% |
48.12% |
49.54% |
36.62% |
36.97% |
| EBIT Margin |
|
-9.37% |
8.76% |
-35.26% |
51.36% |
39.92% |
41.94% |
29.43% |
29.33% |
| Profit (Net Income) Margin |
|
-19.86% |
1.58% |
-25.66% |
36.17% |
29.35% |
31.30% |
19.60% |
22.35% |
| Tax Burden Percent |
|
212.08% |
85.41% |
72.76% |
70.42% |
73.53% |
71.05% |
66.62% |
69.28% |
| Interest Burden Percent |
|
100.00% |
21.06% |
100.00% |
100.00% |
100.00% |
105.04% |
100.00% |
109.97% |
| Effective Tax Rate |
|
0.00% |
14.59% |
0.00% |
29.58% |
26.47% |
28.95% |
33.38% |
30.72% |
| Return on Invested Capital (ROIC) |
|
-1.49% |
0.38% |
-4.74% |
10.28% |
8.56% |
9.82% |
6.10% |
7.19% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-8.61% |
0.38% |
-5.19% |
10.28% |
8.56% |
9.82% |
6.10% |
7.19% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-6.35% |
0.26% |
-3.68% |
7.18% |
5.18% |
5.81% |
3.76% |
4.50% |
| Return on Equity (ROE) |
|
-7.84% |
0.64% |
-8.42% |
17.46% |
13.74% |
15.63% |
9.86% |
11.69% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-7.82% |
-4.43% |
4.90% |
6.15% |
-0.70% |
-3.33% |
-5.69% |
| Operating Return on Assets (OROA) |
|
-0.67% |
0.76% |
-2.32% |
4.66% |
3.28% |
3.38% |
2.31% |
2.49% |
| Return on Assets (ROA) |
|
-1.42% |
0.14% |
-1.69% |
3.28% |
2.41% |
2.52% |
1.54% |
1.90% |
| Return on Common Equity (ROCE) |
|
-5.58% |
0.54% |
-6.52% |
13.71% |
11.13% |
12.88% |
8.26% |
9.61% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-8.66% |
0.76% |
-11.63% |
20.09% |
16.53% |
17.82% |
11.33% |
13.54% |
| Net Operating Profit after Tax (NOPAT) |
|
-7.51 |
2.00 |
-26 |
58 |
50 |
61 |
42 |
55 |
| NOPAT Margin |
|
-6.56% |
1.58% |
-24.68% |
36.17% |
29.35% |
31.30% |
19.60% |
22.35% |
| Net Nonoperating Expense Percent (NNEP) |
|
7.12% |
0.00% |
0.45% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
22.01% |
20.61% |
26.86% |
19.82% |
18.32% |
19.23% |
17.93% |
16.82% |
| Operating Expenses to Revenue |
|
57.82% |
53.83% |
68.69% |
45.74% |
42.39% |
38.70% |
34.80% |
34.40% |
| Earnings before Interest and Taxes (EBIT) |
|
-11 |
11 |
-37 |
82 |
68 |
82 |
63 |
73 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
4.43 |
25 |
-23 |
96 |
82 |
97 |
78 |
92 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.39 |
0.60 |
0.46 |
0.45 |
0.49 |
0.60 |
0.59 |
0.58 |
| Price to Tangible Book Value (P/TBV) |
|
1.75 |
2.65 |
3.65 |
1.14 |
1.16 |
1.20 |
1.08 |
0.98 |
| Price to Revenue (P/Rev) |
|
0.89 |
1.25 |
1.03 |
0.81 |
0.88 |
1.05 |
1.01 |
0.95 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
2.38 |
3.41 |
3.74 |
6.04 |
5.49 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
4.91% |
3.86% |
4.37% |
4.63% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
42.04% |
29.36% |
26.77% |
16.56% |
18.22% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.57 |
0.68 |
0.57 |
0.51 |
0.56 |
0.56 |
0.55 |
0.54 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.49 |
2.96 |
2.95 |
1.84 |
1.95 |
1.89 |
1.86 |
1.80 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
64.39 |
14.82 |
0.00 |
3.04 |
4.06 |
3.81 |
5.07 |
4.86 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
33.75 |
0.00 |
3.58 |
4.89 |
4.50 |
6.31 |
6.13 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
187.70 |
0.00 |
5.08 |
6.65 |
6.02 |
9.47 |
8.05 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
4.29 |
5.77 |
3.94 |
3.72 |
3.05 |
3.24 |
3.44 |
3.53 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
10.67 |
9.26 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.74 |
0.64 |
0.79 |
0.62 |
0.59 |
0.59 |
0.64 |
0.61 |
| Long-Term Debt to Equity |
|
0.55 |
0.52 |
0.50 |
0.62 |
0.58 |
0.57 |
0.53 |
0.43 |
| Financial Leverage |
|
0.74 |
0.68 |
0.71 |
0.70 |
0.60 |
0.59 |
0.62 |
0.63 |
| Leverage Ratio |
|
3.69 |
4.68 |
4.98 |
5.32 |
5.69 |
6.20 |
6.41 |
6.15 |
| Compound Leverage Factor |
|
3.69 |
0.99 |
4.98 |
5.32 |
5.69 |
6.51 |
6.41 |
6.76 |
| Debt to Total Capital |
|
42.44% |
38.89% |
44.18% |
38.20% |
37.18% |
37.16% |
39.04% |
37.99% |
| Short-Term Debt to Total Capital |
|
10.94% |
6.98% |
16.01% |
0.00% |
0.85% |
1.22% |
6.80% |
11.63% |
| Long-Term Debt to Total Capital |
|
31.50% |
31.90% |
28.17% |
38.20% |
36.34% |
35.94% |
32.24% |
26.36% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
5.47% |
13.03% |
13.41% |
11.95% |
11.66% |
10.50% |
9.55% |
12.14% |
| Common Equity to Total Capital |
|
52.08% |
48.08% |
42.41% |
49.85% |
51.16% |
52.34% |
51.40% |
49.88% |
| Debt to EBITDA |
|
48.29 |
8.42 |
-10.37 |
2.28 |
2.68 |
2.52 |
3.59 |
3.40 |
| Net Debt to EBITDA |
|
35.27 |
5.74 |
-5.55 |
0.99 |
1.39 |
0.97 |
1.42 |
1.20 |
| Long-Term Debt to EBITDA |
|
35.84 |
6.91 |
-6.61 |
2.28 |
2.62 |
2.43 |
2.96 |
2.36 |
| Debt to NOPAT |
|
-28.51 |
106.63 |
-9.31 |
3.82 |
4.40 |
3.98 |
6.71 |
5.62 |
| Net Debt to NOPAT |
|
-20.82 |
72.65 |
-4.98 |
1.66 |
2.28 |
1.53 |
2.66 |
1.98 |
| Long-Term Debt to NOPAT |
|
-21.16 |
87.48 |
-5.94 |
3.82 |
4.30 |
3.85 |
5.54 |
3.90 |
| Noncontrolling Interest Sharing Ratio |
|
28.82% |
15.83% |
22.61% |
21.49% |
18.94% |
17.59% |
16.17% |
17.76% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-41 |
-24 |
27 |
36 |
-4.35 |
-23 |
-44 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-1.17 |
-0.71 |
0.88 |
0.99 |
-0.07 |
-0.26 |
-0.45 |
| Operating Cash Flow to Interest Expense |
|
2.35 |
1.85 |
2.30 |
2.53 |
3.01 |
1.81 |
1.31 |
1.28 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
2.35 |
1.85 |
2.30 |
2.53 |
3.01 |
1.81 |
1.31 |
1.28 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.07 |
0.09 |
0.07 |
0.09 |
0.08 |
0.08 |
0.08 |
0.09 |
| Fixed Asset Turnover |
|
157.14 |
16.24 |
7.83 |
13.19 |
13.64 |
14.34 |
15.37 |
19.33 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
504 |
547 |
546 |
576 |
590 |
655 |
720 |
819 |
| Invested Capital Turnover |
|
0.23 |
0.24 |
0.19 |
0.28 |
0.29 |
0.31 |
0.31 |
0.32 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
43 |
-1.69 |
30 |
14 |
65 |
65 |
99 |
| Enterprise Value (EV) |
|
285 |
375 |
310 |
293 |
332 |
368 |
397 |
445 |
| Market Capitalization |
|
101 |
158 |
108 |
129 |
149 |
206 |
217 |
236 |
| Book Value per Share |
|
$10.75 |
$10.69 |
$9.33 |
$11.45 |
$13.16 |
$14.68 |
$16.05 |
$17.55 |
| Tangible Book Value per Share |
|
$2.37 |
$2.43 |
$1.19 |
$4.50 |
$5.62 |
$7.34 |
$8.68 |
$10.31 |
| Total Capital |
|
504 |
547 |
546 |
576 |
590 |
655 |
720 |
819 |
| Total Debt |
|
214 |
213 |
241 |
220 |
219 |
244 |
281 |
311 |
| Total Long-Term Debt |
|
159 |
175 |
154 |
220 |
214 |
236 |
232 |
216 |
| Net Debt |
|
156 |
145 |
129 |
95 |
114 |
94 |
112 |
110 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
15 |
0.00 |
1.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
214 |
213 |
241 |
220 |
219 |
244 |
281 |
311 |
| Total Depreciation and Amortization (D&A) |
|
15 |
14 |
14 |
15 |
14 |
15 |
15 |
19 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1.03) |
($0.07) |
($1.42) |
$2.20 |
$1.86 |
$2.45 |
$1.59 |
$1.89 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
24.21M |
24.34M |
24.45M |
24.60M |
23.58M |
22.51M |
22.55M |
22.77M |
| Adjusted Diluted Earnings per Share |
|
($1.03) |
($0.07) |
($1.42) |
$2.17 |
$1.83 |
$2.37 |
$1.52 |
$1.78 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
24.21M |
24.34M |
24.45M |
24.94M |
23.93M |
23.25M |
23.61M |
24.25M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($0.07) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
24.43M |
24.81M |
25.04M |
25.54M |
23.32M |
23.48M |
23.26M |
23.53M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.49 |
2.00 |
-26 |
58 |
50 |
61 |
42 |
55 |
| Normalized NOPAT Margin |
|
-0.43% |
1.58% |
-24.68% |
36.17% |
29.35% |
31.30% |
19.60% |
22.35% |
| Pre Tax Income Margin |
|
-9.37% |
1.85% |
-35.26% |
51.36% |
39.92% |
44.06% |
29.43% |
32.26% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-0.38 |
0.32 |
-1.08 |
2.63 |
1.88 |
1.30 |
0.71 |
0.74 |
| NOPAT to Interest Expense |
|
-0.26 |
0.06 |
-0.76 |
1.85 |
1.38 |
0.97 |
0.48 |
0.56 |
| EBIT Less CapEx to Interest Expense |
|
-0.38 |
0.32 |
-1.08 |
2.63 |
1.88 |
1.30 |
0.71 |
0.74 |
| NOPAT Less CapEx to Interest Expense |
|
-0.26 |
0.06 |
-0.76 |
1.85 |
1.38 |
0.97 |
0.48 |
0.56 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-8.10% |
118.59% |
-22.46% |
11.30% |
27.24% |
22.49% |
36.83% |
35.70% |
| Augmented Payout Ratio |
|
-8.10% |
118.59% |
-22.46% |
11.30% |
68.57% |
22.49% |
47.82% |
37.48% |
Quarterly Metrics And Ratios for Medallion Financial
This table displays calculated financial ratios and metrics derived from Medallion Financial's official financial filings.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| DEI Shares Outstanding |
|
23,483,564.00 |
23,376,542.00 |
23,168,761.00 |
- |
23,262,103.00 |
23,236,480.00 |
23,246,593.00 |
23,279,435.00 |
23,530,083.00 |
23,849,967.00 |
22,960,249.00 |
| DEI Adjusted Shares Outstanding |
|
23,483,564.00 |
23,376,542.00 |
23,168,761.00 |
- |
23,262,103.00 |
23,236,480.00 |
23,246,593.00 |
23,279,435.00 |
23,530,083.00 |
23,849,967.00 |
22,960,249.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.49 |
0.37 |
0.44 |
- |
0.58 |
0.59 |
0.59 |
0.62 |
0.31 |
0.41 |
0.21 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
16.71% |
4.80% |
0.44% |
8.17% |
18.18% |
22.78% |
10.15% |
20.17% |
-10.39% |
-1.37% |
5.23% |
| EBITDA Growth |
|
-20.38% |
-35.62% |
-22.48% |
-11.48% |
15.97% |
50.82% |
33.55% |
-4.34% |
-32.48% |
-15.80% |
-45.82% |
| EBIT Growth |
|
-23.05% |
-41.41% |
-27.18% |
-16.65% |
13.11% |
57.10% |
37.37% |
-9.73% |
-42.60% |
-25.55% |
-63.71% |
| NOPAT Growth |
|
-31.63% |
-45.08% |
-20.55% |
-26.38% |
17.25% |
58.68% |
34.49% |
24.72% |
-46.11% |
-28.44% |
-65.24% |
| Net Income Growth |
|
-31.63% |
-45.08% |
-20.55% |
-26.38% |
17.25% |
58.68% |
34.49% |
24.72% |
-46.11% |
-28.44% |
-65.24% |
| EPS Growth |
|
-37.31% |
-51.61% |
-22.92% |
-28.33% |
19.05% |
53.33% |
-13.51% |
16.28% |
-60.00% |
-32.61% |
-68.75% |
| Operating Cash Flow Growth |
|
10.74% |
-5.19% |
-31.37% |
44.55% |
2.76% |
-138.79% |
172.18% |
39.70% |
24.65% |
176.13% |
-44.96% |
| Free Cash Flow Firm Growth |
|
-895.80% |
-35.78% |
-63.13% |
-7.05% |
5.09% |
-135.05% |
1.77% |
-59.24% |
102.17% |
83.87% |
-76.69% |
| Invested Capital Growth |
|
14.65% |
9.04% |
12.36% |
9.89% |
12.51% |
18.54% |
11.32% |
13.77% |
0.76% |
3.45% |
15.53% |
| Revenue Q/Q Growth |
|
2.53% |
-4.41% |
4.62% |
5.49% |
19.58% |
-0.69% |
-6.14% |
7.81% |
-10.82% |
9.31% |
0.13% |
| EBITDA Q/Q Growth |
|
-17.61% |
-24.72% |
13.32% |
25.94% |
27.85% |
-2.09% |
0.35% |
-23.85% |
-9.76% |
22.10% |
-35.43% |
| EBIT Q/Q Growth |
|
-19.24% |
-30.73% |
14.38% |
30.27% |
35.77% |
-3.79% |
0.02% |
-30.91% |
-13.67% |
24.79% |
-51.25% |
| NOPAT Q/Q Growth |
|
-27.12% |
-25.34% |
17.53% |
15.11% |
16.07% |
1.04% |
-0.39% |
6.76% |
-49.85% |
34.17% |
-51.62% |
| Net Income Q/Q Growth |
|
-27.12% |
-25.34% |
17.53% |
15.11% |
16.07% |
1.04% |
-0.39% |
6.76% |
-49.85% |
34.17% |
-51.62% |
| EPS Q/Q Growth |
|
-30.00% |
-28.57% |
23.33% |
16.22% |
16.28% |
-8.00% |
-30.43% |
56.25% |
-60.00% |
55.00% |
-67.74% |
| Operating Cash Flow Q/Q Growth |
|
64.37% |
-14.29% |
-10.99% |
4.10% |
37.13% |
-129.57% |
724.63% |
-49.58% |
22.35% |
-57.69% |
155.13% |
| Free Cash Flow Firm Q/Q Growth |
|
-50.73% |
34.91% |
-40.03% |
22.08% |
-33.63% |
-61.20% |
41.48% |
-26.32% |
101.82% |
-1,296.31% |
-540.90% |
| Invested Capital Q/Q Growth |
|
3.14% |
2.25% |
3.06% |
1.11% |
5.60% |
7.73% |
-3.22% |
3.34% |
-6.48% |
10.61% |
8.08% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
39.91% |
31.44% |
34.05% |
40.65% |
39.17% |
38.61% |
41.28% |
29.16% |
29.51% |
32.96% |
21.26% |
| EBIT Margin |
|
33.56% |
24.32% |
26.59% |
32.83% |
32.12% |
31.12% |
33.16% |
21.25% |
20.57% |
23.49% |
11.44% |
| Profit (Net Income) Margin |
|
21.64% |
16.90% |
18.98% |
20.72% |
21.47% |
21.84% |
23.18% |
22.95% |
12.91% |
15.85% |
7.66% |
| Tax Burden Percent |
|
64.47% |
69.49% |
71.40% |
63.09% |
66.83% |
70.19% |
69.90% |
70.22% |
62.74% |
67.46% |
66.95% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
153.82% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
35.53% |
30.51% |
28.60% |
36.91% |
33.17% |
29.81% |
30.10% |
29.78% |
37.26% |
32.54% |
33.05% |
| Return on Invested Capital (ROIC) |
|
7.08% |
5.34% |
5.91% |
6.44% |
6.58% |
6.80% |
7.41% |
7.39% |
4.08% |
4.57% |
2.18% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.08% |
5.34% |
5.91% |
6.44% |
6.58% |
6.80% |
7.41% |
7.39% |
4.08% |
4.57% |
2.18% |
| Return on Net Nonoperating Assets (RNNOA) |
|
4.22% |
3.39% |
3.69% |
3.97% |
4.32% |
3.95% |
4.61% |
4.62% |
2.43% |
2.77% |
1.37% |
| Return on Equity (ROE) |
|
11.30% |
8.73% |
9.61% |
10.42% |
10.90% |
10.75% |
12.02% |
12.00% |
6.51% |
7.33% |
3.56% |
| Cash Return on Invested Capital (CROIC) |
|
-4.83% |
-1.30% |
-4.79% |
-3.33% |
-5.66% |
-10.49% |
-3.74% |
-5.69% |
5.68% |
2.04% |
-10.16% |
| Operating Return on Assets (OROA) |
|
2.80% |
1.93% |
2.05% |
2.57% |
2.59% |
2.59% |
2.76% |
1.81% |
1.71% |
1.86% |
0.89% |
| Return on Assets (ROA) |
|
1.80% |
1.34% |
1.46% |
1.62% |
1.73% |
1.82% |
1.93% |
1.95% |
1.07% |
1.25% |
0.60% |
| Return on Common Equity (ROCE) |
|
9.34% |
7.25% |
8.01% |
8.73% |
9.17% |
8.37% |
9.84% |
9.87% |
5.36% |
5.62% |
2.70% |
| Return on Equity Simple (ROE_SIMPLE) |
|
15.98% |
13.76% |
12.72% |
0.00% |
11.55% |
12.56% |
13.20% |
0.00% |
12.03% |
11.14% |
9.09% |
| Net Operating Profit after Tax (NOPAT) |
|
12 |
8.61 |
10 |
12 |
14 |
14 |
14 |
15 |
7.29 |
9.78 |
4.73 |
| NOPAT Margin |
|
21.64% |
16.90% |
18.98% |
20.72% |
21.47% |
21.84% |
23.18% |
22.95% |
12.91% |
15.85% |
7.66% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
17.74% |
18.51% |
17.73% |
17.77% |
15.86% |
16.22% |
17.27% |
17.97% |
19.48% |
18.22% |
17.47% |
| Operating Expenses to Revenue |
|
34.18% |
39.23% |
35.62% |
30.60% |
32.94% |
34.43% |
35.25% |
35.02% |
39.62% |
40.43% |
38.78% |
| Earnings before Interest and Taxes (EBIT) |
|
18 |
12 |
14 |
18 |
20 |
19 |
19 |
13 |
12 |
14 |
7.07 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
21 |
16 |
18 |
23 |
25 |
24 |
24 |
18 |
17 |
20 |
13 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.51 |
0.48 |
0.50 |
0.59 |
0.51 |
0.57 |
0.59 |
0.58 |
0.49 |
0.60 |
0.68 |
| Price to Tangible Book Value (P/TBV) |
|
0.99 |
0.93 |
0.94 |
1.08 |
0.91 |
1.00 |
1.03 |
0.98 |
0.84 |
1.02 |
1.18 |
| Price to Revenue (P/Rev) |
|
0.85 |
0.82 |
0.86 |
1.01 |
0.88 |
0.94 |
0.98 |
0.95 |
0.84 |
1.01 |
1.12 |
| Price to Earnings (P/E) |
|
3.56 |
4.00 |
4.49 |
6.04 |
5.09 |
5.29 |
5.73 |
5.49 |
5.60 |
7.53 |
10.11 |
| Dividend Yield |
|
4.78% |
5.20% |
5.16% |
4.37% |
5.07% |
4.62% |
4.55% |
4.63% |
5.61% |
4.90% |
4.37% |
| Earnings Yield |
|
28.12% |
24.98% |
22.29% |
16.56% |
19.65% |
18.89% |
17.46% |
18.22% |
17.86% |
13.29% |
9.89% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.50 |
0.51 |
0.48 |
0.55 |
0.55 |
0.61 |
0.60 |
0.54 |
0.55 |
0.57 |
0.60 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.62 |
1.67 |
1.63 |
1.86 |
1.89 |
2.12 |
1.99 |
1.80 |
1.75 |
1.99 |
2.24 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
3.51 |
4.04 |
4.20 |
5.07 |
5.31 |
5.55 |
4.99 |
4.86 |
5.04 |
6.01 |
7.96 |
| Enterprise Value to EBIT (EV/EBIT) |
|
4.15 |
4.87 |
5.13 |
6.31 |
6.72 |
6.89 |
6.17 |
6.13 |
6.57 |
8.11 |
11.71 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
6.00 |
7.18 |
7.41 |
9.47 |
9.45 |
10.19 |
9.13 |
8.05 |
8.57 |
10.59 |
15.03 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
2.86 |
3.03 |
3.28 |
3.44 |
3.79 |
6.15 |
3.88 |
3.53 |
3.13 |
2.74 |
3.94 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9.71 |
28.23 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.62 |
0.63 |
0.65 |
0.64 |
0.69 |
0.54 |
0.60 |
0.61 |
0.51 |
0.68 |
0.66 |
| Long-Term Debt to Equity |
|
0.54 |
0.55 |
0.54 |
0.53 |
0.44 |
0.38 |
0.43 |
0.43 |
0.42 |
0.57 |
0.52 |
| Financial Leverage |
|
0.60 |
0.63 |
0.62 |
0.62 |
0.66 |
0.58 |
0.62 |
0.63 |
0.60 |
0.61 |
0.63 |
| Leverage Ratio |
|
6.27 |
6.51 |
6.57 |
6.41 |
6.31 |
5.90 |
6.23 |
6.15 |
6.06 |
5.85 |
5.97 |
| Compound Leverage Factor |
|
6.27 |
6.51 |
6.57 |
6.41 |
6.31 |
5.90 |
6.23 |
9.46 |
6.06 |
5.85 |
5.97 |
| Debt to Total Capital |
|
38.18% |
38.82% |
39.46% |
39.04% |
40.95% |
34.99% |
37.33% |
37.99% |
33.76% |
40.36% |
39.83% |
| Short-Term Debt to Total Capital |
|
4.81% |
5.43% |
6.88% |
6.80% |
14.70% |
10.59% |
10.12% |
11.63% |
5.81% |
6.43% |
8.41% |
| Long-Term Debt to Total Capital |
|
33.37% |
33.40% |
32.58% |
32.24% |
26.26% |
24.40% |
27.21% |
26.36% |
27.95% |
33.93% |
31.43% |
| 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 |
|
10.18% |
9.95% |
9.66% |
9.55% |
9.05% |
17.41% |
12.54% |
12.14% |
12.98% |
11.73% |
16.52% |
| Common Equity to Total Capital |
|
51.64% |
51.22% |
50.88% |
51.40% |
50.00% |
47.59% |
50.13% |
49.88% |
53.26% |
47.91% |
43.64% |
| Debt to EBITDA |
|
2.70 |
3.10 |
3.46 |
3.59 |
3.98 |
3.19 |
3.08 |
3.40 |
3.10 |
4.29 |
5.32 |
| Net Debt to EBITDA |
|
0.93 |
1.27 |
1.15 |
1.42 |
1.96 |
1.50 |
1.51 |
1.20 |
1.44 |
1.71 |
1.77 |
| Long-Term Debt to EBITDA |
|
2.36 |
2.67 |
2.85 |
2.96 |
2.55 |
2.22 |
2.25 |
2.36 |
2.56 |
3.61 |
4.20 |
| Debt to NOPAT |
|
4.63 |
5.51 |
6.10 |
6.71 |
7.09 |
5.85 |
5.64 |
5.62 |
5.27 |
7.56 |
10.04 |
| Net Debt to NOPAT |
|
1.59 |
2.26 |
2.02 |
2.66 |
3.49 |
2.75 |
2.76 |
1.98 |
2.44 |
3.01 |
3.35 |
| Long-Term Debt to NOPAT |
|
4.04 |
4.74 |
5.03 |
5.54 |
4.55 |
4.08 |
4.11 |
3.90 |
4.36 |
6.36 |
7.92 |
| Noncontrolling Interest Sharing Ratio |
|
17.35% |
16.97% |
16.61% |
16.17% |
15.87% |
22.13% |
18.13% |
17.76% |
17.59% |
23.32% |
23.93% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-75 |
-49 |
-68 |
-53 |
-71 |
-114 |
-67 |
-85 |
1.54 |
-18 |
-118 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-3.91 |
-2.34 |
-2.88 |
-2.17 |
-2.96 |
-4.76 |
-2.67 |
-3.35 |
0.06 |
-0.68 |
-3.88 |
| Operating Cash Flow to Interest Expense |
|
1.68 |
1.33 |
1.04 |
1.16 |
1.38 |
-0.45 |
2.67 |
1.34 |
1.65 |
0.64 |
1.46 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.68 |
1.33 |
1.04 |
1.16 |
1.38 |
-0.45 |
2.67 |
1.34 |
1.65 |
0.64 |
1.46 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.09 |
0.08 |
0.08 |
0.08 |
| Fixed Asset Turnover |
|
15.10 |
15.26 |
15.27 |
15.37 |
16.39 |
18.10 |
19.24 |
19.33 |
20.25 |
23.37 |
17.37 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
676 |
691 |
712 |
720 |
760 |
819 |
793 |
819 |
766 |
847 |
916 |
| Invested Capital Turnover |
|
0.33 |
0.32 |
0.31 |
0.31 |
0.31 |
0.31 |
0.32 |
0.32 |
0.32 |
0.29 |
0.28 |
| Increase / (Decrease) in Invested Capital |
|
86 |
57 |
78 |
65 |
85 |
128 |
81 |
99 |
5.75 |
28 |
123 |
| Enterprise Value (EV) |
|
335 |
350 |
342 |
397 |
415 |
499 |
479 |
445 |
421 |
479 |
546 |
| Market Capitalization |
|
177 |
171 |
180 |
217 |
193 |
221 |
235 |
236 |
201 |
244 |
273 |
| Book Value per Share |
|
$14.86 |
$15.14 |
$15.64 |
$16.05 |
$16.35 |
$16.78 |
$17.10 |
$17.55 |
$17.34 |
$17.02 |
$17.41 |
| Tangible Book Value per Share |
|
$7.58 |
$7.84 |
$8.29 |
$8.68 |
$9.05 |
$9.50 |
$9.83 |
$10.31 |
$10.20 |
$9.99 |
$10.12 |
| Total Capital |
|
676 |
691 |
712 |
720 |
760 |
819 |
793 |
819 |
766 |
847 |
916 |
| Total Debt |
|
258 |
268 |
281 |
281 |
311 |
287 |
296 |
311 |
259 |
342 |
365 |
| Total Long-Term Debt |
|
226 |
231 |
232 |
232 |
200 |
200 |
216 |
216 |
214 |
288 |
288 |
| Net Debt |
|
89 |
110 |
93 |
112 |
153 |
135 |
145 |
110 |
120 |
136 |
122 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
258 |
268 |
281 |
281 |
311 |
287 |
296 |
311 |
259 |
342 |
365 |
| Total Depreciation and Amortization (D&A) |
|
3.39 |
3.63 |
3.98 |
4.40 |
4.44 |
4.69 |
4.77 |
5.01 |
5.05 |
5.85 |
6.07 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.44 |
$0.31 |
$0.38 |
$0.46 |
$0.53 |
$0.49 |
$0.34 |
$0.53 |
$0.21 |
$0.32 |
$0.11 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
22.64M |
22.60M |
22.49M |
22.55M |
22.57M |
22.78M |
22.85M |
22.77M |
23.06M |
23.29M |
22.69M |
| Adjusted Diluted Earnings per Share |
|
$0.42 |
$0.30 |
$0.37 |
$0.43 |
$0.50 |
$0.46 |
$0.32 |
$0.50 |
$0.20 |
$0.31 |
$0.10 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
23.77M |
23.45M |
23.45M |
23.61M |
23.90M |
24.06M |
24.44M |
24.25M |
24.55M |
24.01M |
23.65M |
| 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 |
|
23.38M |
23.17M |
23.07M |
23.26M |
23.24M |
23.25M |
23.28M |
23.53M |
23.85M |
22.96M |
22.43M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
12 |
8.61 |
10 |
12 |
14 |
14 |
14 |
15 |
7.29 |
9.78 |
4.73 |
| Normalized NOPAT Margin |
|
21.64% |
16.90% |
18.98% |
20.72% |
21.47% |
21.84% |
23.18% |
22.95% |
12.91% |
15.85% |
7.66% |
| Pre Tax Income Margin |
|
33.56% |
24.32% |
26.59% |
32.83% |
32.12% |
31.12% |
33.16% |
32.69% |
20.57% |
23.49% |
11.44% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.93 |
0.59 |
0.60 |
0.75 |
0.84 |
0.81 |
0.78 |
0.53 |
0.46 |
0.53 |
0.23 |
| NOPAT to Interest Expense |
|
0.60 |
0.41 |
0.43 |
0.48 |
0.56 |
0.57 |
0.54 |
0.58 |
0.29 |
0.36 |
0.16 |
| EBIT Less CapEx to Interest Expense |
|
0.93 |
0.59 |
0.60 |
0.75 |
0.84 |
0.81 |
0.78 |
0.53 |
0.46 |
0.53 |
0.23 |
| NOPAT Less CapEx to Interest Expense |
|
0.60 |
0.41 |
0.43 |
0.48 |
0.56 |
0.57 |
0.54 |
0.58 |
0.29 |
0.36 |
0.16 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
25.74% |
30.41% |
33.06% |
36.83% |
36.02% |
33.91% |
35.58% |
35.70% |
42.40% |
48.30% |
59.17% |
| Augmented Payout Ratio |
|
29.55% |
37.89% |
43.05% |
47.82% |
42.88% |
37.89% |
37.46% |
37.48% |
43.32% |
65.30% |
95.61% |
Key Financial Trends
Medallion Financial’s latest results show continued balance-sheet expansion and improving net interest income, but profitability for common shareholders has weakened. In Q2 2026, net interest income reached $57.2 million, up from $53.4 million in the restated Q2 2025 and $54.1 million in Q1 2026. Interest income from loans and leases rose to $82.3 million, reflecting the company’s larger loan portfolio.
The balance sheet also expanded meaningfully. Total assets increased to $3.19 billion in Q2 2026 from $2.88 billion a year earlier, while net loans and leases grew 15% to $2.65 billion. Deposits rose 14% to $2.29 billion, providing funding for loan growth. However, credit-loss provisions remain elevated, and the company’s earnings remain sensitive to loan performance, funding costs and investment-market results.
Cash generation was mixed. Operating cash flow was positive at $17.5 million, but declined from $41.3 million in Q1 2026. Large investment-security purchases contributed to $187.2 million of investing cash outflow, while deposit growth and debt activity produced $237.1 million of financing inflow. Overall cash and equivalents increased by $67.3 million during the quarter.
- Net interest income continues to trend higher: Q2 2026 net interest income of $57.2 million was approximately 7% above the restated Q2 2025 level and represented a new high in the supplied quarterly data.
- Loan growth is supporting revenue: Net loans and leases increased to $2.65 billion, up from $2.31 billion in Q2 2024 and $2.31 billion in Q2 2025, expanding the company’s interest-earning asset base.
- Deposit funding has expanded: Non-interest-bearing deposits reached $2.29 billion in Q2 2026, up from $2.01 billion a year earlier, helping finance asset growth without relying solely on debt.
- Liquidity improved during Q2: Cash and due from banks rose to $172.6 million from $93.9 million in Q1 2026, and total cash increased by $67.3 million during the quarter.
- Capital remains positive: Common equity was $406.0 million at June 30, 2026, while total equity and noncontrolling interests stood at $505.4 million. The company also repurchased $7.7 million of common stock and paid $5.6 million in dividends during Q2.
- Investment activity is affecting cash flow: The company purchased $377.2 million of investment securities and sold or received maturities of $189.9 million in Q2. This produced a large investing cash outflow, although the activity may reflect portfolio repositioning rather than operating weakness.
- Credit reserves have grown with the loan book: The allowance for loan and lease losses increased to $122.7 million from $106.9 million in Q2 2025. The allowance remained broadly stable at roughly 4.4% of gross loans, making the trend worth monitoring as the portfolio expands.
- Common-shareholder earnings declined: Net income attributable to common shareholders fell to $7.4 million, or $0.32 per diluted share, from $11.1 million, or $0.49 per share, in the restated Q2 2025 period.
- Credit-loss provisions remain a major earnings burden: The Q2 2026 provision for credit losses was $22.3 million, or roughly 36% of total revenue. Provisions have remained elevated across the supplied periods, limiting the benefit of higher net interest income.
- Operating leverage is worsening: Q2 2026 non-interest expense increased to $25.0 million from $21.5 million in Q2 2025, with other operating expenses rising nearly 22%. At the same time, non-interest income dropped to $4.5 million from $9.2 million, partly offsetting the improvement in net interest income.
11/15/26 03:58 PM ETAI Generated. May Contain Errors.