Annual Income Statements for PhenixFIN Co. 5.25% Notes due 2028
Annual Income Statements for PhenixFIN Co. 5.25% Notes due 2028
This table shows PhenixFIN Co. 5.25% Notes due 2028's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for PhenixFIN Co. 5.25% Notes due 2028
This table shows PhenixFIN Co. 5.25% Notes due 2028's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
-63 |
3.57 |
-3.52 |
22 |
-14 |
5.08 |
-1.30 |
-21 |
1.70 |
5.21 |
-0.27 |
| Consolidated Net Income / (Loss) |
|
-67 |
3.57 |
-3.52 |
22 |
-12 |
5.08 |
-1.30 |
-21 |
1.70 |
5.21 |
-0.27 |
| Net Income / (Loss) Continuing Operations |
|
-63 |
3.57 |
-3.52 |
22 |
-14 |
5.08 |
-1.30 |
-21 |
1.70 |
5.21 |
-0.27 |
| Total Pre-Tax Income |
|
-63 |
3.57 |
-3.52 |
22 |
-14 |
5.08 |
-1.30 |
-21 |
1.70 |
5.21 |
-0.27 |
| Total Revenue |
|
-35 |
12 |
4.66 |
30 |
6.24 |
14 |
8.80 |
-11 |
13 |
14 |
5.97 |
| Net Interest Income / (Expense) |
|
4.98 |
3.71 |
3.01 |
4.72 |
14 |
4.01 |
3.92 |
5.29 |
4.58 |
4.11 |
7.07 |
| Total Interest Income |
|
0.94 |
3.71 |
3.01 |
4.72 |
20 |
4.01 |
3.92 |
5.29 |
4.58 |
4.11 |
9.38 |
| Investment Securities Interest Income |
|
- |
3.67 |
2.81 |
4.57 |
20 |
3.78 |
3.88 |
5.26 |
4.68 |
4.06 |
9.33 |
| Deposits and Money Market Investments Interest Income |
|
0.09 |
0.04 |
0.20 |
0.15 |
0.11 |
0.23 |
0.05 |
0.03 |
-0.11 |
0.06 |
0.05 |
| Total Interest Expense |
|
-1.42 |
0.00 |
0.00 |
0.00 |
6.61 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
2.31 |
| Long-Term Debt Interest Expense |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.31 |
| Total Non-Interest Income |
|
-40 |
7.89 |
1.65 |
26 |
-7.52 |
10 |
4.88 |
-17 |
8.08 |
10 |
-1.10 |
| Other Service Charges |
|
-0.09 |
0.00 |
0.00 |
0.00 |
- |
0.07 |
0.03 |
0.00 |
-0.10 |
0.00 |
0.00 |
| Net Realized & Unrealized Capital Gains on Investments |
|
-41 |
2.17 |
-3.01 |
19 |
12 |
3.96 |
-1.16 |
-23 |
1.31 |
3.50 |
-1.10 |
| Total Non-Interest Expense |
|
26 |
6.48 |
6.61 |
6.79 |
26 |
6.64 |
7.53 |
7.34 |
8.46 |
6.63 |
6.24 |
| Salaries and Employee Benefits |
|
1.25 |
1.42 |
1.52 |
1.51 |
2.39 |
1.03 |
1.19 |
1.24 |
1.62 |
0.97 |
1.02 |
| Other Operating Expenses |
|
24 |
5.06 |
5.08 |
5.27 |
23 |
5.61 |
6.34 |
6.10 |
6.85 |
5.67 |
5.22 |
| Other Special Charges |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
| Basic Earnings per Share |
|
- |
$2.19 |
$2.62 |
$1.29 |
- |
$1.22 |
($0.44) |
($0.74) |
$2.02 |
($2.38) |
$0.57 |
| Weighted Average Basic Shares Outstanding |
|
2.09M |
2.07M |
2.05M |
2.02M |
2.04M |
2.02M |
2.02M |
2.02M |
2.02M |
2.00M |
1.97M |
| Diluted Earnings per Share |
|
- |
$2.19 |
$2.62 |
$1.29 |
- |
$1.22 |
($0.44) |
($0.74) |
$2.02 |
($2.38) |
$0.57 |
| Weighted Average Diluted Shares Outstanding |
|
2.09M |
2.07M |
2.05M |
2.02M |
2.04M |
2.02M |
2.02M |
2.02M |
2.02M |
2.00M |
1.97M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
2.07M |
2.06M |
2.02M |
2.02M |
2.02M |
2.02M |
2.02M |
2.00M |
2.00M |
2.00M |
1.93M |
Annual Cash Flow Statements for PhenixFIN Co. 5.25% Notes due 2028
This table details how cash moves in and out of PhenixFIN Co. 5.25% Notes due 2028's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
13 |
-47 |
-17 |
62 |
-60 |
| Net Cash From Operating Activities |
|
95 |
-29 |
-21 |
16 |
-67 |
| Net Cash From Continuing Operating Activities |
|
94 |
-29 |
-21 |
16 |
-67 |
| Net Income / (Loss) Continuing Operations |
|
0.00 |
-6.11 |
27 |
19 |
4.16 |
| Consolidated Net Income / (Loss) |
|
- |
-6.11 |
27 |
19 |
4.16 |
| Amortization Expense |
|
0.32 |
0.15 |
-0.90 |
0.52 |
0.31 |
| Non-Cash Adjustments to Reconcile Net Income |
|
121 |
-41 |
-32 |
-1.95 |
-74 |
| Changes in Operating Assets and Liabilities, net |
|
-27 |
17 |
-15 |
-1.09 |
2.29 |
| Net Cash From Investing Activities |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash From Continuing Investing Activities |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash From Financing Activities |
|
-82 |
-17 |
3.93 |
45 |
7.05 |
| Net Cash From Continuing Financing Activities |
|
-82 |
-17 |
3.93 |
45 |
7.05 |
| Issuance of Debt |
|
0.00 |
58 |
36 |
76 |
55 |
| Repayment of Debt |
|
-74 |
-55 |
-31 |
-25 |
-44 |
| Repurchase of Common Equity |
|
-8.20 |
-17 |
-1.06 |
-2.37 |
-0.80 |
| Payment of Dividends |
|
0.00 |
-0.27 |
0.00 |
-2.65 |
-2.89 |
| Other Financing Activities, Net |
|
0.00 |
-2.31 |
-0.94 |
-0.80 |
-1.18 |
| Cash Interest Paid |
|
6.60 |
4.24 |
4.65 |
5.53 |
8.76 |
Quarterly Cash Flow Statements for PhenixFIN Co. 5.25% Notes due 2028
This table details how cash moves in and out of PhenixFIN Co. 5.25% Notes due 2028's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Change in Cash & Equivalents |
|
-4.89 |
6.19 |
6.95 |
-10 |
59 |
-60 |
1.50 |
-1.42 |
0.02 |
-3.88 |
-0.33 |
| Net Cash From Operating Activities |
|
-4.48 |
6.75 |
8.96 |
-8.32 |
8.71 |
-66 |
8.79 |
-6.88 |
-2.97 |
-2.04 |
2.71 |
| Net Cash From Continuing Operating Activities |
|
-4.48 |
6.75 |
8.96 |
-8.32 |
8.71 |
-66 |
8.79 |
-6.72 |
-2.80 |
-2.04 |
2.71 |
| Net Income / (Loss) Continuing Operations |
|
7.34 |
4.53 |
5.37 |
2.61 |
6.10 |
2.46 |
-0.90 |
-1.50 |
4.08 |
-4.77 |
1.13 |
| Consolidated Net Income / (Loss) |
|
7.34 |
4.53 |
5.37 |
2.61 |
6.10 |
2.46 |
-0.90 |
-1.50 |
4.08 |
-4.77 |
1.13 |
| Amortization Expense |
|
-0.88 |
-0.28 |
0.39 |
0.12 |
0.30 |
0.22 |
0.23 |
-0.04 |
-0.10 |
0.05 |
-0.26 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-24 |
4.70 |
1.99 |
-14 |
4.67 |
-72 |
14 |
-7.36 |
-7.91 |
7.24 |
0.28 |
| Changes in Operating Assets and Liabilities, net |
|
13 |
-2.19 |
1.21 |
2.49 |
-2.37 |
3.17 |
-4.19 |
2.19 |
1.12 |
-4.55 |
1.57 |
| Net Cash From Financing Activities |
|
-0.40 |
-0.57 |
-2.01 |
-1.94 |
50 |
5.88 |
-7.29 |
5.46 |
2.99 |
-1.84 |
-3.04 |
| Net Cash From Continuing Financing Activities |
|
-0.40 |
-0.57 |
-2.01 |
-1.94 |
50 |
5.88 |
-7.29 |
5.46 |
2.99 |
-1.84 |
-3.04 |
| Repayment of Debt |
|
-4.00 |
0.00 |
- |
-21 |
-4.00 |
-16 |
-12 |
- |
-16 |
-1.66 |
0.10 |
| Repurchase of Common Equity |
|
-0.59 |
-0.54 |
-1.80 |
-0.03 |
- |
0.00 |
- |
-0.80 |
-0.00 |
-0.18 |
-3.14 |
| Cash Interest Paid |
|
2.04 |
1.32 |
1.35 |
1.70 |
1.17 |
1.98 |
2.22 |
2.22 |
2.34 |
2.29 |
2.18 |
Annual Balance Sheets for PhenixFIN Co. 5.25% Notes due 2028
This table presents PhenixFIN Co. 5.25% Notes due 2028's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
219 |
240 |
303 |
317 |
| Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
0.00 |
| Customer and Other Receivables |
0.27 |
0.41 |
0.09 |
0.57 |
| Deferred Acquisition Cost |
0.05 |
0.70 |
0.76 |
1.38 |
| Other Assets |
2.83 |
233 |
234 |
308 |
| Total Liabilities & Shareholders' Equity |
219 |
240 |
303 |
317 |
| Total Liabilities |
98 |
93 |
142 |
156 |
| Short-Term Debt |
- |
84 |
136 |
148 |
| Accrued Interest Payable |
0.50 |
0.69 |
0.77 |
1.19 |
| Long-Term Debt |
78 |
0.00 |
0.09 |
0.13 |
| Other Long-Term Liabilities |
20 |
8.04 |
5.86 |
6.80 |
| Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
121 |
147 |
160 |
161 |
| Total Preferred & Common Equity |
121 |
147 |
160 |
161 |
| Total Common Equity |
121 |
147 |
160 |
161 |
| Common Stock |
675 |
695 |
705 |
705 |
| Retained Earnings |
-555 |
-548 |
-545 |
-544 |
Quarterly Balance Sheets for PhenixFIN Co. 5.25% Notes due 2028
This table presents PhenixFIN Co. 5.25% Notes due 2028's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
| Total Assets |
|
238 |
248 |
246 |
312 |
301 |
307 |
307 |
306 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Customer and Other Receivables |
|
0.42 |
- |
- |
1.04 |
0.26 |
1.10 |
0.30 |
0.28 |
| Deferred Acquisition Cost |
|
0.64 |
0.72 |
0.65 |
0.63 |
0.42 |
1.46 |
1.31 |
1.23 |
| Other Assets |
|
2.39 |
442 |
236 |
303 |
291 |
297 |
302 |
301 |
| Total Liabilities & Shareholders' Equity |
|
238 |
248 |
246 |
312 |
301 |
307 |
307 |
306 |
| Total Liabilities |
|
87 |
93 |
92 |
149 |
142 |
150 |
152 |
152 |
| Short-Term Debt |
|
- |
0.10 |
- |
142 |
137 |
- |
147 |
147 |
| Accrued Interest Payable |
|
0.72 |
0.72 |
0.52 |
1.03 |
1.08 |
1.21 |
1.16 |
1.13 |
| Long-Term Debt |
|
84 |
84 |
85 |
0.05 |
0.05 |
145 |
0.13 |
0.13 |
| Other Long-Term Liabilities |
|
2.08 |
8.10 |
6.10 |
6.34 |
3.16 |
3.83 |
3.72 |
3.88 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
151 |
154 |
154 |
163 |
159 |
157 |
156 |
154 |
| Total Preferred & Common Equity |
|
151 |
154 |
154 |
163 |
159 |
157 |
156 |
154 |
| Total Common Equity |
|
151 |
154 |
154 |
163 |
159 |
157 |
156 |
154 |
| Common Stock |
|
694 |
692 |
692 |
705 |
705 |
704 |
704 |
701 |
| Retained Earnings |
|
-544 |
-538 |
-538 |
-542 |
-546 |
-547 |
-549 |
-548 |
Annual Metrics And Ratios for PhenixFIN Co. 5.25% Notes due 2028
This table displays calculated financial ratios and metrics derived from PhenixFIN Co. 5.25% Notes due 2028's official financial filings.
| Metric |
|
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
0.00 |
0.00 |
2,088,589.00 |
- |
2,060,490.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
2,088,589.00 |
- |
2,060,490.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-4.98 |
- |
-7.71 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-56.29% |
-30.90% |
102.45% |
-57.13% |
| EBITDA Growth |
|
0.00% |
-65.38% |
-185.63% |
261.51% |
-118.24% |
| EBIT Growth |
|
0.00% |
-65.58% |
-173.84% |
227.67% |
-119.65% |
| NOPAT Growth |
|
0.00% |
-65.58% |
-151.69% |
227.67% |
-113.76% |
| Net Income Growth |
|
0.00% |
-50.59% |
-257.89% |
227.67% |
-172.46% |
| EPS Growth |
|
0.00% |
0.00% |
589.35% |
-29.06% |
-77.44% |
| Operating Cash Flow Growth |
|
0.00% |
-130.80% |
29.33% |
177.78% |
-518.06% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
81.50% |
-35.78% |
54.34% |
| Invested Capital Growth |
|
0.00% |
0.00% |
16.17% |
28.21% |
4.32% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
-68.21% |
-38.81% |
-15.10% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-110.93% |
-70.22% |
-677.19% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-109.22% |
-70.79% |
-2,747.34% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-105.41% |
-68.87% |
-104.48% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-120.81% |
-67.12% |
-479.32% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
-58.95% |
0.00% |
-32.90% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-52.29% |
453.51% |
-21.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-127.77% |
73.94% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
3.15% |
23.64% |
2.37% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| EBITDA Margin |
|
34.84% |
27.60% |
-34.20% |
58.59% |
-21.76% |
| EBIT Margin |
|
34.27% |
26.99% |
-28.84% |
57.76% |
-23.02% |
| Profit (Net Income) Margin |
|
23.88% |
26.99% |
-61.66% |
57.76% |
-65.22% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
69.67% |
100.00% |
213.82% |
100.00% |
283.31% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
6.62% |
-1.58% |
13.94% |
-1.30% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
6.62% |
-10.20% |
13.94% |
-9.72% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
4.27% |
-6.18% |
9.99% |
-8.60% |
| Return on Equity (ROE) |
|
0.00% |
10.89% |
-7.77% |
23.92% |
-9.90% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-193.38% |
-16.55% |
-10.79% |
-5.53% |
| Operating Return on Assets (OROA) |
|
0.00% |
3.01% |
-2.12% |
13.54% |
-1.81% |
| Return on Assets (ROA) |
|
0.00% |
3.01% |
-4.53% |
13.54% |
-5.13% |
| Return on Common Equity (ROCE) |
|
0.00% |
10.89% |
-7.77% |
23.92% |
-9.90% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
5.45% |
-7.08% |
22.91% |
-9.88% |
| Net Operating Profit after Tax (NOPAT) |
|
19 |
6.58 |
-3.40 |
37 |
-3.93 |
| NOPAT Margin |
|
34.27% |
26.99% |
-20.19% |
57.76% |
-16.11% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
8.62% |
0.00% |
8.42% |
| SG&A Expenses to Revenue |
|
3.57% |
12.11% |
24.84% |
10.78% |
20.80% |
| Operating Expenses to Revenue |
|
65.73% |
73.01% |
128.84% |
42.24% |
123.02% |
| Earnings before Interest and Taxes (EBIT) |
|
19 |
6.58 |
-4.86 |
37 |
-5.61 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
19 |
6.73 |
-5.76 |
37 |
-5.30 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.65 |
0.51 |
0.61 |
0.60 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.65 |
0.51 |
0.61 |
0.60 |
| Price to Revenue (P/Rev) |
|
0.00 |
3.23 |
4.44 |
1.53 |
3.94 |
| Price to Earnings (P/E) |
|
0.00 |
11.97 |
0.00 |
2.64 |
0.00 |
| Dividend Yield |
|
0.00% |
0.35% |
0.00% |
2.75% |
5.75% |
| Earnings Yield |
|
0.00% |
8.35% |
0.00% |
37.81% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.67 |
0.66 |
0.56 |
0.79 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
5.49 |
9.09 |
2.60 |
10.02 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
19.91 |
0.00 |
4.44 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
20.36 |
0.00 |
4.50 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
20.36 |
0.00 |
4.50 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
10.27 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.65 |
0.57 |
0.85 |
0.92 |
| Long-Term Debt to Equity |
|
0.00 |
0.65 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
0.65 |
0.61 |
0.72 |
0.88 |
| Leverage Ratio |
|
0.00 |
1.81 |
1.71 |
1.77 |
1.93 |
| Compound Leverage Factor |
|
0.00 |
1.81 |
3.66 |
1.77 |
5.47 |
| Debt to Total Capital |
|
0.00% |
39.22% |
36.48% |
45.86% |
47.96% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
36.48% |
45.83% |
47.91% |
| Long-Term Debt to Total Capital |
|
0.00% |
39.22% |
0.00% |
0.03% |
0.04% |
| Preferred Equity to Total Capital |
|
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% |
| Common Equity to Total Capital |
|
0.00% |
60.79% |
63.52% |
54.14% |
52.04% |
| Debt to EBITDA |
|
0.00 |
11.58 |
-14.62 |
3.65 |
-27.94 |
| Net Debt to EBITDA |
|
0.00 |
8.20 |
-13.58 |
1.83 |
-27.94 |
| Long-Term Debt to EBITDA |
|
0.00 |
11.58 |
0.00 |
0.00 |
-0.03 |
| Debt to NOPAT |
|
0.00 |
11.85 |
-24.77 |
3.70 |
-37.74 |
| Net Debt to NOPAT |
|
0.00 |
8.39 |
-23.01 |
1.86 |
-37.74 |
| Long-Term Debt to NOPAT |
|
0.00 |
11.85 |
0.00 |
0.00 |
-0.03 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-192 |
-36 |
-28 |
-17 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-37.59 |
0.00 |
-4.30 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
-5.73 |
0.00 |
2.44 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-5.73 |
0.00 |
2.44 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.11 |
0.07 |
0.23 |
0.08 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
199 |
231 |
296 |
309 |
| Invested Capital Turnover |
|
0.00 |
0.25 |
0.08 |
0.24 |
0.08 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
199 |
32 |
65 |
13 |
| Enterprise Value (EV) |
|
0.00 |
134 |
153 |
165 |
244 |
| Market Capitalization |
|
0.00 |
79 |
75 |
97 |
96 |
| Book Value per Share |
|
$0.00 |
$52.01 |
$70.24 |
$78.57 |
$79.78 |
| Tangible Book Value per Share |
|
$0.00 |
$52.01 |
$70.24 |
$78.57 |
$79.78 |
| Total Capital |
|
0.00 |
199 |
231 |
296 |
309 |
| Total Debt |
|
0.00 |
78 |
84 |
136 |
148 |
| Total Long-Term Debt |
|
0.00 |
78 |
0.00 |
0.09 |
0.13 |
| Net Debt |
|
0.00 |
55 |
78 |
68 |
148 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
5.80 |
0.00 |
6.99 |
0.00 |
12 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
78 |
84 |
136 |
148 |
| Total Depreciation and Amortization (D&A) |
|
0.32 |
0.15 |
-0.90 |
0.52 |
0.31 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$9.13 |
$2.06 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
2.09M |
2.04M |
2.02M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$9.13 |
$2.06 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
2.07M |
2.04M |
2.02M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
2.07M |
2.02M |
2.00M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
13 |
4.81 |
-3.40 |
26 |
-3.93 |
| Normalized NOPAT Margin |
|
23.99% |
19.74% |
-20.19% |
40.43% |
-16.11% |
| Pre Tax Income Margin |
|
23.88% |
26.99% |
-61.66% |
57.76% |
-65.22% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
1.29 |
0.00 |
5.56 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
1.29 |
0.00 |
5.56 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
1.29 |
0.00 |
5.56 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
1.29 |
0.00 |
5.56 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
4.04% |
0.00% |
7.20% |
-18.18% |
| Augmented Payout Ratio |
|
61.58% |
261.79% |
-10.18% |
13.66% |
-23.22% |
Quarterly Metrics And Ratios for PhenixFIN Co. 5.25% Notes due 2028
This table displays calculated financial ratios and metrics derived from PhenixFIN Co. 5.25% Notes due 2028's official financial filings.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| DEI Shares Outstanding |
|
2,088,589.00 |
2,088,589.00 |
2,060,490.00 |
2,060,490.00 |
- |
- |
2,060,490.00 |
2,060,490.00 |
2,060,490.00 |
2,060,490.00 |
2,060,490.00 |
| DEI Adjusted Shares Outstanding |
|
2,088,589.00 |
2,088,589.00 |
2,060,490.00 |
2,060,490.00 |
- |
- |
2,060,490.00 |
2,060,490.00 |
2,060,490.00 |
2,060,490.00 |
2,060,490.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-32.16 |
1.71 |
-1.71 |
10.59 |
- |
- |
-0.63 |
-10.37 |
0.83 |
2.53 |
-0.13 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-1,864.18% |
-35.46% |
-80.52% |
210.21% |
130.80% |
22.93% |
89.10% |
-137.47% |
23.74% |
13.84% |
-32.23% |
| EBITDA Growth |
|
-553.43% |
-75.31% |
-105.07% |
354.76% |
58.10% |
62.23% |
196.29% |
-179.22% |
92.72% |
18.28% |
-135.67% |
| EBIT Growth |
|
-547.92% |
-73.83% |
-106.31% |
355.21% |
56.59% |
49.01% |
165.37% |
-179.44% |
129.96% |
21.65% |
-121.48% |
| NOPAT Growth |
|
-241.15% |
-73.83% |
-104.42% |
355.21% |
65.43% |
49.01% |
165.37% |
-155.61% |
129.96% |
21.65% |
-121.48% |
| Net Income Growth |
|
-556.61% |
-80.49% |
-111.91% |
144.74% |
73.87% |
42.07% |
62.99% |
-197.90% |
3,506.37% |
-17.08% |
78.96% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-44.29% |
-116.79% |
-157.36% |
-33.33% |
-295.08% |
229.55% |
| Operating Cash Flow Growth |
|
-270.72% |
243.80% |
232.71% |
-74.25% |
294.30% |
-1,081.14% |
-1.88% |
17.36% |
-134.13% |
96.92% |
-69.15% |
| Free Cash Flow Firm Growth |
|
0.00% |
-0.08% |
-8.76% |
103.64% |
-22.56% |
41.17% |
47.91% |
-1,046.59% |
86.42% |
115.34% |
92.45% |
| Invested Capital Growth |
|
16.17% |
88.49% |
82.07% |
6.96% |
28.21% |
29.58% |
24.15% |
26.00% |
4.32% |
-0.68% |
1.38% |
| Revenue Q/Q Growth |
|
-455.88% |
157.29% |
-59.86% |
551.56% |
-52.42% |
128.64% |
-29.79% |
-229.09% |
211.41% |
12.74% |
-58.20% |
| EBITDA Q/Q Growth |
|
-1,279.78% |
110.66% |
-132.37% |
1,612.64% |
-371.23% |
141.29% |
-76.82% |
-1,344.53% |
121.86% |
87.54% |
-106.99% |
| EBIT Q/Q Growth |
|
-1,269.76% |
111.51% |
-138.17% |
1,305.96% |
-380.24% |
139.51% |
-79.68% |
-1,565.44% |
122.45% |
81.99% |
-103.59% |
| NOPAT Q/Q Growth |
|
-958.31% |
117.47% |
-126.72% |
1,822.80% |
-247.03% |
175.31% |
-85.77% |
-1,565.44% |
132.07% |
81.99% |
-102.51% |
| Net Income Q/Q Growth |
|
-853.25% |
107.84% |
-198.52% |
720.02% |
-556.36% |
142.64% |
-120.74% |
-1,539.96% |
107.98% |
205.56% |
-105.26% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
19.63% |
-50.76% |
0.00% |
0.00% |
-136.07% |
-68.18% |
372.97% |
-217.82% |
123.95% |
| Operating Cash Flow Q/Q Growth |
|
6.10% |
250.65% |
32.64% |
-192.87% |
204.71% |
-860.70% |
113.27% |
-178.22% |
56.75% |
31.46% |
233.06% |
| Free Cash Flow Firm Q/Q Growth |
|
65.01% |
-71.31% |
-3.59% |
107.30% |
-765.21% |
17.77% |
10.21% |
-32.71% |
88.59% |
212.83% |
-144.19% |
| Invested Capital Q/Q Growth |
|
3.15% |
1.77% |
1.60% |
0.30% |
23.64% |
2.85% |
-2.66% |
1.79% |
2.37% |
-2.08% |
-0.64% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
0.00% |
41.67% |
-33.60% |
78.01% |
-304.48% |
54.99% |
17.11% |
0.00% |
32.37% |
53.85% |
-9.01% |
| EBIT Margin |
|
0.00% |
44.10% |
-41.94% |
77.62% |
-309.31% |
53.46% |
14.50% |
0.00% |
33.16% |
53.52% |
-4.59% |
| Profit (Net Income) Margin |
|
0.00% |
30.80% |
-75.61% |
71.95% |
-190.90% |
35.60% |
-14.80% |
0.00% |
13.46% |
36.48% |
-4.59% |
| Tax Burden Percent |
|
105.90% |
100.00% |
100.00% |
100.00% |
82.35% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
104.82% |
69.85% |
180.28% |
92.69% |
74.95% |
66.60% |
-102.07% |
114.22% |
40.60% |
68.16% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
6.14% |
-0.92% |
8.82% |
-39.15% |
13.12% |
2.35% |
0.00% |
2.67% |
4.60% |
-0.25% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
4.66% |
-2.91% |
6.79% |
-40.77% |
10.87% |
0.37% |
0.00% |
0.91% |
2.91% |
-0.31% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
6.47% |
-4.07% |
3.91% |
-29.23% |
7.84% |
0.26% |
0.00% |
0.81% |
2.64% |
-0.28% |
| Return on Equity (ROE) |
|
0.00% |
12.60% |
-4.99% |
12.73% |
-68.38% |
20.97% |
2.61% |
0.00% |
3.48% |
7.24% |
-0.53% |
| Cash Return on Invested Capital (CROIC) |
|
-16.55% |
-62.72% |
-72.04% |
-12.75% |
-10.79% |
-11.60% |
-11.52% |
-23.72% |
-5.53% |
-3.23% |
-5.11% |
| Operating Return on Assets (OROA) |
|
0.00% |
4.98% |
-1.05% |
8.54% |
-72.51% |
12.88% |
3.27% |
0.00% |
2.61% |
4.51% |
-0.35% |
| Return on Assets (ROA) |
|
0.00% |
3.48% |
-1.90% |
7.92% |
-44.75% |
8.58% |
-3.34% |
0.00% |
1.06% |
3.07% |
-0.35% |
| Return on Common Equity (ROCE) |
|
0.00% |
12.60% |
-4.99% |
12.73% |
-68.38% |
20.97% |
2.61% |
0.00% |
3.48% |
7.24% |
-0.53% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-2.34% |
-23.72% |
-15.36% |
0.00% |
23.49% |
16.89% |
-1.75% |
0.00% |
-10.88% |
-10.36% |
| Net Operating Profit after Tax (NOPAT) |
|
-44 |
5.11 |
-1.37 |
24 |
-10 |
7.62 |
0.89 |
-13 |
4.20 |
7.64 |
-0.19 |
| NOPAT Margin |
|
0.00% |
44.10% |
-29.36% |
77.62% |
-162.28% |
53.46% |
10.15% |
0.00% |
33.16% |
53.52% |
-3.22% |
| Net Nonoperating Expense Percent (NNEP) |
|
28.07% |
1.48% |
2.00% |
2.03% |
1.62% |
2.25% |
1.98% |
7.18% |
1.76% |
1.69% |
0.06% |
| SG&A Expenses to Revenue |
|
0.00% |
12.29% |
32.75% |
4.99% |
38.27% |
7.21% |
13.46% |
0.00% |
12.76% |
6.79% |
17.04% |
| Operating Expenses to Revenue |
|
0.00% |
55.90% |
141.94% |
22.38% |
409.31% |
46.54% |
85.50% |
0.00% |
66.84% |
46.48% |
104.59% |
| Earnings before Interest and Taxes (EBIT) |
|
-61 |
5.11 |
-1.95 |
24 |
-19 |
7.62 |
1.28 |
-19 |
4.20 |
7.64 |
-0.27 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-61 |
4.83 |
-1.56 |
24 |
-19 |
7.84 |
1.51 |
-19 |
4.10 |
7.69 |
-0.54 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.51 |
0.56 |
0.55 |
0.59 |
0.61 |
0.63 |
0.69 |
0.65 |
0.60 |
0.57 |
0.50 |
| Price to Tangible Book Value (P/TBV) |
|
0.51 |
0.56 |
0.55 |
0.59 |
0.61 |
0.63 |
0.69 |
0.65 |
0.60 |
0.57 |
0.50 |
| Price to Revenue (P/Rev) |
|
4.44 |
3.40 |
14.74 |
3.48 |
1.53 |
1.54 |
1.76 |
3.56 |
3.94 |
3.39 |
3.31 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.64 |
2.68 |
4.06 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
2.89% |
2.75% |
2.59% |
5.07% |
5.41% |
5.75% |
6.20% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
37.81% |
37.37% |
24.62% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.66 |
0.67 |
0.63 |
0.70 |
0.56 |
0.78 |
0.80 |
0.80 |
0.79 |
0.78 |
0.74 |
| Enterprise Value to Revenue (EV/Rev) |
|
9.09 |
6.28 |
26.04 |
6.38 |
2.60 |
3.58 |
3.84 |
8.36 |
10.02 |
9.01 |
9.62 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.44 |
5.88 |
7.04 |
261.28 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.50 |
6.04 |
7.22 |
1,132.98 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.50 |
6.20 |
8.86 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
23.34 |
57.79 |
10.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.57 |
0.56 |
0.55 |
0.55 |
0.85 |
0.87 |
0.86 |
0.93 |
0.92 |
0.94 |
0.95 |
| Long-Term Debt to Equity |
|
0.00 |
0.56 |
0.55 |
0.55 |
0.00 |
0.00 |
0.00 |
0.93 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.61 |
1.39 |
1.40 |
0.58 |
0.72 |
0.72 |
0.71 |
0.74 |
0.88 |
0.91 |
0.91 |
| Leverage Ratio |
|
1.71 |
2.94 |
2.99 |
1.63 |
1.77 |
1.75 |
1.75 |
1.78 |
1.93 |
1.94 |
1.94 |
| Compound Leverage Factor |
|
1.80 |
2.05 |
5.39 |
1.51 |
1.32 |
1.17 |
-1.79 |
2.03 |
0.78 |
1.33 |
1.94 |
| Debt to Total Capital |
|
36.48% |
35.88% |
35.39% |
35.61% |
45.86% |
46.56% |
46.37% |
48.07% |
47.96% |
48.49% |
48.83% |
| Short-Term Debt to Total Capital |
|
36.48% |
0.00% |
0.04% |
0.00% |
45.83% |
46.54% |
46.36% |
0.00% |
47.91% |
48.44% |
48.78% |
| Long-Term Debt to Total Capital |
|
0.00% |
35.88% |
35.35% |
35.61% |
0.03% |
0.02% |
0.02% |
48.07% |
0.04% |
0.04% |
0.04% |
| 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% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
63.52% |
64.12% |
64.61% |
64.39% |
54.14% |
53.44% |
53.63% |
51.93% |
52.04% |
51.51% |
51.17% |
| Debt to EBITDA |
|
-14.62 |
-18.99 |
-2.29 |
-4.64 |
3.65 |
3.52 |
4.07 |
157.95 |
-27.94 |
-35.66 |
-23.83 |
| Net Debt to EBITDA |
|
-13.58 |
-16.25 |
-1.77 |
-4.16 |
1.83 |
3.34 |
3.81 |
150.03 |
-27.94 |
-35.66 |
-23.83 |
| Long-Term Debt to EBITDA |
|
0.00 |
-18.99 |
-2.29 |
-4.64 |
0.00 |
0.00 |
0.00 |
157.95 |
-0.03 |
-0.03 |
-0.02 |
| Debt to NOPAT |
|
-24.77 |
-34.11 |
-3.30 |
-6.11 |
3.70 |
3.71 |
5.12 |
-75.57 |
-37.74 |
-12.36 |
-13.16 |
| Net Debt to NOPAT |
|
-23.01 |
-29.18 |
-2.55 |
-5.47 |
1.86 |
3.52 |
4.80 |
-71.79 |
-37.74 |
-12.36 |
-13.16 |
| Long-Term Debt to NOPAT |
|
0.00 |
-34.11 |
-3.30 |
-6.11 |
0.00 |
0.00 |
0.00 |
-75.57 |
-0.03 |
-0.01 |
-0.01 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-77 |
-105 |
-109 |
7.96 |
-75 |
-62 |
-57 |
-75 |
-8.60 |
9.70 |
-4.29 |
| 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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
-11.39 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.86 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.32 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.17 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.32 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.17 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.07 |
0.11 |
0.03 |
0.11 |
0.23 |
0.24 |
0.23 |
0.10 |
0.08 |
0.08 |
0.08 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
231 |
235 |
239 |
239 |
296 |
305 |
296 |
302 |
309 |
302 |
301 |
| Invested Capital Turnover |
|
0.08 |
0.14 |
0.03 |
0.11 |
0.24 |
0.25 |
0.23 |
0.11 |
0.08 |
0.09 |
0.08 |
| Increase / (Decrease) in Invested Capital |
|
32 |
110 |
108 |
16 |
65 |
70 |
58 |
62 |
13 |
-2.06 |
4.10 |
| Enterprise Value (EV) |
|
153 |
157 |
151 |
168 |
165 |
237 |
238 |
240 |
244 |
235 |
224 |
| Market Capitalization |
|
75 |
85 |
85 |
92 |
97 |
102 |
109 |
102 |
96 |
88 |
77 |
| Book Value per Share |
|
$70.24 |
$72.71 |
$74.87 |
$76.35 |
$78.57 |
$80.59 |
$78.72 |
$77.67 |
$79.78 |
$77.85 |
$77.96 |
| Tangible Book Value per Share |
|
$70.24 |
$72.71 |
$74.87 |
$76.35 |
$78.57 |
$80.59 |
$78.72 |
$77.67 |
$79.78 |
$77.85 |
$77.96 |
| Total Capital |
|
231 |
235 |
239 |
239 |
296 |
305 |
296 |
302 |
309 |
302 |
301 |
| Total Debt |
|
84 |
84 |
85 |
85 |
136 |
142 |
137 |
145 |
148 |
147 |
147 |
| Total Long-Term Debt |
|
0.00 |
84 |
84 |
85 |
0.09 |
0.05 |
0.05 |
145 |
0.13 |
0.13 |
0.13 |
| Net Debt |
|
78 |
72 |
65 |
76 |
68 |
135 |
129 |
138 |
148 |
147 |
147 |
| 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) |
|
23 |
1.54 |
2.15 |
1.72 |
1.78 |
2.55 |
2.20 |
8.27 |
2.49 |
2.43 |
0.08 |
| Net Nonoperating Obligations (NNO) |
|
84 |
84 |
85 |
85 |
136 |
142 |
137 |
145 |
148 |
147 |
147 |
| Total Depreciation and Amortization (D&A) |
|
-0.88 |
-0.28 |
0.39 |
0.12 |
0.30 |
0.22 |
0.23 |
-0.04 |
-0.10 |
0.05 |
-0.26 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$1.29 |
$0.00 |
$1.22 |
($0.44) |
($0.74) |
$2.02 |
($2.38) |
$0.57 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
2.09M |
2.07M |
2.05M |
2.02M |
2.04M |
2.02M |
2.02M |
2.02M |
2.02M |
2.00M |
1.97M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.22 |
($0.44) |
($0.74) |
$2.02 |
($2.38) |
$0.57 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
2.09M |
2.06M |
2.02M |
2.02M |
2.04M |
2.02M |
2.02M |
2.02M |
2.02M |
2.00M |
1.97M |
| 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 |
|
2.07M |
2.06M |
2.02M |
2.02M |
2.02M |
2.02M |
2.02M |
2.00M |
2.00M |
2.00M |
1.93M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-44 |
3.58 |
-1.37 |
16 |
-10 |
5.33 |
0.89 |
-13 |
2.94 |
5.35 |
-0.19 |
| Normalized NOPAT Margin |
|
0.00% |
30.87% |
-29.36% |
54.34% |
-162.28% |
37.42% |
10.15% |
0.00% |
23.21% |
37.46% |
-3.22% |
| Pre Tax Income Margin |
|
0.00% |
30.80% |
-75.61% |
71.95% |
-231.83% |
35.60% |
-14.80% |
0.00% |
13.46% |
36.48% |
-4.59% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-2.92 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.12 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-1.53 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.08 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-2.92 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.12 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-1.53 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.08 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
-11.17% |
7.20% |
0.00% |
20.61% |
-105.33% |
-18.18% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-10.18% |
-42.24% |
-8.32% |
-23.67% |
13.66% |
4.79% |
20.73% |
-134.35% |
-23.22% |
-5.80% |
-25.90% |
Key Financial Trends
PhenixFIN (NYSE: PFX) has shown a sharp turnaround in the most recent quarter, but the longer-term picture remains volatile. For Q2 2026, the company posted a small net loss of $274,115 on the income statement, but the cash flow statement shows positive net income of $1.13 million and strong operating cash flow of $2.71 million. That gap suggests timing and non-cash items are still making earnings somewhat noisy. The balance sheet remains heavily asset-driven, with total assets of $305.6 million and equity of $153.8 million.
Over the last four years, PFX has had very inconsistent earnings and cash generation. Revenue has swung dramatically from quarter to quarter, largely because non-interest income and investment-related gains/losses are volatile. In the most recent two quarters, the business moved from a Q1 2026 loss to a Q2 2026 return to profitability on a cash basis, but the earlier periods show that this is not yet a stable earnings profile.
- Operating cash flow improved materially in Q2 2026, rising to $2.71 million from a negative $2.04 million in Q1 2026.
- Net income also improved sharply quarter over quarter, moving from a $4.77 million loss in Q1 2026 to a $1.13 million gain in Q2 2026 on the cash flow statement.
- Leverage eased somewhat, with total liabilities declining to $151.8 million in Q2 2026 from $151.6 million in Q1 2026 and debt levels remaining broadly controlled versus the asset base.
- Book equity held steady to slightly higher, increasing to $153.8 million in Q2 2026 from $155.8 million in Q1 2026, reflecting a relatively stable balance sheet.
- Investment securities interest income remained strong, contributing $9.33 million in Q2 2026.
- Q2 2026 revenue was supported mainly by net interest income, while non-interest income was negative due to investment losses, showing that results still depend heavily on market-related items.
- The company’s equity base is large relative to its quarterly earnings power, which can help absorb volatility but also highlights limited consistency in profitability.
- Q2 2026 reported net income on the income statement was still negative at $274,115, underscoring the difference between accounting earnings and cash flow results.
- Interest expense remains meaningful, with $2.31 million of total interest expense in Q2 2026 and cash interest paid of $2.18 million, which pressures profitability.
- Historically, quarterly results have been highly erratic, including large losses in Q3 2025 and Q4 2024, driven by swings in capital gains/losses and operating expenses.
Looking at the broader trend, PFX is not a steady compounding story yet. In 2024, the company alternated between strong profitable quarters and very weak ones, including a steep loss in Q4 2024. In 2025, performance remained uneven, with Q3 2025 especially weak on both revenue and earnings, followed by a better Q4 2025 and a mixed start to 2026. The main takeaway for retail investors is that PhenixFIN can generate solid quarters, but the business appears sensitive to investment performance, financing costs, and operating expense swings.
Overall, the latest quarter is encouraging on cash generation, but the multi-year record still points to a volatile financial profile. Investors will likely want to see whether Q2 2026 marks the beginning of a more consistent trend or just another short-lived rebound.
07/16/26 10:05 PM ETAI Generated. May Contain Errors.