Annual Income Statements for Tiptree Financial
This table shows Tiptree Financial's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Tiptree Financial
This table shows Tiptree Financial's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
0.87 |
-1.06 |
5.99 |
2.15 |
6.87 |
9.05 |
13 |
12 |
20 |
5.64 |
19 |
Consolidated Net Income / (Loss) |
|
6.12 |
3.15 |
12 |
8.87 |
16 |
16 |
22 |
20 |
29 |
13 |
31 |
Net Income / (Loss) Continuing Operations |
|
6.12 |
3.15 |
12 |
8.87 |
16 |
16 |
22 |
20 |
29 |
13 |
31 |
Total Pre-Tax Income |
|
25 |
8.17 |
24 |
21 |
30 |
30 |
41 |
37 |
42 |
25 |
53 |
Total Revenue |
|
364 |
375 |
397 |
410 |
439 |
490 |
539 |
487 |
495 |
487 |
518 |
Net Interest Income / (Expense) |
|
-3.35 |
-1.36 |
2.04 |
-1.30 |
-0.41 |
-1.53 |
-1.63 |
1.50 |
2.40 |
1.37 |
-0.36 |
Total Interest Income |
|
2.06 |
5.11 |
9.09 |
5.42 |
7.06 |
6.76 |
6.38 |
9.11 |
11 |
12 |
11 |
Investment Securities Interest Income |
|
2.06 |
5.11 |
9.09 |
5.42 |
7.06 |
6.76 |
6.38 |
9.11 |
11 |
12 |
11 |
Total Interest Expense |
|
5.40 |
6.47 |
7.04 |
6.72 |
7.47 |
8.29 |
8.02 |
7.61 |
8.33 |
10 |
11 |
Long-Term Debt Interest Expense |
|
5.40 |
6.47 |
7.04 |
6.72 |
7.47 |
8.29 |
8.02 |
7.61 |
8.33 |
10 |
11 |
Total Non-Interest Income |
|
367 |
377 |
395 |
411 |
439 |
491 |
540 |
485 |
493 |
486 |
518 |
Trust Fees by Commissions |
|
3.99 |
3.65 |
4.68 |
2.44 |
4.15 |
2.74 |
5.07 |
3.72 |
3.86 |
3.63 |
3.54 |
Service Charges on Deposit Accounts |
|
88 |
92 |
98 |
100 |
106 |
110 |
106 |
95 |
93 |
97 |
97 |
Other Service Charges |
|
13 |
13 |
14 |
16 |
16 |
15 |
18 |
18 |
15 |
14 |
15 |
Net Realized & Unrealized Capital Gains on Investments |
|
20 |
2.18 |
8.83 |
1.46 |
12 |
16 |
13 |
8.32 |
14 |
6.83 |
21 |
Premiums Earned |
|
243 |
265 |
270 |
291 |
301 |
347 |
398 |
359 |
367 |
363 |
382 |
Total Non-Interest Expense |
|
339 |
367 |
374 |
389 |
409 |
460 |
498 |
450 |
453 |
462 |
465 |
Salaries and Employee Benefits |
|
180 |
187 |
187 |
199 |
208 |
206 |
223 |
206 |
218 |
207 |
195 |
Other Operating Expenses |
|
154 |
174 |
181 |
183 |
194 |
249 |
270 |
238 |
230 |
250 |
265 |
Depreciation Expense |
|
5.26 |
5.25 |
5.88 |
6.35 |
5.99 |
5.57 |
5.29 |
5.40 |
5.40 |
4.88 |
4.92 |
Income Tax Expense |
|
19 |
5.02 |
12 |
12 |
14 |
14 |
19 |
16 |
13 |
12 |
22 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
5.25 |
4.21 |
5.86 |
6.72 |
9.26 |
6.83 |
9.12 |
8.56 |
9.79 |
7.33 |
12 |
Basic Earnings per Share |
|
$0.05 |
($0.03) |
$0.16 |
$0.06 |
$0.19 |
$0.24 |
$0.35 |
$0.32 |
$0.53 |
$0.15 |
$0.50 |
Weighted Average Basic Shares Outstanding |
|
35.53M |
36.52M |
36.74M |
36.75M |
36.69M |
36.77M |
36.79M |
36.79M |
36.87M |
37.35M |
37.50M |
Diluted Earnings per Share |
|
$0.06 |
($0.03) |
$0.16 |
$0.04 |
$0.16 |
$0.22 |
$0.31 |
$0.29 |
$0.48 |
$0.13 |
$0.37 |
Weighted Average Diluted Shares Outstanding |
|
35.53M |
36.52M |
37.59M |
37.68M |
37.62M |
37.78M |
37.75M |
37.82M |
37.93M |
38.45M |
38.62M |
Weighted Average Basic & Diluted Shares Outstanding |
|
36.73M |
36.74M |
36.75M |
36.75M |
36.76M |
36.79M |
36.79M |
37.06M |
37.26M |
37.50M |
37.50M |
Cash Dividends to Common per Share |
|
$0.04 |
$0.05 |
$0.05 |
$0.05 |
$0.05 |
$0.06 |
$0.06 |
$0.06 |
$0.31 |
$0.06 |
$0.06 |
Annual Cash Flow Statements for Tiptree Financial
This table details how cash moves in and out of Tiptree Financial's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-39 |
16 |
-0.70 |
65 |
-53 |
52 |
48 |
4.29 |
356 |
-58 |
-76 |
Net Cash From Operating Activities |
|
24 |
-9.46 |
37 |
47 |
58 |
24 |
140 |
204 |
463 |
71 |
241 |
Net Cash From Continuing Operating Activities |
|
7.60 |
-6.58 |
37 |
47 |
58 |
24 |
140 |
204 |
463 |
71 |
241 |
Net Income / (Loss) Continuing Operations |
|
19 |
12 |
58 |
5.23 |
30 |
20 |
-25 |
44 |
3.56 |
40 |
88 |
Consolidated Net Income / (Loss) |
|
11 |
12 |
58 |
5.23 |
30 |
20 |
-25 |
44 |
3.56 |
40 |
88 |
Depreciation Expense |
|
12 |
47 |
29 |
30 |
13 |
14 |
18 |
24 |
23 |
23 |
22 |
Amortization Expense |
|
0.70 |
4.04 |
3.42 |
4.09 |
1.96 |
1.88 |
3.24 |
4.55 |
2.32 |
-6.43 |
-4.79 |
Non-Cash Adjustments to Reconcile Net Income |
|
8.69 |
-40 |
-51 |
12 |
-17 |
-74 |
56 |
-70 |
260 |
53 |
43 |
Changes in Operating Assets and Liabilities, net |
|
-11 |
-30 |
-1.59 |
-5.88 |
30 |
63 |
89 |
201 |
174 |
-39 |
93 |
Net Cash From Investing Activities |
|
-570 |
-218 |
-314 |
213 |
-109 |
-8.33 |
-123 |
-274 |
9.51 |
-245 |
-323 |
Net Cash From Continuing Investing Activities |
|
-567 |
-218 |
-314 |
213 |
-109 |
-8.33 |
-123 |
-274 |
9.51 |
-245 |
-323 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-19 |
-23 |
-64 |
-39 |
-3.75 |
-8.52 |
-6.69 |
-2.76 |
-11 |
-14 |
-4.03 |
Purchase of Investment Securities |
|
-1,185 |
-493 |
-453 |
-349 |
-359 |
-461 |
-1,562 |
-1,508 |
-1,327 |
-1,645 |
-1,063 |
Sale and/or Maturity of Investments |
|
635 |
167 |
247 |
586 |
238 |
443 |
1,445 |
1,237 |
1,347 |
1,414 |
744 |
Net Cash From Financing Activities |
|
507 |
244 |
277 |
-194 |
-2.00 |
37 |
32 |
74 |
-115 |
113 |
6.29 |
Net Cash From Continuing Financing Activities |
|
514 |
244 |
277 |
-194 |
-2.00 |
37 |
32 |
74 |
-115 |
113 |
6.29 |
Issuance of Debt |
|
828 |
1,443 |
2,085 |
1,858 |
1,632 |
2,237 |
3,380 |
4,084 |
2,365 |
1,432 |
1,236 |
Issuance of Common Equity |
|
- |
- |
3.34 |
- |
- |
- |
0.00 |
0.00 |
19 |
0.00 |
0.00 |
Repayment of Debt |
|
-809 |
-1,193 |
-1,961 |
-1,826 |
-1,618 |
-2,182 |
-3,326 |
-3,993 |
-2,667 |
-1,290 |
-1,212 |
Repurchase of Common Equity |
|
-0.04 |
-3.98 |
-44 |
-7.30 |
-14 |
-9.09 |
-14 |
-8.15 |
-1.73 |
0.00 |
0.00 |
Payment of Dividends |
|
0.00 |
-3.31 |
-6.19 |
-3.50 |
-4.78 |
-5.50 |
-5.57 |
-5.41 |
-7.78 |
-14 |
-25 |
Other Financing Activities, Net |
|
495 |
0.81 |
199 |
-215 |
2.91 |
-3.52 |
-2.13 |
-3.53 |
177 |
-15 |
7.64 |
Effect of Exchange Rate Changes |
|
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
-1.83 |
1.53 |
-0.36 |
Cash Interest Paid |
|
65 |
55 |
27 |
34 |
26 |
26 |
30 |
37 |
29 |
27 |
29 |
Cash Income Taxes Paid |
|
5.17 |
39 |
6.18 |
5.05 |
-5.09 |
3.30 |
1.07 |
2.08 |
2.26 |
-15 |
15 |
Quarterly Cash Flow Statements for Tiptree Financial
This table details how cash moves in and out of Tiptree Financial's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Change in Cash & Equivalents |
|
37 |
-125 |
-28 |
139 |
-45 |
110 |
2.42 |
-101 |
-88 |
12 |
47 |
Net Cash From Operating Activities |
|
62 |
43 |
-6.68 |
57 |
-22 |
63 |
47 |
61 |
70 |
-33 |
21 |
Net Cash From Continuing Operating Activities |
|
62 |
43 |
-6.68 |
57 |
-22 |
63 |
47 |
61 |
70 |
-33 |
21 |
Net Income / (Loss) Continuing Operations |
|
6.12 |
3.15 |
12 |
8.87 |
16 |
16 |
22 |
20 |
29 |
13 |
31 |
Consolidated Net Income / (Loss) |
|
6.12 |
3.15 |
12 |
8.87 |
16 |
16 |
22 |
20 |
29 |
13 |
31 |
Depreciation Expense |
|
5.26 |
5.25 |
5.88 |
6.35 |
5.99 |
5.57 |
5.29 |
5.40 |
5.40 |
4.88 |
4.92 |
Amortization Expense |
|
0.22 |
-0.19 |
-2.91 |
-1.35 |
-1.98 |
-1.44 |
-1.44 |
-0.63 |
-1.28 |
-0.85 |
-1.50 |
Non-Cash Adjustments to Reconcile Net Income |
|
16 |
5.87 |
11 |
20 |
16 |
15 |
16 |
17 |
-5.31 |
13 |
22 |
Changes in Operating Assets and Liabilities, net |
|
34 |
29 |
-33 |
23 |
-59 |
28 |
5.00 |
19 |
42 |
-63 |
-36 |
Net Cash From Investing Activities |
|
-19 |
-248 |
-25 |
128 |
-100 |
40 |
-22 |
-165 |
-177 |
-18 |
28 |
Net Cash From Continuing Investing Activities |
|
-19 |
-248 |
-25 |
128 |
-100 |
40 |
-22 |
-165 |
-177 |
-18 |
28 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-5.41 |
-4.95 |
-6.63 |
-0.92 |
-1.53 |
-0.79 |
-0.91 |
-0.54 |
-1.80 |
-1.12 |
-1.19 |
Purchase of Investment Securities |
|
-356 |
-557 |
-269 |
-331 |
-488 |
-309 |
-158 |
-229 |
-366 |
-195 |
-202 |
Sale and/or Maturity of Investments |
|
342 |
314 |
251 |
460 |
389 |
351 |
137 |
65 |
191 |
178 |
231 |
Net Cash From Financing Activities |
|
-11 |
78 |
2.57 |
-41 |
74 |
7.98 |
-23 |
-3.06 |
24 |
61 |
-6.81 |
Net Cash From Continuing Financing Activities |
|
-11 |
78 |
2.57 |
-41 |
74 |
7.98 |
-23 |
-3.06 |
24 |
61 |
-6.81 |
Issuance of Debt |
|
251 |
370 |
368 |
346 |
348 |
254 |
253 |
267 |
462 |
331 |
346 |
Repayment of Debt |
|
-258 |
-283 |
-354 |
-383 |
-270 |
-251 |
-272 |
-266 |
-424 |
-263 |
-349 |
Payment of Dividends |
|
-3.07 |
-3.45 |
-3.41 |
-3.43 |
-3.45 |
-3.82 |
-3.93 |
-3.82 |
-13 |
-3.88 |
-3.84 |
Other Financing Activities, Net |
|
-0.57 |
-6.08 |
-7.48 |
- |
-1.22 |
8.75 |
-0.24 |
-0.13 |
-0.74 |
-2.55 |
-0.17 |
Effect of Exchange Rate Changes |
|
5.01 |
1.26 |
1.24 |
-4.44 |
3.46 |
-0.75 |
0.34 |
5.60 |
-5.54 |
1.79 |
4.51 |
Annual Balance Sheets for Tiptree Financial
This table presents Tiptree 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 |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
8,205 |
2,495 |
2,890 |
1,990 |
1,865 |
2,198 |
2,996 |
3,599 |
4,040 |
5,139 |
5,695 |
Cash and Due from Banks |
|
53 |
69 |
50 |
111 |
86 |
133 |
137 |
176 |
538 |
469 |
320 |
Restricted Cash |
|
6.81 |
19 |
24 |
32 |
11 |
11 |
58 |
19 |
13 |
24 |
96 |
Trading Account Securities |
|
171 |
197 |
195 |
208 |
407 |
491 |
501 |
990 |
836 |
1,052 |
1,351 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unearned Premiums Asset |
|
- |
- |
- |
- |
- |
- |
- |
- |
725 |
901 |
1,046 |
Deferred Acquisition Cost |
|
8.62 |
58 |
127 |
147 |
170 |
166 |
229 |
379 |
499 |
566 |
566 |
Goodwill |
|
- |
- |
93 |
92 |
92 |
99 |
179 |
179 |
187 |
206 |
207 |
Intangible Assets |
|
212 |
186 |
74 |
64 |
52 |
48 |
138 |
123 |
117 |
119 |
103 |
Other Assets |
|
7,724 |
1,759 |
2,328 |
1,337 |
1,048 |
1,250 |
1,753 |
1,733 |
1,125 |
1,804 |
2,006 |
Total Liabilities & Shareholders' Equity |
|
8,205 |
2,495 |
2,890 |
1,990 |
1,865 |
2,198 |
2,996 |
3,599 |
4,040 |
5,139 |
5,695 |
Total Liabilities |
|
7,803 |
2,097 |
2,500 |
1,593 |
1,466 |
1,787 |
2,622 |
3,199 |
3,506 |
4,563 |
5,038 |
Long-Term Debt |
|
363 |
667 |
555 |
346 |
354 |
374 |
366 |
393 |
259 |
402 |
427 |
Claims and Claim Expense |
|
- |
- |
- |
- |
- |
- |
233 |
332 |
567 |
845 |
1,298 |
Unearned Premiums Liability |
|
300 |
390 |
415 |
503 |
599 |
755 |
861 |
1,124 |
1,357 |
1,695 |
1,766 |
Other Long-Term Liabilities |
|
7,077 |
960 |
1,427 |
631 |
381 |
513 |
1,162 |
1,350 |
1,322 |
1,620 |
1,547 |
Total Equity & Noncontrolling Interests |
|
402 |
398 |
348 |
397 |
399 |
411 |
374 |
400 |
534 |
577 |
657 |
Total Preferred & Common Equity |
|
284 |
313 |
293 |
300 |
387 |
398 |
356 |
383 |
397 |
417 |
458 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
284 |
313 |
336 |
300 |
387 |
398 |
356 |
383 |
397 |
417 |
458 |
Common Stock |
|
271 |
297 |
297 |
296 |
332 |
326 |
315 |
317 |
383 |
382 |
390 |
Retained Earnings |
|
13 |
16 |
38 |
38 |
57 |
70 |
35 |
68 |
54 |
61 |
96 |
Accumulated Other Comprehensive Income / (Loss) |
|
-0.05 |
-0.11 |
0.05 |
0.97 |
-2.06 |
1.70 |
5.67 |
-2.69 |
-39 |
-26 |
-28 |
Noncontrolling Interest |
|
117 |
85 |
97 |
97 |
12 |
13 |
17 |
17 |
136 |
160 |
199 |
Quarterly Balance Sheets for Tiptree Financial
This table presents Tiptree 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 |
|
Q2 2022 |
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Total Assets |
|
3,733 |
3,994 |
4,308 |
4,634 |
4,827 |
5,190 |
5,305 |
5,506 |
5,819 |
6,148 |
Cash and Due from Banks |
|
338 |
503 |
412 |
372 |
515 |
475 |
497 |
396 |
342 |
384 |
Restricted Cash |
|
13 |
10 |
14 |
26 |
23 |
128 |
108 |
108 |
86 |
91 |
Trading Account Securities |
|
876 |
817 |
1,078 |
1,091 |
934 |
1,000 |
1,028 |
1,246 |
1,434 |
1,441 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unearned Premiums Asset |
|
- |
- |
- |
- |
894 |
908 |
962 |
978 |
969 |
1,044 |
Deferred Acquisition Cost |
|
434 |
485 |
504 |
521 |
539 |
565 |
545 |
571 |
554 |
573 |
Goodwill |
|
187 |
186 |
207 |
206 |
205 |
206 |
206 |
209 |
206 |
208 |
Intangible Assets |
|
125 |
120 |
131 |
128 |
123 |
115 |
111 |
108 |
100 |
97 |
Other Assets |
|
1,760 |
1,872 |
1,962 |
2,291 |
1,595 |
1,794 |
1,847 |
1,889 |
2,127 |
2,310 |
Total Liabilities & Shareholders' Equity |
|
3,733 |
3,994 |
4,308 |
4,634 |
4,827 |
5,190 |
5,305 |
5,506 |
5,819 |
6,148 |
Total Liabilities |
|
3,207 |
3,475 |
3,766 |
4,088 |
4,284 |
4,591 |
4,687 |
4,850 |
5,136 |
5,425 |
Long-Term Debt |
|
262 |
266 |
347 |
361 |
324 |
406 |
387 |
389 |
495 |
493 |
Claims and Claim Expense |
|
441 |
513 |
640 |
722 |
813 |
962 |
1,087 |
1,193 |
1,422 |
1,503 |
Unearned Premiums Liability |
|
1,219 |
1,349 |
1,403 |
1,521 |
1,607 |
1,660 |
1,671 |
1,710 |
1,732 |
1,860 |
Other Long-Term Liabilities |
|
1,285 |
1,346 |
1,376 |
1,483 |
1,540 |
1,563 |
1,541 |
1,558 |
1,487 |
1,568 |
Total Equity & Noncontrolling Interests |
|
525 |
520 |
542 |
546 |
544 |
599 |
618 |
656 |
683 |
723 |
Total Preferred & Common Equity |
|
390 |
387 |
401 |
402 |
396 |
425 |
436 |
462 |
474 |
500 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
390 |
387 |
401 |
402 |
396 |
425 |
436 |
462 |
474 |
500 |
Common Stock |
|
379 |
380 |
383 |
380 |
381 |
385 |
388 |
389 |
394 |
396 |
Retained Earnings |
|
42 |
55 |
51 |
55 |
56 |
67 |
78 |
88 |
99 |
116 |
Accumulated Other Comprehensive Income / (Loss) |
|
-31 |
-48 |
-33 |
-33 |
-41 |
-28 |
-29 |
-15 |
-20 |
-12 |
Noncontrolling Interest |
|
135 |
132 |
141 |
144 |
147 |
174 |
182 |
194 |
210 |
224 |
Annual Metrics And Ratios for Tiptree Financial
This table displays calculated financial ratios and metrics derived from Tiptree Financial's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
325.43% |
379.92% |
31.19% |
12.07% |
5.67% |
24.52% |
4.30% |
49.52% |
17.60% |
18.56% |
24.01% |
EBITDA Growth |
|
51.56% |
772.71% |
147.41% |
-69.66% |
-117.03% |
951.31% |
-140.44% |
623.20% |
-15.94% |
26.21% |
66.04% |
EBIT Growth |
|
-48.73% |
47.73% |
808.61% |
-104.80% |
-494.47% |
247.20% |
-233.33% |
268.18% |
-17.34% |
53.77% |
79.79% |
NOPAT Growth |
|
755.42% |
-96.50% |
671.80% |
-110.83% |
-494.47% |
245.21% |
-235.16% |
261.97% |
-91.92% |
1,023.20% |
119.18% |
Net Income Growth |
|
-88.75% |
92.02% |
922.45% |
-70.95% |
14.28% |
-32.66% |
-225.36% |
274.63% |
-91.92% |
1,023.20% |
119.18% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
-85.90% |
527.27% |
-27.54% |
-272.00% |
226.74% |
-121.10% |
243.48% |
293.94% |
Operating Cash Flow Growth |
|
879.47% |
-139.98% |
487.55% |
28.04% |
23.03% |
-58.87% |
490.38% |
45.76% |
126.65% |
-84.57% |
236.95% |
Free Cash Flow Firm Growth |
|
-124.50% |
-1,496.74% |
147.52% |
41.56% |
-112.18% |
49.04% |
252.27% |
-151.33% |
142.83% |
-3,617.34% |
88.21% |
Invested Capital Growth |
|
14.75% |
39.20% |
-11.24% |
-21.39% |
1.41% |
4.32% |
-5.86% |
7.27% |
-0.07% |
23.46% |
10.71% |
Revenue Q/Q Growth |
|
1,560.50% |
8.30% |
7.69% |
4.12% |
-1.26% |
10.33% |
7.34% |
4.63% |
4.94% |
4.84% |
2.88% |
EBITDA Q/Q Growth |
|
68.79% |
56.91% |
93.11% |
-64.86% |
-178.34% |
108.57% |
48.35% |
-18.63% |
36.44% |
3.69% |
7.95% |
EBIT Q/Q Growth |
|
5.06% |
48.80% |
354.09% |
-106.33% |
-85.88% |
380.05% |
27.44% |
-25.75% |
74.85% |
6.45% |
8.84% |
NOPAT Q/Q Growth |
|
412.25% |
120.83% |
-17.64% |
-390.70% |
-117.85% |
196.13% |
27.44% |
-25.59% |
331.08% |
33.38% |
17.74% |
Net Income Q/Q Growth |
|
-89.68% |
2,795.39% |
357.11% |
-56.68% |
-52.46% |
25.11% |
31.50% |
-25.59% |
331.08% |
33.38% |
17.74% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
27.12% |
-28.29% |
20.69% |
43.48% |
32.65% |
Operating Cash Flow Q/Q Growth |
|
157.98% |
62.12% |
181.75% |
-48.91% |
-12.53% |
-29.23% |
93.25% |
-20.81% |
10.48% |
-54.13% |
61.92% |
Free Cash Flow Firm Q/Q Growth |
|
88.23% |
-462.13% |
245.47% |
298.78% |
-104.98% |
-139.85% |
131.47% |
-123.27% |
139.98% |
-184.13% |
83.29% |
Invested Capital Q/Q Growth |
|
-22.96% |
3.14% |
-18.21% |
-40.89% |
-1.04% |
6.64% |
-2.59% |
2.13% |
0.90% |
12.89% |
3.75% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
-7.58% |
10.63% |
20.04% |
5.43% |
-0.87% |
5.98% |
-2.32% |
8.11% |
5.80% |
6.17% |
8.27% |
EBIT Margin |
|
-23.33% |
-2.54% |
13.72% |
-0.59% |
-3.31% |
3.91% |
-5.00% |
5.62% |
3.95% |
5.12% |
7.43% |
Profit (Net Income) Margin |
|
5.71% |
2.28% |
17.80% |
4.61% |
4.99% |
2.70% |
-3.24% |
3.79% |
0.26% |
2.47% |
4.36% |
Tax Burden Percent |
|
581.73% |
-303.10% |
183.14% |
-785.23% |
-150.95% |
69.06% |
64.93% |
67.42% |
6.59% |
48.16% |
58.71% |
Interest Burden Percent |
|
-4.21% |
29.65% |
70.81% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
525.51% |
0.00% |
25.47% |
0.00% |
0.00% |
30.94% |
0.00% |
32.58% |
93.41% |
51.84% |
41.29% |
Return on Invested Capital (ROIC) |
|
11.14% |
0.31% |
2.14% |
-0.28% |
-1.85% |
2.61% |
-3.57% |
5.75% |
0.45% |
4.51% |
8.50% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-12.61% |
1.47% |
12.97% |
5.76% |
10.64% |
2.61% |
-3.03% |
5.75% |
0.45% |
4.51% |
8.50% |
Return on Net Nonoperating Assets (RNNOA) |
|
-9.99% |
1.90% |
22.01% |
7.30% |
9.36% |
2.35% |
-2.86% |
5.64% |
0.31% |
2.69% |
5.72% |
Return on Equity (ROE) |
|
1.15% |
2.20% |
24.15% |
7.03% |
7.51% |
4.96% |
-6.43% |
11.39% |
0.76% |
7.21% |
14.22% |
Cash Return on Invested Capital (CROIC) |
|
-2.60% |
-32.47% |
14.05% |
23.68% |
-3.25% |
-1.61% |
2.48% |
-1.26% |
0.52% |
-16.48% |
-1.67% |
Operating Return on Assets (OROA) |
|
-0.25% |
-0.18% |
2.58% |
-0.14% |
-1.03% |
1.43% |
-1.50% |
1.98% |
1.41% |
1.81% |
2.76% |
Return on Assets (ROA) |
|
0.06% |
0.16% |
3.34% |
1.07% |
1.55% |
0.99% |
-0.97% |
1.34% |
0.09% |
0.87% |
1.62% |
Return on Common Equity (ROCE) |
|
0.55% |
1.65% |
21.00% |
6.00% |
6.48% |
4.81% |
-6.18% |
10.88% |
0.64% |
5.29% |
10.08% |
Return on Equity Simple (ROE_SIMPLE) |
|
1.61% |
2.81% |
30.67% |
8.71% |
7.72% |
5.06% |
-7.08% |
11.50% |
0.90% |
9.59% |
19.15% |
Net Operating Profit after Tax (NOPAT) |
|
80 |
2.79 |
22 |
-2.33 |
-14 |
20 |
-27 |
44 |
3.56 |
40 |
88 |
NOPAT Margin |
|
99.27% |
0.72% |
4.26% |
-0.41% |
-2.31% |
2.70% |
-3.50% |
3.79% |
0.26% |
2.47% |
4.36% |
Net Nonoperating Expense Percent (NNEP) |
|
23.75% |
-1.17% |
-10.83% |
-6.04% |
-12.49% |
0.00% |
-0.53% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
45.85% |
50.61% |
51.98% |
63.14% |
62.79% |
58.01% |
58.24% |
51.94% |
51.58% |
48.24% |
42.43% |
Operating Expenses to Revenue |
|
123.33% |
102.54% |
86.28% |
100.59% |
103.31% |
96.09% |
105.00% |
94.38% |
96.05% |
94.88% |
92.57% |
Earnings before Interest and Taxes (EBIT) |
|
-19 |
-9.79 |
69 |
-3.33 |
-20 |
29 |
-39 |
65 |
54 |
83 |
149 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-6.09 |
41 |
101 |
31 |
-5.24 |
45 |
-18 |
94 |
79 |
100 |
166 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.72 |
0.68 |
0.75 |
0.47 |
0.65 |
0.45 |
1.18 |
1.22 |
1.63 |
1.69 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.77 |
1.35 |
1.56 |
0.74 |
1.03 |
4.15 |
5.58 |
5.15 |
7.39 |
5.22 |
Price to Revenue (P/Rev) |
|
0.00 |
0.58 |
0.45 |
0.40 |
0.30 |
0.35 |
0.21 |
0.39 |
0.35 |
0.42 |
0.38 |
Price to Earnings (P/E) |
|
0.00 |
38.89 |
9.04 |
31.36 |
7.57 |
14.14 |
0.00 |
11.86 |
0.00 |
48.73 |
14.48 |
Dividend Yield |
|
0.00% |
1.91% |
1.88% |
2.29% |
2.68% |
2.06% |
3.36% |
1.20% |
1.20% |
1.08% |
2.35% |
Earnings Yield |
|
0.00% |
2.57% |
11.06% |
3.19% |
13.21% |
7.07% |
0.00% |
8.43% |
0.00% |
2.05% |
6.90% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.83 |
0.85 |
0.71 |
0.60 |
0.64 |
0.47 |
0.84 |
0.41 |
0.77 |
0.91 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
2.30 |
1.59 |
0.93 |
0.75 |
0.67 |
0.45 |
0.57 |
0.24 |
0.46 |
0.49 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
21.68 |
7.96 |
17.13 |
0.00 |
11.28 |
0.00 |
7.08 |
4.14 |
7.49 |
5.91 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
11.62 |
0.00 |
0.00 |
17.26 |
0.00 |
10.22 |
6.07 |
9.02 |
6.58 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
318.47 |
37.45 |
0.00 |
0.00 |
24.99 |
0.00 |
15.15 |
92.08 |
18.74 |
11.21 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
22.01 |
11.22 |
7.81 |
21.18 |
2.49 |
3.27 |
0.71 |
10.49 |
4.08 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
5.71 |
2.64 |
0.00 |
0.00 |
18.46 |
0.00 |
78.98 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.90 |
1.68 |
1.60 |
0.87 |
0.89 |
0.91 |
0.98 |
0.98 |
0.49 |
0.70 |
0.65 |
Long-Term Debt to Equity |
|
0.90 |
1.68 |
1.60 |
0.87 |
0.89 |
0.91 |
0.98 |
0.98 |
0.49 |
0.70 |
0.65 |
Financial Leverage |
|
0.79 |
1.29 |
1.70 |
1.27 |
0.88 |
0.90 |
0.94 |
0.98 |
0.70 |
0.60 |
0.67 |
Leverage Ratio |
|
18.88 |
13.39 |
7.22 |
6.56 |
4.84 |
5.01 |
6.62 |
8.52 |
8.18 |
8.27 |
8.78 |
Compound Leverage Factor |
|
-0.79 |
3.97 |
5.12 |
6.56 |
4.84 |
5.01 |
6.62 |
8.52 |
8.18 |
8.27 |
8.78 |
Debt to Total Capital |
|
47.49% |
62.65% |
61.48% |
46.59% |
47.00% |
47.65% |
49.51% |
49.57% |
32.71% |
41.11% |
39.40% |
Short-Term Debt 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% |
Long-Term Debt to Total Capital |
|
47.49% |
62.65% |
61.48% |
46.59% |
47.00% |
47.65% |
49.51% |
49.57% |
32.71% |
41.11% |
39.40% |
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 |
|
15.32% |
7.97% |
10.72% |
13.02% |
1.61% |
1.70% |
2.35% |
2.17% |
17.18% |
16.31% |
18.37% |
Common Equity to Total Capital |
|
37.19% |
29.38% |
37.17% |
40.40% |
51.38% |
50.65% |
48.14% |
48.26% |
50.11% |
42.58% |
42.23% |
Debt to EBITDA |
|
-59.64 |
16.28 |
5.47 |
11.26 |
-67.61 |
8.40 |
-20.31 |
4.17 |
3.27 |
4.02 |
2.57 |
Net Debt to EBITDA |
|
-49.82 |
14.13 |
4.74 |
6.63 |
-49.18 |
5.16 |
-9.48 |
2.10 |
-3.68 |
-0.90 |
0.07 |
Long-Term Debt to EBITDA |
|
-59.64 |
16.28 |
5.47 |
11.26 |
-67.61 |
8.40 |
-20.31 |
4.17 |
3.27 |
4.02 |
2.57 |
Debt to NOPAT |
|
4.56 |
239.09 |
25.77 |
-148.47 |
-25.55 |
18.61 |
-13.47 |
8.93 |
72.84 |
10.06 |
4.87 |
Net Debt to NOPAT |
|
3.81 |
207.48 |
22.32 |
-87.45 |
-18.59 |
11.42 |
-6.29 |
4.50 |
-81.85 |
-2.25 |
0.12 |
Long-Term Debt to NOPAT |
|
4.56 |
239.09 |
25.77 |
-148.47 |
-25.55 |
18.61 |
-13.47 |
8.93 |
72.84 |
10.06 |
4.87 |
Noncontrolling Interest Sharing Ratio |
|
51.99% |
25.28% |
13.02% |
14.62% |
13.67% |
3.15% |
3.92% |
4.48% |
16.43% |
26.66% |
29.09% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-19 |
-297 |
141 |
200 |
-24 |
-12 |
19 |
-9.70 |
4.15 |
-146 |
-17 |
Operating Cash Flow to CapEx |
|
122.31% |
-41.21% |
57.70% |
120.57% |
1,539.72% |
278.69% |
2,093.95% |
7,392.04% |
4,316.89% |
509.28% |
5,972.61% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
6.72 |
7.82 |
-0.90 |
-0.46 |
0.58 |
-0.26 |
0.14 |
-5.27 |
-0.53 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
1.74 |
1.84 |
2.14 |
0.88 |
4.30 |
5.42 |
15.31 |
2.58 |
7.47 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-1.28 |
0.31 |
2.00 |
0.56 |
4.10 |
5.35 |
14.96 |
2.07 |
7.34 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.01 |
0.07 |
0.19 |
0.23 |
0.31 |
0.37 |
0.30 |
0.35 |
0.36 |
0.35 |
0.37 |
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 |
|
765 |
1,065 |
945 |
743 |
753 |
786 |
740 |
794 |
793 |
979 |
1,084 |
Invested Capital Turnover |
|
0.11 |
0.42 |
0.50 |
0.67 |
0.80 |
0.97 |
1.02 |
1.52 |
1.72 |
1.83 |
1.95 |
Increase / (Decrease) in Invested Capital |
|
98 |
300 |
-120 |
-202 |
10 |
33 |
-46 |
54 |
-0.59 |
186 |
105 |
Enterprise Value (EV) |
|
0.00 |
888 |
806 |
527 |
451 |
503 |
349 |
668 |
328 |
749 |
983 |
Market Capitalization |
|
0.00 |
225 |
229 |
226 |
181 |
260 |
160 |
452 |
483 |
680 |
773 |
Book Value per Share |
|
$16.63 |
$7.27 |
$7.80 |
$6.97 |
$10.77 |
$11.52 |
$10.59 |
$11.30 |
$10.96 |
$11.34 |
$12.35 |
Tangible Book Value per Share |
|
$4.23 |
$2.94 |
$3.93 |
$3.36 |
$6.77 |
$7.26 |
$1.15 |
$2.39 |
$2.59 |
$2.50 |
$4.00 |
Total Capital |
|
765 |
1,065 |
903 |
743 |
753 |
786 |
740 |
794 |
793 |
979 |
1,084 |
Total Debt |
|
363 |
667 |
555 |
346 |
354 |
374 |
366 |
393 |
259 |
402 |
427 |
Total Long-Term Debt |
|
363 |
667 |
555 |
346 |
354 |
374 |
366 |
393 |
259 |
402 |
427 |
Net Debt |
|
303 |
579 |
481 |
204 |
258 |
230 |
171 |
198 |
-291 |
-90 |
11 |
Capital Expenditures (CapEx) |
|
19 |
23 |
64 |
39 |
3.75 |
8.52 |
6.69 |
2.76 |
11 |
14 |
4.03 |
Net Nonoperating Expense (NNE) |
|
75 |
-6.01 |
-68 |
-28 |
-44 |
0.00 |
-1.97 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
363 |
667 |
597 |
346 |
354 |
374 |
366 |
393 |
259 |
402 |
427 |
Total Depreciation and Amortization (D&A) |
|
13 |
51 |
32 |
34 |
15 |
15 |
21 |
29 |
25 |
17 |
17 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.10) |
$0.00 |
$0.00 |
$0.00 |
$0.69 |
$0.52 |
($0.86) |
$1.13 |
($0.23) |
$0.38 |
$1.44 |
Adjusted Weighted Average Basic Shares Outstanding |
|
16.77M |
33.20M |
43.04M |
43.05M |
34.72M |
34.58M |
0.00 |
33.22M |
35.53M |
36.69M |
36.87M |
Adjusted Diluted Earnings per Share |
|
($0.10) |
$0.00 |
$0.00 |
$0.00 |
$0.69 |
$0.50 |
($0.86) |
$1.09 |
($0.23) |
$0.33 |
$1.30 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
16.77M |
33.20M |
43.04M |
43.05M |
34.72M |
34.58M |
33.86M |
33.69M |
35.53M |
37.62M |
37.93M |
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 |
|
41.76M |
43.02M |
43.04M |
43.05M |
34.51M |
34.43M |
32.54M |
34.39M |
36.73M |
36.76M |
37.26M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-13 |
2.79 |
22 |
-2.33 |
-14 |
20 |
-27 |
44 |
38 |
58 |
88 |
Normalized NOPAT Margin |
|
-16.33% |
0.72% |
4.26% |
-0.41% |
-2.31% |
2.70% |
-3.50% |
3.79% |
2.76% |
3.59% |
4.36% |
Pre Tax Income Margin |
|
0.98% |
-0.75% |
9.72% |
-0.59% |
-3.31% |
3.91% |
-5.00% |
5.62% |
3.95% |
5.12% |
7.43% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
3.30 |
-0.13 |
-0.73 |
1.08 |
-1.19 |
1.73 |
1.79 |
3.00 |
4.63 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
1.02 |
-0.09 |
-0.51 |
0.74 |
-0.83 |
1.17 |
0.12 |
1.44 |
2.72 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.28 |
-1.65 |
-0.87 |
0.76 |
-1.40 |
1.66 |
1.43 |
2.49 |
4.51 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-2.00 |
-1.61 |
-0.65 |
0.43 |
-1.04 |
1.10 |
-0.24 |
0.94 |
2.59 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
37.64% |
6.88% |
13.38% |
16.00% |
27.34% |
-22.07% |
12.28% |
218.34% |
34.33% |
28.31% |
Augmented Payout Ratio |
|
0.85% |
82.88% |
55.49% |
41.30% |
63.22% |
72.49% |
-77.13% |
30.77% |
266.84% |
34.33% |
28.31% |
Quarterly Metrics And Ratios for Tiptree Financial
This table displays calculated financial ratios and metrics derived from Tiptree Financial's official financial filings.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
21.47% |
19.21% |
20.19% |
14.48% |
20.54% |
30.59% |
35.52% |
18.78% |
12.84% |
-0.58% |
-3.86% |
EBITDA Growth |
|
227.00% |
111.27% |
129.02% |
-15.38% |
11.68% |
155.60% |
67.04% |
58.91% |
35.92% |
-13.14% |
26.15% |
EBIT Growth |
|
1,210.52% |
958.51% |
392.49% |
-15.86% |
20.11% |
263.38% |
71.69% |
73.98% |
40.34% |
-14.64% |
29.69% |
NOPAT Growth |
|
502.17% |
572.84% |
154.49% |
-55.79% |
163.62% |
404.00% |
85.43% |
130.86% |
81.92% |
-18.34% |
41.56% |
Net Income Growth |
|
502.17% |
463.86% |
154.49% |
-55.79% |
163.62% |
404.00% |
85.43% |
130.86% |
81.92% |
-18.34% |
41.56% |
EPS Growth |
|
0.00% |
0.00% |
125.00% |
-89.47% |
166.67% |
833.33% |
93.75% |
625.00% |
200.00% |
-40.91% |
19.35% |
Operating Cash Flow Growth |
|
240.41% |
-71.12% |
-104.93% |
-50.84% |
-135.54% |
45.67% |
801.98% |
7.03% |
416.35% |
-153.14% |
-54.66% |
Free Cash Flow Firm Growth |
|
112.72% |
-787.05% |
-393.45% |
-746.79% |
-2,632.55% |
10.68% |
29.69% |
-116.55% |
55.54% |
-62.19% |
-136.21% |
Invested Capital Growth |
|
-0.07% |
14.79% |
15.27% |
10.36% |
23.46% |
12.98% |
10.82% |
20.47% |
10.71% |
17.36% |
20.99% |
Revenue Q/Q Growth |
|
1.72% |
3.03% |
5.95% |
3.10% |
7.10% |
11.63% |
9.95% |
-9.64% |
1.75% |
-1.66% |
6.33% |
EBITDA Q/Q Growth |
|
-1.25% |
-56.62% |
101.25% |
-1.85% |
30.33% |
-0.71% |
31.52% |
-6.63% |
11.47% |
-36.55% |
91.03% |
EBIT Q/Q Growth |
|
-0.37% |
-67.35% |
189.66% |
-10.70% |
42.21% |
-1.22% |
36.86% |
-9.51% |
14.71% |
-39.92% |
107.94% |
NOPAT Q/Q Growth |
|
-69.50% |
-48.50% |
276.07% |
-25.16% |
81.87% |
-1.53% |
38.36% |
-6.83% |
43.31% |
-55.80% |
139.85% |
Net Income Q/Q Growth |
|
-69.50% |
-48.50% |
276.07% |
-25.16% |
81.87% |
-1.53% |
38.36% |
-6.83% |
43.31% |
-55.80% |
139.85% |
EPS Q/Q Growth |
|
-84.21% |
-150.00% |
633.33% |
-75.00% |
300.00% |
37.50% |
40.91% |
-6.45% |
65.52% |
-72.92% |
184.62% |
Operating Cash Flow Q/Q Growth |
|
-46.52% |
-30.81% |
-115.51% |
956.51% |
-138.66% |
383.55% |
-25.24% |
30.59% |
14.28% |
-147.63% |
163.78% |
Free Cash Flow Firm Q/Q Growth |
|
-40.16% |
-1,760.28% |
2.77% |
33.04% |
-134.30% |
41.44% |
23.46% |
-106.20% |
51.89% |
-113.61% |
-11.47% |
Invested Capital Q/Q Growth |
|
0.90% |
12.12% |
2.05% |
-4.42% |
12.89% |
2.60% |
0.10% |
3.91% |
3.75% |
8.75% |
3.20% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
8.38% |
3.53% |
6.70% |
6.38% |
7.76% |
6.91% |
8.26% |
8.54% |
9.35% |
6.03% |
10.84% |
EBIT Margin |
|
6.87% |
2.18% |
5.96% |
5.16% |
6.85% |
6.06% |
7.55% |
7.56% |
8.52% |
5.20% |
10.18% |
Profit (Net Income) Margin |
|
1.68% |
0.84% |
2.98% |
2.16% |
3.67% |
3.24% |
4.08% |
4.21% |
5.92% |
2.66% |
6.01% |
Tax Burden Percent |
|
24.44% |
38.55% |
50.05% |
41.95% |
53.64% |
53.47% |
54.06% |
55.66% |
69.54% |
51.16% |
59.01% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
75.56% |
61.45% |
49.95% |
58.05% |
46.36% |
46.53% |
45.94% |
44.34% |
30.46% |
48.84% |
40.99% |
Return on Invested Capital (ROIC) |
|
2.90% |
1.44% |
5.26% |
4.05% |
6.72% |
5.94% |
8.01% |
8.60% |
11.55% |
4.90% |
10.74% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.90% |
1.44% |
5.26% |
4.05% |
6.72% |
5.94% |
8.01% |
8.60% |
11.55% |
4.90% |
10.74% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.02% |
1.15% |
3.06% |
2.25% |
4.01% |
3.93% |
5.15% |
5.10% |
7.77% |
3.44% |
7.05% |
Return on Equity (ROE) |
|
4.92% |
2.59% |
8.32% |
6.30% |
10.73% |
9.87% |
13.16% |
13.70% |
19.32% |
8.34% |
17.79% |
Cash Return on Invested Capital (CROIC) |
|
0.52% |
-12.86% |
-9.32% |
-6.22% |
-16.48% |
-6.62% |
-3.69% |
-10.78% |
-1.67% |
-8.21% |
-10.54% |
Operating Return on Assets (OROA) |
|
2.46% |
0.79% |
2.13% |
1.81% |
2.42% |
2.22% |
2.85% |
2.86% |
3.16% |
1.90% |
3.53% |
Return on Assets (ROA) |
|
0.60% |
0.30% |
1.07% |
0.76% |
1.30% |
1.19% |
1.54% |
1.59% |
2.20% |
0.97% |
2.08% |
Return on Common Equity (ROCE) |
|
4.11% |
2.15% |
6.15% |
4.64% |
7.87% |
7.15% |
9.47% |
9.80% |
13.70% |
5.84% |
12.42% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
1.89% |
10.25% |
7.57% |
0.00% |
12.41% |
14.40% |
16.12% |
0.00% |
17.89% |
18.78% |
Net Operating Profit after Tax (NOPAT) |
|
6.12 |
3.15 |
12 |
8.87 |
16 |
16 |
22 |
20 |
29 |
13 |
31 |
NOPAT Margin |
|
1.68% |
0.84% |
2.98% |
2.16% |
3.67% |
3.24% |
4.08% |
4.21% |
5.92% |
2.66% |
6.01% |
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 |
|
49.43% |
49.91% |
47.07% |
48.66% |
47.48% |
42.07% |
41.44% |
42.39% |
43.92% |
42.43% |
37.65% |
Operating Expenses to Revenue |
|
93.13% |
97.82% |
94.04% |
94.84% |
93.15% |
93.94% |
92.45% |
92.44% |
91.48% |
94.80% |
89.82% |
Earnings before Interest and Taxes (EBIT) |
|
25 |
8.17 |
24 |
21 |
30 |
30 |
41 |
37 |
42 |
25 |
53 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
31 |
13 |
27 |
26 |
34 |
34 |
44 |
42 |
46 |
29 |
56 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.22 |
1.31 |
1.35 |
1.53 |
1.63 |
1.49 |
1.39 |
1.56 |
1.69 |
1.89 |
1.77 |
Price to Tangible Book Value (P/TBV) |
|
5.15 |
8.27 |
7.97 |
8.88 |
7.39 |
6.05 |
5.05 |
4.97 |
5.22 |
5.38 |
4.53 |
Price to Revenue (P/Rev) |
|
0.35 |
0.37 |
0.36 |
0.39 |
0.42 |
0.36 |
0.32 |
0.37 |
0.38 |
0.45 |
0.45 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
27.10 |
76.45 |
48.73 |
26.22 |
19.55 |
17.70 |
14.48 |
17.97 |
15.77 |
Dividend Yield |
|
1.20% |
1.19% |
1.22% |
1.15% |
1.08% |
1.51% |
1.34% |
1.18% |
2.35% |
2.03% |
2.08% |
Earnings Yield |
|
0.00% |
0.00% |
3.69% |
1.31% |
2.05% |
3.81% |
5.11% |
5.65% |
6.90% |
5.57% |
6.34% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.41 |
0.66 |
0.72 |
0.62 |
0.77 |
0.61 |
0.57 |
0.76 |
0.91 |
1.00 |
0.93 |
Enterprise Value to Revenue (EV/Rev) |
|
0.24 |
0.41 |
0.43 |
0.35 |
0.46 |
0.35 |
0.30 |
0.41 |
0.49 |
0.59 |
0.57 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
4.14 |
6.80 |
6.42 |
5.61 |
7.49 |
5.04 |
4.10 |
5.19 |
5.91 |
7.26 |
6.49 |
Enterprise Value to EBIT (EV/EBIT) |
|
6.07 |
9.30 |
7.93 |
6.94 |
9.02 |
5.81 |
4.68 |
5.82 |
6.58 |
8.10 |
7.17 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
92.08 |
77.47 |
15.79 |
18.06 |
18.74 |
11.53 |
9.04 |
10.72 |
11.21 |
13.86 |
11.99 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.71 |
1.64 |
3.02 |
3.48 |
10.49 |
6.67 |
3.93 |
5.37 |
4.08 |
8.12 |
9.45 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
78.98 |
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 |
|
0.49 |
0.64 |
0.66 |
0.60 |
0.70 |
0.68 |
0.63 |
0.59 |
0.65 |
0.72 |
0.68 |
Long-Term Debt to Equity |
|
0.49 |
0.64 |
0.66 |
0.60 |
0.70 |
0.68 |
0.63 |
0.59 |
0.65 |
0.72 |
0.68 |
Financial Leverage |
|
0.70 |
0.80 |
0.58 |
0.55 |
0.60 |
0.66 |
0.64 |
0.59 |
0.67 |
0.70 |
0.66 |
Leverage Ratio |
|
8.18 |
8.55 |
7.81 |
8.30 |
8.27 |
8.33 |
8.54 |
8.61 |
8.78 |
8.59 |
8.54 |
Compound Leverage Factor |
|
8.18 |
8.55 |
7.81 |
8.30 |
8.27 |
8.33 |
8.54 |
8.61 |
8.78 |
8.59 |
8.54 |
Debt to Total Capital |
|
32.71% |
39.08% |
39.81% |
37.32% |
41.11% |
40.40% |
38.53% |
37.19% |
39.40% |
42.02% |
40.53% |
Short-Term Debt 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% |
Long-Term Debt to Total Capital |
|
32.71% |
39.08% |
39.81% |
37.32% |
41.11% |
40.40% |
38.53% |
37.19% |
39.40% |
42.02% |
40.53% |
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 |
|
17.18% |
15.85% |
15.89% |
17.01% |
16.31% |
17.31% |
18.06% |
18.59% |
18.37% |
17.79% |
18.38% |
Common Equity to Total Capital |
|
50.11% |
45.07% |
44.30% |
45.67% |
42.58% |
42.29% |
43.41% |
44.22% |
42.23% |
40.19% |
41.09% |
Debt to EBITDA |
|
3.27 |
4.03 |
3.57 |
3.35 |
4.02 |
3.36 |
2.80 |
2.52 |
2.57 |
3.06 |
2.84 |
Net Debt to EBITDA |
|
-3.68 |
-0.91 |
-0.36 |
-2.21 |
-0.90 |
-1.63 |
-1.57 |
-0.75 |
0.07 |
0.42 |
0.10 |
Long-Term Debt to EBITDA |
|
3.27 |
4.03 |
3.57 |
3.35 |
4.02 |
3.36 |
2.80 |
2.52 |
2.57 |
3.06 |
2.84 |
Debt to NOPAT |
|
72.84 |
45.85 |
8.77 |
10.79 |
10.06 |
7.70 |
6.16 |
5.22 |
4.87 |
5.84 |
5.25 |
Net Debt to NOPAT |
|
-81.85 |
-10.35 |
-0.89 |
-7.13 |
-2.25 |
-3.74 |
-3.47 |
-1.56 |
0.12 |
0.79 |
0.19 |
Long-Term Debt to NOPAT |
|
72.84 |
45.85 |
8.77 |
10.79 |
10.06 |
7.70 |
6.16 |
5.22 |
4.87 |
5.84 |
5.25 |
Noncontrolling Interest Sharing Ratio |
|
16.43% |
17.03% |
26.05% |
26.32% |
26.66% |
27.61% |
27.99% |
28.48% |
29.09% |
29.92% |
30.20% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
6.71 |
-111 |
-108 |
-73 |
-170 |
-99 |
-76 |
-157 |
-76 |
-161 |
-180 |
Operating Cash Flow to CapEx |
|
1,149.38% |
870.14% |
-100.66% |
6,203.69% |
-1,448.20% |
7,967.47% |
5,174.17% |
11,421.08% |
3,882.19% |
-2,972.44% |
1,793.50% |
Free Cash Flow to Firm to Interest Expense |
|
1.24 |
-17.23 |
-15.38 |
-10.80 |
-22.75 |
-12.00 |
-9.50 |
-20.62 |
-9.07 |
-15.58 |
-16.56 |
Operating Cash Flow to Interest Expense |
|
11.52 |
6.66 |
-0.95 |
8.52 |
-2.96 |
7.56 |
5.85 |
8.04 |
8.40 |
-3.22 |
1.96 |
Operating Cash Flow Less CapEx to Interest Expense |
|
10.51 |
5.89 |
-1.89 |
8.38 |
-3.17 |
7.47 |
5.74 |
7.97 |
8.18 |
-3.32 |
1.85 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.36 |
0.36 |
0.36 |
0.35 |
0.35 |
0.37 |
0.38 |
0.38 |
0.37 |
0.36 |
0.35 |
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 |
|
793 |
889 |
907 |
867 |
979 |
1,004 |
1,005 |
1,045 |
1,084 |
1,179 |
1,216 |
Invested Capital Turnover |
|
1.72 |
1.72 |
1.76 |
1.87 |
1.83 |
1.83 |
1.96 |
2.04 |
1.95 |
1.84 |
1.79 |
Increase / (Decrease) in Invested Capital |
|
-0.59 |
115 |
120 |
81 |
186 |
115 |
98 |
178 |
105 |
174 |
211 |
Enterprise Value (EV) |
|
328 |
587 |
650 |
542 |
749 |
608 |
568 |
798 |
983 |
1,175 |
1,126 |
Market Capitalization |
|
483 |
525 |
543 |
608 |
680 |
631 |
605 |
720 |
773 |
898 |
884 |
Book Value per Share |
|
$10.96 |
$10.91 |
$10.94 |
$10.78 |
$11.34 |
$11.55 |
$11.86 |
$12.56 |
$12.35 |
$12.71 |
$13.33 |
Tangible Book Value per Share |
|
$2.59 |
$1.73 |
$1.85 |
$1.86 |
$2.50 |
$2.84 |
$3.25 |
$3.94 |
$4.00 |
$4.48 |
$5.21 |
Total Capital |
|
793 |
889 |
907 |
867 |
979 |
1,004 |
1,005 |
1,045 |
1,084 |
1,179 |
1,216 |
Total Debt |
|
259 |
347 |
361 |
324 |
402 |
406 |
387 |
389 |
427 |
495 |
493 |
Total Long-Term Debt |
|
259 |
347 |
361 |
324 |
402 |
406 |
387 |
389 |
427 |
495 |
493 |
Net Debt |
|
-291 |
-78 |
-37 |
-214 |
-90 |
-197 |
-218 |
-116 |
11 |
67 |
18 |
Capital Expenditures (CapEx) |
|
5.41 |
4.95 |
6.63 |
0.92 |
1.53 |
0.79 |
0.91 |
0.54 |
1.80 |
1.12 |
1.19 |
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) |
|
259 |
347 |
361 |
324 |
402 |
406 |
387 |
389 |
427 |
495 |
493 |
Total Depreciation and Amortization (D&A) |
|
5.48 |
5.06 |
2.96 |
5.00 |
4.01 |
4.13 |
3.85 |
4.76 |
4.12 |
4.03 |
3.42 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.05 |
($0.03) |
$0.16 |
$0.06 |
$0.19 |
$0.24 |
$0.35 |
$0.32 |
$0.53 |
$0.15 |
$0.50 |
Adjusted Weighted Average Basic Shares Outstanding |
|
35.53M |
36.52M |
36.74M |
36.75M |
36.69M |
36.77M |
36.79M |
36.79M |
36.87M |
37.35M |
37.50M |
Adjusted Diluted Earnings per Share |
|
$0.06 |
($0.03) |
$0.16 |
$0.04 |
$0.16 |
$0.22 |
$0.31 |
$0.29 |
$0.48 |
$0.13 |
$0.37 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
35.53M |
36.52M |
37.59M |
37.68M |
37.62M |
37.78M |
37.75M |
37.82M |
37.93M |
38.45M |
38.62M |
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 |
|
36.73M |
36.74M |
36.75M |
36.75M |
36.76M |
36.79M |
36.79M |
37.06M |
37.26M |
37.50M |
37.50M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
18 |
5.72 |
12 |
15 |
16 |
16 |
22 |
20 |
29 |
13 |
31 |
Normalized NOPAT Margin |
|
4.81% |
1.53% |
2.98% |
3.61% |
3.67% |
3.24% |
4.08% |
4.21% |
5.92% |
2.66% |
6.01% |
Pre Tax Income Margin |
|
6.87% |
2.18% |
5.96% |
5.16% |
6.85% |
6.06% |
7.55% |
7.56% |
8.52% |
5.20% |
10.18% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
4.63 |
1.26 |
3.36 |
3.15 |
4.03 |
3.58 |
5.07 |
4.83 |
5.07 |
2.45 |
4.85 |
NOPAT to Interest Expense |
|
1.13 |
0.49 |
1.68 |
1.32 |
2.16 |
1.92 |
2.74 |
2.69 |
3.52 |
1.25 |
2.86 |
EBIT Less CapEx to Interest Expense |
|
3.63 |
0.50 |
2.42 |
3.01 |
3.82 |
3.49 |
4.96 |
4.76 |
4.85 |
2.34 |
4.74 |
NOPAT Less CapEx to Interest Expense |
|
0.13 |
-0.28 |
0.74 |
1.18 |
1.96 |
1.82 |
2.63 |
2.62 |
3.31 |
1.14 |
2.75 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
218.34% |
129.63% |
28.70% |
44.53% |
34.33% |
26.75% |
23.26% |
20.16% |
28.31% |
29.35% |
26.40% |
Augmented Payout Ratio |
|
266.84% |
129.63% |
28.70% |
44.53% |
34.33% |
26.75% |
23.26% |
20.16% |
28.31% |
29.35% |
26.40% |
Key Financial Trends
TIPTREE INC. (NASDAQ:TIPT) has shown substantial growth and financial improvements over the past few years, as reflected in its quarterly financial statements from Q2 2022 through Q2 2025. Here's a breakdown of key trends and data points across its income, cash flow, and balance sheet statements.
- Consistent Increase in Net Income: Consolidated net income increased significantly from a loss in Q2 2022 (-$21.7M) to a positive $31.1M in Q2 2025, demonstrating improved profitability.
- Revenue Growth: Total revenue rose from approximately $330.7M in Q2 2022 to $517.9M in Q2 2025, supported mainly by higher non-interest income, including premiums earned and service charges.
- Strong Operating Cash Flow Generation: Net cash from operating activities improved markedly, reaching $21.3M in Q2 2025 from negative $6.7M in Q2 2023, indicative of better core business cash generation.
- Investment and Asset Growth: Total assets increased from about $3.7B in Q2 2022 to over $6.15B by Q2 2025, financed through increased equity and liabilities, reflecting business expansion.
- Stable Dividend Payments: Cash dividends per common share have been consistently paid and slightly increased in dollar terms, signaling management's commitment to returning value to shareholders.
- Improvements in Retained Earnings and Equity: Retained earnings grew from $41.9M in Q2 2022 to $115.8M in Q2 2025; total equity and noncontrolling interests increased, strengthening the company’s capital base.
- Fluctuating Net Interest Income: The company experienced some periods of net interest expense, notably in recent quarters leading up to Q2 2025, likely reflecting higher interest costs on debt versus interest income.
- Investment Activities Volatility: Cash flows from investing activities have varied significantly, with large purchases and sales of investment securities, indicating active portfolio management that impacts cash position.
- Fluctuations in Operating Assets and Liabilities: Changes in operating assets and liabilities net amounts shown in cash flow statements have been volatile, affecting short-term cash flows.
- Increased Interest Expense: Interest expenses, particularly from long-term debt, have risen from $5.4M in Q4 2022 to over $10.8M in Q2 2025, which pressures net interest margins.
- Significant Debt Levels: Long-term debt increased from around $262M in Q2 2022 to approximately $493M in Q2 2025, indicating higher leverage that could elevate financial risk and interest expenses.
- Operating Expenses Rising: Salaries, employee benefits, and other operating expenses have generally trended higher, increasing from around $325M total non-interest expenses in early 2022 to about $465M in Q2 2025, which could weigh on margins.
- Fluctuating Cash Position: While cash and equivalents increased overall to $383.8M by Q2 2025, there have been notable quarterly fluctuations in net cash changes, suggesting variability in liquidity management.
- Noncontrolling Interest Impact: Net income attributable to noncontrolling interests remains substantial, reducing the portion attributable to common shareholders, which impacts EPS growth potential.
Summary: Tiptree Financial has demonstrated solid revenue and net income growth over the analyzed period with enhanced cash flow from operations and increased asset base. However, it faces pressures from rising interest expenses and debt levels, as well as elevated operating expenses. Retail investors should consider these factors, balancing the company’s profitable expansion and improving profitability against financial leverage and cost trends when evaluating TIPT.
08/29/25 03:16 AM ETAI Generated. May Contain Errors.