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 |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
2.15 |
6.87 |
9.05 |
13 |
12 |
20 |
5.64 |
19 |
6.42 |
3.91 |
14 |
| Consolidated Net Income / (Loss) |
|
8.87 |
16 |
16 |
22 |
20 |
29 |
5.64 |
31 |
16 |
-25 |
14 |
| Net Income / (Loss) Continuing Operations |
|
8.87 |
16 |
16 |
22 |
20 |
29 |
-9.70 |
31 |
16 |
-99 |
-7.14 |
| Total Pre-Tax Income |
|
21 |
30 |
30 |
41 |
37 |
42 |
-11 |
53 |
38 |
-161 |
-8.29 |
| Total Revenue |
|
410 |
439 |
490 |
539 |
487 |
495 |
1.13 |
518 |
530 |
-1,536 |
-0.26 |
| Net Interest Income / (Expense) |
|
-1.30 |
-0.41 |
-1.53 |
-1.63 |
1.50 |
2.40 |
0.00 |
-0.36 |
-3.29 |
2.28 |
0.00 |
| Total Interest Income |
|
5.42 |
7.06 |
6.76 |
6.38 |
9.11 |
11 |
0.00 |
11 |
7.40 |
-30 |
0.00 |
| Total Interest Expense |
|
6.72 |
7.47 |
8.29 |
8.02 |
7.61 |
8.33 |
0.00 |
11 |
11 |
-32 |
0.00 |
| Total Non-Interest Income |
|
411 |
439 |
491 |
540 |
485 |
493 |
1.13 |
518 |
533 |
-1,538 |
-0.26 |
| Other Service Charges |
|
16 |
16 |
15 |
18 |
18 |
15 |
0.39 |
15 |
15 |
-44 |
0.00 |
| Net Realized & Unrealized Capital Gains on Investments |
|
1.46 |
12 |
16 |
13 |
8.32 |
14 |
0.74 |
21 |
35 |
-64 |
-0.26 |
| Total Non-Interest Expense |
|
389 |
409 |
460 |
498 |
450 |
453 |
13 |
465 |
491 |
-1,371 |
9.00 |
| Salaries and Employee Benefits |
|
199 |
208 |
206 |
223 |
206 |
218 |
9.33 |
195 |
207 |
-575 |
6.76 |
| Other Operating Expenses |
|
183 |
194 |
249 |
270 |
238 |
230 |
3.28 |
265 |
279 |
-783 |
1.88 |
| Depreciation Expense |
|
6.35 |
5.99 |
5.57 |
5.29 |
5.40 |
5.40 |
0.36 |
4.92 |
5.26 |
-14 |
0.36 |
| Nonoperating Income / (Expense), net |
|
- |
- |
- |
- |
- |
- |
0.54 |
- |
- |
- |
0.97 |
| Income Tax Expense |
|
12 |
14 |
14 |
19 |
16 |
13 |
-1.61 |
22 |
23 |
-62 |
-1.15 |
| Net Income / (Loss) Discontinued Operations |
|
- |
- |
- |
- |
- |
- |
15 |
- |
- |
- |
21 |
| Basic Earnings per Share |
|
$0.06 |
$0.19 |
$0.24 |
$0.35 |
$0.32 |
$0.53 |
$0.15 |
$0.50 |
$0.17 |
$0.11 |
$0.38 |
| Weighted Average Basic Shares Outstanding |
|
36.75M |
36.69M |
36.77M |
36.79M |
36.79M |
36.87M |
37.35M |
37.50M |
37.57M |
37.56M |
37.79M |
| Diluted Earnings per Share |
|
$0.04 |
$0.16 |
$0.22 |
$0.31 |
$0.29 |
$0.48 |
$0.13 |
$0.37 |
$0.13 |
$0.13 |
$0.34 |
| Weighted Average Diluted Shares Outstanding |
|
37.68M |
37.62M |
37.78M |
37.75M |
37.82M |
37.93M |
37.35M |
38.62M |
38.58M |
37.56M |
37.79M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
36.75M |
36.76M |
36.79M |
36.79M |
37.06M |
37.26M |
37.50M |
37.50M |
37.82M |
37.88M |
37.57M |
| Cash Dividends to Common per Share |
|
$0.05 |
$0.05 |
$0.06 |
$0.06 |
$0.06 |
$0.31 |
$0.06 |
$0.06 |
$0.06 |
$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 |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
16 |
-0.70 |
65 |
-53 |
52 |
48 |
4.29 |
356 |
-58 |
-76 |
-19 |
| Net Cash From Operating Activities |
|
-9.46 |
37 |
47 |
58 |
24 |
140 |
204 |
463 |
71 |
241 |
168 |
| Net Cash From Continuing Operating Activities |
|
-6.58 |
37 |
47 |
58 |
24 |
140 |
204 |
463 |
-11 |
-25 |
-27 |
| Net Income / (Loss) Continuing Operations |
|
12 |
58 |
5.23 |
30 |
20 |
-25 |
44 |
3.56 |
14 |
53 |
35 |
| Consolidated Net Income / (Loss) |
|
12 |
58 |
5.23 |
30 |
20 |
-25 |
44 |
3.56 |
14 |
53 |
35 |
| Depreciation Expense |
|
47 |
29 |
30 |
13 |
14 |
18 |
24 |
23 |
1.43 |
1.45 |
1.45 |
| Amortization Expense |
|
4.04 |
3.42 |
4.09 |
1.96 |
1.88 |
3.24 |
4.55 |
2.32 |
-1.90 |
-0.89 |
-0.58 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-40 |
-51 |
12 |
-17 |
-74 |
56 |
-70 |
260 |
7.57 |
6.26 |
8.20 |
| Changes in Operating Assets and Liabilities, net |
|
-30 |
-1.59 |
-5.88 |
30 |
63 |
89 |
201 |
174 |
20 |
0.48 |
2.68 |
| Net Cash From Discontinued Operating Activities |
|
- |
- |
- |
- |
- |
- |
- |
- |
83 |
266 |
195 |
| Net Cash From Investing Activities |
|
-218 |
-314 |
213 |
-109 |
-8.33 |
-123 |
-274 |
9.51 |
-245 |
-323 |
-202 |
| Net Cash From Continuing Investing Activities |
|
-218 |
-314 |
213 |
-109 |
-8.33 |
-123 |
-274 |
9.51 |
-63 |
58 |
-6.16 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-23 |
-64 |
-39 |
-3.75 |
-8.52 |
-6.69 |
-2.76 |
-11 |
-4.10 |
-0.03 |
0.00 |
| Purchase of Investment Securities |
|
-493 |
-453 |
-349 |
-359 |
-461 |
-1,562 |
-1,508 |
-1,327 |
-149 |
-30 |
-91 |
| Sale and/or Maturity of Investments |
|
167 |
247 |
586 |
238 |
443 |
1,445 |
1,237 |
1,347 |
91 |
88 |
84 |
| Net Cash From Discontinued Investing Activities |
|
- |
- |
- |
- |
- |
- |
- |
- |
-182 |
-381 |
-196 |
| Net Cash From Financing Activities |
|
244 |
277 |
-194 |
-2.00 |
37 |
32 |
74 |
-115 |
113 |
6.29 |
11 |
| Net Cash From Continuing Financing Activities |
|
244 |
277 |
-194 |
-2.00 |
37 |
32 |
74 |
-115 |
-13 |
-20 |
56 |
| Issuance of Debt |
|
1,443 |
2,085 |
1,858 |
1,632 |
2,237 |
3,380 |
4,084 |
2,365 |
0.00 |
0.00 |
74 |
| Repayment of Debt |
|
-1,193 |
-1,961 |
-1,826 |
-1,618 |
-2,182 |
-3,326 |
-3,993 |
-2,667 |
0.00 |
0.00 |
-3.07 |
| Payment of Dividends |
|
-3.31 |
-6.19 |
-3.50 |
-4.78 |
-5.50 |
-5.57 |
-5.41 |
-7.78 |
-7.40 |
-18 |
-9.07 |
| Other Financing Activities, Net |
|
0.81 |
199 |
-215 |
2.91 |
-3.52 |
-2.13 |
-3.53 |
177 |
-5.61 |
-1.25 |
-6.60 |
| Net Cash From Discontinued Financing Activities |
|
- |
- |
- |
- |
- |
- |
- |
- |
126 |
26 |
-44 |
| Effect of Exchange Rate Changes |
|
- |
- |
- |
- |
- |
0.00 |
0.00 |
-1.83 |
1.53 |
-0.36 |
3.43 |
| Cash Interest Paid |
|
55 |
27 |
34 |
26 |
26 |
30 |
37 |
29 |
27 |
29 |
26 |
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 |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
139 |
-45 |
110 |
2.42 |
-101 |
-88 |
12 |
47 |
4.51 |
-82 |
-20 |
| Net Cash From Operating Activities |
|
57 |
-22 |
63 |
47 |
61 |
70 |
-33 |
21 |
135 |
45 |
-18 |
| Net Cash From Continuing Operating Activities |
|
57 |
-22 |
63 |
47 |
61 |
70 |
-12 |
21 |
135 |
-151 |
-8.34 |
| Net Income / (Loss) Continuing Operations |
|
8.87 |
16 |
16 |
22 |
20 |
29 |
5.64 |
31 |
16 |
-25 |
14 |
| Consolidated Net Income / (Loss) |
|
8.87 |
16 |
16 |
22 |
20 |
29 |
5.64 |
31 |
16 |
-25 |
14 |
| Depreciation Expense |
|
6.35 |
5.99 |
5.57 |
5.29 |
5.40 |
5.40 |
0.36 |
4.92 |
5.26 |
-14 |
0.36 |
| Amortization Expense |
|
-1.35 |
-1.98 |
-1.44 |
-1.44 |
-0.63 |
-1.28 |
0.01 |
-1.50 |
0.01 |
1.76 |
0.23 |
| Non-Cash Adjustments to Reconcile Net Income |
|
20 |
16 |
15 |
16 |
17 |
-5.31 |
4.85 |
22 |
1.48 |
-29 |
1.03 |
| Changes in Operating Assets and Liabilities, net |
|
23 |
-59 |
28 |
5.00 |
19 |
42 |
-7.80 |
-36 |
113 |
-12 |
-2.82 |
| Net Cash From Discontinued Operating Activities |
|
- |
- |
- |
- |
- |
- |
-21 |
- |
- |
- |
-9.82 |
| Net Cash From Investing Activities |
|
128 |
-100 |
40 |
-22 |
-165 |
-177 |
-18 |
28 |
-133 |
-79 |
-18 |
| Net Cash From Continuing Investing Activities |
|
128 |
-100 |
40 |
-22 |
-165 |
-177 |
-12 |
28 |
-133 |
117 |
21 |
| Purchase of Investment Securities |
|
-331 |
-488 |
-309 |
-158 |
-229 |
-366 |
-22 |
-202 |
-582 |
889 |
0.00 |
| Sale and/or Maturity of Investments |
|
460 |
389 |
351 |
137 |
65 |
191 |
10 |
231 |
451 |
-776 |
21 |
| Net Cash From Discontinued Investing Activities |
|
- |
- |
- |
- |
- |
- |
-6.21 |
- |
- |
- |
-39 |
| Net Cash From Financing Activities |
|
-41 |
74 |
7.98 |
-23 |
-3.06 |
24 |
61 |
-6.81 |
3.56 |
-47 |
16 |
| Net Cash From Continuing Financing Activities |
|
-41 |
74 |
7.98 |
-23 |
-3.06 |
24 |
67 |
-6.81 |
3.56 |
-2.54 |
-8.00 |
| Issuance of Debt |
|
346 |
348 |
254 |
253 |
267 |
462 |
74 |
346 |
293 |
-897 |
0.00 |
| Repayment of Debt |
|
-383 |
-270 |
-251 |
-272 |
-266 |
-424 |
-2.46 |
-349 |
-279 |
889 |
-0.24 |
| Payment of Dividends |
|
-3.43 |
-3.45 |
-3.82 |
-3.93 |
-3.82 |
-13 |
-2.26 |
-3.84 |
-3.86 |
2.51 |
-2.27 |
| Other Financing Activities, Net |
|
- |
-1.22 |
8.75 |
-0.24 |
-0.13 |
-0.74 |
-2.41 |
-0.17 |
-6.56 |
2.69 |
-0.49 |
| Net Cash From Discontinued Financing Activities |
|
- |
- |
- |
- |
- |
- |
-5.81 |
- |
- |
- |
24 |
| Effect of Exchange Rate Changes |
|
-4.44 |
3.46 |
-0.75 |
0.34 |
5.60 |
-5.54 |
1.79 |
4.51 |
-1.53 |
-1.34 |
0.18 |
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 |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
2,495 |
2,890 |
1,990 |
1,865 |
2,198 |
2,996 |
3,599 |
4,040 |
5,139 |
5,695 |
6,840 |
| Cash and Due from Banks |
|
69 |
50 |
111 |
86 |
133 |
137 |
176 |
538 |
469 |
19 |
31 |
| Trading Account Securities |
|
197 |
195 |
208 |
407 |
491 |
501 |
990 |
836 |
1,052 |
15 |
22 |
| 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 |
| Premises and Equipment, Net |
|
206 |
- |
- |
- |
- |
- |
- |
- |
- |
7.71 |
6.26 |
| Other Assets |
|
1,759 |
2,328 |
1,337 |
1,048 |
1,250 |
1,753 |
1,733 |
1,125 |
1,804 |
5,653 |
6,781 |
| Total Liabilities & Shareholders' Equity |
|
2,495 |
2,890 |
1,990 |
1,865 |
2,198 |
2,996 |
3,599 |
4,040 |
5,139 |
5,695 |
6,840 |
| Total Liabilities |
|
2,097 |
2,500 |
1,593 |
1,466 |
1,787 |
2,622 |
3,199 |
3,506 |
4,563 |
5,038 |
6,088 |
| Short-Term Debt |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
8.14 |
| Other Short-Term Payables |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
16 |
21 |
| Long-Term Debt |
|
667 |
555 |
346 |
354 |
374 |
366 |
393 |
259 |
402 |
11 |
64 |
| Other Long-Term Liabilities |
|
960 |
1,427 |
631 |
381 |
513 |
1,162 |
1,350 |
1,322 |
1,620 |
5,011 |
5,995 |
| Total Equity & Noncontrolling Interests |
|
398 |
348 |
397 |
399 |
411 |
374 |
400 |
534 |
577 |
657 |
752 |
| Total Preferred & Common Equity |
|
313 |
293 |
300 |
387 |
398 |
356 |
383 |
397 |
417 |
458 |
509 |
| 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 |
|
313 |
336 |
300 |
387 |
398 |
356 |
383 |
397 |
417 |
458 |
509 |
| Common Stock |
|
297 |
297 |
296 |
332 |
326 |
315 |
317 |
383 |
382 |
390 |
394 |
| Retained Earnings |
|
16 |
38 |
38 |
57 |
70 |
35 |
68 |
54 |
61 |
96 |
122 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-0.11 |
0.05 |
0.97 |
-2.06 |
1.70 |
5.67 |
-2.69 |
-39 |
-26 |
-28 |
-7.50 |
| Noncontrolling Interest |
|
85 |
97 |
97 |
12 |
13 |
17 |
17 |
136 |
160 |
199 |
244 |
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 |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
3,994 |
4,308 |
4,634 |
4,827 |
5,190 |
5,305 |
5,506 |
5,819 |
6,148 |
6,416 |
6,968 |
| Cash and Due from Banks |
|
503 |
412 |
372 |
515 |
475 |
497 |
396 |
342 |
384 |
366 |
33 |
| Trading Account Securities |
|
817 |
1,078 |
1,091 |
934 |
1,000 |
1,028 |
1,246 |
1,434 |
1,441 |
1,621 |
0.58 |
| 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 |
| Premises and Equipment, Net |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
5.91 |
| Other Assets |
|
1,872 |
1,962 |
2,291 |
1,595 |
1,794 |
1,847 |
1,889 |
2,127 |
2,310 |
2,340 |
6,928 |
| Total Liabilities & Shareholders' Equity |
|
3,994 |
4,308 |
4,634 |
4,827 |
5,190 |
5,305 |
5,506 |
5,819 |
6,148 |
6,416 |
6,968 |
| Total Liabilities |
|
3,475 |
3,766 |
4,088 |
4,284 |
4,591 |
4,687 |
4,850 |
5,136 |
5,425 |
5,675 |
6,217 |
| Short-Term Debt |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
7.98 |
| Other Short-Term Payables |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
20 |
| Long-Term Debt |
|
266 |
347 |
361 |
324 |
406 |
387 |
389 |
495 |
493 |
508 |
72 |
| Other Long-Term Liabilities |
|
1,346 |
1,376 |
1,483 |
1,540 |
1,563 |
1,541 |
1,558 |
1,487 |
1,568 |
1,631 |
6,117 |
| Total Equity & Noncontrolling Interests |
|
520 |
542 |
546 |
544 |
599 |
618 |
656 |
683 |
723 |
741 |
750 |
| Total Preferred & Common Equity |
|
387 |
401 |
402 |
396 |
425 |
436 |
462 |
474 |
500 |
505 |
504 |
| 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 |
|
387 |
401 |
402 |
396 |
425 |
436 |
462 |
474 |
500 |
505 |
504 |
| Common Stock |
|
380 |
383 |
380 |
381 |
385 |
388 |
389 |
394 |
396 |
393 |
390 |
| Retained Earnings |
|
55 |
51 |
55 |
56 |
67 |
78 |
88 |
99 |
116 |
120 |
134 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-48 |
-33 |
-33 |
-41 |
-28 |
-29 |
-15 |
-20 |
-12 |
-7.76 |
-20 |
| Noncontrolling Interest |
|
132 |
141 |
144 |
147 |
174 |
182 |
194 |
210 |
224 |
236 |
246 |
Annual Metrics And Ratios for Tiptree Financial
This table displays calculated financial ratios and metrics derived from Tiptree Financial's official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
37,823,734.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
37,823,734.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.92 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
379.92% |
31.19% |
12.07% |
5.67% |
24.52% |
4.30% |
49.52% |
17.60% |
18.56% |
24.01% |
-267.48% |
| EBITDA Growth |
|
772.71% |
147.41% |
-69.66% |
-117.03% |
951.31% |
-140.44% |
623.20% |
-15.94% |
26.21% |
66.04% |
-16.63% |
| EBIT Growth |
|
47.73% |
808.61% |
-104.80% |
-494.47% |
247.20% |
-233.33% |
268.18% |
-17.34% |
53.77% |
79.79% |
-17.15% |
| NOPAT Growth |
|
-96.50% |
671.80% |
-110.83% |
-494.47% |
245.21% |
-235.16% |
261.97% |
-91.92% |
1,023.20% |
119.18% |
-17.15% |
| Net Income Growth |
|
92.02% |
922.45% |
-70.95% |
14.28% |
-32.66% |
-225.36% |
274.63% |
-91.92% |
1,023.20% |
119.18% |
-34.55% |
| EPS Growth |
|
0.00% |
0.00% |
-85.90% |
527.27% |
-27.54% |
-272.00% |
226.74% |
-121.10% |
243.48% |
293.94% |
-43.28% |
| Operating Cash Flow Growth |
|
-139.98% |
487.55% |
28.04% |
23.03% |
-58.87% |
490.38% |
45.76% |
126.65% |
-84.57% |
236.95% |
-30.13% |
| Free Cash Flow Firm Growth |
|
-1,496.74% |
147.52% |
41.56% |
-112.18% |
49.04% |
252.27% |
-151.33% |
142.83% |
-3,617.34% |
88.21% |
-167.44% |
| Invested Capital Growth |
|
39.20% |
-11.24% |
-21.39% |
1.41% |
4.32% |
-5.86% |
7.27% |
-0.07% |
23.46% |
10.71% |
23.44% |
| Revenue Q/Q Growth |
|
8.30% |
7.69% |
4.12% |
-1.26% |
10.33% |
7.34% |
4.63% |
4.94% |
4.84% |
2.88% |
-100.05% |
| EBITDA Q/Q Growth |
|
56.91% |
93.11% |
-64.86% |
-178.34% |
108.57% |
48.35% |
-18.63% |
36.44% |
3.69% |
7.95% |
-127.01% |
| EBIT Q/Q Growth |
|
48.80% |
354.09% |
-106.33% |
-85.88% |
380.05% |
27.44% |
-25.75% |
74.85% |
6.45% |
8.84% |
-130.43% |
| NOPAT Q/Q Growth |
|
120.83% |
-17.64% |
-390.70% |
-117.85% |
196.13% |
27.44% |
-25.59% |
331.08% |
33.38% |
17.74% |
-137.93% |
| Net Income Q/Q Growth |
|
2,795.39% |
357.11% |
-56.68% |
-52.46% |
25.11% |
31.50% |
-25.59% |
331.08% |
33.38% |
17.74% |
-60.77% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
27.12% |
-28.29% |
20.69% |
43.48% |
32.65% |
-31.53% |
| Operating Cash Flow Q/Q Growth |
|
62.12% |
181.75% |
-48.91% |
-12.53% |
-29.23% |
93.25% |
-20.81% |
10.48% |
-54.13% |
61.92% |
-12.99% |
| Free Cash Flow Firm Q/Q Growth |
|
-462.13% |
245.47% |
298.78% |
-104.98% |
-139.85% |
131.47% |
-123.27% |
139.98% |
-184.13% |
83.29% |
-65.18% |
| Invested Capital Q/Q Growth |
|
3.14% |
-18.21% |
-40.89% |
-1.04% |
6.64% |
-2.59% |
2.13% |
0.90% |
12.89% |
3.75% |
-33.99% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
10.63% |
20.04% |
5.43% |
-0.87% |
5.98% |
-2.32% |
8.11% |
5.80% |
6.17% |
8.27% |
0.00% |
| EBIT Margin |
|
-2.54% |
13.72% |
-0.59% |
-3.31% |
3.91% |
-5.00% |
5.62% |
3.95% |
5.12% |
7.43% |
0.00% |
| Profit (Net Income) Margin |
|
2.28% |
17.80% |
4.61% |
4.99% |
2.70% |
-3.24% |
3.79% |
0.26% |
2.47% |
4.36% |
0.00% |
| Tax Burden Percent |
|
-303.10% |
183.14% |
-785.23% |
-150.95% |
69.06% |
64.93% |
67.42% |
6.59% |
48.16% |
58.71% |
-78.31% |
| Interest Burden Percent |
|
29.65% |
70.81% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
92.45% |
| Effective Tax Rate |
|
0.00% |
25.47% |
0.00% |
0.00% |
30.94% |
0.00% |
32.58% |
93.41% |
51.84% |
41.29% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.31% |
2.14% |
-0.28% |
-1.85% |
2.61% |
-3.57% |
5.75% |
0.45% |
4.51% |
8.50% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
1.47% |
12.97% |
5.76% |
10.64% |
2.61% |
-3.03% |
5.75% |
0.45% |
4.51% |
8.50% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1.90% |
22.01% |
7.30% |
9.36% |
2.35% |
-2.86% |
5.64% |
0.31% |
2.69% |
5.72% |
0.00% |
| Return on Equity (ROE) |
|
2.20% |
24.15% |
7.03% |
7.51% |
4.96% |
-6.43% |
11.39% |
0.76% |
7.21% |
14.22% |
4.96% |
| Cash Return on Invested Capital (CROIC) |
|
-32.47% |
14.05% |
23.68% |
-3.25% |
-1.61% |
2.48% |
-1.26% |
0.52% |
-16.48% |
-1.67% |
-25.51% |
| Operating Return on Assets (OROA) |
|
-0.18% |
2.58% |
-0.14% |
-1.03% |
1.43% |
-1.50% |
1.98% |
1.41% |
1.81% |
2.76% |
0.00% |
| Return on Assets (ROA) |
|
0.16% |
3.34% |
1.07% |
1.55% |
0.99% |
-0.97% |
1.34% |
0.09% |
0.87% |
1.62% |
0.00% |
| Return on Common Equity (ROCE) |
|
1.65% |
21.00% |
6.00% |
6.48% |
4.81% |
-6.18% |
10.88% |
0.64% |
5.29% |
10.08% |
3.40% |
| Return on Equity Simple (ROE_SIMPLE) |
|
2.81% |
30.67% |
8.71% |
7.72% |
5.06% |
-7.08% |
11.50% |
0.90% |
9.59% |
19.15% |
6.87% |
| Net Operating Profit after Tax (NOPAT) |
|
2.79 |
22 |
-2.33 |
-14 |
20 |
-27 |
44 |
3.56 |
40 |
88 |
-34 |
| NOPAT Margin |
|
0.72% |
4.26% |
-0.41% |
-2.31% |
2.70% |
-3.50% |
3.79% |
0.26% |
2.47% |
4.36% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-1.17% |
-10.83% |
-6.04% |
-12.49% |
0.00% |
-0.53% |
0.00% |
0.00% |
0.00% |
0.00% |
-165.09% |
| SG&A Expenses to Revenue |
|
50.61% |
51.98% |
63.14% |
62.79% |
58.01% |
58.24% |
51.94% |
51.58% |
48.24% |
42.43% |
0.00% |
| Operating Expenses to Revenue |
|
102.54% |
86.28% |
100.59% |
103.31% |
96.09% |
105.00% |
94.38% |
96.05% |
94.88% |
92.57% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-9.79 |
69 |
-3.33 |
-20 |
29 |
-39 |
65 |
54 |
83 |
149 |
-48 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
41 |
101 |
31 |
-5.24 |
45 |
-18 |
94 |
79 |
100 |
166 |
-47 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.72 |
0.68 |
0.75 |
0.47 |
0.65 |
0.45 |
1.18 |
1.22 |
1.63 |
1.69 |
1.35 |
| Price to Tangible Book Value (P/TBV) |
|
1.77 |
1.35 |
1.56 |
0.74 |
1.03 |
4.15 |
5.58 |
5.15 |
7.39 |
5.22 |
1.35 |
| Price to Revenue (P/Rev) |
|
0.58 |
0.45 |
0.40 |
0.30 |
0.35 |
0.21 |
0.39 |
0.35 |
0.42 |
0.38 |
0.00 |
| Price to Earnings (P/E) |
|
38.89 |
9.04 |
31.36 |
7.57 |
14.14 |
0.00 |
11.86 |
0.00 |
48.73 |
14.48 |
19.71 |
| Dividend Yield |
|
1.91% |
1.88% |
2.29% |
2.68% |
2.06% |
3.36% |
1.20% |
1.20% |
1.08% |
2.35% |
2.69% |
| Earnings Yield |
|
2.57% |
11.06% |
3.19% |
13.21% |
7.07% |
0.00% |
8.43% |
0.00% |
2.05% |
6.90% |
5.07% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.83 |
0.85 |
0.71 |
0.60 |
0.64 |
0.47 |
0.84 |
0.41 |
0.77 |
0.91 |
1.18 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.30 |
1.59 |
0.93 |
0.75 |
0.67 |
0.45 |
0.57 |
0.24 |
0.46 |
0.49 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
21.68 |
7.96 |
17.13 |
0.00 |
11.28 |
0.00 |
7.08 |
4.14 |
7.49 |
5.91 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
11.62 |
0.00 |
0.00 |
17.26 |
0.00 |
10.22 |
6.07 |
9.02 |
6.58 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
318.47 |
37.45 |
0.00 |
0.00 |
24.99 |
0.00 |
15.15 |
92.08 |
18.74 |
11.21 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
22.01 |
11.22 |
7.81 |
21.18 |
2.49 |
3.27 |
0.71 |
10.49 |
4.08 |
5.79 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
5.71 |
2.64 |
0.00 |
0.00 |
18.46 |
0.00 |
78.98 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.68 |
1.60 |
0.87 |
0.89 |
0.91 |
0.98 |
0.98 |
0.49 |
0.70 |
0.65 |
0.10 |
| Long-Term Debt to Equity |
|
1.68 |
1.60 |
0.87 |
0.89 |
0.91 |
0.98 |
0.98 |
0.49 |
0.70 |
0.65 |
0.09 |
| Financial Leverage |
|
1.29 |
1.70 |
1.27 |
0.88 |
0.90 |
0.94 |
0.98 |
0.70 |
0.60 |
0.67 |
0.06 |
| Leverage Ratio |
|
13.39 |
7.22 |
6.56 |
4.84 |
5.01 |
6.62 |
8.52 |
8.18 |
8.27 |
8.78 |
8.90 |
| Compound Leverage Factor |
|
3.97 |
5.12 |
6.56 |
4.84 |
5.01 |
6.62 |
8.52 |
8.18 |
8.27 |
8.78 |
8.22 |
| Debt to Total Capital |
|
62.65% |
61.48% |
46.59% |
47.00% |
47.65% |
49.51% |
49.57% |
32.71% |
41.11% |
39.40% |
8.74% |
| 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% |
0.99% |
| Long-Term Debt to Total Capital |
|
62.65% |
61.48% |
46.59% |
47.00% |
47.65% |
49.51% |
49.57% |
32.71% |
41.11% |
39.40% |
7.76% |
| 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 |
|
7.97% |
10.72% |
13.02% |
1.61% |
1.70% |
2.35% |
2.17% |
17.18% |
16.31% |
18.37% |
29.58% |
| Common Equity to Total Capital |
|
29.38% |
37.17% |
40.40% |
51.38% |
50.65% |
48.14% |
48.26% |
50.11% |
42.58% |
42.23% |
61.68% |
| Debt to EBITDA |
|
16.28 |
5.47 |
11.26 |
-67.61 |
8.40 |
-20.31 |
4.17 |
3.27 |
4.02 |
2.57 |
-1.52 |
| Net Debt to EBITDA |
|
14.13 |
4.74 |
6.63 |
-49.18 |
5.16 |
-9.48 |
2.10 |
-3.68 |
-0.90 |
0.07 |
-0.87 |
| Long-Term Debt to EBITDA |
|
16.28 |
5.47 |
11.26 |
-67.61 |
8.40 |
-20.31 |
4.17 |
3.27 |
4.02 |
2.57 |
-1.35 |
| Debt to NOPAT |
|
239.09 |
25.77 |
-148.47 |
-25.55 |
18.61 |
-13.47 |
8.93 |
72.84 |
10.06 |
4.87 |
-2.13 |
| Net Debt to NOPAT |
|
207.48 |
22.32 |
-87.45 |
-18.59 |
11.42 |
-6.29 |
4.50 |
-81.85 |
-2.25 |
0.12 |
-1.22 |
| Long-Term Debt to NOPAT |
|
239.09 |
25.77 |
-148.47 |
-25.55 |
18.61 |
-13.47 |
8.93 |
72.84 |
10.06 |
4.87 |
-1.89 |
| Noncontrolling Interest Sharing Ratio |
|
25.28% |
13.02% |
14.62% |
13.67% |
3.15% |
3.92% |
4.48% |
16.43% |
26.66% |
29.09% |
31.43% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-297 |
141 |
200 |
-24 |
-12 |
19 |
-9.70 |
4.15 |
-146 |
-17 |
-190 |
| Operating Cash Flow to CapEx |
|
-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% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
6.72 |
7.82 |
-0.90 |
-0.46 |
0.58 |
-0.26 |
0.14 |
-5.27 |
-0.53 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
1.74 |
1.84 |
2.14 |
0.88 |
4.30 |
5.42 |
15.31 |
2.58 |
7.47 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-1.28 |
0.31 |
2.00 |
0.56 |
4.10 |
5.35 |
14.96 |
2.07 |
7.34 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.07 |
0.19 |
0.23 |
0.31 |
0.37 |
0.30 |
0.35 |
0.36 |
0.35 |
0.37 |
0.00 |
| 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 |
|
1,065 |
945 |
743 |
753 |
786 |
740 |
794 |
793 |
979 |
1,084 |
824 |
| Invested Capital Turnover |
|
0.42 |
0.50 |
0.67 |
0.80 |
0.97 |
1.02 |
1.52 |
1.72 |
1.83 |
1.95 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
300 |
-120 |
-202 |
10 |
33 |
-46 |
54 |
-0.59 |
186 |
105 |
157 |
| Enterprise Value (EV) |
|
888 |
806 |
527 |
451 |
503 |
349 |
668 |
328 |
749 |
983 |
974 |
| Market Capitalization |
|
225 |
229 |
226 |
181 |
260 |
160 |
452 |
483 |
680 |
773 |
688 |
| Book Value per Share |
|
$7.27 |
$7.80 |
$6.97 |
$10.77 |
$11.52 |
$10.59 |
$11.30 |
$10.96 |
$11.34 |
$12.35 |
$13.45 |
| Tangible Book Value per Share |
|
$2.94 |
$3.93 |
$3.36 |
$6.77 |
$7.26 |
$1.15 |
$2.39 |
$2.59 |
$2.50 |
$4.00 |
$13.45 |
| Total Capital |
|
1,065 |
903 |
743 |
753 |
786 |
740 |
794 |
793 |
979 |
1,084 |
824 |
| Total Debt |
|
667 |
555 |
346 |
354 |
374 |
366 |
393 |
259 |
402 |
427 |
72 |
| Total Long-Term Debt |
|
667 |
555 |
346 |
354 |
374 |
366 |
393 |
259 |
402 |
427 |
64 |
| Net Debt |
|
579 |
481 |
204 |
258 |
230 |
171 |
198 |
-291 |
-90 |
11 |
41 |
| Capital Expenditures (CapEx) |
|
23 |
64 |
39 |
3.75 |
8.52 |
6.69 |
2.76 |
11 |
14 |
4.03 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
-6.01 |
-68 |
-28 |
-44 |
0.00 |
-1.97 |
0.00 |
0.00 |
0.00 |
0.00 |
-69 |
| Net Nonoperating Obligations (NNO) |
|
667 |
597 |
346 |
354 |
374 |
366 |
393 |
259 |
402 |
427 |
72 |
| Total Depreciation and Amortization (D&A) |
|
51 |
32 |
34 |
15 |
15 |
21 |
29 |
25 |
17 |
17 |
0.87 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.69 |
$0.52 |
($0.86) |
$1.13 |
($0.23) |
$0.38 |
$1.44 |
$0.93 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
33.20M |
43.04M |
43.05M |
34.72M |
34.58M |
0.00 |
33.22M |
35.53M |
36.69M |
36.87M |
37.56M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.69 |
$0.50 |
($0.86) |
$1.09 |
($0.23) |
$0.33 |
$1.30 |
$0.76 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
33.20M |
43.04M |
43.05M |
34.72M |
34.58M |
33.86M |
33.69M |
35.53M |
37.62M |
37.93M |
37.56M |
| 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 |
|
43.02M |
43.04M |
43.05M |
34.51M |
34.43M |
32.54M |
34.39M |
36.73M |
36.76M |
37.26M |
37.88M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
2.79 |
22 |
-2.33 |
-14 |
20 |
-27 |
44 |
38 |
58 |
88 |
-34 |
| Normalized NOPAT Margin |
|
0.72% |
4.26% |
-0.41% |
-2.31% |
2.70% |
-3.50% |
3.79% |
2.76% |
3.59% |
4.36% |
0.00% |
| Pre Tax Income Margin |
|
-0.75% |
9.72% |
-0.59% |
-3.31% |
3.91% |
-5.00% |
5.62% |
3.95% |
5.12% |
7.43% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
3.30 |
-0.13 |
-0.73 |
1.08 |
-1.19 |
1.73 |
1.79 |
3.00 |
4.63 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
1.02 |
-0.09 |
-0.51 |
0.74 |
-0.83 |
1.17 |
0.12 |
1.44 |
2.72 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.28 |
-1.65 |
-0.87 |
0.76 |
-1.40 |
1.66 |
1.43 |
2.49 |
4.51 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-2.00 |
-1.61 |
-0.65 |
0.43 |
-1.04 |
1.10 |
-0.24 |
0.94 |
2.59 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
37.64% |
6.88% |
13.38% |
16.00% |
27.34% |
-22.07% |
12.28% |
218.34% |
34.33% |
28.31% |
25.97% |
| Augmented Payout Ratio |
|
82.88% |
55.49% |
41.30% |
63.22% |
72.49% |
-77.13% |
30.77% |
266.84% |
34.33% |
28.31% |
25.97% |
Quarterly Metrics And Ratios for Tiptree Financial
This table displays calculated financial ratios and metrics derived from Tiptree Financial's official financial filings.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
37,823,734.00 |
37,877,057.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
37,823,734.00 |
37,877,057.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.65 |
0.38 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
14.48% |
20.54% |
30.59% |
35.52% |
18.78% |
12.84% |
-0.58% |
-3.86% |
8.81% |
-1.38% |
-123.10% |
| EBITDA Growth |
|
-15.38% |
11.68% |
155.60% |
67.04% |
58.91% |
35.92% |
-13.14% |
26.15% |
4.81% |
-9.94% |
24.42% |
| EBIT Growth |
|
-15.86% |
20.11% |
263.38% |
71.69% |
73.98% |
40.34% |
-14.64% |
29.69% |
4.06% |
-10.97% |
21.82% |
| NOPAT Growth |
|
-55.79% |
163.62% |
404.00% |
85.43% |
130.86% |
81.92% |
-18.34% |
41.56% |
-23.75% |
-10.47% |
21.82% |
| Net Income Growth |
|
-55.79% |
163.62% |
404.00% |
85.43% |
130.86% |
81.92% |
-18.34% |
41.56% |
-23.75% |
-399.09% |
152.81% |
| EPS Growth |
|
-89.47% |
166.67% |
833.33% |
93.75% |
625.00% |
200.00% |
-40.91% |
19.35% |
-55.17% |
-75.00% |
161.54% |
| Operating Cash Flow Growth |
|
-50.84% |
-135.54% |
45.67% |
801.98% |
7.03% |
416.35% |
-153.14% |
-54.66% |
121.24% |
-35.89% |
45.49% |
| Free Cash Flow Firm Growth |
|
-746.79% |
-2,632.55% |
10.68% |
29.69% |
-116.55% |
55.54% |
-62.19% |
-136.21% |
-20.13% |
-228.77% |
287.00% |
| Invested Capital Growth |
|
10.36% |
23.46% |
12.98% |
10.82% |
20.47% |
10.71% |
17.36% |
20.99% |
19.55% |
23.44% |
-29.52% |
| Revenue Q/Q Growth |
|
3.10% |
7.10% |
11.63% |
9.95% |
-9.64% |
1.75% |
-1.66% |
6.33% |
2.26% |
-389.95% |
99.98% |
| EBITDA Q/Q Growth |
|
-1.85% |
30.33% |
-0.71% |
31.52% |
-6.63% |
11.47% |
-36.55% |
91.03% |
-22.42% |
-505.18% |
95.09% |
| EBIT Q/Q Growth |
|
-10.70% |
42.21% |
-1.22% |
36.86% |
-9.51% |
14.71% |
-39.92% |
107.94% |
-27.39% |
-529.98% |
94.37% |
| NOPAT Q/Q Growth |
|
-25.16% |
81.87% |
-1.53% |
38.36% |
-6.83% |
43.31% |
-55.80% |
139.85% |
-49.81% |
-821.70% |
94.25% |
| Net Income Q/Q Growth |
|
-25.16% |
81.87% |
-1.53% |
38.36% |
-6.83% |
43.31% |
-55.80% |
139.85% |
-49.81% |
-258.58% |
157.55% |
| EPS Q/Q Growth |
|
-75.00% |
300.00% |
37.50% |
40.91% |
-6.45% |
65.52% |
-72.92% |
184.62% |
-64.86% |
0.00% |
161.54% |
| Operating Cash Flow Q/Q Growth |
|
956.51% |
-138.66% |
383.55% |
-25.24% |
30.59% |
14.28% |
-147.63% |
163.78% |
537.25% |
-66.88% |
-140.50% |
| Free Cash Flow Firm Q/Q Growth |
|
33.04% |
-134.30% |
41.44% |
23.46% |
-106.20% |
51.89% |
-113.61% |
-11.47% |
-4.87% |
-42.72% |
226.84% |
| Invested Capital Q/Q Growth |
|
-4.42% |
12.89% |
2.60% |
0.10% |
3.91% |
3.75% |
8.75% |
3.20% |
2.68% |
-33.99% |
0.76% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
6.38% |
7.76% |
6.91% |
8.26% |
8.54% |
9.35% |
6.03% |
10.84% |
8.22% |
0.00% |
0.00% |
| EBIT Margin |
|
5.16% |
6.85% |
6.06% |
7.55% |
7.56% |
8.52% |
5.20% |
10.18% |
7.23% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
2.16% |
3.67% |
3.24% |
4.08% |
4.21% |
5.92% |
2.66% |
6.01% |
2.95% |
0.00% |
0.00% |
| Tax Burden Percent |
|
41.95% |
53.64% |
53.47% |
54.06% |
55.66% |
69.54% |
51.16% |
59.01% |
40.78% |
15.38% |
-171.80% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
97.79% |
89.57% |
| Effective Tax Rate |
|
58.05% |
46.36% |
46.53% |
45.94% |
44.34% |
30.46% |
48.84% |
40.99% |
59.22% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
4.05% |
6.72% |
5.94% |
8.01% |
8.60% |
11.55% |
4.90% |
10.74% |
5.22% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.05% |
6.72% |
5.94% |
8.01% |
8.60% |
11.55% |
4.90% |
10.74% |
5.22% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.25% |
4.01% |
3.93% |
5.15% |
5.10% |
7.77% |
3.44% |
7.05% |
3.34% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
6.30% |
10.73% |
9.87% |
13.16% |
13.70% |
19.32% |
8.34% |
17.79% |
8.56% |
4.96% |
6.07% |
| Cash Return on Invested Capital (CROIC) |
|
-6.22% |
-16.48% |
-6.62% |
-3.69% |
-10.78% |
-1.67% |
-8.21% |
-10.54% |
-10.05% |
-25.51% |
31.45% |
| Operating Return on Assets (OROA) |
|
1.81% |
2.42% |
2.22% |
2.85% |
2.86% |
3.16% |
1.90% |
3.53% |
2.46% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.76% |
1.30% |
1.19% |
1.54% |
1.59% |
2.20% |
0.97% |
2.08% |
1.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
4.64% |
7.87% |
7.15% |
9.47% |
9.80% |
13.70% |
5.84% |
12.42% |
5.92% |
3.40% |
4.14% |
| Return on Equity Simple (ROE_SIMPLE) |
|
7.57% |
0.00% |
12.41% |
14.40% |
16.12% |
0.00% |
17.89% |
18.78% |
17.62% |
0.00% |
8.63% |
| Net Operating Profit after Tax (NOPAT) |
|
8.87 |
16 |
16 |
22 |
20 |
29 |
13 |
31 |
16 |
-113 |
-6.48 |
| NOPAT Margin |
|
2.16% |
3.67% |
3.24% |
4.08% |
4.21% |
5.92% |
2.66% |
6.01% |
2.95% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-211.25% |
-7.20% |
| SG&A Expenses to Revenue |
|
48.66% |
47.48% |
42.07% |
41.44% |
42.39% |
43.92% |
42.43% |
37.65% |
39.09% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
94.84% |
93.15% |
93.94% |
92.45% |
92.44% |
91.48% |
94.80% |
89.82% |
92.77% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
21 |
30 |
30 |
41 |
37 |
42 |
25 |
53 |
38 |
-165 |
-9.26 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
26 |
34 |
34 |
44 |
42 |
46 |
29 |
56 |
44 |
-176 |
-8.67 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.53 |
1.63 |
1.49 |
1.39 |
1.56 |
1.69 |
1.89 |
1.77 |
1.42 |
1.35 |
1.27 |
| Price to Tangible Book Value (P/TBV) |
|
8.88 |
7.39 |
6.05 |
5.05 |
4.97 |
5.22 |
5.38 |
4.53 |
3.53 |
1.35 |
1.27 |
| Price to Revenue (P/Rev) |
|
0.39 |
0.42 |
0.36 |
0.32 |
0.37 |
0.38 |
0.45 |
0.45 |
0.35 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
76.45 |
48.73 |
26.22 |
19.55 |
17.70 |
14.48 |
17.97 |
15.77 |
14.22 |
19.71 |
14.72 |
| Dividend Yield |
|
1.15% |
1.08% |
1.51% |
1.34% |
1.18% |
2.35% |
2.03% |
2.08% |
2.56% |
2.69% |
1.42% |
| Earnings Yield |
|
1.31% |
2.05% |
3.81% |
5.11% |
5.65% |
6.90% |
5.57% |
6.34% |
7.03% |
5.07% |
6.79% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.62 |
0.77 |
0.61 |
0.57 |
0.76 |
0.91 |
1.00 |
0.93 |
0.79 |
1.18 |
1.12 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.35 |
0.46 |
0.35 |
0.30 |
0.41 |
0.49 |
0.59 |
0.57 |
0.48 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
5.61 |
7.49 |
5.04 |
4.10 |
5.19 |
5.91 |
7.26 |
6.49 |
5.61 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
6.94 |
9.02 |
5.81 |
4.68 |
5.82 |
6.58 |
8.10 |
7.17 |
6.20 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
18.06 |
18.74 |
11.53 |
9.04 |
10.72 |
11.21 |
13.86 |
11.99 |
11.04 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
3.48 |
10.49 |
6.67 |
3.93 |
5.37 |
4.08 |
8.12 |
9.45 |
5.09 |
5.79 |
5.09 |
| 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 |
2.96 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.60 |
0.70 |
0.68 |
0.63 |
0.59 |
0.65 |
0.72 |
0.68 |
0.68 |
0.10 |
0.11 |
| Long-Term Debt to Equity |
|
0.60 |
0.70 |
0.68 |
0.63 |
0.59 |
0.65 |
0.72 |
0.68 |
0.68 |
0.09 |
0.10 |
| Financial Leverage |
|
0.55 |
0.60 |
0.66 |
0.64 |
0.59 |
0.67 |
0.70 |
0.66 |
0.64 |
0.06 |
0.40 |
| Leverage Ratio |
|
8.30 |
8.27 |
8.33 |
8.54 |
8.61 |
8.78 |
8.59 |
8.54 |
8.53 |
8.90 |
8.92 |
| Compound Leverage Factor |
|
8.30 |
8.27 |
8.33 |
8.54 |
8.61 |
8.78 |
8.59 |
8.54 |
8.53 |
8.70 |
7.99 |
| Debt to Total Capital |
|
37.32% |
41.11% |
40.40% |
38.53% |
37.19% |
39.40% |
42.02% |
40.53% |
40.64% |
8.74% |
9.66% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.99% |
0.96% |
| Long-Term Debt to Total Capital |
|
37.32% |
41.11% |
40.40% |
38.53% |
37.19% |
39.40% |
42.02% |
40.53% |
40.64% |
7.76% |
8.70% |
| 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 |
|
17.01% |
16.31% |
17.31% |
18.06% |
18.59% |
18.37% |
17.79% |
18.38% |
18.92% |
29.58% |
29.64% |
| Common Equity to Total Capital |
|
45.67% |
42.58% |
42.29% |
43.41% |
44.22% |
42.23% |
40.19% |
41.09% |
40.45% |
61.68% |
60.70% |
| Debt to EBITDA |
|
3.35 |
4.02 |
3.36 |
2.80 |
2.52 |
2.57 |
3.06 |
2.84 |
2.89 |
-1.52 |
-1.80 |
| Net Debt to EBITDA |
|
-2.21 |
-0.90 |
-1.63 |
-1.57 |
-0.75 |
0.07 |
0.42 |
0.10 |
0.16 |
-0.87 |
-1.05 |
| Long-Term Debt to EBITDA |
|
3.35 |
4.02 |
3.36 |
2.80 |
2.52 |
2.57 |
3.06 |
2.84 |
2.89 |
-1.35 |
-1.62 |
| Debt to NOPAT |
|
10.79 |
10.06 |
7.70 |
6.16 |
5.22 |
4.87 |
5.84 |
5.25 |
5.70 |
-2.13 |
-2.51 |
| Net Debt to NOPAT |
|
-7.13 |
-2.25 |
-3.74 |
-3.47 |
-1.56 |
0.12 |
0.79 |
0.19 |
0.31 |
-1.22 |
-1.47 |
| Long-Term Debt to NOPAT |
|
10.79 |
10.06 |
7.70 |
6.16 |
5.22 |
4.87 |
5.84 |
5.25 |
5.70 |
-1.89 |
-2.26 |
| Noncontrolling Interest Sharing Ratio |
|
26.32% |
26.66% |
27.61% |
27.99% |
28.48% |
29.09% |
29.92% |
30.20% |
30.80% |
31.43% |
31.80% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-73 |
-170 |
-99 |
-76 |
-157 |
-76 |
-161 |
-180 |
-189 |
-269 |
342 |
| Operating Cash Flow to CapEx |
|
6,203.69% |
-1,448.20% |
7,967.47% |
5,174.17% |
11,421.08% |
3,882.19% |
-2,972.44% |
1,793.50% |
6,600.10% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-10.80 |
-22.75 |
-12.00 |
-9.50 |
-20.62 |
-9.07 |
-15.58 |
-16.56 |
-17.65 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
8.52 |
-2.96 |
7.56 |
5.85 |
8.04 |
8.40 |
-3.22 |
1.96 |
12.67 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
8.38 |
-3.17 |
7.47 |
5.74 |
7.97 |
8.18 |
-3.32 |
1.85 |
12.48 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.35 |
0.35 |
0.37 |
0.38 |
0.38 |
0.37 |
0.36 |
0.35 |
0.34 |
0.00 |
0.00 |
| 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 |
|
867 |
979 |
1,004 |
1,005 |
1,045 |
1,084 |
1,179 |
1,216 |
1,249 |
824 |
831 |
| Invested Capital Turnover |
|
1.87 |
1.83 |
1.83 |
1.96 |
2.04 |
1.95 |
1.84 |
1.79 |
1.77 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
81 |
186 |
115 |
98 |
178 |
105 |
174 |
211 |
204 |
157 |
-348 |
| Enterprise Value (EV) |
|
542 |
749 |
608 |
568 |
798 |
983 |
1,175 |
1,126 |
983 |
974 |
934 |
| Market Capitalization |
|
608 |
680 |
631 |
605 |
720 |
773 |
898 |
884 |
719 |
688 |
641 |
| Book Value per Share |
|
$10.78 |
$11.34 |
$11.55 |
$11.86 |
$12.56 |
$12.35 |
$12.71 |
$13.33 |
$13.47 |
$13.45 |
$13.31 |
| Tangible Book Value per Share |
|
$1.86 |
$2.50 |
$2.84 |
$3.25 |
$3.94 |
$4.00 |
$4.48 |
$5.21 |
$5.43 |
$13.45 |
$13.31 |
| Total Capital |
|
867 |
979 |
1,004 |
1,005 |
1,045 |
1,084 |
1,179 |
1,216 |
1,249 |
824 |
831 |
| Total Debt |
|
324 |
402 |
406 |
387 |
389 |
427 |
495 |
493 |
508 |
72 |
80 |
| Total Long-Term Debt |
|
324 |
402 |
406 |
387 |
389 |
427 |
495 |
493 |
508 |
64 |
72 |
| Net Debt |
|
-214 |
-90 |
-197 |
-218 |
-116 |
11 |
67 |
18 |
28 |
41 |
47 |
| Capital Expenditures (CapEx) |
|
0.92 |
1.53 |
0.79 |
0.91 |
0.54 |
1.80 |
1.12 |
1.19 |
2.05 |
-4.36 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-88 |
-21 |
| Net Nonoperating Obligations (NNO) |
|
324 |
402 |
406 |
387 |
389 |
427 |
495 |
493 |
508 |
72 |
80 |
| Total Depreciation and Amortization (D&A) |
|
5.00 |
4.01 |
4.13 |
3.85 |
4.76 |
4.12 |
4.03 |
3.42 |
5.27 |
-12 |
0.59 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.06 |
$0.19 |
$0.24 |
$0.35 |
$0.32 |
$0.53 |
$0.15 |
$0.50 |
$0.17 |
$0.11 |
$0.38 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
36.75M |
36.69M |
36.77M |
36.79M |
36.79M |
36.87M |
37.35M |
37.50M |
37.57M |
37.56M |
37.79M |
| Adjusted Diluted Earnings per Share |
|
$0.04 |
$0.16 |
$0.22 |
$0.31 |
$0.29 |
$0.48 |
$0.13 |
$0.37 |
$0.13 |
$0.13 |
$0.34 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
37.68M |
37.62M |
37.78M |
37.75M |
37.82M |
37.93M |
38.45M |
38.62M |
38.58M |
37.56M |
37.79M |
| 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 |
|
36.75M |
36.76M |
36.79M |
36.79M |
37.06M |
37.26M |
37.50M |
37.50M |
37.82M |
37.88M |
37.57M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
15 |
16 |
16 |
22 |
20 |
29 |
13 |
31 |
27 |
-113 |
-6.48 |
| Normalized NOPAT Margin |
|
3.61% |
3.67% |
3.24% |
4.08% |
4.21% |
5.92% |
2.66% |
6.01% |
5.06% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
5.16% |
6.85% |
6.06% |
7.55% |
7.56% |
8.52% |
5.20% |
10.18% |
7.23% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
3.15 |
4.03 |
3.58 |
5.07 |
4.83 |
5.07 |
2.45 |
4.85 |
3.58 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
1.32 |
2.16 |
1.92 |
2.74 |
2.69 |
3.52 |
1.25 |
2.86 |
1.46 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
3.01 |
3.82 |
3.49 |
4.96 |
4.76 |
4.85 |
2.34 |
4.74 |
3.39 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
1.18 |
1.96 |
1.82 |
2.63 |
2.62 |
3.31 |
1.14 |
2.75 |
1.27 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
44.53% |
34.33% |
26.75% |
23.26% |
20.16% |
28.31% |
29.35% |
26.40% |
27.89% |
25.97% |
20.85% |
| Augmented Payout Ratio |
|
44.53% |
34.33% |
26.75% |
23.26% |
20.16% |
28.31% |
29.35% |
26.40% |
27.89% |
25.97% |
20.85% |
Key Financial Trends
Tiptree Financial’s latest quarter shows a company still generating solid earnings, but cash flow remains volatile and the balance sheet is heavily shaped by its insurance and asset-management structure. In Q1 2026, TIPT reported consolidated net income of $14.2 million, but operating cash flow was negative, and the quarter included significant discontinued operations that distorted the headline results.
Over the last several years, the clearest trend is that Tiptree’s profitability has been inconsistent quarter to quarter, while premium revenue and investment income have been important drivers of results. At the same time, expenses have generally remained high, and operating cash flow has not tracked accounting earnings very well.
- Q1 2026 net income improved to $14.2 million, reversing the weaker earnings seen in some prior quarters and showing the business can still produce profit.
- Continuing operations remained profitable on an accounting basis in several recent periods, including Q2 and Q3 2025, suggesting the core business has earning power.
- Insurance premiums are a major revenue engine, with premiums earned above $380 million in multiple quarters, supporting a large recurring revenue base.
- Investment income and realized gains have also contributed meaningfully, especially in stronger quarters like Q3 2025 and several 2024 periods.
- Equity remains substantial, with total equity and noncontrolling interests of $750.5 million at Q1 2026.
- Revenue is highly seasonal and volatile, swinging from strong quarters to weak ones, which makes near-term comparisons difficult.
- Noncontrolling interests are very large, so a significant portion of earnings and book value does not belong to common shareholders directly.
- TIPT carries significant liabilities, which is typical for an insurer/financial company but still worth monitoring closely.
- Depreciation and amortization are modest relative to the overall business, so the bigger story is underwriting, premiums, and investment performance rather than fixed-asset intensity.
- Operating cash flow turned sharply negative in Q1 2026 at -$18.2 million, after being positive in several earlier quarters, indicating weak cash conversion.
- Discontinued operations created a large drag in Q1 2026, including -$9.8 million from operating activities and -$38.6 million from investing activities, which muddies the quality of earnings.
- Q4 2025 was a weak quarter for common shareholders, with net income attributable to common shareholders of only $3.9 million despite a larger accounting net loss from continuing operations.
- Expenses remain high, especially salaries, employee benefits, and other operating expenses, which have consistently consumed a large share of revenue.
- Cash declined from $342.3 million at Q1 2025 to $33.4 million at Q1 2026, a steep drop that suggests a materially different cash position after major balance sheet changes.
- Debt remains an ongoing consideration, with short-term debt of $8.0 million and long-term debt of $72.3 million in Q1 2026, on top of much larger insurance-related liabilities.
Bottom line: TIPT looks like a financially complex company with a profitable core in many periods, but its results are uneven and heavily influenced by insurance operations, investment marks, and discontinued activities. Investors should focus on whether management can stabilize operating cash flow and maintain earnings without relying on one-off items or volatile investment gains.
07/18/26 03:15 PM ETAI Generated. May Contain Errors.