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 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
6.87 |
9.05 |
13 |
12 |
20 |
5.64 |
19 |
6.42 |
3.91 |
14 |
389 |
| Consolidated Net Income / (Loss) |
|
16 |
16 |
22 |
20 |
29 |
5.64 |
19 |
16 |
-25 |
14 |
389 |
| Net Income / (Loss) Continuing Operations |
|
16 |
16 |
22 |
20 |
29 |
-9.70 |
-10 |
16 |
-99 |
-7.14 |
-6.45 |
| Total Pre-Tax Income |
|
30 |
30 |
41 |
37 |
42 |
-11 |
-12 |
38 |
-161 |
-8.29 |
-5.13 |
| Total Revenue |
|
439 |
490 |
539 |
487 |
495 |
1.13 |
-1.36 |
530 |
-1,536 |
-0.26 |
0.00 |
| Net Interest Income / (Expense) |
|
-0.41 |
-1.53 |
-1.63 |
1.50 |
2.40 |
0.00 |
0.00 |
-3.29 |
2.28 |
0.00 |
0.00 |
| Total Interest Income |
|
7.06 |
6.76 |
6.38 |
9.11 |
11 |
0.00 |
0.00 |
7.40 |
-30 |
0.00 |
0.00 |
| Total Interest Expense |
|
7.47 |
8.29 |
8.02 |
7.61 |
8.33 |
0.00 |
0.00 |
11 |
-32 |
0.00 |
0.00 |
| Total Non-Interest Income |
|
439 |
491 |
540 |
485 |
493 |
1.13 |
-1.36 |
533 |
-1,538 |
-0.26 |
0.00 |
| Other Service Charges |
|
16 |
15 |
18 |
18 |
15 |
0.39 |
0.09 |
15 |
-44 |
0.00 |
0.00 |
| Net Realized & Unrealized Capital Gains on Investments |
|
12 |
16 |
13 |
8.32 |
14 |
0.74 |
-1.45 |
35 |
-64 |
-0.26 |
0.00 |
| Total Non-Interest Expense |
|
409 |
460 |
498 |
450 |
453 |
13 |
12 |
491 |
-1,371 |
9.00 |
9.05 |
| Salaries and Employee Benefits |
|
208 |
206 |
223 |
206 |
218 |
9.33 |
6.99 |
207 |
-575 |
6.76 |
6.50 |
| Other Operating Expenses |
|
194 |
249 |
270 |
238 |
230 |
3.28 |
4.62 |
279 |
-783 |
1.88 |
2.19 |
| Depreciation Expense |
|
5.99 |
5.57 |
5.29 |
5.40 |
5.40 |
0.36 |
0.36 |
5.26 |
-14 |
0.36 |
0.36 |
| Nonoperating Income / (Expense), net |
|
- |
- |
- |
- |
- |
0.54 |
0.87 |
- |
- |
0.97 |
3.92 |
| Income Tax Expense |
|
14 |
14 |
19 |
16 |
13 |
-1.61 |
-2.01 |
23 |
-62 |
-1.15 |
1.32 |
| Net Income / (Loss) Discontinued Operations |
|
- |
- |
- |
- |
- |
15 |
29 |
- |
- |
21 |
396 |
| Basic Earnings per Share |
|
$0.19 |
$0.24 |
$0.35 |
$0.32 |
$0.53 |
$0.15 |
$0.50 |
$0.17 |
$0.11 |
$0.38 |
$10.38 |
| Weighted Average Basic Shares Outstanding |
|
36.69M |
36.77M |
36.79M |
36.79M |
36.87M |
37.35M |
37.50M |
37.57M |
37.56M |
37.79M |
37.50M |
| Diluted Earnings per Share |
|
$0.16 |
$0.22 |
$0.31 |
$0.29 |
$0.48 |
$0.13 |
$0.39 |
$0.13 |
$0.13 |
$0.34 |
$10.30 |
| Weighted Average Diluted Shares Outstanding |
|
37.62M |
37.78M |
37.75M |
37.82M |
37.93M |
37.35M |
37.50M |
38.58M |
37.56M |
37.79M |
37.50M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
36.76M |
36.79M |
36.79M |
37.06M |
37.26M |
37.50M |
37.50M |
37.82M |
37.88M |
37.57M |
37.24M |
| Cash Dividends to Common per Share |
|
$0.05 |
$0.06 |
$0.06 |
$0.06 |
$0.31 |
$0.06 |
$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 |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Change in Cash & Equivalents |
|
-45 |
110 |
2.42 |
-101 |
-88 |
12 |
47 |
4.51 |
-82 |
-20 |
569 |
| Net Cash From Operating Activities |
|
-22 |
63 |
47 |
61 |
70 |
-33 |
21 |
135 |
45 |
-18 |
53 |
| Net Cash From Continuing Operating Activities |
|
-22 |
63 |
47 |
61 |
70 |
-12 |
21 |
135 |
-151 |
-8.34 |
-10 |
| Net Income / (Loss) Continuing Operations |
|
16 |
16 |
22 |
20 |
29 |
5.64 |
31 |
16 |
-25 |
14 |
389 |
| Consolidated Net Income / (Loss) |
|
16 |
16 |
22 |
20 |
29 |
5.64 |
31 |
16 |
-25 |
14 |
389 |
| Depreciation Expense |
|
5.99 |
5.57 |
5.29 |
5.40 |
5.40 |
0.36 |
4.92 |
5.26 |
-14 |
0.36 |
0.36 |
| Amortization Expense |
|
-1.98 |
-1.44 |
-1.44 |
-0.63 |
-1.28 |
0.01 |
-1.50 |
0.01 |
1.76 |
0.23 |
-0.71 |
| Non-Cash Adjustments to Reconcile Net Income |
|
16 |
15 |
16 |
17 |
-5.31 |
4.85 |
22 |
1.48 |
-29 |
1.03 |
3.13 |
| Changes in Operating Assets and Liabilities, net |
|
-59 |
28 |
5.00 |
19 |
42 |
-7.80 |
-36 |
113 |
-12 |
-2.82 |
-6.38 |
| Net Cash From Discontinued Operating Activities |
|
- |
- |
- |
- |
- |
-21 |
- |
- |
- |
-9.82 |
63 |
| Net Cash From Investing Activities |
|
-100 |
40 |
-22 |
-165 |
-177 |
-18 |
28 |
-133 |
-79 |
-18 |
578 |
| Net Cash From Continuing Investing Activities |
|
-100 |
40 |
-22 |
-165 |
-177 |
-12 |
28 |
-133 |
117 |
21 |
-157 |
| Purchase of Investment Securities |
|
-488 |
-309 |
-158 |
-229 |
-366 |
-22 |
-202 |
-582 |
889 |
0.00 |
-157 |
| Net Cash From Discontinued Investing Activities |
|
- |
- |
- |
- |
- |
-6.21 |
- |
- |
- |
-39 |
735 |
| Net Cash From Financing Activities |
|
74 |
7.98 |
-23 |
-3.06 |
24 |
61 |
-6.81 |
3.56 |
-47 |
16 |
-63 |
| Net Cash From Continuing Financing Activities |
|
74 |
7.98 |
-23 |
-3.06 |
24 |
67 |
-6.81 |
3.56 |
-2.54 |
-8.00 |
-82 |
| Repayment of Debt |
|
-270 |
-251 |
-272 |
-266 |
-424 |
-2.46 |
-349 |
-279 |
889 |
-0.24 |
-74 |
| Payment of Dividends |
|
-3.45 |
-3.82 |
-3.93 |
-3.82 |
-13 |
-2.26 |
-3.84 |
-3.86 |
2.51 |
-2.27 |
-2.26 |
| Other Financing Activities, Net |
|
-1.22 |
8.75 |
-0.24 |
-0.13 |
-0.74 |
-2.41 |
-0.17 |
-6.56 |
2.69 |
-0.49 |
-0.01 |
| Net Cash From Discontinued Financing Activities |
|
- |
- |
- |
- |
- |
-5.81 |
- |
- |
- |
24 |
18 |
| Effect of Exchange Rate Changes |
|
3.46 |
-0.75 |
0.34 |
5.60 |
-5.54 |
1.79 |
4.51 |
-1.53 |
-1.34 |
0.18 |
2.01 |
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 |
73 |
| Other Long-Term Liabilities |
|
960 |
1,427 |
631 |
381 |
513 |
1,162 |
1,350 |
1,322 |
1,620 |
5,011 |
5,986 |
| 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 |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
| Total Assets |
|
4,308 |
4,634 |
4,827 |
5,190 |
5,305 |
5,506 |
5,819 |
6,148 |
6,416 |
6,968 |
1,134 |
| Cash and Due from Banks |
|
412 |
372 |
515 |
475 |
497 |
396 |
342 |
384 |
366 |
33 |
947 |
| Trading Account Securities |
|
1,078 |
1,091 |
934 |
1,000 |
1,028 |
1,246 |
1,434 |
1,441 |
1,621 |
0.58 |
158 |
| 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 |
5.54 |
| Other Assets |
|
1,962 |
2,291 |
1,595 |
1,794 |
1,847 |
1,889 |
2,127 |
2,310 |
2,340 |
6,928 |
23 |
| Total Liabilities & Shareholders' Equity |
|
4,308 |
4,634 |
4,827 |
5,190 |
5,305 |
5,506 |
5,819 |
6,148 |
6,416 |
6,968 |
1,134 |
| Total Liabilities |
|
3,766 |
4,088 |
4,284 |
4,591 |
4,687 |
4,850 |
5,136 |
5,425 |
5,675 |
6,217 |
227 |
| Short-Term Debt |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
7.98 |
205 |
| Other Short-Term Payables |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
20 |
15 |
| Long-Term Debt |
|
347 |
361 |
324 |
406 |
387 |
389 |
495 |
493 |
508 |
72 |
7.63 |
| Other Long-Term Liabilities |
|
1,376 |
1,483 |
1,540 |
1,563 |
1,541 |
1,558 |
1,487 |
1,568 |
1,631 |
6,117 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
542 |
546 |
544 |
599 |
618 |
656 |
683 |
723 |
741 |
750 |
907 |
| Total Preferred & Common Equity |
|
401 |
402 |
396 |
425 |
436 |
462 |
474 |
500 |
505 |
504 |
907 |
| 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 |
|
401 |
402 |
396 |
425 |
436 |
462 |
474 |
500 |
505 |
504 |
907 |
| Common Stock |
|
383 |
380 |
381 |
385 |
388 |
389 |
394 |
396 |
393 |
390 |
387 |
| Retained Earnings |
|
51 |
55 |
56 |
67 |
78 |
88 |
99 |
116 |
120 |
134 |
521 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-33 |
-33 |
-41 |
-28 |
-29 |
-15 |
-20 |
-12 |
-7.76 |
-20 |
0.01 |
| Noncontrolling Interest |
|
141 |
144 |
147 |
174 |
182 |
194 |
210 |
224 |
236 |
246 |
0.00 |
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 |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
37,823,734.00 |
37,877,057.00 |
37,570,075.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
37,823,734.00 |
37,877,057.00 |
37,570,075.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
-0.65 |
0.38 |
10.36 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
20.54% |
30.59% |
35.52% |
18.78% |
12.84% |
-0.58% |
-3.86% |
8.81% |
-1.38% |
-123.10% |
100.00% |
| EBITDA Growth |
|
11.68% |
155.60% |
67.04% |
58.91% |
35.92% |
-13.14% |
26.15% |
4.81% |
-9.94% |
24.42% |
28.55% |
| EBIT Growth |
|
20.11% |
263.38% |
71.69% |
73.98% |
40.34% |
-14.64% |
29.69% |
4.06% |
-10.97% |
21.82% |
32.07% |
| NOPAT Growth |
|
163.62% |
404.00% |
85.43% |
130.86% |
81.92% |
-18.34% |
41.56% |
-23.75% |
-10.47% |
21.82% |
32.07% |
| Net Income Growth |
|
163.62% |
404.00% |
85.43% |
130.86% |
81.92% |
-18.34% |
41.56% |
-23.75% |
-399.09% |
152.81% |
1,952.92% |
| EPS Growth |
|
166.67% |
833.33% |
93.75% |
625.00% |
200.00% |
-40.91% |
19.35% |
-55.17% |
-75.00% |
161.54% |
2,541.03% |
| Operating Cash Flow Growth |
|
-135.54% |
45.67% |
801.98% |
7.03% |
416.35% |
-153.14% |
-54.66% |
121.24% |
-35.89% |
45.49% |
149.43% |
| Free Cash Flow Firm Growth |
|
-2,632.55% |
10.68% |
29.69% |
-116.55% |
55.54% |
-62.19% |
-136.21% |
-20.13% |
-228.77% |
287.00% |
141.10% |
| Invested Capital Growth |
|
23.46% |
12.98% |
10.82% |
20.47% |
10.71% |
17.36% |
20.99% |
19.55% |
23.44% |
-29.52% |
-7.97% |
| Revenue Q/Q Growth |
|
7.10% |
11.63% |
9.95% |
-9.64% |
1.75% |
-1.66% |
6.33% |
2.26% |
-389.95% |
99.98% |
100.00% |
| EBITDA Q/Q Growth |
|
30.33% |
-0.71% |
31.52% |
-6.63% |
11.47% |
-36.55% |
91.03% |
-22.42% |
-505.18% |
95.09% |
-8.42% |
| EBIT Q/Q Growth |
|
42.21% |
-1.22% |
36.86% |
-9.51% |
14.71% |
-39.92% |
107.94% |
-27.39% |
-529.98% |
94.37% |
2.24% |
| NOPAT Q/Q Growth |
|
81.87% |
-1.53% |
38.36% |
-6.83% |
43.31% |
-55.80% |
139.85% |
-49.81% |
-821.70% |
94.25% |
2.24% |
| Net Income Q/Q Growth |
|
81.87% |
-1.53% |
38.36% |
-6.83% |
43.31% |
-55.80% |
139.85% |
-49.81% |
-258.58% |
157.55% |
2,632.23% |
| EPS Q/Q Growth |
|
300.00% |
37.50% |
40.91% |
-6.45% |
65.52% |
-72.92% |
184.62% |
-64.86% |
0.00% |
161.54% |
2,929.41% |
| Operating Cash Flow Q/Q Growth |
|
-138.66% |
383.55% |
-25.24% |
30.59% |
14.28% |
-147.63% |
163.78% |
537.25% |
-66.88% |
-140.50% |
391.85% |
| Free Cash Flow Firm Q/Q Growth |
|
-134.30% |
41.44% |
23.46% |
-106.20% |
51.89% |
-113.61% |
-11.47% |
-4.87% |
-42.72% |
226.84% |
-73.49% |
| Invested Capital Q/Q Growth |
|
12.89% |
2.60% |
0.10% |
3.91% |
3.75% |
8.75% |
3.20% |
2.68% |
-33.99% |
0.76% |
34.76% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
7.76% |
6.91% |
8.26% |
8.54% |
9.35% |
6.03% |
10.84% |
8.22% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
6.85% |
6.06% |
7.55% |
7.56% |
8.52% |
5.20% |
10.18% |
7.23% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
3.67% |
3.24% |
4.08% |
4.21% |
5.92% |
2.66% |
6.01% |
2.95% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
53.64% |
53.47% |
54.06% |
55.66% |
69.54% |
51.16% |
59.01% |
40.78% |
15.38% |
-171.80% |
-7,581.48% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
97.79% |
89.57% |
56.72% |
| Effective Tax Rate |
|
46.36% |
46.53% |
45.94% |
44.34% |
30.46% |
48.84% |
40.99% |
59.22% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
6.72% |
5.94% |
8.01% |
8.60% |
11.55% |
4.90% |
10.74% |
5.22% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.72% |
5.94% |
8.01% |
8.60% |
11.55% |
4.90% |
10.74% |
5.22% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
4.01% |
3.93% |
5.15% |
5.10% |
7.77% |
3.44% |
7.05% |
3.34% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
10.73% |
9.87% |
13.16% |
13.70% |
19.32% |
8.34% |
17.79% |
8.56% |
4.96% |
6.07% |
50.76% |
| Cash Return on Invested Capital (CROIC) |
|
-16.48% |
-6.62% |
-3.69% |
-10.78% |
-1.67% |
-8.21% |
-10.54% |
-10.05% |
-25.51% |
31.45% |
5.82% |
| Operating Return on Assets (OROA) |
|
2.42% |
2.22% |
2.85% |
2.86% |
3.16% |
1.90% |
3.53% |
2.46% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
1.30% |
1.19% |
1.54% |
1.59% |
2.20% |
0.97% |
2.08% |
1.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
7.87% |
7.15% |
9.47% |
9.80% |
13.70% |
5.84% |
12.42% |
5.92% |
3.40% |
4.14% |
43.80% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
12.41% |
14.40% |
16.12% |
0.00% |
17.89% |
18.78% |
17.62% |
0.00% |
8.63% |
45.62% |
| Net Operating Profit after Tax (NOPAT) |
|
16 |
16 |
22 |
20 |
29 |
13 |
31 |
16 |
-113 |
-6.48 |
-6.34 |
| NOPAT Margin |
|
3.67% |
3.24% |
4.08% |
4.21% |
5.92% |
2.66% |
6.01% |
2.95% |
0.00% |
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% |
-211.25% |
-7.20% |
-112.15% |
| SG&A Expenses to Revenue |
|
47.48% |
42.07% |
41.44% |
42.39% |
43.92% |
42.43% |
37.65% |
39.09% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
93.15% |
93.94% |
92.45% |
92.44% |
91.48% |
94.80% |
89.82% |
92.77% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
30 |
30 |
41 |
37 |
42 |
25 |
53 |
38 |
-165 |
-9.26 |
-9.05 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
34 |
34 |
44 |
42 |
46 |
29 |
56 |
44 |
-176 |
-8.67 |
-9.40 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.63 |
1.49 |
1.39 |
1.56 |
1.69 |
1.89 |
1.77 |
1.42 |
1.35 |
1.27 |
0.74 |
| Price to Tangible Book Value (P/TBV) |
|
7.39 |
6.05 |
5.05 |
4.97 |
5.22 |
5.38 |
4.53 |
3.53 |
1.35 |
1.27 |
0.74 |
| Price to Revenue (P/Rev) |
|
0.42 |
0.36 |
0.32 |
0.37 |
0.38 |
0.45 |
0.45 |
0.35 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
48.73 |
26.22 |
19.55 |
17.70 |
14.48 |
17.97 |
15.77 |
14.22 |
19.71 |
14.72 |
1.63 |
| Dividend Yield |
|
1.08% |
1.51% |
1.34% |
1.18% |
2.35% |
2.03% |
2.08% |
2.56% |
2.69% |
1.42% |
1.34% |
| Earnings Yield |
|
2.05% |
3.81% |
5.11% |
5.65% |
6.90% |
5.57% |
6.34% |
7.03% |
5.07% |
6.79% |
61.46% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.77 |
0.61 |
0.57 |
0.76 |
0.91 |
1.00 |
0.93 |
0.79 |
1.18 |
1.12 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.46 |
0.35 |
0.30 |
0.41 |
0.49 |
0.59 |
0.57 |
0.48 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
7.49 |
5.04 |
4.10 |
5.19 |
5.91 |
7.26 |
6.49 |
5.61 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
9.02 |
5.81 |
4.68 |
5.82 |
6.58 |
8.10 |
7.17 |
6.20 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
18.74 |
11.53 |
9.04 |
10.72 |
11.21 |
13.86 |
11.99 |
11.04 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
10.49 |
6.67 |
3.93 |
5.37 |
4.08 |
8.12 |
9.45 |
5.09 |
5.79 |
5.09 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.96 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.70 |
0.68 |
0.63 |
0.59 |
0.65 |
0.72 |
0.68 |
0.68 |
0.10 |
0.11 |
0.23 |
| Long-Term Debt to Equity |
|
0.70 |
0.68 |
0.63 |
0.59 |
0.65 |
0.72 |
0.68 |
0.68 |
0.09 |
0.10 |
0.01 |
| Financial Leverage |
|
0.60 |
0.66 |
0.64 |
0.59 |
0.67 |
0.70 |
0.66 |
0.64 |
0.06 |
0.40 |
0.43 |
| Leverage Ratio |
|
8.27 |
8.33 |
8.54 |
8.61 |
8.78 |
8.59 |
8.54 |
8.53 |
8.90 |
8.92 |
4.47 |
| Compound Leverage Factor |
|
8.27 |
8.33 |
8.54 |
8.61 |
8.78 |
8.59 |
8.54 |
8.53 |
8.70 |
7.99 |
2.53 |
| Debt to Total Capital |
|
41.11% |
40.40% |
38.53% |
37.19% |
39.40% |
42.02% |
40.53% |
40.64% |
8.74% |
9.66% |
18.97% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.99% |
0.96% |
18.29% |
| Long-Term Debt to Total Capital |
|
41.11% |
40.40% |
38.53% |
37.19% |
39.40% |
42.02% |
40.53% |
40.64% |
7.76% |
8.70% |
0.68% |
| 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 |
|
16.31% |
17.31% |
18.06% |
18.59% |
18.37% |
17.79% |
18.38% |
18.92% |
29.58% |
29.64% |
0.00% |
| Common Equity to Total Capital |
|
42.58% |
42.29% |
43.41% |
44.22% |
42.23% |
40.19% |
41.09% |
40.45% |
61.68% |
60.70% |
81.03% |
| Debt to EBITDA |
|
4.02 |
3.36 |
2.80 |
2.52 |
2.57 |
3.06 |
2.84 |
2.89 |
-1.52 |
-1.80 |
-5.20 |
| Net Debt to EBITDA |
|
-0.90 |
-1.63 |
-1.57 |
-0.75 |
0.07 |
0.42 |
0.10 |
0.16 |
-0.87 |
-1.05 |
18.00 |
| Long-Term Debt to EBITDA |
|
4.02 |
3.36 |
2.80 |
2.52 |
2.57 |
3.06 |
2.84 |
2.89 |
-1.35 |
-1.62 |
-0.19 |
| Debt to NOPAT |
|
10.06 |
7.70 |
6.16 |
5.22 |
4.87 |
5.84 |
5.25 |
5.70 |
-2.13 |
-2.51 |
-7.33 |
| Net Debt to NOPAT |
|
-2.25 |
-3.74 |
-3.47 |
-1.56 |
0.12 |
0.79 |
0.19 |
0.31 |
-1.22 |
-1.47 |
25.36 |
| Long-Term Debt to NOPAT |
|
10.06 |
7.70 |
6.16 |
5.22 |
4.87 |
5.84 |
5.25 |
5.70 |
-1.89 |
-2.26 |
-0.26 |
| Noncontrolling Interest Sharing Ratio |
|
26.66% |
27.61% |
27.99% |
28.48% |
29.09% |
29.92% |
30.20% |
30.80% |
31.43% |
31.80% |
13.71% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-170 |
-99 |
-76 |
-157 |
-76 |
-161 |
-180 |
-189 |
-269 |
342 |
91 |
| Operating Cash Flow to CapEx |
|
-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% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-22.75 |
-12.00 |
-9.50 |
-20.62 |
-9.07 |
-15.58 |
-16.56 |
-17.65 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-2.96 |
7.56 |
5.85 |
8.04 |
8.40 |
-3.22 |
1.96 |
12.67 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-3.17 |
7.47 |
5.74 |
7.97 |
8.18 |
-3.32 |
1.85 |
12.48 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.35 |
0.37 |
0.38 |
0.38 |
0.37 |
0.36 |
0.35 |
0.34 |
0.00 |
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 |
|
979 |
1,004 |
1,005 |
1,045 |
1,084 |
1,179 |
1,216 |
1,249 |
824 |
831 |
1,120 |
| Invested Capital Turnover |
|
1.83 |
1.83 |
1.96 |
2.04 |
1.95 |
1.84 |
1.79 |
1.77 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
186 |
115 |
98 |
178 |
105 |
174 |
211 |
204 |
157 |
-348 |
-97 |
| Enterprise Value (EV) |
|
749 |
608 |
568 |
798 |
983 |
1,175 |
1,126 |
983 |
974 |
934 |
-61 |
| Market Capitalization |
|
680 |
631 |
605 |
720 |
773 |
898 |
884 |
719 |
688 |
641 |
673 |
| Book Value per Share |
|
$11.34 |
$11.55 |
$11.86 |
$12.56 |
$12.35 |
$12.71 |
$13.33 |
$13.47 |
$13.45 |
$13.31 |
$24.14 |
| Tangible Book Value per Share |
|
$2.50 |
$2.84 |
$3.25 |
$3.94 |
$4.00 |
$4.48 |
$5.21 |
$5.43 |
$13.45 |
$13.31 |
$24.14 |
| Total Capital |
|
979 |
1,004 |
1,005 |
1,045 |
1,084 |
1,179 |
1,216 |
1,249 |
824 |
831 |
1,120 |
| Total Debt |
|
402 |
406 |
387 |
389 |
427 |
495 |
493 |
508 |
72 |
80 |
212 |
| Total Long-Term Debt |
|
402 |
406 |
387 |
389 |
427 |
495 |
493 |
508 |
64 |
72 |
7.63 |
| Net Debt |
|
-90 |
-197 |
-218 |
-116 |
11 |
67 |
18 |
28 |
41 |
47 |
-735 |
| Capital Expenditures (CapEx) |
|
1.53 |
0.79 |
0.91 |
0.54 |
1.80 |
1.12 |
1.19 |
2.05 |
-4.36 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-88 |
-21 |
-396 |
| Net Nonoperating Obligations (NNO) |
|
402 |
406 |
387 |
389 |
427 |
495 |
493 |
508 |
72 |
80 |
212 |
| Total Depreciation and Amortization (D&A) |
|
4.01 |
4.13 |
3.85 |
4.76 |
4.12 |
4.03 |
3.42 |
5.27 |
-12 |
0.59 |
-0.35 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.19 |
$0.24 |
$0.35 |
$0.32 |
$0.53 |
$0.15 |
$0.50 |
$0.17 |
$0.11 |
$0.38 |
$10.38 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
36.69M |
36.77M |
36.79M |
36.79M |
36.87M |
37.35M |
37.50M |
37.57M |
37.56M |
37.79M |
37.50M |
| Adjusted Diluted Earnings per Share |
|
$0.16 |
$0.22 |
$0.31 |
$0.29 |
$0.48 |
$0.13 |
$0.37 |
$0.13 |
$0.13 |
$0.34 |
$10.30 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
37.62M |
37.78M |
37.75M |
37.82M |
37.93M |
38.45M |
38.62M |
38.58M |
37.56M |
37.79M |
37.50M |
| 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 |
|
36.76M |
36.79M |
36.79M |
37.06M |
37.26M |
37.50M |
37.50M |
37.82M |
37.88M |
37.57M |
37.24M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
16 |
16 |
22 |
20 |
29 |
13 |
31 |
27 |
-113 |
-6.48 |
-6.34 |
| Normalized NOPAT Margin |
|
3.67% |
3.24% |
4.08% |
4.21% |
5.92% |
2.66% |
6.01% |
5.06% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
6.85% |
6.06% |
7.55% |
7.56% |
8.52% |
5.20% |
10.18% |
7.23% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
4.03 |
3.58 |
5.07 |
4.83 |
5.07 |
2.45 |
4.85 |
3.58 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
2.16 |
1.92 |
2.74 |
2.69 |
3.52 |
1.25 |
2.86 |
1.46 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
3.82 |
3.49 |
4.96 |
4.76 |
4.85 |
2.34 |
4.74 |
3.39 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
1.96 |
1.82 |
2.63 |
2.62 |
3.31 |
1.14 |
2.75 |
1.27 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
34.33% |
26.75% |
23.26% |
20.16% |
28.31% |
29.35% |
26.40% |
27.89% |
25.97% |
20.85% |
2.19% |
| Augmented Payout Ratio |
|
34.33% |
26.75% |
23.26% |
20.16% |
28.31% |
29.35% |
26.40% |
27.89% |
25.97% |
20.85% |
2.19% |
Key Financial Trends
Tiptree Financial’s second-quarter 2026 results were dominated by discontinued operations. Consolidated net income reached $389.2 million, or $10.30 diluted EPS, but continuing operations produced a $6.4 million loss. The consolidated profit largely reflected $395.7 million of income from discontinued operations, making the headline earnings figure less representative of the ongoing business.
The company’s continuing operations have remained inconsistent. Continuing-operations losses were $21.7 million in Q2 2022, improved to profits in Q2 2023 and Q2 2024, and then returned to losses of $10.4 million in Q2 2025, $7.1 million in Q1 2026 and $6.4 million in Q2 2026. The Q3 2025 profit of $15.6 million was followed by a particularly large Q4 loss of $98.6 million.
Cash flow also shows a sharp change in the company’s structure. Continuing operating cash flow was negative $10.1 million in Q2 2026, following negative $8.3 million in Q1. However, discontinued operations generated $63.1 million of operating cash flow, resulting in total operating cash flow of $53.0 million. Investing activity was also heavily influenced by discontinued operations, which generated $735.0 million and pushed total investing cash flow to a $577.8 million inflow.
The balance sheet changed substantially during the quarter. Total assets fell from $7.0 billion at March 31, 2026, to $1.1 billion at June 30, 2026, while total liabilities declined from $6.2 billion to $227.0 million. Common equity increased to $907.1 million from $504.3 million, likely reflecting the disposition or deconsolidation of a major business rather than purely organic growth.
- Strong reported liquidity: Cash and cash equivalents were $946.9 million at quarter-end, representing the majority of the company’s $1.13 billion asset base.
- Improved capital position: Common equity rose to $907.1 million in Q2 2026 from $504.3 million in Q1, and the reported liabilities-to-assets ratio fell to roughly 20% from approximately 89%.
- Debt repayment continued: Tiptree repaid $74.1 million of debt during Q2, and total reported debt at quarter-end was approximately $212.4 million.
- Dividend maintained: The quarterly cash dividend remained at $0.06 per share, consistent with the prior quarters shown in the data.
- Large cash inflow from discontinued operations: Total cash increased by $569.3 million in Q2, but most of the improvement came from discontinued investing and operating activities rather than continuing operations.
- Material business simplification: The dramatic reduction in assets and liabilities suggests a major divestiture, restructuring or deconsolidation. This could create a cleaner balance sheet, but the future earnings power of the remaining company is difficult to assess from the current quarter alone.
- Data comparability is limited: The Q2 2026 income statement reports zero total revenue and zero interest income, while nearly all profit comes from discontinued operations. Investors should rely more heavily on continuing-operations results and future filings.
- Continuing operations remain unprofitable: Tiptree recorded a $6.4 million continuing-operations loss in Q2 2026 and a $10.1 million continuing-operations operating cash outflow.
- Working-capital pressure persists: Changes in operating assets and liabilities reduced continuing operating cash flow by $6.4 million in Q2 2026, following a $2.8 million reduction in Q1.
- Headline EPS may be misleading: The $10.30 diluted EPS figure was overwhelmingly driven by the $395.7 million discontinued-operations gain and may not be repeatable in future periods.
Overall, Tiptree exits Q2 2026 with substantially more cash and a far less leveraged reported balance sheet, but investors should treat the quarter as a transition period. The key issue is whether the remaining continuing businesses can return to consistent profitability and generate positive operating cash flow without relying on asset sales or discontinued operations.
10/08/26 09:38 PM ETAI Generated. May Contain Errors.