Annual Income Statements for Ambac Financial Group
This table shows Ambac Financial Group's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Ambac Financial Group
This table shows Ambac Financial Group's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Net Income / (Loss) Attributable to Common Shareholders |
|
340 |
175 |
-33 |
-13 |
66 |
-16 |
-28 |
Consolidated Net Income / (Loss) |
|
340 |
-382 |
-33 |
-13 |
66 |
-43 |
-29 |
Net Income / (Loss) Continuing Operations |
|
340 |
-397 |
-37 |
-18 |
62 |
-30 |
-19 |
Total Pre-Tax Income |
|
342 |
-387 |
-29 |
-11 |
68 |
-52 |
-27 |
Total Revenue |
|
26 |
-113 |
29 |
35 |
45 |
16 |
96 |
Net Interest Income / (Expense) |
|
-49 |
138 |
-16 |
-16 |
-16 |
48 |
4.00 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
24 |
Investment Securities Interest Income |
|
- |
- |
- |
- |
- |
- |
24 |
Total Interest Expense |
|
49 |
-138 |
16 |
16 |
16 |
-48 |
20 |
Long-Term Debt Interest Expense |
|
49 |
-138 |
16 |
16 |
16 |
-48 |
20 |
Total Non-Interest Income |
|
75 |
-251 |
45 |
51 |
61 |
-32 |
92 |
Trust Fees by Commissions |
|
-4.00 |
-4.64 |
-8.00 |
-6.00 |
-8.00 |
- |
-9.00 |
Other Service Charges |
|
7.00 |
9.27 |
14 |
10 |
15 |
21 |
23 |
Net Realized & Unrealized Capital Gains on Investments |
|
61 |
-229 |
25 |
32 |
36 |
-80 |
45 |
Premiums Earned |
|
11 |
-26 |
14 |
15 |
18 |
4.91 |
33 |
Total Non-Interest Expense |
|
-315 |
288 |
62 |
51 |
-18 |
54 |
112 |
Property & Liability Insurance Claims |
|
-353 |
350 |
18 |
7.00 |
-76 |
88 |
38 |
Other Operating Expenses |
|
31 |
-34 |
36 |
36 |
49 |
-54 |
55 |
Amortization Expense |
|
7.00 |
-29 |
8.00 |
8.00 |
9.00 |
-10 |
19 |
Income Tax Expense |
|
2.00 |
-3.46 |
4.00 |
2.00 |
1.00 |
-7.99 |
3.00 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
0.00 |
0.87 |
-1.00 |
0.00 |
0.00 |
2.32 |
2.00 |
Basic Earnings per Share |
|
$7.50 |
$3.83 |
($0.73) |
($0.29) |
$1.44 |
($0.24) |
($0.63) |
Weighted Average Basic Shares Outstanding |
|
45.31M |
45.72M |
45.56M |
45.76M |
45.64M |
45.64M |
47.69M |
Diluted Earnings per Share |
|
$7.41 |
$3.92 |
($0.73) |
($0.29) |
$1.41 |
($0.21) |
($0.63) |
Weighted Average Diluted Shares Outstanding |
|
45.85M |
45.72M |
45.56M |
45.76M |
46.81M |
45.64M |
47.69M |
Weighted Average Basic & Diluted Shares Outstanding |
|
44.97M |
45.29M |
45.32M |
45.30M |
45.19M |
45.20M |
47.44M |
Annual Cash Flow Statements for Ambac Financial Group
This table details how cash moves in and out of Ambac Financial Group's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
263 |
-33 |
634 |
-255 |
Net Cash From Operating Activities |
-131 |
0.00 |
209 |
0.00 |
Net Cash From Continuing Operating Activities |
144 |
0.00 |
37 |
0.00 |
Net Income / (Loss) Continuing Operations |
-33 |
0.00 |
33 |
0.00 |
Net Cash From Investing Activities |
776 |
-18 |
435 |
-244 |
Net Cash From Continuing Investing Activities |
776 |
-18 |
-27 |
-244 |
Acquisitions |
- |
-18 |
- |
-244 |
Net Cash From Financing Activities |
-657 |
-14 |
-11 |
-12 |
Net Cash From Continuing Financing Activities |
-656 |
-14 |
-423 |
-12 |
Issuance of Common Equity |
- |
0.00 |
0.00 |
0.00 |
Repurchase of Common Equity |
0.00 |
-14 |
-4.51 |
-12 |
Quarterly Cash Flow Statements for Ambac Financial Group
This table details how cash moves in and out of Ambac Financial Group's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Net Change in Cash & Equivalents |
|
-249 |
42 |
254 |
-296 |
283 |
393 |
6.00 |
Net Cash From Operating Activities |
|
48 |
-59 |
0.00 |
- |
112 |
97 |
0.00 |
Net Cash From Continuing Operating Activities |
|
26 |
-64 |
0.00 |
- |
1.00 |
36 |
0.00 |
Net Income / (Loss) Continuing Operations |
|
-8.00 |
- |
0.00 |
- |
40 |
-6.87 |
0.00 |
Net Cash From Investing Activities |
|
-5.00 |
-453 |
254 |
-296 |
563 |
-86 |
6.00 |
Net Cash From Continuing Investing Activities |
|
-171 |
-287 |
254 |
-296 |
575 |
-560 |
6.00 |
Acquisitions |
|
- |
-18 |
0.00 |
- |
- |
- |
0.00 |
Other Investing Activities, net |
|
2.00 |
- |
254 |
- |
- |
- |
6.00 |
Net Cash From Financing Activities |
|
-45 |
465 |
0.00 |
- |
-392 |
381 |
0.00 |
Net Cash From Continuing Financing Activities |
|
-105 |
394 |
0.00 |
- |
-393 |
-30 |
0.00 |
Annual Balance Sheets for Ambac Financial Group
This table presents Ambac Financial Group's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
2021 |
2022 |
2023 |
2024 |
Total Assets |
12,303 |
7,973 |
8,428 |
8,058 |
Restricted Cash |
5.00 |
58 |
31 |
65 |
Trading Account Securities |
5,915 |
1,481 |
136 |
157 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
0.00 |
Unearned Premiums Asset |
413 |
508 |
321 |
512 |
Deferred Acquisition Cost |
0.00 |
3.00 |
11 |
8.57 |
Goodwill |
46 |
61 |
70 |
418 |
Intangible Assets |
362 |
326 |
61 |
345 |
Other Assets |
6,077 |
3,528 |
7,811 |
6,571 |
Total Liabilities & Shareholders' Equity |
12,303 |
7,973 |
8,428 |
8,058 |
Total Liabilities |
11,187 |
6,647 |
6,997 |
6,863 |
Short-Term Debt |
- |
- |
0.00 |
150 |
Accrued Interest Payable |
576 |
427 |
0.00 |
2.56 |
Long-Term Debt |
6,286 |
3,427 |
0.00 |
0.00 |
Claims and Claim Expense |
1,570 |
805 |
197 |
349 |
Unearned Premiums Liability |
395 |
372 |
155 |
182 |
Other Long-Term Liabilities |
261 |
293 |
6,653 |
6,184 |
Redeemable Noncontrolling Interest |
18 |
20 |
17 |
141 |
Total Equity & Noncontrolling Interests |
1,098 |
1,305 |
1,415 |
1,055 |
Total Preferred & Common Equity |
1,038 |
1,252 |
1,362 |
857 |
Preferred Stock |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
1,038 |
1,253 |
1,362 |
857 |
Common Stock |
257 |
274 |
292 |
331 |
Retained Earnings |
726 |
1,245 |
1,246 |
742 |
Treasury Stock |
-3.00 |
-13 |
-17 |
-28 |
Accumulated Other Comprehensive Income / (Loss) |
58 |
-253 |
-160 |
-188 |
Noncontrolling Interest |
60 |
53 |
53 |
198 |
Quarterly Balance Sheets for Ambac Financial Group
This table presents Ambac Financial Group'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 |
Total Assets |
|
9,412 |
8,219 |
8,132 |
11,823 |
13,518 |
Cash and Due from Banks |
|
29 |
- |
- |
348 |
187 |
Restricted Cash |
|
6.00 |
314 |
319 |
269 |
63 |
Trading Account Securities |
|
8,207 |
1,954 |
1,979 |
9,618 |
10,132 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unearned Premiums Asset |
|
361 |
402 |
469 |
483 |
584 |
Deferred Acquisition Cost |
|
- |
4.00 |
4.00 |
8.00 |
13 |
Goodwill |
|
46 |
61 |
61 |
70 |
434 |
Intangible Assets |
|
318 |
321 |
317 |
312 |
598 |
Other Assets |
|
4,355 |
2,467 |
2,381 |
2,004 |
2,432 |
Total Liabilities & Shareholders' Equity |
|
9,412 |
8,219 |
8,132 |
7,847 |
9,256 |
Total Liabilities |
|
8,324 |
6,892 |
6,809 |
10,499 |
11,654 |
Short-Term Debt |
|
- |
- |
- |
- |
148 |
Accrued Interest Payable |
|
576 |
438 |
450 |
462 |
515 |
Long-Term Debt |
|
2,201 |
497 |
501 |
3,204 |
3,514 |
Claims and Claim Expense |
|
1,009 |
851 |
863 |
850 |
1,261 |
Unearned Premiums Liability |
|
359 |
389 |
394 |
407 |
458 |
Other Long-Term Liabilities |
|
317 |
-59 |
23 |
1,324 |
1,795 |
Redeemable Noncontrolling Interest |
|
36 |
20 |
20 |
22 |
204 |
Total Equity & Noncontrolling Interests |
|
1,071 |
1,307 |
1,303 |
1,318 |
1,670 |
Total Preferred & Common Equity |
|
1,009 |
1,254 |
1,250 |
1,265 |
1,465 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
1,008 |
1,254 |
1,251 |
1,264 |
1,465 |
Common Stock |
|
270 |
278 |
283 |
286 |
328 |
Retained Earnings |
|
1,068 |
1,206 |
1,191 |
1,257 |
1,235 |
Treasury Stock |
|
-15 |
-13 |
-14 |
-17 |
-17 |
Accumulated Other Comprehensive Income / (Loss) |
|
-315 |
-217 |
-209 |
-262 |
-81 |
Noncontrolling Interest |
|
62 |
53 |
53 |
53 |
205 |
Annual Metrics And Ratios for Ambac Financial Group
This table displays calculated financial ratios and metrics derived from Ambac Financial Group's official financial filings.
Metric |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
- |
- |
- |
- |
Revenue Growth |
156.76% |
-79.83% |
550.88% |
270.15% |
EBITDA Growth |
115.31% |
-202.63% |
58.94% |
-303.81% |
EBIT Growth |
100.30% |
-5,263.90% |
53.13% |
-396.60% |
NOPAT Growth |
94.81% |
-56.21% |
32.17% |
-147.08% |
Net Income Growth |
96.34% |
-120.28% |
34.08% |
-2,547.25% |
EPS Growth |
93.56% |
1,981.97% |
-98.43% |
-6,122.22% |
Operating Cash Flow Growth |
25.14% |
100.00% |
0.00% |
-100.00% |
Free Cash Flow Firm Growth |
109.29% |
231.73% |
25.93% |
-98.66% |
Invested Capital Growth |
-9.83% |
-35.79% |
-69.88% |
-6.02% |
Revenue Q/Q Growth |
0.00% |
-81.02% |
-60.27% |
0.00% |
EBITDA Q/Q Growth |
0.00% |
-115.45% |
-107.77% |
0.00% |
EBIT Q/Q Growth |
0.00% |
-117.21% |
-112.81% |
0.00% |
NOPAT Q/Q Growth |
0.00% |
-107.51% |
-108.65% |
0.00% |
Net Income Q/Q Growth |
0.00% |
-111.15% |
-111.91% |
0.00% |
EPS Q/Q Growth |
0.00% |
0.00% |
-95.65% |
0.00% |
Operating Cash Flow Q/Q Growth |
9.03% |
-100.00% |
-84.91% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
416.81% |
0.00% |
Invested Capital Q/Q Growth |
0.00% |
44.51% |
-68.38% |
0.00% |
Profitability Metrics |
- |
- |
- |
- |
EBITDA Margin |
47.37% |
-240.96% |
-15.20% |
-16.58% |
EBIT Margin |
1.05% |
-269.43% |
-19.40% |
-26.03% |
Profit (Net Income) Margin |
-16.84% |
-183.89% |
-18.62% |
-133.19% |
Tax Burden Percent |
-800.00% |
98.71% |
95.92% |
1,027.67% |
Interest Burden Percent |
200.00% |
69.15% |
100.08% |
49.79% |
Effective Tax Rate |
900.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
-0.21% |
-0.41% |
-0.55% |
-3.02% |
ROIC Less NNEP Spread (ROIC-NNEP) |
-0.21% |
-0.62% |
-0.91% |
-767.17% |
Return on Net Nonoperating Assets (RNNOA) |
-1.21% |
-2.48% |
-1.14% |
-43.80% |
Return on Equity (ROE) |
-1.41% |
-2.89% |
-1.69% |
-46.82% |
Cash Return on Invested Capital (CROIC) |
10.13% |
43.18% |
106.86% |
3.19% |
Operating Return on Assets (OROA) |
0.01% |
-0.51% |
-0.30% |
-1.46% |
Return on Assets (ROA) |
-0.13% |
-0.35% |
-0.28% |
-7.46% |
Return on Common Equity (ROCE) |
-1.32% |
-2.71% |
-1.60% |
-39.54% |
Return on Equity Simple (ROE_SIMPLE) |
-1.54% |
-2.82% |
-1.71% |
-71.77% |
Net Operating Profit after Tax (NOPAT) |
-16 |
-25 |
-17 |
-42 |
NOPAT Margin |
-16.84% |
-130.41% |
-13.59% |
-9.07% |
Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.21% |
0.37% |
764.16% |
SG&A Expenses to Revenue |
15.79% |
0.00% |
23.62% |
8.85% |
Operating Expenses to Revenue |
98.95% |
369.43% |
119.40% |
126.03% |
Earnings before Interest and Taxes (EBIT) |
1.00 |
-52 |
-24 |
-120 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
45 |
-46 |
-19 |
-77 |
Valuation Ratios |
- |
- |
- |
- |
Price to Book Value (P/BV) |
0.72 |
0.63 |
0.55 |
0.70 |
Price to Tangible Book Value (P/TBV) |
1.18 |
0.91 |
0.61 |
6.39 |
Price to Revenue (P/Rev) |
7.82 |
40.92 |
5.97 |
1.30 |
Price to Earnings (P/E) |
0.00 |
1.50 |
205.07 |
0.00 |
Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
0.00% |
66.57% |
0.49% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
0.96 |
0.89 |
0.55 |
0.76 |
Enterprise Value to Revenue (EV/Rev) |
74.76 |
220.51 |
6.28 |
2.22 |
Enterprise Value to EBITDA (EV/EBITDA) |
157.83 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
7,102.18 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
3.74 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
8.98 |
1.61 |
0.24 |
23.12 |
Leverage & Solvency |
- |
- |
- |
- |
Debt to Equity |
5.63 |
2.59 |
0.00 |
0.13 |
Long-Term Debt to Equity |
5.63 |
2.59 |
0.00 |
0.00 |
Financial Leverage |
5.90 |
3.98 |
1.24 |
0.06 |
Leverage Ratio |
11.28 |
8.31 |
5.95 |
6.28 |
Compound Leverage Factor |
22.56 |
5.74 |
5.95 |
3.12 |
Debt to Total Capital |
84.92% |
72.12% |
0.00% |
11.15% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
11.15% |
Long-Term Debt to Total Capital |
84.92% |
72.12% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
1.05% |
1.54% |
4.89% |
25.17% |
Common Equity to Total Capital |
14.02% |
26.36% |
95.11% |
63.69% |
Debt to EBITDA |
139.69 |
-74.20 |
0.00 |
-1.96 |
Net Debt to EBITDA |
139.58 |
-72.95 |
0.00 |
-1.11 |
Long-Term Debt to EBITDA |
139.69 |
-74.20 |
0.00 |
0.00 |
Debt to NOPAT |
-392.88 |
-137.11 |
0.00 |
-3.58 |
Net Debt to NOPAT |
-392.56 |
-134.79 |
0.00 |
-2.03 |
Long-Term Debt to NOPAT |
-392.88 |
-137.11 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
6.45% |
6.16% |
5.16% |
15.55% |
Liquidity Ratios |
- |
- |
- |
- |
Cash Flow Metrics |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
791 |
2,624 |
3,304 |
44 |
Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
4.23 |
0.00 |
0.00 |
4.72 |
Operating Cash Flow to Interest Expense |
-0.70 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
-0.70 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
- |
- |
- |
- |
Asset Turnover |
0.01 |
0.00 |
0.02 |
0.06 |
Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
- |
- |
- |
- |
Invested Capital |
7,402 |
4,753 |
1,432 |
1,346 |
Invested Capital Turnover |
0.01 |
0.00 |
0.04 |
0.33 |
Increase / (Decrease) in Invested Capital |
-807 |
-2,649 |
-3,321 |
-86 |
Enterprise Value (EV) |
7,102 |
4,226 |
784 |
1,024 |
Market Capitalization |
743 |
784 |
745 |
600 |
Book Value per Share |
$22.42 |
$27.86 |
$30.13 |
$18.06 |
Tangible Book Value per Share |
$13.61 |
$19.25 |
$27.23 |
$1.98 |
Total Capital |
7,402 |
4,752 |
1,432 |
1,346 |
Total Debt |
6,286 |
3,427 |
0.00 |
150 |
Total Long-Term Debt |
6,286 |
3,427 |
0.00 |
0.00 |
Net Debt |
6,281 |
3,369 |
-31 |
85 |
Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
0.00 |
10 |
6.28 |
573 |
Net Nonoperating Obligations (NNO) |
6,286 |
3,428 |
0.00 |
150 |
Total Depreciation and Amortization (D&A) |
44 |
5.46 |
5.24 |
44 |
Earnings Adjustments |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
($0.61) |
$11.48 |
$0.18 |
($10.84) |
Adjusted Weighted Average Basic Shares Outstanding |
46.54M |
45.72M |
45.64M |
46.97M |
Adjusted Diluted Earnings per Share |
($0.61) |
$11.31 |
$0.18 |
($10.84) |
Adjusted Weighted Average Diluted Shares Outstanding |
46.54M |
46.41M |
46.54M |
46.97M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
46.34M |
45.29M |
45.20M |
46.24M |
Normalized Net Operating Profit after Tax (NOPAT) |
1.40 |
-25 |
-17 |
-42 |
Normalized NOPAT Margin |
1.47% |
-130.41% |
-13.59% |
-9.07% |
Pre Tax Income Margin |
2.11% |
-186.30% |
-19.42% |
-12.96% |
Debt Service Ratios |
- |
- |
- |
- |
EBIT to Interest Expense |
0.01 |
0.00 |
0.00 |
-12.81 |
NOPAT to Interest Expense |
-0.09 |
0.00 |
0.00 |
-4.47 |
EBIT Less CapEx to Interest Expense |
0.01 |
0.00 |
0.00 |
-12.81 |
NOPAT Less CapEx to Interest Expense |
-0.09 |
0.00 |
0.00 |
-4.47 |
Payout Ratios |
- |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
0.00% |
-40.34% |
-19.41% |
-1.90% |
Quarterly Metrics And Ratios for Ambac Financial Group
This table displays calculated financial ratios and metrics derived from Ambac Financial Group's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
-263.98% |
-57.97% |
-5.41% |
73.08% |
113.96% |
231.03% |
EBITDA Growth |
|
814.71% |
-946.79% |
-292.31% |
-144.44% |
-76.85% |
89.52% |
112.00% |
EBIT Growth |
|
1,211.54% |
-717.63% |
-1,750.00% |
-366.67% |
-81.52% |
90.46% |
51.52% |
NOPAT Growth |
|
1,689.47% |
-2,048.37% |
-776.67% |
-254.00% |
-80.29% |
86.50% |
6.90% |
Net Income Growth |
|
1,207.69% |
-1,133.05% |
-1,750.00% |
-360.00% |
-80.59% |
88.69% |
12.12% |
EPS Growth |
|
0.00% |
0.00% |
-1,925.00% |
-363.64% |
-80.97% |
-105.36% |
13.70% |
Operating Cash Flow Growth |
|
190.57% |
-1,280.00% |
-100.00% |
0.00% |
133.33% |
265.10% |
0.00% |
Free Cash Flow Firm Growth |
|
-174.18% |
0.00% |
142.99% |
140.05% |
60.28% |
38.11% |
-367.56% |
Invested Capital Growth |
|
164,550.00% |
-35.79% |
-43.62% |
-40.24% |
37.67% |
-69.88% |
202.96% |
Revenue Q/Q Growth |
|
-29.73% |
-533.98% |
-85.85% |
20.69% |
28.57% |
-65.01% |
509.64% |
EBITDA Q/Q Growth |
|
1,627.78% |
-238.00% |
-111.42% |
68.00% |
1,000.00% |
-162.45% |
106.67% |
EBIT Q/Q Growth |
|
5,583.33% |
-217.49% |
-118.86% |
51.52% |
493.75% |
-160.64% |
58.12% |
NOPAT Q/Q Growth |
|
6,700.00% |
-179.62% |
-111.60% |
62.07% |
970.13% |
-154.56% |
48.30% |
Net Income Q/Q Growth |
|
6,700.00% |
-212.42% |
-118.86% |
60.61% |
607.69% |
-165.50% |
32.92% |
EPS Q/Q Growth |
|
6,636.36% |
-47.10% |
-119.47% |
60.27% |
586.21% |
-114.89% |
-200.00% |
Operating Cash Flow Q/Q Growth |
|
2,300.00% |
-222.92% |
-100.00% |
0.00% |
0.00% |
-13.03% |
-100.00% |
Free Cash Flow Firm Q/Q Growth |
|
3.15% |
180.59% |
-50.75% |
-12.25% |
-196.04% |
380.27% |
-213.28% |
Invested Capital Q/Q Growth |
|
7.77% |
44.51% |
-61.62% |
0.00% |
148.25% |
-68.38% |
285.98% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
1,196.15% |
0.00% |
-86.21% |
-22.86% |
160.00% |
-285.53% |
3.13% |
EBIT Margin |
|
1,311.54% |
0.00% |
-113.79% |
-45.71% |
140.00% |
-242.60% |
-16.67% |
Profit (Net Income) Margin |
|
1,307.69% |
0.00% |
-113.79% |
-37.14% |
146.67% |
-274.54% |
-30.21% |
Tax Burden Percent |
|
99.42% |
98.85% |
113.79% |
118.18% |
97.06% |
82.79% |
107.41% |
Interest Burden Percent |
|
100.29% |
96.52% |
87.88% |
68.75% |
107.94% |
136.70% |
168.75% |
Effective Tax Rate |
|
0.58% |
0.00% |
0.00% |
0.00% |
1.47% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
80.36% |
0.00% |
-8.22% |
-2.66% |
0.00% |
-9.36% |
-1.03% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
80.36% |
0.00% |
-9.14% |
-3.06% |
0.00% |
-9.75% |
-1.51% |
Return on Net Nonoperating Assets (RNNOA) |
|
158.26% |
0.00% |
-10.96% |
-3.71% |
0.00% |
-12.13% |
-1.96% |
Return on Equity (ROE) |
|
238.62% |
0.00% |
-19.17% |
-6.37% |
-29.61% |
-21.49% |
-2.99% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
43.18% |
75.03% |
69.61% |
-38.12% |
106.86% |
-101.16% |
Operating Return on Assets (OROA) |
|
28.15% |
0.00% |
-3.42% |
-1.48% |
0.00% |
-3.69% |
-0.29% |
Return on Assets (ROA) |
|
28.07% |
0.00% |
-3.42% |
-1.20% |
0.00% |
-4.18% |
-0.53% |
Return on Common Equity (ROCE) |
|
217.28% |
0.00% |
-18.06% |
-5.87% |
-27.49% |
-20.38% |
-2.54% |
Return on Equity Simple (ROE_SIMPLE) |
|
31.32% |
0.00% |
38.84% |
37.52% |
-28.64% |
0.00% |
-1.31% |
Net Operating Profit after Tax (NOPAT) |
|
340 |
-271 |
-20 |
-7.70 |
67 |
-37 |
-19 |
NOPAT Margin |
|
1,307.69% |
0.00% |
-70.00% |
-22.00% |
148.89% |
-232.14% |
-19.69% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
2.30% |
0.92% |
0.40% |
0.04% |
0.39% |
0.49% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
-1,211.54% |
0.00% |
213.79% |
145.71% |
-40.00% |
342.60% |
116.67% |
Earnings before Interest and Taxes (EBIT) |
|
341 |
-401 |
-33 |
-16 |
63 |
-38 |
-16 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
311 |
-429 |
-25 |
-8.00 |
72 |
-45 |
3.00 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.57 |
0.63 |
0.56 |
0.52 |
0.43 |
0.55 |
0.36 |
Price to Tangible Book Value (P/TBV) |
|
0.89 |
0.91 |
0.80 |
0.74 |
0.62 |
0.61 |
1.23 |
Price to Revenue (P/Rev) |
|
5.68 |
40.92 |
2.36 |
2.19 |
0.00 |
5.97 |
2.77 |
Price to Earnings (P/E) |
|
1.81 |
1.50 |
1.44 |
1.38 |
2.80 |
205.07 |
61.61 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
55.12% |
66.57% |
69.47% |
72.67% |
35.71% |
0.49% |
1.62% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.86 |
0.89 |
0.52 |
0.49 |
0.71 |
0.55 |
0.79 |
Enterprise Value to Revenue (EV/Rev) |
|
28.09 |
220.51 |
3.22 |
3.05 |
0.00 |
6.28 |
22.70 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
9.49 |
0.00 |
1.80 |
1.78 |
0.00 |
0.00 |
235.20 |
Enterprise Value to EBIT (EV/EBIT) |
|
9.46 |
0.00 |
1.96 |
1.93 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
8.52 |
0.00 |
1.97 |
1.92 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
44.33 |
0.00 |
0.72 |
0.68 |
2.31 |
3.74 |
21.76 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
1.61 |
0.50 |
0.53 |
0.00 |
0.24 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.99 |
2.59 |
0.37 |
0.38 |
2.39 |
0.00 |
1.95 |
Long-Term Debt to Equity |
|
1.99 |
2.59 |
0.37 |
0.38 |
2.39 |
0.00 |
1.88 |
Financial Leverage |
|
1.97 |
3.98 |
1.20 |
1.21 |
2.19 |
1.24 |
1.30 |
Leverage Ratio |
|
8.50 |
8.31 |
8.58 |
8.25 |
8.68 |
5.95 |
6.79 |
Compound Leverage Factor |
|
8.53 |
8.02 |
7.54 |
5.67 |
9.37 |
8.13 |
11.46 |
Debt to Total Capital |
|
66.54% |
72.12% |
27.25% |
27.47% |
70.51% |
0.00% |
66.15% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.67% |
Long-Term Debt to Total Capital |
|
66.54% |
72.12% |
27.25% |
27.47% |
70.51% |
0.00% |
63.48% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
2.96% |
1.54% |
4.00% |
4.00% |
1.65% |
4.89% |
7.39% |
Common Equity to Total Capital |
|
30.47% |
26.36% |
68.77% |
68.61% |
27.82% |
95.11% |
26.46% |
Debt to EBITDA |
|
7.36 |
-74.20 |
0.93 |
0.99 |
-9.66 |
0.00 |
197.87 |
Net Debt to EBITDA |
|
7.24 |
-72.95 |
0.34 |
0.36 |
-7.80 |
0.00 |
184.36 |
Long-Term Debt to EBITDA |
|
7.36 |
-74.20 |
0.93 |
0.99 |
-9.66 |
0.00 |
189.87 |
Debt to NOPAT |
|
6.61 |
-137.11 |
1.02 |
1.07 |
-12.76 |
0.00 |
-235.43 |
Net Debt to NOPAT |
|
6.50 |
-134.79 |
0.38 |
0.39 |
-10.30 |
0.00 |
-219.35 |
Long-Term Debt to NOPAT |
|
6.61 |
-137.11 |
1.02 |
1.07 |
-12.76 |
0.00 |
-225.91 |
Noncontrolling Interest Sharing Ratio |
|
8.94% |
0.00% |
5.81% |
7.74% |
7.15% |
5.16% |
15.05% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-2,951 |
2,378 |
1,391 |
1,220 |
-1,172 |
3,285 |
-3,721 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
-60.22 |
0.00 |
86.92 |
76.27 |
-73.25 |
0.00 |
-186.05 |
Operating Cash Flow to Interest Expense |
|
0.98 |
0.00 |
0.00 |
0.00 |
7.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.98 |
0.00 |
0.00 |
0.00 |
7.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.02 |
0.00 |
0.03 |
0.03 |
0.00 |
0.02 |
0.02 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
3,289 |
4,753 |
1,824 |
1,824 |
4,528 |
1,432 |
5,526 |
Invested Capital Turnover |
|
0.06 |
0.00 |
0.12 |
0.12 |
0.00 |
0.04 |
0.05 |
Increase / (Decrease) in Invested Capital |
|
3,291 |
-2,649 |
-1,411 |
-1,228 |
1,239 |
-3,321 |
3,702 |
Enterprise Value (EV) |
|
2,837 |
4,226 |
957 |
900 |
3,208 |
784 |
4,353 |
Market Capitalization |
|
573 |
784 |
701 |
645 |
546 |
745 |
532 |
Book Value per Share |
|
$22.42 |
$27.86 |
$27.70 |
$27.61 |
$27.90 |
$30.13 |
$30.88 |
Tangible Book Value per Share |
|
$14.32 |
$19.25 |
$19.26 |
$19.27 |
$19.47 |
$27.23 |
$9.13 |
Total Capital |
|
3,308 |
4,752 |
1,824 |
1,824 |
4,544 |
1,432 |
5,536 |
Total Debt |
|
2,201 |
3,427 |
497 |
501 |
3,204 |
0.00 |
3,662 |
Total Long-Term Debt |
|
2,201 |
3,427 |
497 |
501 |
3,204 |
0.00 |
3,514 |
Net Debt |
|
2,166 |
3,369 |
183 |
182 |
2,587 |
-31 |
3,412 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
112 |
13 |
5.30 |
1.00 |
6.68 |
10 |
Net Nonoperating Obligations (NNO) |
|
2,182 |
3,428 |
497 |
501 |
3,188 |
0.00 |
3,652 |
Total Depreciation and Amortization (D&A) |
|
-30 |
-29 |
8.00 |
8.00 |
9.00 |
-6.76 |
19 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$3.83 |
$0.00 |
($0.29) |
$1.44 |
($0.24) |
($0.63) |
Adjusted Weighted Average Basic Shares Outstanding |
|
45.31M |
45.72M |
45.56M |
45.76M |
45.64M |
45.64M |
47.69M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$3.92 |
$0.00 |
($0.29) |
$1.41 |
($0.21) |
($0.63) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
45.85M |
45.72M |
45.56M |
45.76M |
46.81M |
45.64M |
47.69M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
44.97M |
45.29M |
45.32M |
45.30M |
45.19M |
45.20M |
47.44M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
340 |
-271 |
-20 |
-7.70 |
67 |
-37 |
-19 |
Normalized NOPAT Margin |
|
1,307.69% |
0.00% |
-70.00% |
-22.00% |
148.89% |
-232.14% |
-19.69% |
Pre Tax Income Margin |
|
1,315.38% |
0.00% |
-100.00% |
-31.43% |
151.11% |
-331.63% |
-28.13% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
6.96 |
0.00 |
-2.06 |
-1.00 |
3.94 |
0.00 |
-0.80 |
NOPAT to Interest Expense |
|
6.94 |
0.00 |
-1.27 |
-0.48 |
4.19 |
0.00 |
-0.95 |
EBIT Less CapEx to Interest Expense |
|
6.96 |
0.00 |
-2.06 |
-1.00 |
3.94 |
0.00 |
-0.80 |
NOPAT Less CapEx to Interest Expense |
|
6.94 |
0.00 |
-1.27 |
-0.48 |
4.19 |
0.00 |
-0.95 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
-40.34% |
0.00% |
0.00% |
0.00% |
-19.41% |
0.00% |
Key Financial Trends
Ambac Financial Group (NYSE:AMBC) has experienced a volatile financial performance over the past four years based on their quarterly financial statements. Here’s a summary of key trends and insights from their income statements, cash flows, and balance sheets:
- In Q3 2023, Ambac recorded a strong net income of $66 million attributable to common shareholders, representing an EPS of $1.44 basic and $1.41 diluted, showing improvements compared to prior quarters.
- The company generated positive net cash from continuing operating activities of $35.9 million in Q4 2023 and had a very strong net cash inflow from operating activities of $97.4 million for the quarter.
- Total assets have grown from roughly $9.4 billion in late 2022 to approximately $13.5 billion by Q1 2024, driven by increases in trading account securities (from ~$8.2B in Q3 2022 to ~$10.1B in Q1 2024) and goodwill/intangible assets, indicating expansion or acquisitions.
- The company’s common equity increased from about $1.0 billion in Q3 2022 to approximately $1.47 billion in Q1 2024, reflecting stronger equity position amid fluctuating earnings.
- Net realized & unrealized capital gains on investments were robust in some quarters such as +$45 million in Q1 2024 and +$36 million in Q3 2023, contributing positively to non-interest income.
- Interest expense related to long-term debt consistently remained high (e.g., $20 million in Q1 2024 and $48 million expense in Q4 2023), reflecting significant leverage on the balance sheet with long-term debt around $3.5 billion as of Q1 2024.
- Premiums earned and unearned premiums assets/liabilities have fluctuated but generally represent a meaningful part of the company's income and balance sheet respectively (e.g., $33 million premiums earned in Q1 2024; unearned premiums asset at $584 million and liability at $458 million in Q1 2024).
- The company's cash and due from banks decreased from $290 million in Q3 2022 to $187 million in Q1 2024, while restricted cash also varied, possibly due to liquidity management and operational needs.
- Accumulated other comprehensive loss remains significant, more than $80 million in Q1 2024 and was as large as ($315) million in Q3 2022, indicating exposure to market or other comprehensive items.
- The most recent quarter (Q1 2024) reported a consolidated net loss of $29 million, or -$0.63 per share, continuing a negative earnings trend following losses in recent quarters (e.g., -$43 million in Q4 2023, -$13 million in Q2 2023).
- Total non-interest expenses and claims & claim expenses remain very high; Q1 2024 non-interest expenses were $112 million compared to total revenue of $96 million, indicating operational challenges or elevated claims costs.
- Significant quarterly swings in net realized & unrealized capital gains/losses occur, contributing to volatility; for example, a large negative impact of -$80 million in Q4 2023 contrasted with gains in other quarters.
- Long-term debt has substantially increased over the period, from around $2.2 billion in Q3 2022 to $3.5 billion in Q1 2024, which may add pressure on interest expenses and financial leverage risks.
- Net cash from continuing operating activities dropped to zero in Q1 2024, raising concerns about current cash generation capabilities despite positive earnings in past quarters.
Summary: Ambac Financial Group shows signs of expansion with increased assets and equity, alongside periods of strong net income in 2023, especially Q3. However, the firm faces persistent challenges including significant quarterly volatility in investment gains/losses, high claims and operating expenses, and rising debt levels. Most recently, the company reported a loss in Q1 2024 with no operating cash flow, which investors should monitor closely for future quarters. The financials suggest a company in transition, balancing growth opportunities with financial and operational risks.
10/10/25 04:21 AM ETAI Generated. May Contain Errors.