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
Over the past several quarters and years, Ambac Financial Group (NYSE: AMBC) has experienced significant fluctuations in its financial results, reflecting volatility in its insurance claims, investment gains, and expense management.
Recent quarterly highlights (Q1 2024 vs. prior quarters):
- Q1 2024 net interest income is positive at $4 million, offsetting higher interest expense of $20 million compared to prior periods.
- Strong non-interest income in Q1 2024 totaling $92 million, driven by significant net realized and unrealized capital gains of $45 million and premiums earned of $33 million.
- Despite solid non-interest income, total revenue in Q1 2024 was $96 million, still insufficient to cover high non-interest expenses.
- Heavy non-interest expenses in Q1 2024 at $112 million, including $38 million of insurance claims and $55 million of other operating expenses, contributed to a net loss of $29 million.
- Q1 2024 reported a net loss attributable to common shareholders of $28 million, resulting in negative earnings per share of -$0.63.
- The balance sheet at Q1 2024 shows a robust asset base of approximately $13.5 billion, including $10.1 billion in trading securities and $1.46 billion in total common equity.
- Cash and equivalents increased by $6 million in Q1 2024, reflecting a modest positive cash flow from investing activities.
Trends observed from 2022 through 2023:
- Q3 2023 saw a return to profitability with net income of $66 million and an EPS of $1.44, aided by $61 million in net capital gains and relatively lower insurance claims compared to 2022.
- 2022 was marked by very large realized and unrealized investment losses (e.g., Q4 2022 losses on investments over $229 million) and sizable property and liability insurance claims, which led to consecutive quarterly net losses, including a $382 million net loss in Q4 2022.
- Interest expenses relating to long-term debt increased sharply from around $16 million in earlier quarters to levels over $48 million in Q4 2023 and $20 million in Q1 2024, putting pressure on net interest income.
- Fluctuations in other service charges and trust fees by commissions have been variable; trust fee commissions have been negative in multiple quarters, indicating costs or reversals that impact non-interest income.
- The company's equity base has gradually increased to about $1.67 billion by Q1 2024, showing some stabilization after prior losses, alongside substantial noncontrolling interests.
- Despite some quarters of positive net income, Ambac's overall earnings have been volatile, with several recent quarters posting significant net losses, indicating ongoing operational challenges.
Summary for investors:
Ambac Financial Group has demonstrated a challenging financial environment with volatile earnings due to large swings in investment gains or losses and the heavy burden of insurance claims. While recent quarters like Q3 2023 showed improvement with profitable results and solid capital gains, Q1 2024 again reflected losses driven by high expenses exceeding revenues. The company's strong asset base and equity position provide financial stability, but investors should remain cautious about earnings volatility and elevated operating costs. Monitoring future quarters for consistent profitability and expense control will be important for assessing Ambac's financial health going forward.
08/29/25 04:09 AM ETAI Generated. May Contain Errors.