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 exhibited volatile financial performance over the past several quarters, with noticeable swings in income, expenses, and cash flow that retail investors should consider.
Positive Aspects:
- In Q1 2024, Ambac reported $45 million in net realized and unrealized capital gains on investments, which substantially bolstered its non-interest income.
- Total non-interest income was strong in Q1 2024 at $92 million, driven by premiums earned ($33 million) and other service charges ($23 million), supporting total revenue of $96 million.
- Net interest income remained positive in Q1 2024 at $4 million, after deducting $20 million interest expense on long-term debt, indicating manageable financing costs relative to income.
- The company's cash and cash equivalents increased by $6 million in Q1 2024, indicating some liquidity improvement.
- Total assets increased from approximately $11.8 billion in Q3 2023 to $13.5 billion by Q1 2024, showing balance sheet growth.
- Net income attributable to common shareholders returned to losses of $28 million in Q1 2024 after deeper losses in previous quarters, suggesting some moderation in profitability pressures.
Neutral Factors:
- Amortization expense remains high at $19 million in Q1 2024, consistent with prior quarters, which continues to pressure net income.
- The company's equity base stayed relatively stable, with total equity and noncontrolling interests around $1.67 billion as of Q1 2024.
- Long-term debt increased modestly from $3.2 billion in Q3 2023 to $3.51 billion in Q1 2024, indicating ongoing leverage usage.
Negative Aspects:
- Ambac continues to report net losses, with a consolidated net loss of $29 million in Q1 2024 and $43 million in Q4 2023, demonstrating ongoing profitability challenges.
- Total non-interest expense exceeded non-interest income by a wide margin in Q1 2024, with $112 million in expenses compared to $92 million income, contributing to a pre-tax loss of $27 million.
- Property and liability insurance claims are substantial, rising to $38 million in Q1 2024 and reaching $87 million in Q4 2023, adding to expense volatility and earnings pressure.
- The company recorded negative premiums earned and large unrealized capital losses in Q4 2022 and Q4 2023, respectively, heavily impacting revenue and causing significant quarterly fluctuations.
- Net cash from operating activities was nil in Q1 2024, a decline from positive operating cash flow in prior quarters, raising concerns about cash-generating operations.
- Accumulated other comprehensive loss widened to $81 million negative in Q1 2024, reflecting potential risks from market fluctuations and other comprehensive income volatility.
Overall, Ambac Financial Group's recent performance portrays a company still recovering from past investment losses and claim expenses. While there are clear signs of revenue generation and asset growth, persistent net losses, high operating expenses, and volatile investment income remain challenges. Retail investors should monitor future quarters for sustainable profitability improvements and stable cash flow trends before considering significant investment.
08/08/25 04:29 PMAI Generated. May Contain Errors.