Free Trial

Cable One (CABO) Financials

Cable One logo
$3.22 +0.26 (+8.75%)
As of 12:15 PM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for Cable One

Annual Income Statements for Cable One

This table shows Cable One's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
92 100 235 165 179 304 292 213 225 14 -356
Consolidated Net Income / (Loss)
92 100 235 165 179 304 292 213 225 14 -356
Net Income / (Loss) Continuing Operations
92 100 235 165 179 303 292 213 225 14 -356
Total Pre-Tax Income
147 162 190 212 234 379 337 375 411 244 -306
Total Operating Income
164 187 236 268 310 469 457 539 527 442 -207
Total Gross Profit
807 819 960 1,072 1,168 1,325 1,606 1,706 1,678 1,580 1,501
Total Revenue
807 819 960 1,072 1,168 1,325 1,606 1,706 1,678 1,580 1,501
Operating Revenue
807 819 960 1,072 1,168 1,325 1,606 1,706 1,678 1,580 1,501
Total Cost of Revenue
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Operating Expenses
644 632 724 804 858 856 1,149 1,167 1,151 1,138 1,709
Selling, General & Admin Expense
499 482 541 592 634 674 802 821 796 783 773
Depreciation Expense
145 148 182 198 217 266 339 350 343 342 339
Impairment Charge
- - - - - - - - 0.00 0.00 586
Other Special Charges / (Income)
0.60 2.82 0.57 14 7.19 -1.07 7.83 9.20 13 13 11
Total Other Income / (Expense), net
-16 -25 -46 -56 -77 -89 -119 -164 -116 -198 -99
Interest Expense
16 30 47 60 72 74 113 124 152 138 130
Other Income / (Expense), net
-0.23 5.12 0.67 4.49 -4.91 -16 -6.00 -40 36 -60 31
Income Tax Expense
55 62 -45 47 55 76 46 120 73 25 -88
Other Gains / (Losses), net
- - - 0.00 0.00 - 0.47 -43 -114 -204 -138
Basic Earnings per Share
$15.69 $17.47 $41.40 $28.98 $31.45 $51.73 $48.49 $36.16 $39.76 $2.58 ($63.21)
Weighted Average Basic Shares Outstanding
5.85M 5.74M 5.68M 5.68M 5.68M 5.88M 6.02M 5.89M 5.65M 5.62M 5.64M
Diluted Earnings per Share
$15.67 $17.38 $40.92 $28.77 $31.12 $51.27 $46.49 $34.73 $38.08 $2.57 ($63.21)
Weighted Average Diluted Shares Outstanding
5.86M 5.77M 5.75M 5.73M 5.74M 5.94M 6.39M 6.31M 6.06M 5.63M 5.64M
Weighted Average Basic & Diluted Shares Outstanding
5.90M 273.20M 1.18B 5.70M 5.72M 6.03M 6.06M 5.73M 5.62M 5.63M 5.67M
Cash Dividends to Common per Share
- - - $7.50 $8.50 - $10.50 $11.20 $11.60 $11.80 $2.95

Quarterly Income Statements for Cable One

This table shows Cable One's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
Net Income / (Loss) Attributable to Common Shareholders
37 38 44 -105 2.61 -438 87 -7.62 36 -1,165 -432
Consolidated Net Income / (Loss)
37 38 44 -105 2.61 -438 87 -7.62 36 -1,165 -432
Net Income / (Loss) Continuing Operations
37 38 44 -105 2.61 -438 87 -7.62 36 -1,165 -432
Total Pre-Tax Income
77 75 81 11 60 -535 135 34 79 -990 -445
Total Operating Income
120 110 110 102 96 -489 95 92 87 -525 -343
Total Gross Profit
404 394 394 387 381 381 376 364 353 349 332
Total Revenue
404 394 394 387 381 381 376 364 353 349 332
Operating Revenue
404 394 394 387 381 381 376 364 353 349 332
Total Cost of Revenue
0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00 0.00 0.00
Total Operating Expenses
284 284 283 286 285 870 281 272 266 874 675
Selling, General & Admin Expense
197 197 193 196 195 194 197 187 181 186 181
Depreciation Expense
86 85 85 86 85 86 83 84 82 82 81
Impairment Charge
- 0.00 0.00 - - 586 0.00 - - 598 412
Other Special Charges / (Income)
1.91 2.40 5.05 3.79 4.20 3.91 1.07 1.81 2.79 7.97 1.03
Total Other Income / (Expense), net
-43 -36 -29 -90 -36 -45 40 -58 -7.31 -465 -102
Interest Expense
36 35 34 33 34 34 32 30 30 34 35
Other Income / (Expense), net
-7.12 -0.64 5.25 -57 -1.41 -11 72 -28 23 -432 -67
Income Tax Expense
18 14 16 -22 0.20 -118 26 3.75 19 -110 -47
Other Gains / (Losses), net
-22 -22 -21 -139 -57 -21 -22 -38 -24 -284 -34
Basic Earnings per Share
$6.65 $6.79 $7.86 ($18.72) $0.46 ($77.70) $15.33 ($1.30) $6.29 ($204.35) ($75.66)
Weighted Average Basic Shares Outstanding
5.62M 5.62M 5.62M 5.62M 5.63M 5.64M 5.64M 5.64M 5.69M 5.70M 5.71M
Diluted Earnings per Share
$6.46 $6.58 $7.58 ($17.19) $0.46 ($77.70) $14.52 ($0.49) $6.12 ($204.35) ($75.66)
Weighted Average Diluted Shares Outstanding
6.03M 6.03M 6.04M 6.04M 5.64M 5.64M 6.07M 5.64M 6.08M 5.70M 5.71M
Weighted Average Basic & Diluted Shares Outstanding
5.62M 5.62M 5.62M 5.63M 5.63M 5.63M 5.64M 5.67M 5.67M 5.67M 5.68M

Annual Cash Flow Statements for Cable One

This table details how cash moves in and out of Cable One'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
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
113 19 24 102 -139 450 -186 -174 -25 -37 -0.86
Net Cash From Operating Activities
252 257 324 408 492 574 704 738 663 664 563
Net Cash From Continuing Operating Activities
252 257 324 408 492 574 704 738 663 664 563
Net Income / (Loss) Continuing Operations
92 100 235 165 179 304 292 213 225 14 -356
Consolidated Net Income / (Loss)
92 100 235 165 179 304 292 213 225 14 -356
Depreciation Expense
145 148 182 198 217 266 339 350 343 342 339
Amortization Expense
0.90 1.64 3.17 4.16 4.65 4.31 9.16 9.52 9.02 8.92 9.00
Non-Cash Adjustments To Reconcile Net Income
9.82 10 12 25 24 -47 44 101 120 317 746
Changes in Operating Assets and Liabilities, net
5.07 -2.88 -107 16 68 47 20 64 -33 -18 -174
Net Cash From Investing Activities
-161 -142 -891 -214 -1,134 -955 -2,472 -448 -342 -564 -154
Net Cash From Continuing Investing Activities
-161 -142 -891 -214 -1,134 -955 -2,472 -448 -343 -564 -154
Purchase of Property, Plant & Equipment
-172 -131 -179 -218 -262 -293 -392 -414 -371 -286 -285
Acquisitions
0.00 0.00 -728 0.00 -883 -40 -2,066 0.00 -2.75 -300 0.00
Purchase of Investments
- - - 0.00 0.00 -612 -96 -50 -29 -20 0.00
Sale of Property, Plant & Equipment
0.91 1.33 12 1.47 7.04 6.73 0.71 3.63 0.00 5.54 0.81
Divestitures
- - - - 0.00 0.00 5.33 9.23 57 0.00 134
Sale and/or Maturity of Investments
- - - - 0.00 0.00 69 0.00 0.00 45 0.00
Other Investing Activities, net
10 -12 4.17 2.01 4.51 -17 7.41 3.36 3.32 -8.68 -3.71
Net Cash From Financing Activities
22 -97 590 -91 504 830 1,581 -463 -346 -136 -410
Net Cash From Continuing Financing Activities
22 -97 590 -91 504 830 1,581 -463 -346 -136 -410
Repayment of Debt
-3.02 -4.49 -117 -17 -715 -627 -44 -39 -816 -241 -390
Repurchase of Common Equity
-16 -56 -0.53 -27 -5.07 -19 0.00 -353 -100 0.00 0.00
Payment of Dividends
-459 -34 -37 -43 -49 -57 -63 -66 -66 -68 -17
Issuance of Debt
542 0.00 750 2.00 1,275 1,050 1,696 0.00 638 175 0.00
Other Financing Activities, net
-43 -1.37 -4.98 -7.16 -3.02 -5.95 -7.03 -5.04 -2.48 -2.88 -2.63
Cash Interest Paid
14 29 43 56 68 65 103 127 160 149 138
Cash Income Taxes Paid
30 73 60 1.81 -3.59 28 -1.24 23 92 82 45

Quarterly Cash Flow Statements for Cable One

This table details how cash moves in and out of Cable One's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
Net Change in Cash & Equivalents
20 -9.22 25 -73 -4.54 3.79 14 -14 13 0.59 509
Net Cash From Operating Activities
165 156 176 168 116 145 157 146 118 121 93
Net Cash From Continuing Operating Activities
165 156 176 168 116 145 157 146 118 121 93
Net Income / (Loss) Continuing Operations
37 28 44 -105 2.61 -438 87 -7.62 36 -1,165 -432
Consolidated Net Income / (Loss)
37 28 44 -105 2.61 -438 87 -7.62 36 -1,165 -432
Depreciation Expense
86 85 85 86 85 86 83 84 82 82 81
Amortization Expense
2.22 2.19 2.21 2.30 2.45 2.28 2.19 2.08 3.01 1.53 1.54
Non-Cash Adjustments To Reconcile Net Income
39 54 29 209 77 632 -41 78 12 1,325 506
Changes in Operating Assets and Liabilities, net
0.98 -14 15 -24 -51 -138 26 -10 -15 -123 -64
Net Cash From Investing Activities
-70 -93 -79 -322 -57 -74 52 -76 -24 -78 -71
Net Cash From Continuing Investing Activities
-70 -93 -79 -322 -57 -74 52 -76 -24 -78 -71
Purchase of Property, Plant & Equipment
-66 -72 -77 -72 -71 -68 -72 -74 -68 -74 -78
Sale of Property, Plant & Equipment
2.43 0.58 0.13 2.40 0.23 0.25 0.03 0.30 0.85 1.00 0.26
Other Investing Activities, net
-5.89 -1.75 1.85 -2.89 3.64 -5.91 0.61 -2.04 0.56 -4.52 6.34
Net Cash From Financing Activities
-74 -72 -72 82 -64 -67 -195 -84 -81 -43 487
Net Cash From Continuing Financing Activities
-74 -72 -72 82 -64 -67 -195 -84 -81 -43 487
Repayment of Debt
-55 -55 -55 -76 -45 -67 -195 -84 -656 -43 -213
Issuance of Debt
- - - 175 0.00 - - - 575 - 700
Other Financing Activities, net
-2.66 -0.08 -0.04 -0.11 -2.27 -0.03 -0.32 -0.01 -0.95 -0.02 -0.06
Cash Interest Paid
33 44 33 40 31 40 30 37 25 41 34
Cash Income Taxes Paid
26 26 23 5.73 22 22 1.76 -0.95 4.62 11 -0.32

Annual Balance Sheets for Cable One

This table presents Cable One'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
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
1,399 1,421 2,205 2,303 3,152 4,488 6,954 6,886 6,760 6,526 5,588
Total Current Assets
165 186 224 318 181 673 501 347 342 279 307
Cash & Equivalents
119 138 162 264 125 575 389 215 190 154 153
Accounts Receivable
35 33 30 30 38 39 56 74 94 58 59
Prepaid Expenses
11 11 11 13 16 18 32 57 58 68 95
Plant, Property, & Equipment, net
641 643 832 848 1,201 0.00 0.00 1,702 1,791 1,790 1,784
Total Noncurrent Assets
594 592 1,149 1,137 1,769 3,816 6,453 4,838 4,626 4,457 3,498
Long-Term Investments
- - - - 0.21 808 728 1,167 1,038 816 614
Goodwill
85 85 172 172 430 431 968 929 929 930 841
Intangible Assets
497 497 966 954 1,312 1,278 2,861 2,667 2,596 2,533 1,974
Other Noncurrent Operating Assets
11 9.31 11 11 27 1,299 1,896 75 63 178 69
Total Liabilities & Shareholders' Equity
1,399 1,421 2,205 2,303 3,152 4,488 6,954 6,886 6,760 6,526 5,588
Total Liabilities
963 952 1,528 1,528 2,310 2,993 5,161 5,149 4,950 4,730 4,155
Total Current Liabilities
127 111 147 134 190 222 269 244 203 214 759
Short-Term Debt
3.75 6.25 14 21 29 26 39 56 19 19 594
Accounts Payable
95 83 118 94 137 174 203 165 157 167 143
Current Deferred Revenue
22 22 15 19 24 21 27 24 27 28 23
Other Current Liabilities
- - - - - - - - - - 0.00
Total Noncurrent Liabilities
837 841 1,381 1,394 2,121 2,771 4,892 4,905 4,747 4,516 3,395
Long-Term Debt
536 531 1,161 1,142 1,712 2,149 3,800 3,753 3,627 3,572 2,600
Noncurrent Deferred & Payable Income Tax Liabilities
277 285 207 242 303 367 854 960 951 914 770
Other Noncurrent Operating Liabilities
0.09 - 13 9.98 105 256 238 192 170 30 25
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
435 469 676 775 842 1,495 1,793 1,737 1,809 1,796 1,434
Total Preferred & Common Equity
435 469 676 775 842 1,495 1,793 1,737 1,809 1,796 1,434
Preferred Stock
- 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
435 469 676 775 842 1,495 1,793 1,737 1,809 1,796 1,434
Common Stock
4.99 18 28 39 51 536 556 578 608 639 682
Retained Earnings
447 527 728 850 980 1,228 1,457 1,603 1,762 1,708 1,335
Treasury Stock
-16 -75 -80 -114 -122 -128 -136 -495 -597 -600 -602
Accumulated Other Comprehensive Income / (Loss)
-0.56 -0.45 -0.35 -0.10 -68 -141 -83 50 37 48 19

Quarterly Balance Sheets for Cable One

This table presents Cable One's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026 9/30/2026
Total Assets
6,883 6,912 6,739 6,713 6,661 6,423 5,774 5,694 5,530 4,623 4,708
Total Current Assets
315 394 347 339 335 282 287 301 300 284 804
Cash & Equivalents
161 240 211 202 227 149 153 167 166 166 675
Accounts Receivable
75 86 61 66 58 48 58 60 50 56 55
Prepaid Expenses
80 68 76 71 50 85 77 73 84 62 74
Plant, Property, & Equipment, net
0.00 1,747 1,785 1,786 1,791 1,786 1,780 1,780 1,781 0.00 1,791
Total Noncurrent Assets
6,568 4,770 4,607 4,589 3,535 4,355 3,706 3,613 3,449 4,339 2,114
Long-Term Investments
1,193 1,127 1,016 1,014 - 752 731 652 590 299 264
Goodwill
929 929 929 929 929 930 841 841 841 769 516
Intangible Assets
2,630 2,612 2,580 2,563 2,549 2,517 2,005 1,989 1,947 1,408 1,235
Other Noncurrent Operating Assets
1,816 102 82 82 56 156 130 132 71 1,864 98
Total Liabilities & Shareholders' Equity
6,883 6,912 6,739 6,713 6,661 6,423 5,774 5,694 5,530 4,623 4,708
Total Liabilities
5,115 5,109 4,886 4,833 4,776 4,648 4,436 4,263 4,051 4,296 4,794
Total Current Liabilities
194 218 187 187 360 775 777 781 171 597 642
Short-Term Debt
19 19 19 19 19 594 594 594 18 18 18
Accounts Payable
147 172 141 142 315 154 157 165 132 136 128
Current Deferred Revenue
28 27 27 26 26 28 26 23 21 17 16
Other Current Liabilities
- - - - - - - - - 426 479
Total Noncurrent Liabilities
4,921 4,891 4,700 4,646 4,416 3,872 3,659 3,481 3,880 3,700 4,153
Long-Term Debt
3,732 3,680 3,574 3,521 3,469 2,953 2,884 2,687 3,088 3,027 3,524
Noncurrent Deferred & Payable Income Tax Liabilities
973 974 951 941 917 891 747 767 769 642 593
Other Noncurrent Operating Liabilities
216 237 175 183 31 29 28 27 22 30 36
Total Equity & Noncontrolling Interests
1,768 1,803 1,853 1,880 1,885 1,775 1,337 1,432 1,479 326 -86
Total Preferred & Common Equity
1,768 1,803 1,853 1,880 1,885 1,775 1,337 1,432 1,479 326 -86
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
1,768 1,803 1,853 1,880 1,885 1,775 1,337 1,432 1,479 326 -86
Common Stock
590 600 615 622 631 651 661 672 688 694 699
Retained Earnings
1,704 1,727 1,782 1,803 1,830 1,694 1,256 1,342 1,370 206 -226
Treasury Stock
-580 -597 -599 -600 -600 -602 -602 -602 -603 -603 -603
Accumulated Other Comprehensive Income / (Loss)
54 72 55 54 23 33 23 20 24 30 44
Other Equity Adjustments
- - - - - - - 0.00 0.00 0.00 0.00

Annual Metrics And Ratios for Cable One

This table displays calculated financial ratios and metrics derived from Cable One's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-0.93% 1.50% 17.16% 11.70% 8.93% 13.46% 21.17% 6.24% -1.64% -5.87% -4.95%
EBITDA Growth
-17.04% 10.67% 23.44% 12.45% 11.09% 37.21% 10.49% 7.59% 6.46% -19.90% -76.65%
EBIT Growth
-31.37% 17.68% 23.30% 14.93% 12.17% 48.24% -0.52% 10.84% 12.73% -32.12% -146.16%
NOPAT Growth
0.60% 13.59% 152.29% -28.76% 13.87% 58.12% 5.25% -6.95% 18.09% -8.61% -136.63%
Net Income Growth
-37.67% 9.25% 134.43% -29.94% 8.39% 70.45% -4.13% -26.99% 5.43% -93.55% -2,561.73%
EPS Growth
-37.84% 10.91% 135.44% -29.69% 8.17% 64.75% -9.32% -25.30% 9.65% -90.99% -2,559.53%
Operating Cash Flow Growth
22.49% 1.99% 26.20% 25.67% 20.59% 16.80% 22.63% 4.78% -10.14% 0.14% -15.18%
Free Cash Flow Firm Growth
112.54% 10.08% -614.19% 142.35% -343.64% 199.66% -436.85% 139.26% -48.64% -44.16% 99.05%
Invested Capital Growth
1.01% 1.52% 94.59% -0.94% 46.78% -6.88% 97.35% -7.80% 1.54% 4.49% -12.59%
Revenue Q/Q Growth
0.00% 0.37% 5.64% 1.15% 4.37% 1.38% 6.35% -0.41% -0.81% -1.53% -1.54%
EBITDA Q/Q Growth
0.00% -0.56% 4.99% 2.87% 5.81% -6.59% 16.66% -12.42% 24.21% -18.80% 10.94%
EBIT Q/Q Growth
0.00% -3.55% 6.44% 4.20% 6.67% -10.82% 22.58% -18.82% 46.28% -30.55% 9.77%
NOPAT Q/Q Growth
0.00% -2.50% 104.77% -38.70% 6.54% 23.05% -10.54% -9.07% 28.30% 2.61% -5.08%
Net Income Q/Q Growth
0.00% -3.00% 101.61% -38.30% 6.95% -40.95% 319.91% -43.36% 882.73% -93.51% 21.50%
EPS Q/Q Growth
0.00% -2.47% 101.58% -38.17% 6.76% 19.37% -13.64% -41.90% 543.24% -90.98% 20.90%
Operating Cash Flow Q/Q Growth
1.41% 2.45% 14.52% -1.10% 12.96% 3.39% -0.19% -0.78% -2.44% 2.46% -3.77%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 10.20% -9.99% -1,912.50% 339.44% -22.98% 39.30% -22.73% -44.98% 262.16%
Invested Capital Q/Q Growth
0.00% 1.93% 6.69% -0.04% 27.68% -6.85% 2.91% -2.62% 2.23% 6.54% -0.85%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
38.25% 41.70% 43.94% 44.23% 45.11% 54.55% 49.74% 50.37% 54.52% 46.40% 11.40%
Operating Margin
20.26% 22.84% 24.62% 24.98% 26.58% 35.42% 28.43% 31.59% 31.40% 27.98% -13.81%
EBIT Margin
20.23% 23.46% 24.69% 25.40% 26.16% 34.18% 28.06% 29.27% 33.55% 24.20% -11.75%
Profit (Net Income) Margin
11.37% 12.24% 24.50% 15.37% 15.29% 22.97% 18.17% 12.49% 13.39% 0.92% -23.74%
Tax Burden Percent
62.36% 61.92% 123.68% 77.72% 76.38% 80.24% 86.56% 56.76% 54.60% 5.93% 116.35%
Interest Burden Percent
90.15% 84.28% 80.23% 77.82% 76.52% 83.75% 74.82% 75.16% 73.08% 63.89% 173.67%
Effective Tax Rate
37.64% 38.08% -23.68% 22.28% 23.62% 20.12% 13.58% 31.88% 17.71% 10.32% 0.00%
Return on Invested Capital (ROIC)
11.98% 13.44% 22.85% 12.38% 11.48% 15.80% 11.60% 8.46% 10.34% 9.17% -3.51%
ROIC Less NNEP Spread (ROIC-NNEP)
7.06% 9.65% 14.76% 7.83% 6.82% 9.95% 5.75% 2.47% 1.71% -5.99% -11.88%
Return on Net Nonoperating Assets (RNNOA)
2.27% 8.74% 18.20% 10.32% 10.61% 10.25% 6.15% 3.61% 2.33% -8.37% -18.57%
Return on Equity (ROE)
14.25% 22.18% 41.05% 22.70% 22.09% 26.05% 17.75% 12.07% 12.67% 0.80% -22.07%
Cash Return on Invested Capital (CROIC)
10.98% 11.94% -41.36% 13.32% -26.43% 22.93% -53.88% 16.58% 8.81% 4.77% 9.92%
Operating Return on Assets (OROA)
12.28% 13.63% 13.07% 12.09% 11.20% 11.86% 7.88% 7.22% 8.25% 5.75% -2.91%
Return on Assets (ROA)
6.90% 7.11% 12.97% 7.31% 6.55% 7.97% 5.10% 3.08% 3.29% 0.22% -5.89%
Return on Common Equity (ROCE)
14.25% 22.18% 41.05% 22.70% 22.09% 26.05% 17.75% 12.07% 12.67% 0.80% -22.07%
Return on Equity Simple (ROE_SIMPLE)
21.09% 21.38% 34.77% 21.25% 21.22% 20.36% 16.27% 12.27% 12.42% 0.81% 0.00%
Net Operating Profit after Tax (NOPAT)
102 116 292 208 237 375 395 367 434 396 -145
NOPAT Margin
12.64% 14.14% 30.45% 19.42% 20.30% 28.29% 24.57% 21.52% 25.84% 25.09% -9.67%
Net Nonoperating Expense Percent (NNEP)
4.92% 3.79% 8.09% 4.55% 4.66% 5.86% 5.85% 5.99% 8.63% 15.16% 8.37%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 6.62% 7.95% 7.36% -3.14%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
61.76% 58.78% 56.40% 55.25% 54.25% 50.85% 49.97% 48.14% 47.41% 49.56% 51.50%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
79.74% 77.17% 75.38% 75.02% 73.42% 64.58% 71.57% 68.41% 68.60% 72.02% 113.81%
Earnings before Interest and Taxes (EBIT)
163 192 237 272 306 453 451 499 563 382 -176
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
309 342 422 474 527 723 799 859 915 733 171
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
5.31 6.98 5.55 5.67 9.57 8.55 5.65 2.25 1.66 1.12 0.44
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
2.87 4.00 3.91 4.10 6.90 9.64 6.30 2.29 1.79 1.28 0.42
Price to Earnings (P/E)
25.20 32.65 15.96 26.70 45.10 41.99 34.69 18.31 13.37 139.13 0.00
Dividend Yield
0.38% 1.05% 0.99% 0.97% 0.60% 0.45% 0.63% 1.67% 2.17% 3.29% 10.46%
Earnings Yield
3.97% 3.06% 6.27% 3.75% 2.22% 2.38% 2.88% 5.46% 7.48% 0.72% 0.00%
Enterprise Value to Invested Capital (EV/IC)
3.20 4.23 2.82 3.17 3.94 5.93 2.85 1.52 1.28 1.05 0.79
Enterprise Value to Revenue (EV/Rev)
3.39 4.49 4.96 4.94 8.28 10.24 8.00 3.71 3.23 2.93 2.04
Enterprise Value to EBITDA (EV/EBITDA)
8.85 10.75 11.30 11.17 18.35 18.77 16.08 7.36 5.93 6.33 17.90
Enterprise Value to EBIT (EV/EBIT)
16.74 19.12 20.11 19.45 31.65 29.97 28.51 12.67 9.63 12.13 0.00
Enterprise Value to NOPAT (EV/NOPAT)
26.80 31.72 16.30 25.44 40.78 36.20 32.55 17.23 12.50 11.70 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
10.84 14.29 14.69 12.99 19.66 23.63 18.24 8.57 8.17 6.98 5.44
Enterprise Value to Free Cash Flow (EV/FCFF)
29.25 35.72 0.00 23.65 0.00 24.95 0.00 8.79 14.67 22.46 7.46
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.24 1.14 1.74 1.50 2.07 1.45 2.14 2.19 2.02 2.00 2.23
Long-Term Debt to Equity
1.23 1.13 1.72 1.47 2.03 1.44 2.12 2.16 2.00 1.99 1.81
Financial Leverage
0.32 0.91 1.23 1.32 1.55 1.03 1.07 1.46 1.37 1.40 1.56
Leverage Ratio
2.06 3.12 3.16 3.11 3.37 3.27 3.48 3.92 3.85 3.69 3.75
Compound Leverage Factor
1.86 2.63 2.54 2.42 2.58 2.74 2.60 2.95 2.81 2.35 6.51
Debt to Total Capital
55.33% 53.37% 63.47% 59.99% 67.41% 59.26% 68.16% 68.68% 66.83% 66.66% 69.02%
Short-Term Debt to Total Capital
0.38% 0.62% 0.78% 1.06% 1.12% 0.72% 0.69% 1.01% 0.35% 0.35% 12.83%
Long-Term Debt to Total Capital
54.95% 52.75% 62.69% 58.93% 66.29% 58.54% 67.47% 67.67% 66.49% 66.31% 56.19%
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
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
44.67% 46.63% 36.54% 40.01% 32.59% 40.74% 31.84% 31.32% 33.17% 33.34% 30.98%
Debt to EBITDA
1.75 1.57 2.79 2.45 3.30 3.01 4.81 4.43 3.99 4.90 18.66
Net Debt to EBITDA
1.36 1.17 2.40 1.89 3.07 1.10 3.41 2.82 2.64 3.58 14.18
Long-Term Debt to EBITDA
1.73 1.55 2.75 2.41 3.25 2.97 4.76 4.37 3.96 4.87 15.19
Debt to NOPAT
5.29 4.64 4.02 5.58 7.34 5.80 9.73 10.37 8.41 9.06 -22.00
Net Debt to NOPAT
4.12 3.44 3.47 4.32 6.81 2.11 6.90 6.61 5.58 6.61 -16.72
Long-Term Debt to NOPAT
5.25 4.58 3.97 5.48 7.22 5.73 9.63 10.22 8.36 9.01 -17.92
Altman Z-Score
2.88 3.67 2.77 3.20 3.21 3.69 1.95 1.29 1.28 1.07 0.49
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.30 1.68 1.52 2.38 0.96 3.04 1.86 1.42 1.69 1.31 0.40
Quick Ratio
1.21 1.54 1.30 2.20 0.86 2.77 1.65 1.19 1.40 0.99 0.28
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
93 103 -529 224 -546 544 -1,833 719 370 206 411
Operating Cash Flow to CapEx
147.30% 198.55% 193.85% 188.52% 192.60% 200.48% 180.03% 179.81% 179.33% 236.50% 198.05%
Free Cash Flow to Firm to Interest Expense
5.81 3.40 -11.29 3.71 -7.61 7.39 -16.15 5.80 2.44 1.50 3.16
Operating Cash Flow to Interest Expense
15.67 8.51 6.92 6.75 6.86 7.80 6.21 5.95 4.38 4.81 4.33
Operating Cash Flow Less CapEx to Interest Expense
5.03 4.22 3.35 3.17 3.30 3.91 2.76 2.64 1.94 2.78 2.15
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.61 0.58 0.53 0.48 0.43 0.35 0.28 0.25 0.25 0.24 0.25
Accounts Receivable Turnover
25.06 24.19 30.49 35.82 34.15 34.32 33.80 26.12 19.93 20.82 25.82
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
1.28 1.28 1.30 1.28 1.14 0.00 0.00 0.00 0.96 0.88 0.84
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
14.57 15.09 11.97 10.19 10.69 10.63 10.80 13.97 18.31 17.53 14.14
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
14.57 15.09 11.97 10.19 10.69 10.63 10.80 13.97 18.31 17.53 14.14
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
855 868 1,690 1,674 2,457 2,288 4,515 4,163 4,227 4,417 3,861
Invested Capital Turnover
0.95 0.95 0.75 0.64 0.57 0.56 0.47 0.39 0.40 0.37 0.36
Increase / (Decrease) in Invested Capital
8.53 13 821 -16 783 -169 2,227 -352 64 190 -556
Enterprise Value (EV)
2,734 3,675 4,766 5,298 9,669 13,572 12,846 6,327 5,421 4,635 3,063
Market Capitalization
2,314 3,276 3,753 4,399 8,054 12,780 10,124 3,901 3,004 2,015 636
Book Value per Share
$74.36 $82.15 $118.07 $135.94 $147.35 $248.20 $296.60 $298.98 $322.12 $319.60 $254.41
Tangible Book Value per Share
($25.09) ($19.80) ($80.54) ($61.47) ($157.66) ($35.43) ($336.77) ($319.93) ($305.44) ($296.54) ($245.16)
Total Capital
975 1,006 1,852 1,938 2,582 3,670 5,631 5,545 5,455 5,386 4,628
Total Debt
539 537 1,175 1,163 1,741 2,175 3,838 3,809 3,646 3,590 3,194
Total Long-Term Debt
536 531 1,161 1,142 1,712 2,149 3,800 3,753 3,627 3,572 2,600
Net Debt
420 399 1,013 899 1,615 793 2,722 2,426 2,418 2,621 2,427
Capital Expenditures (CapEx)
171 129 167 216 255 286 391 410 370 281 284
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-78 -56 -71 -59 -104 -97 -118 -57 -32 -70 -12
Debt-free Net Working Capital (DFNWC)
42 82 91 205 21 478 271 158 159 84 141
Net Working Capital (NWC)
38 75 77 184 -8.05 451 232 103 140 65 -453
Net Nonoperating Expense (NNE)
10 16 57 43 59 71 103 154 209 382 211
Net Nonoperating Obligations (NNO)
420 399 1,013 899 1,615 793 2,722 2,426 2,418 2,621 2,427
Total Depreciation and Amortization (D&A)
145 149 185 202 221 270 348 360 352 351 348
Debt-free, Cash-free Net Working Capital to Revenue
-9.61% -6.89% -7.37% -5.53% -8.94% -7.34% -7.35% -3.32% -1.89% -4.40% -0.80%
Debt-free Net Working Capital to Revenue
5.16% 9.96% 9.48% 19.10% 1.79% 36.04% 16.86% 9.29% 9.45% 5.32% 9.38%
Net Working Capital to Revenue
4.69% 9.19% 7.99% 17.17% -0.69% 34.05% 14.44% 6.01% 8.32% 4.14% -30.15%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$15.21 $17.23 $41.20 $28.98 $31.45 $51.73 $48.49 $39.73 $0.00 $2.58 ($63.21)
Adjusted Weighted Average Basic Shares Outstanding
5.85M 5.74M 5.68M 5.68M 5.68M 5.88M 6.02M 5.89M 0.00 5.62M 5.64M
Adjusted Diluted Earnings per Share
$15.19 $17.14 $40.72 $28.77 $31.12 $51.27 $46.49 $38.06 $0.00 $3.43 ($63.21)
Adjusted Weighted Average Diluted Shares Outstanding
5.86M 5.77M 5.75M 5.73M 5.74M 5.94M 6.39M 6.31M 0.00 6.04M 5.64M
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
5.78M 5.72M 5.73M 5.70M 5.72M 6.03M 6.06M 5.73M 0.00 5.63M 5.67M
Normalized Net Operating Profit after Tax (NOPAT)
102 118 166 219 243 374 401 373 444 408 273
Normalized NOPAT Margin
12.68% 14.35% 17.28% 20.45% 20.77% 28.23% 24.99% 21.89% 26.46% 25.83% 18.17%
Pre Tax Income Margin
18.24% 19.77% 19.81% 19.77% 20.02% 28.62% 20.99% 22.00% 24.52% 15.46% -20.41%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
10.15 6.36 5.06 4.51 4.26 6.15 3.97 4.03 3.71 2.77 -1.36
NOPAT to Interest Expense
6.34 3.83 6.24 3.45 3.31 5.09 3.48 2.96 2.86 2.87 -1.12
EBIT Less CapEx to Interest Expense
-0.49 2.08 1.49 0.93 0.70 2.26 0.52 0.72 1.27 0.73 -3.55
NOPAT Less CapEx to Interest Expense
-4.30 -0.45 2.67 -0.13 -0.25 1.20 0.03 -0.35 0.42 0.84 -3.31
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
499.64% 34.34% 15.83% 26.01% 27.17% 18.59% 21.74% 31.10% 29.52% 468.94% -4.83%
Augmented Payout Ratio
517.47% 90.53% 16.05% 42.14% 30.01% 24.81% 21.74% 196.92% 73.86% 468.94% -4.83%

Quarterly Metrics And Ratios for Cable One

This table displays calculated financial ratios and metrics derived from Cable One's official financial filings.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
DEI Shares Outstanding
- - - - - - - - 5,672,182.00 5,672,853.00 5,673,925.00
DEI Adjusted Shares Outstanding
- - - - - - - - 5,672,182.00 5,672,853.00 5,673,925.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - 6.31 -205.29 -76.11
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-4.17% -6.97% -6.37% -5.97% -5.86% -3.39% -4.46% -6.06% -7.26% -8.44% -11.66%
EBITDA Growth
-9.31% -9.62% 5.53% -53.32% -9.19% -309.29% 24.22% 12.75% 7.08% -111.79% -229.87%
EBIT Growth
-15.52% -14.75% 7.83% -77.11% -16.39% -557.27% 44.12% 43.06% 16.23% -91.04% -346.14%
NOPAT Growth
-13.33% -18.58% -10.50% 172.10% 3.10% -483.37% -13.74% -72.98% -31.42% -7.27% -413.46%
Net Income Growth
-19.84% -13.75% 45.94% -201.68% -93.02% -1,247.98% 95.71% 92.76% 1,272.23% -165.90% -599.05%
EPS Growth
-17.71% -12.73% 43.29% -198.79% -92.88% -1,280.85% 91.56% 97.29% 1,230.43% -163.00% -621.07%
Operating Cash Flow Growth
1.83% -8.27% -2.19% 10.52% -29.39% -6.82% -11.17% -13.18% 1.62% -16.62% -40.81%
Free Cash Flow Firm Growth
-85.73% -76.42% -67.58% 138.89% -522.31% -239.09% 322.75% 471.45% 714.59% 1,053.17% 246.63%
Invested Capital Growth
1.62% 0.96% 0.27% 4.49% 4.79% -6.51% -6.07% -12.59% -13.38% -26.06% -35.37%
Revenue Q/Q Growth
-1.82% -2.44% -0.23% -1.61% -1.71% 0.12% -1.33% -3.26% -2.96% -1.14% -4.81%
EBITDA Q/Q Growth
-32.49% -1.80% 3.01% -34.80% 37.68% -326.32% 161.14% -40.81% 30.75% -547.63% 62.51%
EBIT Q/Q Growth
-45.70% -2.88% 5.53% -61.59% 112.40% -631.17% 133.26% -61.88% 72.58% -973.00% 57.14%
NOPAT Q/Q Growth
-13.02% 2.71% -0.64% 239.56% -68.37% -459.23% 122.36% 6.34% -19.70% -661.88% 34.67%
Net Income Q/Q Growth
-67.60% -19.41% 15.89% -338.01% 102.48% -16,900.00% 119.76% -108.81% 569.35% -3,355.37% 62.92%
EPS Q/Q Growth
-66.62% -18.87% 15.20% -326.78% 102.68% -16,991.30% 118.69% -103.37% 1,348.98% -3,439.05% 62.98%
Operating Cash Flow Q/Q Growth
8.62% -5.59% 13.28% -4.87% -30.60% 24.59% 7.99% -7.02% -18.77% 2.23% -23.35%
Free Cash Flow Firm Q/Q Growth
-57.15% 5.68% 56.61% 43.68% -195.88% 35.53% 575.98% 94.23% 3.11% -0.01% 73.10%
Invested Capital Q/Q Growth
0.37% 0.31% -1.41% 6.54% 0.10% -11.08% -0.94% -0.85% -0.81% -24.10% -13.42%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
49.62% 49.94% 51.56% 34.17% 47.86% -108.19% 67.04% 41.02% 55.27% -250.25% -98.56%
Operating Margin
29.65% 27.92% 28.03% 26.23% 25.14% -128.41% 25.19% 25.17% 24.54% -150.44% -103.25%
EBIT Margin
27.89% 27.76% 29.36% 11.46% 24.77% -131.39% 44.29% 17.45% 31.04% -274.13% -123.41%
Profit (Net Income) Margin
9.24% 9.67% 11.23% -27.18% 0.69% -114.93% 23.01% -2.10% 10.14% -333.76% -130.01%
Tax Burden Percent
48.53% 51.19% 54.36% -927.93% 4.36% 81.93% 64.33% -22.48% 45.11% 117.61% 97.14%
Interest Burden Percent
68.26% 68.07% 70.39% 25.55% 63.44% 106.77% 80.77% 53.41% 72.37% 103.53% 108.45%
Effective Tax Rate
22.84% 18.88% 19.51% -196.76% 0.34% 0.00% 19.15% 11.06% 24.49% 0.00% 0.00%
Return on Invested Capital (ROIC)
9.08% 8.83% 8.74% 28.45% 9.02% -34.08% 7.73% 8.12% 6.62% -44.40% -31.52%
ROIC Less NNEP Spread (ROIC-NNEP)
6.77% 6.66% 6.80% 12.31% 5.32% -37.96% 8.15% 4.59% 5.43% -75.21% -39.09%
Return on Net Nonoperating Assets (RNNOA)
8.99% 8.62% 8.47% 17.20% 7.35% -58.03% 11.60% 7.18% 8.34% -233.91% -147.16%
Return on Equity (ROE)
18.06% 17.45% 17.21% 45.66% 16.37% -92.11% 19.33% 15.30% 14.96% -278.31% -178.67%
Cash Return on Invested Capital (CROIC)
7.91% 8.09% 9.06% 4.77% 4.65% 3.60% 2.82% 9.92% 10.67% 24.81% 27.91%
Operating Return on Assets (OROA)
6.80% 6.66% 6.94% 2.73% 5.85% -32.46% 10.93% 4.33% 7.65% -76.03% -33.17%
Return on Assets (ROA)
2.25% 2.32% 2.66% -6.46% 0.16% -28.39% 5.68% -0.52% 2.50% -92.56% -34.94%
Return on Common Equity (ROCE)
18.06% 17.45% 17.21% 45.66% 16.37% -92.11% 19.33% 15.30% 14.96% -278.31% -178.67%
Return on Equity Simple (ROE_SIMPLE)
13.93% 13.36% 11.84% 0.00% -1.14% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
92 89 89 301 95 -343 77 81 65 -367 -240
NOPAT Margin
22.88% 22.65% 22.56% 77.85% 25.05% -89.88% 20.37% 22.39% 18.53% -105.31% -72.27%
Net Nonoperating Expense Percent (NNEP)
2.31% 2.17% 1.94% 16.14% 3.70% 3.88% -0.42% 3.53% 1.19% 30.81% 7.57%
Return On Investment Capital (ROIC_SIMPLE)
- - - 5.60% 1.79% -7.11% 1.63% 1.76% 1.43% -10.90% -6.95%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
48.70% 49.84% 49.05% 50.67% 51.30% 51.00% 52.36% 51.34% 51.30% 53.41% 54.49%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
70.35% 72.08% 71.97% 73.77% 74.86% 228.41% 74.81% 74.83% 75.46% 250.44% 203.25%
Earnings before Interest and Taxes (EBIT)
113 109 116 44 94 -501 167 63 110 -957 -410
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
201 197 203 132 182 -412 252 149 195 -873 -327
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.26 1.05 1.04 1.12 0.84 0.57 0.70 0.44 0.35 0.92 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
1.41 1.21 1.23 1.28 0.96 0.50 0.65 0.42 0.35 0.21 0.04
Price to Earnings (P/E)
9.05 7.85 8.81 139.13 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
2.81% 3.36% 3.37% 3.29% 4.44% 8.69% 6.66% 10.46% 0.00% 0.00% 0.00%
Earnings Yield
11.05% 12.74% 11.36% 0.72% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
1.11 1.02 1.26 1.05 0.94 0.85 0.89 0.79 0.75 0.99 1.06
Enterprise Value to Revenue (EV/Rev)
2.83 2.64 3.26 2.93 2.66 2.18 2.27 2.04 1.95 2.00 1.91
Enterprise Value to EBITDA (EV/EBITDA)
5.15 4.82 5.79 6.33 5.80 31.94 22.42 17.90 15.58 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
8.39 7.93 9.50 12.13 11.39 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
11.81 11.36 13.53 11.70 10.27 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
7.06 6.59 8.06 6.98 6.73 5.55 5.91 5.44 5.07 5.33 5.59
Enterprise Value to Free Cash Flow (EV/FCFF)
14.21 12.69 13.94 22.46 20.60 22.95 30.50 7.46 6.51 3.40 2.98
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.94 1.88 1.85 2.00 2.00 2.60 2.29 2.23 2.10 9.33 -41.03
Long-Term Debt to Equity
1.93 1.87 1.84 1.99 1.66 2.16 1.88 1.81 2.09 9.27 -40.83
Financial Leverage
1.33 1.29 1.25 1.40 1.38 1.53 1.42 1.56 1.54 3.11 3.76
Leverage Ratio
3.79 3.73 3.68 3.69 3.63 3.88 3.73 3.75 3.67 6.25 7.73
Compound Leverage Factor
2.59 2.54 2.59 0.94 2.30 4.14 3.01 2.00 2.66 6.47 8.39
Debt to Total Capital
65.98% 65.31% 64.92% 66.66% 66.64% 72.22% 69.62% 69.02% 67.75% 90.32% 102.50%
Short-Term Debt to Total Capital
0.35% 0.35% 0.35% 0.35% 11.15% 12.33% 12.60% 12.83% 0.40% 0.54% 0.52%
Long-Term Debt to Total Capital
65.63% 64.96% 64.57% 66.31% 55.48% 59.90% 57.02% 56.19% 67.35% 89.78% 101.98%
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
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
34.02% 34.69% 35.08% 33.34% 33.36% 27.78% 30.38% 30.98% 32.25% 9.68% -2.50%
Debt to EBITDA
3.94 3.97 3.86 4.90 4.96 33.08 21.27 18.66 16.88 -11.00 -4.14
Net Debt to EBITDA
2.59 2.61 3.61 3.58 3.70 24.67 15.96 14.18 12.77 -9.32 -3.04
Long-Term Debt to EBITDA
3.92 3.95 3.84 4.87 4.13 27.43 17.42 15.19 16.78 -10.93 -4.12
Debt to NOPAT
9.02 9.36 9.03 9.06 8.79 -27.33 -23.75 -22.00 -20.50 -17.26 -7.34
Net Debt to NOPAT
5.94 6.14 8.44 6.61 6.56 -20.39 -17.83 -16.72 -15.52 -14.63 -5.39
Long-Term Debt to NOPAT
8.98 9.31 8.98 9.01 7.32 -22.67 -19.45 -17.92 -20.38 -17.16 -7.30
Altman Z-Score
0.99 0.94 0.93 0.90 0.76 0.29 0.73 0.64 0.78 -0.35 -0.01
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.86 1.81 0.93 1.31 0.36 0.37 0.38 0.40 1.75 0.48 1.25
Quick Ratio
1.45 1.43 0.79 0.99 0.25 0.27 0.29 0.28 1.26 0.37 1.14
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
25 50 78 112 -107 -69 328 637 657 657 1,137
Operating Cash Flow to CapEx
259.64% 219.03% 229.32% 241.18% 164.09% 212.76% 218.20% 197.51% 174.94% 165.54% 119.29%
Free Cash Flow to Firm to Interest Expense
0.71 1.42 2.27 3.38 -3.10 -2.03 10.25 21.55 21.71 19.48 32.83
Operating Cash Flow to Interest Expense
4.60 4.45 5.15 5.07 3.38 4.27 4.89 4.92 3.91 3.58 2.67
Operating Cash Flow Less CapEx to Interest Expense
2.83 2.42 2.90 2.97 1.32 2.27 2.65 2.43 1.67 1.42 0.43
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.24 0.24 0.24 0.24 0.24 0.25 0.25 0.25 0.25 0.28 0.27
Accounts Receivable Turnover
31.13 23.19 22.16 20.82 28.67 24.96 25.65 25.82 29.97 25.50 24.29
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.95 0.00 0.91 0.88 0.87 0.87 0.85 0.84 0.83 0.00 0.78
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
11.72 15.74 16.47 17.53 12.73 14.62 14.23 14.14 12.18 14.32 15.03
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
11.72 15.74 16.47 17.53 12.73 14.62 14.23 14.14 12.18 14.32 15.03
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
4,219 4,205 4,146 4,417 4,421 3,931 3,894 3,861 3,830 2,907 2,517
Invested Capital Turnover
0.40 0.39 0.39 0.37 0.36 0.38 0.38 0.36 0.36 0.42 0.44
Increase / (Decrease) in Invested Capital
67 40 11 190 202 -274 -252 -556 -592 -1,025 -1,377
Enterprise Value (EV)
4,703 4,298 5,227 4,635 4,141 3,358 3,459 3,063 2,868 2,882 2,666
Market Capitalization
2,337 1,973 1,965 2,015 1,496 764 997 636 517 301 63
Book Value per Share
$329.77 $334.62 $335.39 $319.60 $315.50 $237.64 $254.36 $254.41 $260.71 $57.53 ($15.21)
Tangible Book Value per Share
($294.74) ($286.90) ($283.72) ($296.54) ($297.01) ($267.95) ($248.44) ($245.16) ($230.80) ($326.15) ($323.81)
Total Capital
5,446 5,421 5,372 5,386 5,322 4,815 4,712 4,628 4,585 3,372 3,456
Total Debt
3,593 3,540 3,488 3,590 3,546 3,477 3,281 3,194 3,106 3,045 3,542
Total Long-Term Debt
3,574 3,521 3,469 3,572 2,953 2,884 2,687 2,600 3,088 3,027 3,524
Net Debt
2,366 2,325 3,261 2,621 2,646 2,594 2,462 2,427 2,351 2,580 2,603
Capital Expenditures (CapEx)
63 71 77 70 71 68 72 74 68 73 78
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-31 -31 -232 -70 -49 -49 -54 -12 -18 -461 -495
Debt-free Net Working Capital (DFNWC)
180 170 -5.77 84 101 104 113 141 147 -295 180
Net Working Capital (NWC)
161 151 -25 65 -493 -490 -481 -453 129 -313 162
Net Nonoperating Expense (NNE)
55 51 45 407 93 95 -9.95 89 30 797 192
Net Nonoperating Obligations (NNO)
2,366 2,325 2,261 2,621 2,646 2,594 2,462 2,427 2,351 2,580 2,603
Total Depreciation and Amortization (D&A)
88 88 87 88 88 88 86 86 86 83 83
Debt-free, Cash-free Net Working Capital to Revenue
-1.87% -1.92% -14.49% -4.40% -3.12% -3.17% -3.52% -0.80% -1.24% -32.00% -35.38%
Debt-free Net Working Capital to Revenue
10.82% 10.43% -0.36% 5.32% 6.46% 6.75% 7.40% 9.38% 10.00% -20.48% 12.89%
Net Working Capital to Revenue
9.67% 9.28% -1.54% 4.14% -31.69% -31.74% -31.52% -30.15% 8.76% -21.73% 11.61%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$6.65 $6.79 $7.86 ($18.72) $0.46 ($77.70) $15.33 ($1.30) $6.29 ($204.35) ($75.66)
Adjusted Weighted Average Basic Shares Outstanding
5.62M 5.62M 5.62M 5.62M 5.63M 5.64M 5.64M 5.64M 5.69M 5.70M 5.71M
Adjusted Diluted Earnings per Share
$6.46 $6.58 $7.58 ($17.19) $0.46 ($77.70) $14.52 ($0.49) $6.12 ($204.35) ($75.66)
Adjusted Weighted Average Diluted Shares Outstanding
6.03M 6.03M 6.04M 6.04M 5.64M 5.64M 6.07M 5.64M 6.08M 5.70M 5.71M
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
5.62M 5.62M 5.62M 5.63M 5.63M 5.63M 5.64M 5.67M 5.67M 5.67M 5.68M
Normalized Net Operating Profit after Tax (NOPAT)
94 91 93 74 100 70 77 83 67 57 49
Normalized NOPAT Margin
23.24% 23.14% 23.59% 19.05% 26.15% 18.48% 20.60% 22.83% 19.12% 16.20% 14.78%
Pre Tax Income Margin
19.04% 18.89% 20.67% 2.93% 15.71% -140.29% 35.77% 9.32% 22.47% -283.80% -133.84%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
3.15 3.13 3.38 1.34 2.74 -14.77 5.20 2.15 3.62 -28.35 -11.83
NOPAT to Interest Expense
2.58 2.56 2.60 9.12 2.77 -10.10 2.39 2.75 2.16 -10.89 -6.93
EBIT Less CapEx to Interest Expense
1.38 1.10 1.13 -0.76 0.68 -16.78 2.96 -0.34 1.39 -30.52 -14.07
NOPAT Less CapEx to Interest Expense
0.81 0.52 0.35 7.02 0.71 -12.11 0.15 0.26 -0.07 -13.06 -9.17
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
25.81% 26.82% 30.35% 468.94% -337.09% -10.31% -7.52% -4.83% 0.00% 0.00% 0.00%
Augmented Payout Ratio
48.22% 33.39% 30.35% 468.94% -337.09% -10.31% -7.52% -4.83% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Cable One’s latest results show resilient cash generation but continued pressure on revenue, operating earnings and equity. Q2 2026 revenue was $348.9 million, down from $381.1 million in Q2 2025 and $429.1 million in Q2 2022. This reflects a persistent multiyear decline in the top line, although the company continues to produce substantial operating cash flow.

  • Operating cash flow remains positive. Cable One generated $120.9 million from operating activities in Q2 2026, compared with $118.2 million in Q1 2026 and $144.9 million in Q2 2025. Cash flow has remained positive in every quarter provided, despite recent reported net losses.
  • Underlying cash generation still supports capital investment. Q2 operating cash flow exceeded $74.0 million of capital expenditures, producing approximately $46.9 million of cash flow before financing activities. This compares with approximately $49.8 million in Q2 2025.
  • Total debt has declined from prior-year and historical levels. Short- and long-term debt totaled approximately $3.05 billion at June 30, 2026, down from $3.48 billion a year earlier and roughly $3.83 billion in Q2 2022. The company repaid $42.7 million of debt during Q2 2026.
  • Operating costs have shown some moderation. Selling, general and administrative expense declined to $186.4 million in Q2 2026 from $194.4 million in Q2 2025 and $209.2 million in Q2 2022. Depreciation expense also eased modestly to $81.8 million.
  • The Q2 2026 loss was dominated by unusual and potentially noncash items. Cable One recorded a $597.7 million impairment charge, $431.6 million of other expense and $283.9 million of other losses. These items drove the $1.16 billion net loss, while $1.33 billion of noncash adjustments helped operating cash flow remain positive.
  • Balance-sheet classifications changed materially in Q2 2026. Reported net property, plant and equipment fell from $1.78 billion in Q1 2026 to zero in Q2, while other noncurrent operating assets rose sharply. Investors should review the related filing before drawing conclusions about the company’s physical asset base or asset sales.
  • Revenue has declined steadily. Quarterly revenue fell approximately 18.7% from Q2 2022 to Q2 2026 and declined 8.4% year over year in the latest quarter. Q2 2026 operating income was negative $524.9 million, compared with positive operating income in earlier periods before impairment charges.
  • Profitability and shareholder equity have deteriorated sharply. Cable One reported a Q2 2026 loss attributable to common shareholders of $1.16 billion, or negative $204.35 per share. Total equity declined to $326.4 million from $1.48 billion at the end of Q1 2026 and $1.34 billion in Q2 2025, leaving a much smaller cushion relative to debt.
  • Leverage remains high relative to liquidity. Cash and equivalents were $166.2 million at June 30, 2026, versus approximately $3.05 billion of debt. Total current assets of $283.6 million were below total current liabilities of $596.9 million, indicating limited short-term balance-sheet coverage.
  • Interest costs continue to absorb a meaningful portion of cash flow. Q2 interest expense was $33.7 million and cash interest paid was $41.0 million. Although debt has declined, continued revenue contraction and weak reported earnings could make refinancing and future debt reduction more challenging.

Overall, Cable One’s cash flow profile remains a relative strength, and debt reduction is constructive. However, the combination of declining revenue, weaker underlying operating profit, high leverage and a sharply reduced equity base leaves the stock exposed to further impairments, customer losses or refinancing pressure.

11/13/26 10:36 AM ETAI Generated. May Contain Errors.

Cable One Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Cable One's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Cable One's net income appears to be on a downward trend, with a most recent value of -$356.46 million in 2025, compared with $91.82 million in 2015. The previous period was $14.48 million in 2024. See Cable One's forecast for analyst expectations on what's next for the company.

Cable One's total operating income in 2025 was -$207.36 million, based on the following breakdown:
  • Total Gross Profit: $1.50 billion
  • Total Operating Expenses: $1.71 billion

Over the last 10 years, Cable One's total revenue changed from $807.27 million in 2015 to $1.50 billion in 2025, a change of 86.0%.

In the past 13 quarters, Cable One's cash and equivalents has ranged from $149.09 million in Q1 2025 to $674.75 million in Q3 2026, and is currently $674.75 million as of their latest financial filing in Q3 2026.

Cable One had total debt of $3.19 billion at the end of 2025, a 11.0% decrease from 2024, and a 492.3% increase since 2015.

Over the last 10 years, Cable One's book value per share changed from 74.36 in 2015 to 254.41 in 2025, a change of 242.1%.



Financial statements for NYSE:CABO last updated on 11/5/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners