Annual Income Statements for CION Investment
This table shows CION Investment's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for CION Investment
This table shows CION Investment'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 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
-24 |
59 |
-31 |
29 |
47 |
50 |
6.51 |
21 |
-0.38 |
6.69 |
| Consolidated Net Income / (Loss) |
|
-24 |
59 |
-27 |
28 |
47 |
46 |
6.51 |
22 |
-0.38 |
5.39 |
| Net Income / (Loss) Continuing Operations |
|
-24 |
59 |
-27 |
29 |
47 |
45 |
6.51 |
21 |
-0.38 |
6.69 |
| Total Pre-Tax Income |
|
-24 |
59 |
-27 |
29 |
47 |
45 |
6.51 |
21 |
-0.38 |
6.69 |
| Total Revenue |
|
-22 |
151 |
-11 |
74 |
85 |
93 |
-24 |
69 |
38 |
108 |
| Net Interest Income / (Expense) |
|
-13 |
208 |
34 |
-20 |
64 |
153 |
-24 |
-19 |
53 |
218 |
| Total Interest Income |
|
0.00 |
184 |
54 |
0.05 |
64 |
113 |
0.00 |
5.15 |
53 |
170 |
| Total Interest Expense |
|
13 |
-24 |
19 |
20 |
0.00 |
-40 |
24 |
24 |
0.00 |
-48 |
| Total Non-Interest Income |
|
-8.76 |
-57 |
-45 |
94 |
21 |
-60 |
0.00 |
88 |
-16 |
-110 |
| Total Non-Interest Expense |
|
2.03 |
92 |
16 |
44 |
38 |
48 |
-31 |
48 |
38 |
101 |
| Other Operating Expenses |
|
2.03 |
74 |
9.47 |
44 |
31 |
39 |
-31 |
48 |
33 |
85 |
| Weighted Average Basic Shares Outstanding |
|
56.82M |
56.56B |
55.11M |
54.79M |
54.56M |
54.69M |
53.96M |
53.60M |
53.44M |
53.56M |
| Weighted Average Diluted Shares Outstanding |
|
56.82M |
56.56B |
55.11M |
54.79M |
54.56M |
54.69M |
53.96M |
53.60M |
53.44M |
53.56M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
55.43M |
55.02M |
54.80M |
54.58M |
54.30M |
53.84M |
53.59M |
53.45M |
53.29M |
53.03M |
Annual Cash Flow Statements for CION Investment
This table details how cash moves in and out of CION Investment'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 |
-16 |
79 |
-74 |
-0.75 |
| Net Cash From Operating Activities |
-49 |
35 |
-97 |
88 |
| Net Cash From Continuing Operating Activities |
-49 |
35 |
-97 |
88 |
| Net Income / (Loss) Continuing Operations |
119 |
50 |
95 |
34 |
| Consolidated Net Income / (Loss) |
119 |
50 |
95 |
34 |
| Depreciation Expense |
-44 |
5.31 |
-22 |
34 |
| Amortization Expense |
-8.94 |
-7.86 |
-9.43 |
-11 |
| Non-Cash Adjustments to Reconcile Net Income |
-115 |
-79 |
-50 |
6.18 |
| Changes in Operating Assets and Liabilities, net |
-0.80 |
67 |
-111 |
26 |
| Net Cash From Investing Activities |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash From Continuing Investing Activities |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash From Financing Activities |
33 |
44 |
23 |
-89 |
| Net Cash From Continuing Financing Activities |
33 |
44 |
23 |
-89 |
| Issuance of Debt |
276 |
128 |
237 |
303 |
| Repayment of Debt |
-176 |
-1.73 |
-111 |
-291 |
| Repurchase of Common Equity |
-10 |
-15 |
-12 |
-11 |
| Payment of Dividends |
-56 |
-67 |
-92 |
-89 |
| Cash Interest Paid |
27 |
43 |
79 |
93 |
Quarterly Cash Flow Statements for CION Investment
This table details how cash moves in and out of CION Investment'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 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
| Net Change in Cash & Equivalents |
|
1.12 |
39 |
13 |
-85 |
-4.71 |
1.61 |
40 |
-39 |
20 |
-22 |
| Net Cash From Operating Activities |
|
15 |
65 |
0.31 |
-36 |
-6.86 |
-55 |
96 |
-17 |
52 |
-43 |
| Net Cash From Continuing Operating Activities |
|
15 |
65 |
0.31 |
-36 |
-6.86 |
-55 |
96 |
-17 |
52 |
-43 |
| Net Income / (Loss) Continuing Operations |
|
34 |
9.54 |
-31 |
28 |
47 |
51 |
6.45 |
22 |
-0.38 |
5.46 |
| Consolidated Net Income / (Loss) |
|
34 |
9.54 |
-31 |
28 |
47 |
51 |
6.45 |
22 |
-0.38 |
5.46 |
| Depreciation Expense |
|
-26 |
-1.35 |
56 |
-23 |
-26 |
-30 |
16 |
-20 |
26 |
11 |
| Amortization Expense |
|
-3.36 |
-1.03 |
-3.45 |
-1.60 |
-2.92 |
-1.46 |
-10 |
-0.38 |
-0.54 |
0.15 |
| Non-Cash Adjustments to Reconcile Net Income |
|
23 |
50 |
-14 |
53 |
-8.67 |
-80 |
79 |
-44 |
47 |
-77 |
| Changes in Operating Assets and Liabilities, net |
|
-12 |
7.47 |
-7.31 |
-92 |
-17 |
5.33 |
4.41 |
25 |
-20 |
17 |
| Net Cash From Financing Activities |
|
-14 |
-26 |
13 |
-49 |
2.15 |
56 |
-56 |
-22 |
-32 |
21 |
| Net Cash From Continuing Financing Activities |
|
-14 |
-26 |
13 |
-49 |
2.15 |
56 |
-56 |
-22 |
-32 |
21 |
| Issuance of Debt |
|
10 |
- |
81 |
- |
23 |
134 |
0.00 |
- |
130 |
173 |
| Repayment of Debt |
|
- |
- |
-31 |
-27 |
- |
-54 |
-23 |
- |
-138 |
-130 |
| Repurchase of Common Equity |
|
-6.71 |
-8.73 |
-3.59 |
-3.23 |
-1.80 |
-2.90 |
-4.67 |
-2.67 |
-2.00 |
-2.00 |
| Payment of Dividends |
|
-18 |
-17 |
-34 |
-19 |
-19 |
-21 |
-29 |
-19 |
-22 |
-19 |
| Cash Interest Paid |
|
13 |
13 |
19 |
18 |
22 |
20 |
25 |
21 |
25 |
22 |
Annual Balance Sheets for CION Investment
This table presents CION Investment'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 |
1,783 |
1,872 |
2,002 |
1,946 |
| Cash and Due from Banks |
3.77 |
83 |
8.42 |
7.67 |
| Trading Account Securities |
- |
- |
1,954 |
1,895 |
| Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Assets |
33 |
1,790 |
39 |
49 |
| Total Liabilities & Shareholders' Equity |
1,783 |
1,872 |
2,002 |
1,946 |
| Total Liabilities |
852 |
989 |
1,122 |
1,125 |
| Accrued Interest Payable |
4.34 |
7.82 |
10 |
8.24 |
| Long-Term Debt |
822 |
951 |
1,082 |
1,099 |
| Other Long-Term Liabilities |
25 |
30 |
30 |
17 |
| Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
931 |
884 |
880 |
821 |
| Total Preferred & Common Equity |
931 |
884 |
880 |
821 |
| Total Common Equity |
931 |
884 |
880 |
821 |
| Common Stock |
1,060 |
1,045 |
1,033 |
1,022 |
| Retained Earnings |
-130 |
-161 |
-154 |
-201 |
Quarterly Balance Sheets for CION Investment
This table presents CION Investment'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 |
Q2 2024 |
Q3 2024 |
| Total Assets |
|
1,886 |
1,854 |
1,835 |
1,896 |
1,968 |
1,960 |
1,916 |
| Cash and Due from Banks |
|
44 |
96 |
12 |
6.81 |
48 |
9.80 |
30 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Assets |
|
45 |
46 |
1,823 |
1,890 |
1,920 |
1,962 |
1,886 |
| Total Liabilities & Shareholders' Equity |
|
1,886 |
1,854 |
1,835 |
1,896 |
1,968 |
1,960 |
1,916 |
| Total Liabilities |
|
971 |
1,024 |
998 |
1,036 |
1,105 |
1,100 |
1,076 |
| Accrued Interest Payable |
|
5.14 |
7.01 |
8.18 |
7.24 |
8.56 |
9.61 |
7.20 |
| Long-Term Debt |
|
950 |
1,002 |
977 |
1,000 |
1,060 |
1,062 |
1,055 |
| Other Long-Term Liabilities |
|
15 |
15 |
13 |
28 |
36 |
28 |
14 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
915 |
830 |
836 |
861 |
863 |
861 |
839 |
| Total Preferred & Common Equity |
|
915 |
830 |
836 |
861 |
863 |
861 |
839 |
| Total Common Equity |
|
915 |
830 |
836 |
861 |
863 |
861 |
839 |
| Common Stock |
|
1,053 |
1,041 |
1,038 |
1,036 |
1,028 |
1,026 |
1,024 |
| Retained Earnings |
|
-138 |
-211 |
-201 |
-175 |
-165 |
-165 |
-185 |
Annual Metrics And Ratios for CION Investment
This table displays calculated financial ratios and metrics derived from CION Investment's official financial filings.
| Metric |
2021 |
2022 |
2023 |
2024 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
47.69% |
593.09% |
53.86% |
-21.06% |
| EBITDA Growth |
78.79% |
343.88% |
33.74% |
-11.46% |
| EBIT Growth |
131.85% |
51.78% |
90.08% |
-64.43% |
| NOPAT Growth |
145.50% |
51.78% |
90.08% |
-64.43% |
| Net Income Growth |
399.74% |
51.78% |
90.08% |
-64.43% |
| EPS Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
-124.78% |
171.63% |
-375.39% |
190.78% |
| Free Cash Flow Firm Growth |
0.00% |
98.14% |
2.93% |
342.53% |
| Invested Capital Growth |
0.00% |
4.68% |
6.88% |
-2.10% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
160.62% |
226.01% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
-27.22% |
283.19% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
5.37% |
406.81% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
5.37% |
538.29% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
6.15% |
508.16% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
232.69% |
-533.61% |
14.51% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
283.91% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
5.39% |
1.37% |
| Profitability Metrics |
- |
- |
- |
- |
| EBITDA Margin |
0.00% |
30.35% |
26.38% |
29.59% |
| EBIT Margin |
0.00% |
31.97% |
39.50% |
17.80% |
| Profit (Net Income) Margin |
0.00% |
31.97% |
39.50% |
17.80% |
| Tax Burden Percent |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
2.80% |
5.02% |
1.75% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
2.80% |
5.02% |
1.75% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
2.73% |
5.79% |
2.24% |
| Return on Equity (ROE) |
3.55% |
5.53% |
10.81% |
3.99% |
| Cash Return on Invested Capital (CROIC) |
-196.23% |
-1.78% |
-1.63% |
3.87% |
| Operating Return on Assets (OROA) |
0.00% |
2.74% |
4.92% |
1.72% |
| Return on Assets (ROA) |
0.00% |
2.74% |
4.92% |
1.72% |
| Return on Common Equity (ROCE) |
3.55% |
5.53% |
10.81% |
3.99% |
| Return on Equity Simple (ROE_SIMPLE) |
3.55% |
5.67% |
10.84% |
4.13% |
| Net Operating Profit after Tax (NOPAT) |
33 |
50 |
95 |
34 |
| NOPAT Margin |
0.00% |
31.97% |
39.50% |
17.80% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
0.00% |
68.03% |
60.50% |
82.20% |
| Earnings before Interest and Taxes (EBIT) |
33 |
50 |
95 |
34 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-20 |
48 |
64 |
56 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.46 |
0.61 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.46 |
0.61 |
0.00 |
| Price to Revenue (P/Rev) |
0.00 |
2.59 |
2.23 |
0.00 |
| Price to Earnings (P/E) |
0.00 |
8.10 |
5.66 |
0.00 |
| Dividend Yield |
4.69% |
19.78% |
16.22% |
13.33% |
| Earnings Yield |
0.00% |
12.34% |
17.68% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.69 |
0.82 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
8.13 |
6.68 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
26.78 |
25.33 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
25.43 |
16.92 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
25.43 |
16.92 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
36.14 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.88 |
1.08 |
1.23 |
1.34 |
| Long-Term Debt to Equity |
0.88 |
1.08 |
1.23 |
1.34 |
| Financial Leverage |
0.88 |
0.98 |
1.15 |
1.28 |
| Leverage Ratio |
1.92 |
2.01 |
2.20 |
2.32 |
| Compound Leverage Factor |
1.92 |
2.01 |
2.20 |
2.32 |
| Debt to Total Capital |
46.92% |
51.84% |
55.15% |
57.25% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
46.92% |
51.84% |
55.15% |
57.25% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
53.08% |
48.16% |
44.85% |
42.75% |
| Debt to EBITDA |
-42.13 |
19.99 |
16.99 |
19.50 |
| Net Debt to EBITDA |
-41.94 |
18.25 |
16.86 |
19.36 |
| Long-Term Debt to EBITDA |
-42.13 |
19.99 |
16.99 |
19.50 |
| Debt to NOPAT |
24.89 |
18.97 |
11.35 |
32.42 |
| Net Debt to NOPAT |
24.78 |
17.32 |
11.26 |
32.20 |
| Long-Term Debt to NOPAT |
24.89 |
18.97 |
11.35 |
32.42 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
-1,720 |
-32 |
-31 |
75 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
-54.07 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
-1.55 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
-1.55 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.09 |
0.12 |
0.10 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
1,753 |
1,835 |
1,961 |
1,920 |
| Invested Capital Turnover |
0.00 |
0.09 |
0.13 |
0.10 |
| Increase / (Decrease) in Invested Capital |
1,753 |
82 |
126 |
-41 |
| Enterprise Value (EV) |
0.00 |
1,275 |
1,612 |
0.00 |
| Market Capitalization |
0.00 |
406 |
539 |
0.00 |
| Book Value per Share |
$0.02 |
$15.94 |
$16.20 |
$15.40 |
| Tangible Book Value per Share |
$0.02 |
$15.94 |
$16.20 |
$15.40 |
| Total Capital |
1,753 |
1,835 |
1,961 |
1,920 |
| Total Debt |
822 |
951 |
1,082 |
1,099 |
| Total Long-Term Debt |
822 |
951 |
1,082 |
1,099 |
| Net Debt |
819 |
869 |
1,073 |
1,092 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
822 |
951 |
1,082 |
1,099 |
| Total Depreciation and Amortization (D&A) |
-53 |
-2.54 |
-32 |
22 |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
56.56B |
54.69M |
53.56M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
56.56B |
54.69M |
53.56M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
55.02M |
53.84M |
53.03M |
| Normalized Net Operating Profit after Tax (NOPAT) |
23 |
35 |
67 |
24 |
| Normalized NOPAT Margin |
0.00% |
22.38% |
27.65% |
12.46% |
| Pre Tax Income Margin |
0.00% |
31.97% |
39.50% |
17.80% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
1.04 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
1.04 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
1.04 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
1.04 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
169.63% |
132.91% |
96.48% |
263.94% |
| Augmented Payout Ratio |
201.31% |
163.70% |
108.57% |
297.41% |
Quarterly Metrics And Ratios for CION Investment
This table displays calculated financial ratios and metrics derived from CION Investment's official financial filings.
| Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-209.98% |
0.00% |
-155.34% |
738.34% |
482.47% |
-38.27% |
-126.87% |
-6.25% |
-55.74% |
15.86% |
| EBITDA Growth |
|
-312.69% |
0.00% |
43.57% |
-83.43% |
135.60% |
-75.16% |
-52.62% |
-76.68% |
32.06% |
27.57% |
| EBIT Growth |
|
-196.96% |
0.00% |
-405.71% |
313.54% |
295.71% |
-23.21% |
124.56% |
-28.15% |
-100.80% |
-85.14% |
| NOPAT Growth |
|
-167.87% |
0.00% |
-313.99% |
313.54% |
379.58% |
-23.21% |
135.08% |
-28.15% |
-100.56% |
-85.14% |
| Net Income Growth |
|
-196.96% |
0.00% |
-436.16% |
293.15% |
295.71% |
-21.80% |
124.56% |
-19.77% |
-100.80% |
-88.40% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
2,002.75% |
102.11% |
-18.09% |
-144.43% |
-184.06% |
31,183.44% |
53.53% |
858.29% |
20.46% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
102.76% |
0.00% |
95.45% |
95.05% |
-164.37% |
158.99% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-0.24% |
6.88% |
4.95% |
6.03% |
1.78% |
-2.10% |
| Revenue Q/Q Growth |
|
-352.41% |
778.83% |
80.72% |
789.26% |
15.16% |
9.57% |
61.63% |
384.82% |
-45.63% |
186.82% |
| EBITDA Q/Q Growth |
|
-303.37% |
205.72% |
-30.09% |
-83.59% |
336.98% |
-26.24% |
-56.06% |
-91.92% |
2,374.48% |
-28.74% |
| EBIT Q/Q Growth |
|
-441.89% |
341.71% |
-166.03% |
210.64% |
61.80% |
-5.17% |
-89.06% |
223.73% |
-101.80% |
1,864.64% |
| NOPAT Q/Q Growth |
|
-339.32% |
445.30% |
-146.22% |
258.05% |
61.80% |
-5.17% |
-89.06% |
223.73% |
-101.26% |
2,620.92% |
| Net Income Q/Q Growth |
|
-441.89% |
344.95% |
-164.77% |
205.18% |
70.19% |
-2.12% |
-92.77% |
243.64% |
-101.69% |
1,522.43% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
150.63% |
320.85% |
-99.53% |
-11,788.31% |
80.95% |
-696.30% |
276.46% |
-117.36% |
410.81% |
-183.52% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
100.00% |
0.00% |
3.65% |
102.91% |
-256.64% |
-26.22% |
-4.79% |
62.19% |
243.56% |
| Invested Capital Q/Q Growth |
|
0.00% |
-1.63% |
-0.12% |
-1.07% |
2.64% |
5.39% |
-1.92% |
-0.05% |
-1.48% |
1.37% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
0.00% |
37.28% |
0.00% |
5.87% |
22.28% |
15.00% |
0.00% |
1.46% |
66.48% |
16.52% |
| EBIT Margin |
|
0.00% |
38.85% |
0.00% |
39.74% |
55.84% |
48.33% |
0.00% |
30.46% |
-1.01% |
6.20% |
| Profit (Net Income) Margin |
|
0.00% |
39.37% |
0.00% |
37.78% |
55.84% |
49.88% |
0.00% |
32.33% |
-1.01% |
5.00% |
| Tax Burden Percent |
|
100.00% |
101.34% |
100.00% |
95.07% |
100.00% |
103.21% |
100.00% |
106.15% |
100.00% |
80.61% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
3.32% |
0.00% |
0.00% |
2.77% |
6.14% |
0.00% |
0.00% |
0.00% |
0.61% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
3.40% |
0.00% |
0.00% |
2.77% |
6.29% |
0.00% |
0.00% |
0.00% |
0.49% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
3.66% |
0.00% |
0.00% |
3.05% |
7.25% |
0.00% |
0.00% |
0.00% |
0.63% |
| Return on Equity (ROE) |
|
0.00% |
6.99% |
-0.33% |
2.16% |
5.82% |
13.39% |
5.32% |
4.66% |
-0.98% |
1.24% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-1.74% |
0.00% |
0.00% |
0.00% |
-1.63% |
-2.44% |
-3.89% |
-2.18% |
3.87% |
| Operating Return on Assets (OROA) |
|
0.00% |
3.33% |
0.00% |
0.00% |
2.73% |
6.02% |
0.00% |
0.00% |
0.00% |
0.60% |
| Return on Assets (ROA) |
|
0.00% |
3.38% |
0.00% |
0.00% |
2.73% |
6.21% |
0.00% |
0.00% |
0.00% |
0.48% |
| Return on Common Equity (ROCE) |
|
0.00% |
6.99% |
-0.33% |
2.16% |
5.82% |
13.39% |
5.32% |
4.66% |
-0.98% |
1.24% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
-0.33% |
2.16% |
10.43% |
0.00% |
5.22% |
4.59% |
-0.99% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-17 |
59 |
-19 |
29 |
47 |
45 |
6.51 |
21 |
-0.27 |
6.69 |
| NOPAT Margin |
|
0.00% |
38.85% |
0.00% |
39.74% |
55.84% |
48.33% |
0.00% |
30.46% |
-0.71% |
6.20% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.53% |
-0.08% |
1.59% |
0.30% |
0.00% |
-0.14% |
0.00% |
-0.13% |
0.01% |
0.12% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
61.15% |
0.00% |
60.26% |
44.16% |
51.67% |
0.00% |
69.54% |
101.01% |
93.80% |
| Earnings before Interest and Taxes (EBIT) |
|
-24 |
59 |
-27 |
29 |
47 |
45 |
6.51 |
21 |
-0.38 |
6.69 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-53 |
56 |
26 |
4.34 |
19 |
14 |
13 |
1.01 |
25 |
18 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.46 |
0.56 |
0.59 |
0.58 |
0.61 |
0.69 |
0.75 |
0.76 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.46 |
0.56 |
0.59 |
0.58 |
0.61 |
0.69 |
0.75 |
0.76 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
2.59 |
0.00 |
0.00 |
5.40 |
2.23 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
8.10 |
0.00 |
34.48 |
5.81 |
5.66 |
11.94 |
15.72 |
0.00 |
0.00 |
| Dividend Yield |
|
19.35% |
19.78% |
17.80% |
17.57% |
18.02% |
16.22% |
14.64% |
13.86% |
14.29% |
13.33% |
| Earnings Yield |
|
0.00% |
12.34% |
0.00% |
2.90% |
17.20% |
17.68% |
8.37% |
6.36% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.69 |
0.75 |
0.80 |
0.80 |
0.82 |
0.83 |
0.89 |
0.88 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
8.13 |
0.00 |
0.00 |
16.13 |
6.68 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
26.78 |
36.96 |
94.97 |
17.07 |
25.33 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
25.43 |
0.00 |
77.69 |
16.51 |
16.92 |
35.60 |
46.23 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
25.43 |
0.00 |
77.69 |
16.51 |
16.92 |
35.60 |
46.23 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
36.14 |
27.35 |
32.55 |
66.64 |
0.00 |
0.00 |
93.66 |
21.57 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.04 |
1.08 |
1.21 |
1.17 |
1.16 |
1.23 |
1.23 |
1.23 |
1.26 |
1.34 |
| Long-Term Debt to Equity |
|
1.04 |
1.08 |
1.21 |
1.17 |
1.16 |
1.23 |
1.23 |
1.23 |
1.26 |
1.34 |
| Financial Leverage |
|
1.04 |
1.08 |
1.21 |
1.17 |
1.10 |
1.15 |
1.22 |
1.20 |
1.21 |
1.28 |
| Leverage Ratio |
|
2.06 |
2.01 |
2.23 |
2.19 |
2.13 |
2.20 |
2.26 |
2.24 |
2.24 |
2.32 |
| Compound Leverage Factor |
|
2.06 |
2.01 |
2.23 |
2.19 |
2.13 |
2.20 |
2.26 |
2.24 |
2.24 |
2.32 |
| Debt to Total Capital |
|
50.95% |
51.84% |
54.69% |
53.87% |
53.75% |
55.15% |
55.13% |
55.23% |
55.69% |
57.25% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
50.95% |
51.84% |
54.69% |
53.87% |
53.75% |
55.15% |
55.13% |
55.23% |
55.69% |
57.25% |
| 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% |
| 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% |
| Common Equity to Total Capital |
|
49.05% |
48.16% |
45.31% |
46.13% |
46.25% |
44.85% |
44.87% |
44.78% |
44.31% |
42.75% |
| Debt to EBITDA |
|
0.00 |
19.99 |
26.98 |
63.76 |
11.43 |
16.99 |
-31.64 |
-28.82 |
-34.28 |
19.50 |
| Net Debt to EBITDA |
|
0.00 |
18.25 |
24.40 |
63.01 |
11.36 |
16.86 |
-30.19 |
-28.55 |
-33.32 |
19.36 |
| Long-Term Debt to EBITDA |
|
0.00 |
19.99 |
26.98 |
63.76 |
11.43 |
16.99 |
-31.64 |
-28.82 |
-34.28 |
19.50 |
| Debt to NOPAT |
|
0.00 |
18.97 |
-406.82 |
52.16 |
11.06 |
11.35 |
23.53 |
28.85 |
-136.38 |
32.42 |
| Net Debt to NOPAT |
|
0.00 |
17.32 |
-367.85 |
51.54 |
10.98 |
11.26 |
22.46 |
28.58 |
-132.53 |
32.20 |
| Long-Term Debt to NOPAT |
|
0.00 |
18.97 |
-406.82 |
52.16 |
11.06 |
11.35 |
23.53 |
28.85 |
-136.38 |
32.42 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-1,882 |
0.00 |
-1,851 |
-1,784 |
52 |
-81 |
-84 |
-88 |
-33 |
48 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-139.76 |
0.00 |
-95.88 |
-87.15 |
0.00 |
0.00 |
-3.47 |
-3.72 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
1.15 |
0.00 |
0.02 |
-1.76 |
0.00 |
0.00 |
3.96 |
-0.70 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.15 |
0.00 |
0.02 |
-1.76 |
0.00 |
0.00 |
3.96 |
-0.70 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.09 |
0.00 |
0.00 |
0.05 |
0.12 |
0.00 |
0.00 |
0.00 |
0.10 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,865 |
1,835 |
1,833 |
1,813 |
1,861 |
1,961 |
1,924 |
1,923 |
1,894 |
1,920 |
| Invested Capital Turnover |
|
0.00 |
0.09 |
0.00 |
0.00 |
0.05 |
0.13 |
0.00 |
0.00 |
0.00 |
0.10 |
| Increase / (Decrease) in Invested Capital |
|
1,865 |
0.00 |
1,833 |
1,813 |
-4.42 |
126 |
91 |
109 |
33 |
-41 |
| Enterprise Value (EV) |
|
0.00 |
1,275 |
1,373 |
1,455 |
1,493 |
1,612 |
1,604 |
1,701 |
1,661 |
0.00 |
| Market Capitalization |
|
0.00 |
406 |
467 |
490 |
500 |
539 |
592 |
650 |
636 |
0.00 |
| Book Value per Share |
|
$16.10 |
$15.94 |
$15.09 |
$15.26 |
$15.77 |
$16.20 |
$16.03 |
$16.06 |
$15.70 |
$15.40 |
| Tangible Book Value per Share |
|
$16.10 |
$15.94 |
$15.09 |
$15.26 |
$15.77 |
$16.20 |
$16.03 |
$16.06 |
$15.70 |
$15.40 |
| Total Capital |
|
1,865 |
1,835 |
1,833 |
1,813 |
1,861 |
1,961 |
1,924 |
1,923 |
1,894 |
1,920 |
| Total Debt |
|
950 |
951 |
1,002 |
977 |
1,000 |
1,082 |
1,060 |
1,062 |
1,055 |
1,099 |
| Total Long-Term Debt |
|
950 |
951 |
1,002 |
977 |
1,000 |
1,082 |
1,060 |
1,062 |
1,055 |
1,099 |
| Net Debt |
|
907 |
869 |
906 |
965 |
993 |
1,073 |
1,012 |
1,052 |
1,025 |
1,092 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
7.28 |
-0.79 |
7.96 |
1.45 |
0.00 |
-1.45 |
0.00 |
-1.30 |
0.11 |
1.30 |
| Net Nonoperating Obligations (NNO) |
|
950 |
951 |
1,002 |
977 |
1,000 |
1,082 |
1,060 |
1,062 |
1,055 |
1,099 |
| Total Depreciation and Amortization (D&A) |
|
-29 |
-2.38 |
53 |
-25 |
-29 |
-31 |
6.00 |
-20 |
25 |
11 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
56.82B |
56.56B |
55.11M |
54.79M |
54.56M |
54.69M |
53.96M |
53.60M |
53.44M |
53.56M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
56.82B |
56.56B |
55.11M |
54.79M |
54.56M |
54.69M |
53.96M |
53.60M |
53.44M |
53.56M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
55.43M |
55.02M |
54.80M |
54.58M |
54.30M |
53.84M |
53.59M |
53.45M |
53.29M |
53.03M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-17 |
41 |
-19 |
21 |
33 |
32 |
4.56 |
15 |
-0.27 |
4.68 |
| Normalized NOPAT Margin |
|
0.00% |
27.20% |
0.00% |
27.82% |
39.08% |
33.83% |
0.00% |
21.32% |
-0.71% |
4.34% |
| Pre Tax Income Margin |
|
0.00% |
38.85% |
0.00% |
39.74% |
55.84% |
48.33% |
0.00% |
30.46% |
-1.01% |
6.20% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-1.80 |
0.00 |
-1.37 |
1.43 |
0.00 |
0.00 |
0.27 |
0.89 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-1.26 |
0.00 |
-0.96 |
1.43 |
0.00 |
0.00 |
0.27 |
0.89 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-1.80 |
0.00 |
-1.37 |
1.43 |
0.00 |
0.00 |
0.27 |
0.89 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-1.26 |
0.00 |
-0.96 |
1.43 |
0.00 |
0.00 |
0.27 |
0.89 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
132.91% |
-3,083.91% |
481.48% |
97.92% |
96.48% |
194.09% |
222.85% |
-1,101.46% |
263.94% |
| Augmented Payout Ratio |
|
0.00% |
163.70% |
-3,780.18% |
604.71% |
117.24% |
108.57% |
222.04% |
253.30% |
-1,248.86% |
297.41% |
Key Financial Trends
CION Investment Corp showed a much stronger fourth quarter in 2024 than it did in several earlier periods, but the full-year pattern still points to a business with meaningful earnings volatility and heavy reliance on non-interest income and financing activity.
In Q4 2024, CION generated $107.9 million in total revenue and posted $6.7 million of pre-tax income, with $6.7 million of net income from continuing operations. That was a clear improvement from Q3 2024, when the company posted a small pre-tax loss of $379,000. Even more importantly, the company swung from $43.4 million of operating cash outflow in Q4 to positive operating cash flow in prior quarters, showing that operating results can move sharply from quarter to quarter.
However, CION’s results over the last four years also show that profitability is not especially stable. Revenue and earnings have been highly sensitive to investment gains, interest expense, and other non-interest items. That makes the company’s quarterly numbers less predictable than those of a traditional lender or asset manager with more recurring fee-based income.
- Q4 2024 was profitable again: Net income from continuing operations improved to $6.7 million after a small loss in Q3 2024.
- Revenue rebounded sharply in Q4 2024: Total revenue rose to $107.9 million from $37.6 million in Q3 2024.
- Net interest income improved: CION generated $217.8 million of net interest income in Q4 2024, helped by strong interest income and lower interest expense.
- Cash increased in Q4 2024 financing activity: The company raised $172.5 million of debt and used it to refinance/repay debt and support dividends.
- Balance sheet equity held steady: Total common equity was $839.2 million at Q3 2024, suggesting a sizable equity cushion relative to liabilities.
- Dividend payments remain meaningful: CION paid $19.2 million in dividends in Q4 2024, which is important for income investors but also uses cash.
- Debt remains a major feature of the balance sheet: Long-term debt was $1.05 billion in Q3 2024, so leverage is still material.
- Cash balance is modest: Cash and equivalents were only $29.8 million in Q3 2024, leaving limited on-balance-sheet liquidity.
- Operating cash flow turned negative in Q4 2024: Net cash from operating activities was negative $43.4 million, a sharp deterioration from positive operating cash flow in Q3 2024.
- Earnings remain volatile year to year: Quarterly net income swung from a loss of $31.0 million in Q1 2023 to profits above $50 million in some later quarters, highlighting inconsistency.
Looking back over the last four years, CION’s income statement has been especially choppy. In 2023 and 2024, the company moved between strong quarters and weak quarters, with earnings often driven by swings in capital gains, interest expense, and other non-interest items. For example, Q4 2023 produced $45.0 million of pre-tax income, while Q1 2023 showed a loss of $26.5 million.
The balance sheet also shows some pressure from leverage. Total assets were fairly stable around the $1.85 billion to $1.97 billion range, but liabilities stayed near or above $1.0 billion across the period. That means CION is operating with significant financial obligations, and interest costs remain an important variable for future profitability.
Bottom line: CION appears capable of generating solid earnings in stronger markets or favorable quarters, but its results are uneven and cash flow can swing materially. For retail investors, that makes the stock look more like a cyclical, income-oriented financial name than a steady compounder. The dividend may remain attractive, but the underlying earnings and cash flow trends suggest investors should watch leverage, operating cash flow, and quarter-to-quarter revenue mix closely.
06/23/26 11:42 PM ETAI Generated. May Contain Errors.