Emerald (EEX) Financials

$5.31 +0.35 (+7.06%)

Closing price 08/22/2025 03:59 PM Eastern

Extended Trading

$5.28 -0.03 (-0.56%)

As of 08/22/2025 04:10 PM Eastern

Annual Income Statements for Emerald

This table shows Emerald'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
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
Net Income / (Loss) Attributable to Common Shareholders	20	22	82	-25	-50	-649	-115	92	-50	-11
Consolidated Net Income / (Loss)	20	22	82	-25	-50	-634	-80	131	-8.00	2.20
Net Income / (Loss) Continuing Operations	20	22	82	-25	-50	-634	-80	131	-8.00	2.20
Total Pre-Tax Income	30	36	47	-33	-55	-691	-81	158	-2.90	7.50
Total Operating Income	82	100	88	-4.30	-25	-671	-65	180	35	47
Total Gross Profit	223	239	247	269	241	70	88	209	245	399
Total Revenue	306	324	342	381	361	127	146	326	383	399
Operating Revenue	306	324	342	381	361	127	146	326	383	399
Total Cost of Revenue	83	84	95	112	120	58	57	117	138	0.00
Total Operating Expenses	141	139	159	273	265	740	154	30	211	352
Selling, General & Admin Expense	93	99	122	122	133	119	143	145	168	170
Depreciation Expense	39	40	43	47	52	49	48	60	45	28
Other Operating Expenses / (Income)	0.00	-	-6.50	0.00	-6.10	-107	-77	-183	-2.80	146
Impairment Charge	8.90	0.00	0.00	104	86	680	40	7.90	0.00	7.30
Other Special Charges / (Income)	-	-	-	-	0.00	0.00	0.40	0.00	0.20	0.00
Total Other Income / (Expense), net	-52	-64	-41	-29	-30	-21	-16	-22	-37	-39
Interest Expense	52	64	41	29	30	21	16	25	46	48
Interest & Investment Income	-	-	-	-	-	0.10	0.10	2.70	8.20	8.50
Other Income / (Expense), net	-	-	-	-	-	-0.10	-0.10	0.00	0.00	0.00
Income Tax Expense	10	14	-35	-8.30	-5.00	-58	-1.30	27	5.30	5.30
Preferred Stock Dividends Declared	-	-	-	0.00	0.00	16	36	39	42	13
Basic Earnings per Share	$0.32	$0.36	$1.19	($0.34)	($0.70)	($9.09)	($1.62)	$0.46	($0.78)	($0.07)
Weighted Average Basic Shares Outstanding	61.85M	61.86M	68.91M	72.89M	71.72M	71.43M	71.31M	69.00M	63.96M	156.59M
Diluted Earnings per Share	$0.31	$0.35	$1.13	($0.34)	($0.70)	($9.09)	($1.62)	$0.46	($0.78)	($0.07)
Weighted Average Diluted Shares Outstanding	62.52M	63.29M	72.12M	72.89M	71.72M	71.43M	71.31M	69.15M	63.96M	156.59M
Weighted Average Basic & Diluted Shares Outstanding	-	-	68.70M	73.80M	71.38M	72.37M	70.35M	67.88M	63.03M	200.05M

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

Metric	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025
Period end date	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025	6/30/2025
Net Income / (Loss) Attributable to Common Shareholders	12	-3.00	-19	0.00	-29	0.30	-4.80	-11	5.10	15	-1.40
Consolidated Net Income / (Loss)	22	7.10	-8.10	11	-18	11	-2.80	-11	5.10	15	-1.40
Net Income / (Loss) Continuing Operations	22	7.10	-8.10	11	-18	11	-2.80	-11	5.10	15	-1.40
Total Pre-Tax Income	19	9.80	-13	-12	11	15	-3.50	-15	11	21	0.60
Total Operating Income	27	17	-1.00	-1.00	20	24	6.40	-4.70	21	36	10
Total Gross Profit	34	122	87	73	-36	86	53	73	154	148	65
Total Revenue	94	122	87	73	102	133	86	73	107	148	106
Operating Revenue	94	122	87	73	102	133	86	73	107	148	106
Total Cost of Revenue	60	0.00	0.00	0.00	138	48	33	0.00	-48	0.00	41
Operating Cost of Revenue	-	-	-	-	-	48	33	-	-	-	41
Total Operating Expenses	7.50	106	88	74	-56	62	47	77	134	112	55
Selling, General & Admin Expense	17	49	42	42	36	56	40	41	35	54	47
Depreciation Expense	17	14	13	8.80	9.80	7.10	7.00	7.10	7.10	6.40	7.60
Other Operating Expenses / (Income)	-26	43	33	23	-102	-1.00	0.00	23	91	51	0.00
Impairment Charge	-	-	-	0.00	-	0.00	0.00	6.30	-	0.00	0.00
Total Other Income / (Expense), net	-7.20	-7.00	-12	-11	-8.30	-9.80	-9.90	-10	-9.50	-15	-9.60
Interest Expense	9.00	8.00	14	12	12	12	12	12	11	17	11
Interest & Investment Income	1.70	1.10	2.30	1.60	3.20	2.30	2.10	2.20	1.90	2.30	1.30
Other Income / (Expense), net	0.10	-0.10	-0.10	-0.10	0.30	0.00	0.00	0.00	-	0.00	0.00
Income Tax Expense	-3.10	2.70	-4.40	-22	29	3.50	-0.70	-3.70	6.20	5.40	2.00
Preferred Stock Dividends Declared	10	10	10	11	11	11	2.00	0.00	-	0.00	0.00
Basic Earnings per Share	$0.15	($0.04)	($0.29)	$0.00	($0.45)	$0.00	($0.03)	($0.05)	$0.01	$0.08	($0.01)
Weighted Average Basic Shares Outstanding	69.00M	67.28M	62.87M	63.59M	63.96M	63.04M	155.92M	203.89M	156.59M	200.60M	198.65M
Diluted Earnings per Share	$0.16	($0.04)	($0.29)	$0.00	($0.45)	$0.00	($0.03)	($0.05)	$0.01	$0.08	($0.01)
Weighted Average Diluted Shares Outstanding	69.15M	67.28M	62.87M	63.59M	63.96M	65.21M	155.92M	203.89M	156.59M	200.84M	198.65M
Weighted Average Basic & Diluted Shares Outstanding	67.88M	62.87M	62.88M	62.89M	63.03M	203.84M	203.93M	202.98M	200.05M	198.86M	197.97M

This table details how cash moves in and out of Emerald'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
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
Net Change in Cash & Equivalents	-26	-1.40	-4.00	9.60	-11	286	-64	7.90	-35	-9.40
Net Cash From Operating Activities	88	93	111	104	68	-37	90	175	40	47
Net Cash From Continuing Operating Activities	88	93	111	104	68	-37	90	175	40	47
Net Income / (Loss) Continuing Operations	20	22	82	-25	-50	-634	-80	131	-8.20	2.20
Consolidated Net Income / (Loss)	20	22	82	-25	-50	-634	-80	131	-8.20	2.20
Depreciation Expense	39	40	43	47	52	49	48	60	45	28
Amortization Expense	4.70	5.20	4.60	1.70	1.40	1.50	1.50	1.70	3.00	4.30
Non-Cash Adjustments To Reconcile Net Income	14	7.60	6.40	111	98	692	57	-13	12	15
Changes in Operating Assets and Liabilities, net	10	18	-25	-31	-33	-146	64	-4.10	-11	-2.90
Net Cash From Investing Activities	-87	-52	-96	-75	-17	-37	-132	-48	-21	-25
Net Cash From Continuing Investing Activities	-87	-52	-96	-75	-17	-37	-132	-48	-21	-25
Purchase of Property, Plant & Equipment	-1.00	-2.40	-0.90	-0.80	-1.60	-0.90	-1.50	-1.80	-0.60	-1.30
Acquisitions	-86	-50	-95	-74	-15	-36	-130	-46	-20	-25
Purchase of Investments	-	-	-	-	-	0.00	0.00	-50	0.00	0.00
Sale and/or Maturity of Investments	-	-	-	-	-	0.00	0.00	50	0.00	0.00
Other Investing Activities, net	-	-	-	0.00	0.00	-	-	0.00	0.00	1.00
Net Cash From Financing Activities	-26	-43	-19	-20	-62	360	-22	-119	-54	-31
Net Cash From Continuing Financing Activities	-26	-43	-19	-20	-62	360	-22	-119	-54	-31
Repayment of Debt	-38	-246	-212	-36	-52	-111	-5.70	-105	-244	-4.20
Repurchase of Common Equity	0.00	0.00	-6.40	-19	-8.30	-0.90	-12	-10	-17	-14
Payment of Dividends	0.00	0.00	-15	-21	-21	-5.40	0.00	0.00	-17	-15
Issuance of Debt	12	208	56	50	16	95	0.00	0.00	239	0.00
Issuance of Common Equity	0.00	0.10	166	6.50	4.30	0.20	0.10	0.10	0.20	1.50
Other Financing Activities, net	0.00	-4.60	-7.30	0.00	-1.00	-0.80	-4.20	-4.40	-16	0.00
Cash Interest Paid	50	46	35	29	29	19	14	23	38	44
Cash Income Taxes Paid	1.20	3.70	3.90	15	12	1.10	0.20	26	6.90	4.60

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

Metric	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025
Period end date	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025	6/30/2025
Net Change in Cash & Equivalents	-127	-22	-13	-4.40	3.90	-17	6.40	-4.30	5.90	82	-120
Net Cash From Operating Activities	-24	8.90	7.30	8.50	16	7.30	9.80	9.10	21	13	16
Net Cash From Continuing Operating Activities	-24	8.90	7.30	8.50	16	7.30	9.80	9.10	21	13	16
Net Income / (Loss) Continuing Operations	22	7.10	-8.10	11	-18	11	-2.80	-11	5.10	15	-1.40
Consolidated Net Income / (Loss)	22	7.10	-8.10	11	-18	11	-2.80	-11	5.10	15	-1.40
Depreciation Expense	17	14	13	8.80	9.80	7.10	7.00	7.10	7.10	6.40	7.60
Amortization Expense	0.70	0.40	0.50	1.00	1.10	1.10	1.10	1.10	1.00	0.70	0.30
Non-Cash Adjustments To Reconcile Net Income	-20	3.10	4.20	0.90	3.60	4.80	-0.10	7.90	2.30	6.60	4.70
Changes in Operating Assets and Liabilities, net	-43	-15	-2.20	-13	19	-17	4.60	4.10	5.10	-16	4.70
Net Cash From Investing Activities	-2.80	-13	-2.70	-3.00	-2.10	-14	-2.80	-5.90	-2.20	-21	-127
Net Cash From Continuing Investing Activities	-2.80	-13	-2.70	-3.00	-2.10	-14	-2.80	-5.90	-2.20	-21	-127
Purchase of Property, Plant & Equipment	-0.30	-0.30	-0.20	-	-0.10	-0.30	-0.20	-0.10	-0.70	-0.20	-0.10
Acquisitions	-2.50	-13	-2.50	-3.00	-2.00	-14	-3.60	-5.80	-1.50	-21	-127
Net Cash From Financing Activities	-101	-18	-17	-9.90	-9.60	-11	-0.60	-7.50	-13	91	-10
Net Cash From Continuing Financing Activities	-101	-18	-17	-9.90	-9.60	-11	-0.60	-7.50	-13	91	-10
Repayment of Debt	-100	-0.60	-240	-1.40	-1.10	-1.10	-1.00	-1.00	-1.10	-171	-0.40
Repurchase of Common Equity	-0.20	-17	-	-	-	-1.80	-	-3.60	-8.40	-8.80	-6.90
Payment of Dividends	-	0.00	-	-8.60	-8.60	-8.60	-	-3.10	-3.00	-3.00	-3.00
Issuance of Common Equity	-	0.00	-	0.10	0.10	0.90	0.40	0.20	-	0.10	0.10

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

Metric	2016	2017	2018	2019	2020	2021	2022	2023	2024
Period end date	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
Total Assets	1,573	1,638	1,580	1,472	1,054	1,062	1,098	1,054	1,049
Total Current Assets	96	94	103	94	352	290	332	311	307
Cash & Equivalents	15	11	21	9.60	295	231	239	204	195
Accounts Receivable	58	63	63	60	31	46	75	85	83
Prepaid Expenses	23	20	20	24	8.50	13	18	22	30
Plant, Property, & Equipment, net	3.80	3.80	3.70	4.20	3.90	3.70	2.20	1.50	1.80
Total Noncurrent Assets	1,473	1,541	1,473	1,374	698	769	764	742	740
Goodwill	930	994	1,037	980	404	514	546	554	574
Intangible Assets	541	545	435	374	275	237	205	175	156
Other Noncurrent Operating Assets	1.70	1.90	1.50	20	19	18	14	13	10
Total Liabilities & Shareholders' Equity	1,573	1,638	1,580	1,472	1,054	1,062	1,098	1,054	1,049
Total Liabilities	1,045	877	872	832	660	750	659	649	663
Total Current Liabilities	209	223	269	229	116	192	222	230	241
Short-Term Debt	8.80	5.70	46	16	5.70	5.70	0.00	4.20	4.20
Accounts Payable	28	25	31	22	31	48	58	47	41
Current Deferred Revenue	172	193	192	187	49	118	151	174	191
Current Deferred & Payable Income Tax Liabilities	-	-	-	-	-	0.00	1.20	0.20	0.00
Other Current Liabilities	-	-	-	4.10	30	20	12	4.80	5.90
Total Noncurrent Liabilities	836	653	603	602	544	558	437	419	422
Long-Term Debt	693	549	524	520	515	511	414	399	399
Noncurrent Deferred & Payable Income Tax Liabilities	140	100	75	60	1.90	1.50	1.80	3.10	4.90
Other Noncurrent Operating Liabilities	2.80	4.70	3.50	23	27	45	21	17	18
Commitments & Contingencies	0.00	-	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	528	761	708	640	-3.80	-121	-33	-93	386
Total Preferred & Common Equity	528	761	708	640	-3.80	-121	-33	-93	386
Total Common Equity	528	761	708	640	-3.80	-121	-33	-93	386
Common Stock	511	678	690	702	691	654	611	560	1,036
Retained Earnings	17	83	18	-62	-695	-775	-644	-652	-650
Accumulated Other Comprehensive Income / (Loss)	-	-	-	-	-	-	-	-	0.00

This table presents Emerald'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 2022	Q3 2022	Q1 2023	Q2 2023	Q3 2023	Q1 2024	Q2 2024	Q3 2024	Q1 2025	Q2 2025
Period end date	6/30/2022	9/30/2022	3/31/2023	6/30/2023	9/30/2023	3/31/2024	6/30/2024	9/30/2024	3/31/2025	6/30/2025
Total Assets	1,115	1,251	1,101	1,073	1,081	1,080	1,063	1,060	1,183	1,202
Total Current Assets	329	468	333	315	328	326	311	312	414	279
Cash & Equivalents	182	366	217	205	200	187	193	189	277	156
Accounts Receivable	80	83	105	92	79	123	94	86	122	102
Prepaid Expenses	18	19	11	18	49	17	24	37	15	21
Plant, Property, & Equipment, net	4.20	4.00	2.00	1.90	1.70	1.60	1.50	1.70	1.70	1.70
Total Noncurrent Assets	781	779	766	757	751	752	750	746	768	921
Goodwill	538	546	554	554	554	566	568	573	602	727
Intangible Assets	227	217	198	188	183	175	171	162	156	185
Other Noncurrent Operating Assets	17	17	13	15	14	12	11	10	10	10
Total Liabilities & Shareholders' Equity	1,115	1,251	1,101	1,073	1,081	1,080	1,063	1,060	1,183	1,202
Total Liabilities	787	835	669	648	652	672	655	669	791	813
Total Current Liabilities	257	303	230	226	232	247	233	247	260	265
Short-Term Debt	5.70	5.70	-	4.20	4.20	4.20	4.20	4.20	3.90	5.20
Accounts Payable	66	65	55	50	46	61	48	46	61	50
Current Deferred Revenue	144	167	162	162	176	175	176	190	185	200
Current Deferred & Payable Income Tax Liabilities	-	28	2.30	1.10	0.00	1.90	0.00	0.00	1.90	1.70
Other Current Liabilities	42	38	11	7.60	5.30	4.90	5.10	5.80	8.10	8.30
Total Noncurrent Liabilities	530	531	439	422	420	425	422	422	531	548
Long-Term Debt	509	508	414	399	399	399	399	399	503	502
Noncurrent Deferred & Payable Income Tax Liabilities	1.70	2.00	2.80	2.60	2.40	5.50	5.70	5.70	5.40	13
Other Noncurrent Operating Liabilities	7.50	22	22	21	19	20	18	18	23	34
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	-125	-46	-51	-68	-66	-91	408	391	392	389
Total Preferred & Common Equity	-125	-46	-51	-68	-66	-91	408	391	392	389
Total Common Equity	-125	-46	-51	-68	-66	-91	408	391	392	389
Common Stock	635	620	586	578	569	551	1,052	1,046	1,027	1,020
Retained Earnings	-760	-667	-637	-645	-634	-641	-644	-655	-635	-636
Accumulated Other Comprehensive Income / (Loss)	-	-	-	-	-	-	-	-	-	5.50

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

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
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
Growth Metrics	-	-	-	-	-	-	-	-	-	-
Revenue Growth	0.00%	5.65%	5.56%	11.41%	-5.20%	-64.70%	14.21%	123.99%	17.46%	4.18%
EBITDA Growth	0.00%	15.83%	-6.66%	-67.48%	-35.07%	-2,262.37%	97.47%	1,635.03%	-65.68%	-3.99%
EBIT Growth	0.00%	22.59%	-12.25%	-104.88%	-474.42%	-2,615.38%	90.34%	377.47%	-80.70%	34.87%
NOPAT Growth	0.00%	14.69%	150.10%	-101.95%	-474.42%	-2,614.98%	90.35%	428.65%	-83.68%	-43.48%
Net Income Growth	0.00%	13.27%	268.47%	-130.68%	-99.20%	-1,167.20%	87.42%	264.12%	-106.12%	127.50%
EPS Growth	0.00%	12.90%	222.86%	-130.09%	-105.88%	-1,198.57%	82.18%	128.40%	-269.57%	91.03%
Operating Cash Flow Growth	0.00%	5.92%	19.14%	-6.23%	-34.74%	-154.72%	342.59%	94.56%	-76.98%	16.13%
Free Cash Flow Firm Growth	0.00%	0.00%	105.58%	-31.99%	69.92%	2.65%	-130.62%	668.82%	-73.63%	-33.80%
Invested Capital Growth	0.00%	0.00%	7.38%	-3.59%	-7.29%	-46.81%	-3.53%	2.64%	-1.76%	-1.57%
Revenue Q/Q Growth	0.00%	0.00%	0.32%	7.18%	-3.24%	-20.42%	24.79%	19.20%	2.11%	1.35%
EBITDA Q/Q Growth	0.00%	0.00%	-0.94%	-68.36%	510.00%	6.86%	59.33%	18.89%	-13.31%	-2.70%
EBIT Q/Q Growth	0.00%	0.00%	-1.29%	-104.63%	59.04%	6.55%	26.03%	22.48%	-15.57%	1.30%
NOPAT Q/Q Growth	0.00%	0.00%	191.92%	-101.98%	59.04%	6.56%	26.14%	30.34%	-90.84%	110.93%
Net Income Q/Q Growth	0.00%	0.00%	371.01%	-123.84%	30.36%	5.14%	23.88%	31.46%	-124.92%	110.58%
EPS Q/Q Growth	0.00%	0.00%	413.64%	-124.46%	26.32%	3.91%	16.06%	1,433.33%	-358.82%	86.79%
Operating Cash Flow Q/Q Growth	0.00%	0.00%	30.20%	-5.72%	-22.07%	-40.00%	114.80%	-30.63%	3,563.64%	11.96%
Free Cash Flow Firm Q/Q Growth	0.00%	0.00%	0.00%	-41.85%	20.42%	-14.09%	-150.87%	54.88%	-82.16%	123.53%
Invested Capital Q/Q Growth	0.00%	0.00%	3.44%	-5.99%	-5.50%	-3.47%	11.79%	8.98%	-4.53%	-1.85%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-
Gross Margin	72.78%	73.93%	72.20%	70.55%	66.69%	54.79%	60.76%	64.25%	64.05%	100.00%
EBITDA Margin	41.02%	44.98%	39.77%	11.61%	7.95%	-487.13%	-10.79%	73.95%	21.60%	19.91%
Operating Margin	26.73%	31.02%	25.78%	-1.13%	-6.84%	-526.37%	-44.47%	55.17%	9.06%	11.74%
EBIT Margin	26.73%	31.02%	25.78%	-1.13%	-6.84%	-526.45%	-44.54%	55.17%	9.06%	11.74%
Profit (Net Income) Margin	6.40%	6.86%	23.94%	-6.59%	-13.85%	-497.33%	-54.78%	40.14%	-2.09%	0.55%
Tax Burden Percent	65.55%	61.33%	174.79%	75.15%	90.91%	91.67%	98.40%	82.78%	275.86%	29.33%
Interest Burden Percent	36.51%	36.06%	53.12%	776.74%	222.67%	103.06%	125.00%	87.88%	-8.36%	16.03%
Effective Tax Rate	34.45%	38.67%	-74.79%	0.00%	0.00%	0.00%	0.00%	17.22%	0.00%	70.67%
Return on Invested Capital (ROIC)	0.00%	10.14%	12.22%	-0.24%	-1.43%	-52.56%	-7.43%	24.55%	3.99%	2.29%
ROIC Less NNEP Spread (ROIC-NNEP)	0.00%	-1.32%	0.49%	-4.28%	-7.51%	-96.25%	-20.90%	16.71%	-13.30%	-3.38%
Return on Net Nonoperating Assets (RNNOA)	0.00%	-1.72%	0.47%	-3.18%	-5.99%	-69.91%	-15.10%	10.22%	-5.89%	-1.74%
Return on Equity (ROE)	0.00%	8.41%	12.69%	-3.42%	-7.42%	-122.47%	-22.53%	34.78%	-1.90%	0.56%
Cash Return on Invested Capital (CROIC)	0.00%	-189.86%	5.11%	3.42%	6.14%	8.55%	-3.84%	21.95%	5.76%	3.88%
Operating Return on Assets (OROA)	0.00%	6.38%	5.49%	-0.27%	-1.62%	-53.10%	-6.12%	16.64%	3.22%	4.45%
Return on Assets (ROA)	0.00%	1.41%	5.10%	-1.56%	-3.28%	-50.16%	-7.53%	12.11%	-0.74%	0.21%
Return on Common Equity (ROCE)	0.00%	8.41%	12.69%	-3.42%	-7.42%	-75.33%	3.98%	-7.12%	0.28%	0.21%
Return on Equity Simple (ROE_SIMPLE)	0.00%	4.21%	10.75%	-3.54%	-7.81%	0.00%	65.87%	-395.17%	8.65%	0.57%
Net Operating Profit after Tax (NOPAT)	54	62	154	-3.01	-17	-469	-45	149	24	14
NOPAT Margin	17.52%	19.02%	45.06%	-0.79%	-4.79%	-368.46%	-31.13%	45.67%	6.35%	3.44%
Net Nonoperating Expense Percent (NNEP)	0.00%	11.46%	11.73%	4.04%	6.08%	43.69%	13.47%	7.84%	17.29%	5.67%
Return On Investment Capital (ROIC_SIMPLE)	-	-	-	-	-	-	-	39.09%	7.83%	1.74%
Cost of Revenue to Revenue	27.22%	26.07%	27.80%	29.45%	33.31%	45.21%	39.24%	35.75%	35.95%	0.00%
SG&A Expenses to Revenue	30.39%	30.55%	35.67%	31.99%	36.96%	93.09%	98.28%	44.49%	43.97%	42.73%
R&D 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	46.05%	42.91%	46.42%	71.68%	73.54%	581.16%	105.50%	9.08%	55.04%	88.26%
Earnings before Interest and Taxes (EBIT)	82	100	88	-4.30	-25	-671	-65	180	35	47
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	126	146	136	44	29	-621	-16	241	83	79
Valuation Ratios	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	0.00	0.00	1.82	1.23	1.16	0.00	0.00	0.00	0.00	2.53
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
Price to Revenue (P/Rev)	0.00	0.00	4.07	2.28	2.06	3.03	1.91	0.73	0.97	2.44
Price to Earnings (P/E)	0.00	0.00	16.98	0.00	0.00	0.00	0.00	2.58	0.00	0.00
Dividend Yield	0.00%	0.00%	1.09%	2.42%	2.85%	5.55%	0.00%	0.00%	0.00%	0.62%
Earnings Yield	0.00%	0.00%	5.89%	0.00%	0.00%	0.00%	0.00%	38.83%	0.00%	0.00%
Enterprise Value to Invested Capital (EV/IC)	0.00	0.00	1.48	1.13	1.09	1.63	1.67	1.44	1.77	1.99
Enterprise Value to Revenue (EV/Rev)	0.00	0.00	5.66	3.73	3.52	7.93	6.85	2.71	2.79	2.97
Enterprise Value to EBITDA (EV/EBITDA)	0.00	0.00	14.22	32.11	44.29	0.00	0.00	3.67	12.92	14.89
Enterprise Value to EBIT (EV/EBIT)	0.00	0.00	21.93	0.00	0.00	0.00	0.00	4.92	30.78	25.27
Enterprise Value to NOPAT (EV/NOPAT)	0.00	0.00	12.55	0.00	0.00	0.00	0.00	5.94	43.98	86.14
Enterprise Value to Operating Cash Flow (EV/OCF)	0.00	0.00	17.44	13.66	18.75	0.00	11.08	5.05	26.51	25.27
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	0.00	30.01	32.41	17.08	13.22	0.00	6.65	30.44	50.91
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-
Debt to Equity	0.00	1.33	0.73	0.80	0.84	1.32	1.65	0.94	1.00	1.04
Long-Term Debt to Equity	0.00	1.31	0.72	0.74	0.81	1.31	1.63	0.94	0.99	1.03
Financial Leverage	0.00	1.30	0.95	0.74	0.80	0.73	0.72	0.61	0.44	0.51
Leverage Ratio	0.00	2.98	2.49	2.19	2.26	2.44	2.99	2.87	2.55	2.66
Compound Leverage Factor	0.00	1.07	1.32	17.01	5.04	2.52	3.74	2.52	-0.21	0.43
Debt to Total Capital	0.00%	57.09%	42.13%	44.59%	45.54%	56.91%	62.28%	48.51%	49.89%	51.07%
Short-Term Debt to Total Capital	0.00%	0.72%	0.43%	3.58%	1.34%	0.62%	0.69%	0.00%	0.52%	0.53%
Long-Term Debt to Total Capital	0.00%	56.38%	41.70%	41.01%	44.21%	56.29%	61.59%	48.51%	49.37%	50.53%
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%	43.51%	52.31%	55.37%	61.56%	0.00%
Common Equity to Total Capital	0.00%	42.91%	57.87%	55.41%	54.46%	-0.42%	-14.59%	-3.88%	-11.46%	48.93%
Debt to EBITDA	0.00	4.82	4.08	12.89	18.66	-0.84	-32.90	1.72	4.87	5.07
Net Debt to EBITDA	0.00	4.72	4.00	12.43	18.32	-0.36	-18.18	0.73	2.40	2.62
Long-Term Debt to EBITDA	0.00	4.76	4.04	11.86	18.11	-0.83	-32.54	1.72	4.82	5.02
Debt to NOPAT	0.00	11.40	3.60	-189.34	-30.97	-1.11	-11.41	2.78	16.59	29.33
Net Debt to NOPAT	0.00	11.16	3.53	-182.52	-30.41	-0.48	-6.30	1.17	8.18	15.14
Long-Term Debt to NOPAT	0.00	11.26	3.56	-174.15	-30.06	-1.10	-11.28	2.78	16.41	29.03
Altman Z-Score	0.00	0.00	1.31	0.72	0.56	-2.28	-0.75	0.35	0.04	0.62
Noncontrolling Interest Sharing Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	38.49%	117.64%	120.49%	114.88%	62.88%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-
Current Ratio	0.00	0.46	0.42	0.38	0.41	3.05	1.51	1.49	1.35	1.27
Quick Ratio	0.00	0.35	0.33	0.31	0.30	2.82	1.45	1.41	1.26	1.15
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	0.00	-1,153	64	44	74	76	-23	133	35	23
Operating Cash Flow to CapEx	8,780.00%	3,875.00%	12,311.11%	12,987.50%	4,237.50%	-4,122.22%	6,000.00%	9,727.78%	6,716.67%	3,600.00%
Free Cash Flow to Firm to Interest Expense	0.00	-17.96	1.56	1.50	2.46	3.71	-1.47	5.43	0.77	0.49
Operating Cash Flow to Interest Expense	1.69	1.45	2.68	3.57	2.24	-1.80	5.66	7.15	0.88	0.98
Operating Cash Flow Less CapEx to Interest Expense	1.67	1.41	2.66	3.54	2.18	-1.84	5.57	7.07	0.87	0.95
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.00	0.21	0.21	0.24	0.24	0.10	0.14	0.30	0.36	0.38
Accounts Receivable Turnover	0.00	5.62	5.68	6.07	5.88	2.81	3.77	5.37	4.78	4.76
Inventory Turnover	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Fixed Asset Turnover	0.00	85.18	89.92	101.52	91.37	31.46	38.29	110.47	206.92	241.70
Accounts Payable Turnover	0.00	2.99	3.57	4.04	4.56	2.16	1.44	2.19	2.63	0.00
Days Sales Outstanding (DSO)	0.00	64.95	64.25	60.11	62.10	130.07	96.71	67.93	76.33	76.74
Days Inventory Outstanding (DIO)	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	121.96	102.20	90.35	80.01	168.88	253.77	166.68	138.86	0.00
Cash Conversion Cycle (CCC)	0.00	-57.01	-37.95	-30.24	-17.92	-38.81	-157.07	-98.75	-62.54	76.74
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-
Invested Capital	0.00	1,215	1,305	1,258	1,166	620	598	614	603	594
Invested Capital Turnover	0.00	0.53	0.27	0.30	0.30	0.14	0.24	0.54	0.63	0.67
Increase / (Decrease) in Invested Capital	0.00	1,215	90	-47	-92	-546	-22	16	-11	-9.50
Enterprise Value (EV)	0.00	0.00	1,932	1,419	1,271	1,010	997	884	1,068	1,183
Market Capitalization	0.00	0.00	1,389	870	745	386	278	237	372	975
Book Value per Share	$0.00	$8.53	$10.54	$9.68	$8.96	($0.05)	($1.73)	($0.49)	($1.47)	$1.90
Tangible Book Value per Share	$0.00	($15.26)	($10.77)	($10.43)	($10.00)	($9.56)	($12.43)	($11.59)	($13.06)	($1.69)
Total Capital	0.00	1,230	1,315	1,278	1,176	916	830	853	808	789
Total Debt	0.00	702	554	570	535	521	517	414	403	403
Total Long-Term Debt	0.00	693	549	524	520	515	511	414	399	399
Net Debt	0.00	687	543	549	526	226	285	175	199	208
Capital Expenditures (CapEx)	1.00	2.40	0.90	0.80	1.60	0.90	1.50	1.80	0.60	1.30
Debt-free, Cash-free Net Working Capital (DFCFNWC)	0.00	-119	-135	-140	-130	-53	-127	-130	-119	-125
Debt-free Net Working Capital (DFNWC)	0.00	-104	-124	-120	-120	242	104	110	85	70
Net Working Capital (NWC)	0.00	-113	-130	-166	-136	237	98	110	81	66
Net Nonoperating Expense (NNE)	34	39	72	22	33	164	34	18	32	12
Net Nonoperating Obligations (NNO)	0.00	687	543	549	526	226	285	175	199	208
Total Depreciation and Amortization (D&A)	44	45	48	49	53	50	49	61	48	33
Debt-free, Cash-free Net Working Capital to Revenue	0.00%	-36.82%	-39.51%	-36.88%	-35.88%	-41.52%	-87.35%	-39.74%	-31.14%	-31.34%
Debt-free Net Working Capital to Revenue	0.00%	-32.22%	-36.32%	-31.49%	-33.22%	190.27%	71.55%	33.63%	22.20%	17.50%
Net Working Capital to Revenue	0.00%	-34.94%	-37.99%	-43.50%	-37.57%	185.79%	67.63%	33.63%	21.11%	16.45%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$0.32	$0.36	$1.19	($0.34)	($0.70)	$0.00	($1.59)	$0.46	($0.78)	($0.07)
Adjusted Weighted Average Basic Shares Outstanding	61.85M	61.86M	68.91M	72.89M	71.72M	0.00	71.31M	69.00M	63.96M	156.59M
Adjusted Diluted Earnings per Share	$0.31	$0.35	$1.13	($0.34)	($0.70)	$0.00	($1.59)	$0.46	($0.78)	($0.07)
Adjusted Weighted Average Diluted Shares Outstanding	62.52M	63.29M	72.12M	72.89M	71.72M	0.00	71.31M	69.15M	63.96M	156.59M
Adjusted Basic & Diluted Earnings per Share	$0.32	$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	0.00	0.00	72.78M	71.84M	71.38M	0.00	70.35M	67.88M	63.03M	200.05M
Normalized Net Operating Profit after Tax (NOPAT)	60	62	62	70	43	6.72	-17	155	24	38
Normalized NOPAT Margin	19.43%	19.02%	18.05%	18.39%	11.91%	5.27%	-11.74%	47.68%	6.38%	9.50%
Pre Tax Income Margin	9.76%	11.18%	13.70%	-8.77%	-15.24%	-542.54%	-55.67%	48.48%	-0.76%	1.88%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	1.58	1.56	2.13	-0.15	-0.82	-32.56	-4.08	7.34	0.76	0.98
NOPAT to Interest Expense	1.03	0.96	3.73	-0.10	-0.57	-22.79	-2.85	6.08	0.53	0.29
EBIT Less CapEx to Interest Expense	1.56	1.53	2.11	-0.18	-0.87	-32.60	-4.17	7.27	0.75	0.95
NOPAT Less CapEx to Interest Expense	1.01	0.92	3.71	-0.13	-0.62	-22.83	-2.94	6.00	0.52	0.26
Payout Ratios	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	0.00%	0.00%	18.58%	-83.67%	-42.60%	-0.85%	0.00%	0.00%	-215.00%	668.18%
Augmented Payout Ratio	0.00%	0.00%	26.41%	-160.96%	-59.20%	-0.99%	-15.56%	7.95%	-426.25%	1,295.45%

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

Metric	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025
Period end date	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025	6/30/2025
Growth Metrics	-	-	-	-	-	-	-	-	-	-	-
Revenue Growth	127.74%	24.16%	21.15%	16.19%	8.44%	9.08%	-0.58%	0.14%	5.22%	10.72%	22.67%
EBITDA Growth	711.11%	-9.47%	-41.71%	-93.89%	-29.00%	6.21%	17.89%	-59.77%	-7.07%	32.00%	24.83%
EBIT Growth	509.23%	-13.02%	-116.18%	-100.86%	-24.06%	45.51%	681.82%	-327.27%	2.97%	47.33%	59.38%
NOPAT Growth	775.97%	-39.76%	67.65%	-100.72%	-201.59%	51.46%	740.00%	-370.00%	130.04%	43.54%	-631.25%
Net Income Growth	351.69%	-55.90%	-1,057.14%	-88.49%	-179.02%	54.93%	65.43%	-203.74%	128.81%	39.09%	50.00%
EPS Growth	159.26%	-200.00%	-93.33%	-100.00%	-381.25%	100.00%	89.66%	0.00%	102.22%	0.00%	66.67%
Operating Cash Flow Growth	-143.95%	-73.03%	-40.16%	-94.46%	166.10%	-17.98%	34.25%	7.06%	32.05%	72.60%	62.24%
Free Cash Flow Firm Growth	-13.80%	-154.05%	97.21%	-199.60%	-236.71%	271.43%	622.86%	134.17%	192.38%	30.56%	-1,433.33%
Invested Capital Growth	2.64%	4.18%	0.23%	12.14%	-1.76%	-0.62%	-1.04%	-4.26%	-1.57%	-0.43%	19.86%
Revenue Q/Q Growth	50.00%	30.66%	-29.27%	-16.19%	40.00%	31.43%	-35.53%	-15.58%	47.11%	38.30%	-28.57%
EBITDA Q/Q Growth	-69.22%	-30.14%	-59.80%	-29.27%	257.47%	4.50%	-55.38%	-75.86%	725.71%	48.44%	-57.81%
EBIT Q/Q Growth	-79.09%	-37.22%	-106.59%	0.00%	1,936.36%	20.30%	-73.66%	-173.44%	542.55%	72.12%	-71.51%
NOPAT Q/Q Growth	-68.51%	-60.43%	-105.75%	0.00%	-4,363.78%	159.00%	-75.70%	-173.44%	385.34%	181.87%	-189.94%
Net Income Q/Q Growth	-75.91%	-68.30%	-214.08%	232.10%	-265.42%	161.45%	-125.45%	-296.43%	145.95%	200.00%	-109.15%
EPS Q/Q Growth	-60.98%	-125.00%	-625.00%	100.00%	0.00%	100.00%	0.00%	-66.67%	120.00%	700.00%	-112.50%
Operating Cash Flow Q/Q Growth	-115.37%	137.71%	-17.98%	16.44%	83.53%	-53.21%	34.25%	-7.14%	126.37%	-38.84%	26.19%
Free Cash Flow Firm Q/Q Growth	-78.44%	-187.11%	83.88%	-3,190.48%	70.41%	209.23%	-50.84%	115.03%	-20.00%	54.39%	-602.04%
Invested Capital Q/Q Growth	8.98%	2.34%	-0.76%	1.31%	-4.53%	3.53%	-1.18%	-1.98%	-1.85%	4.73%	18.96%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-	-
Gross Margin	36.32%	100.00%	100.00%	100.00%	-35.57%	64.39%	100.00%	100.00%	144.48%	100.00%	61.52%
EBITDA Margin	46.79%	25.02%	14.22%	12.00%	30.64%	24.36%	16.86%	4.82%	27.06%	29.05%	17.16%
Operating Margin	28.31%	13.74%	-1.16%	-1.38%	19.61%	18.22%	7.44%	-6.47%	19.48%	24.24%	9.67%
EBIT Margin	28.42%	13.65%	-1.27%	-1.52%	19.90%	18.22%	7.44%	-6.47%	19.48%	24.24%	9.67%
Profit (Net Income) Margin	23.93%	5.81%	-9.36%	14.76%	-17.44%	8.25%	-3.26%	-15.29%	4.78%	10.36%	-1.33%
Tax Burden Percent	116.06%	72.45%	64.80%	-92.24%	-155.26%	75.86%	80.00%	75.00%	45.13%	73.91%	-233.33%
Interest Burden Percent	72.56%	58.68%	1,136.36%	1,054.55%	56.44%	59.67%	-54.69%	314.89%	54.33%	57.82%	5.88%
Effective Tax Rate	-16.06%	27.55%	0.00%	0.00%	257.02%	24.14%	0.00%	0.00%	54.87%	26.09%	333.33%
Return on Invested Capital (ROIC)	17.67%	5.65%	-0.47%	-0.61%	-19.36%	8.69%	3.30%	-2.88%	5.86%	11.87%	-14.38%
ROIC Less NNEP Spread (ROIC-NNEP)	14.03%	3.49%	-3.48%	5.91%	-12.11%	5.09%	-0.27%	-6.63%	3.75%	6.87%	-6.38%
Return on Net Nonoperating Assets (RNNOA)	8.59%	2.15%	-2.28%	2.45%	-5.36%	2.50%	-0.13%	-3.37%	1.93%	3.83%	-4.49%
Return on Equity (ROE)	26.25%	7.81%	-2.75%	1.84%	-24.72%	11.19%	3.17%	-6.25%	7.78%	15.70%	-18.87%
Cash Return on Invested Capital (CROIC)	21.95%	18.91%	22.38%	32.92%	5.76%	-15.47%	1.79%	-15.96%	3.88%	4.87%	-14.01%
Operating Return on Assets (OROA)	8.57%	4.31%	-0.42%	-0.49%	7.08%	6.58%	2.74%	-2.38%	7.39%	8.85%	3.69%
Return on Assets (ROA)	7.22%	1.83%	-3.12%	4.75%	-6.20%	2.98%	-1.20%	-5.62%	1.81%	3.78%	-0.51%
Return on Common Equity (ROCE)	-5.38%	-1.68%	0.70%	-0.24%	3.68%	-1.89%	1.30%	-2.48%	2.89%	5.91%	-18.87%
Return on Equity Simple (ROE_SIMPLE)	0.00%	-239.29%	-169.48%	-48.86%	0.00%	4.74%	0.25%	-5.32%	0.00%	1.66%	0.00%
Net Operating Profit after Tax (NOPAT)	31	12	-0.70	-0.70	-31	18	4.48	-3.29	9.39	26	-24
NOPAT Margin	32.86%	9.95%	-0.81%	-0.97%	-30.78%	13.82%	5.21%	-4.53%	8.79%	17.92%	-22.56%
Net Nonoperating Expense Percent (NNEP)	3.63%	2.16%	3.00%	-6.52%	-7.25%	3.60%	3.57%	3.75%	2.11%	5.01%	-8.00%
Return On Investment Capital (ROIC_SIMPLE)	8.08%	-	-	-	-10.07%	-	-	-	1.19%	2.94%	-2.66%
Cost of Revenue to Revenue	63.68%	0.00%	0.00%	0.00%	135.57%	35.61%	0.00%	0.00%	-44.48%	0.00%	38.48%
SG&A Expenses to Revenue	18.59%	39.90%	48.32%	57.38%	35.57%	41.60%	45.93%	56.20%	32.40%	36.63%	44.64%
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	8.01%	86.26%	101.16%	101.38%	-54.98%	46.18%	92.56%	106.47%	125.00%	75.76%	51.85%
Earnings before Interest and Taxes (EBIT)	27	17	-1.10	-1.10	20	24	6.40	-4.70	21	36	10
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	44	31	12	8.70	31	33	15	3.50	29	43	18
Valuation Ratios	-	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	0.00	0.00	0.00	0.00	0.00	0.00	2.84	2.60	2.53	2.01	2.48
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)	0.73	0.72	0.70	0.76	0.97	1.09	2.94	2.59	2.44	1.90	2.23
Price to Earnings (P/E)	2.58	3.07	3.48	0.00	0.00	0.00	0.00	0.00	0.00	174.71	122.08
Dividend Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.30%	0.62%	1.15%	1.24%
Earnings Yield	38.83%	32.61%	28.75%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.57%	0.82%
Enterprise Value to Invested Capital (EV/IC)	1.44	1.48	1.52	1.55	1.77	1.83	2.21	2.04	1.99	1.63	1.78
Enterprise Value to Revenue (EV/Rev)	2.71	2.66	2.60	2.62	2.79	2.90	3.47	3.13	2.97	2.46	3.04
Enterprise Value to EBITDA (EV/EBITDA)	3.67	3.92	4.14	10.28	12.92	13.51	15.74	15.09	14.89	11.31	14.08
Enterprise Value to EBIT (EV/EBIT)	4.92	5.25	5.60	23.87	30.78	27.03	27.43	26.66	25.27	17.43	21.17
Enterprise Value to NOPAT (EV/NOPAT)	5.94	6.57	6.73	3.70	43.98	0.00	297.45	0.00	86.14	36.73	47.71
Enterprise Value to Operating Cash Flow (EV/OCF)	5.05	6.17	6.49	891.80	26.51	29.54	33.16	29.46	25.27	19.50	22.59
Enterprise Value to Free Cash Flow (EV/FCFF)	6.65	7.99	6.80	4.99	30.44	0.00	123.15	0.00	50.91	33.46	0.00
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-	-
Debt to Equity	0.94	0.96	0.95	0.94	1.00	0.99	0.99	1.03	1.04	1.29	1.30
Long-Term Debt to Equity	0.94	0.96	0.94	0.93	0.99	0.98	0.98	1.02	1.03	1.28	1.29
Financial Leverage	0.61	0.62	0.65	0.41	0.44	0.49	0.49	0.51	0.51	0.56	0.70
Leverage Ratio	2.87	2.91	2.91	2.76	2.55	2.60	2.56	2.61	2.66	2.83	2.84
Compound Leverage Factor	2.08	1.71	33.01	29.08	1.44	1.55	-1.40	8.22	1.45	1.63	0.17
Debt to Total Capital	48.51%	48.97%	48.66%	48.43%	49.89%	49.65%	49.70%	50.74%	51.07%	56.37%	56.55%
Short-Term Debt to Total Capital	0.00%	0.00%	0.51%	0.50%	0.52%	0.52%	0.52%	0.53%	0.53%	0.43%	0.58%
Long-Term Debt to Total Capital	48.51%	48.97%	48.15%	47.92%	49.37%	49.14%	49.19%	50.21%	50.53%	55.94%	55.97%
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	55.37%	57.05%	59.49%	59.47%	61.56%	61.52%	0.00%	0.00%	0.00%	0.00%	0.00%
Common Equity to Total Capital	-3.88%	-6.02%	-8.15%	-7.89%	-11.46%	-11.18%	50.30%	49.26%	48.93%	43.63%	43.45%
Debt to EBITDA	1.72	1.74	1.76	4.22	4.87	4.76	4.64	4.94	5.07	5.64	5.43
Net Debt to EBITDA	0.73	0.83	0.87	2.12	2.40	2.55	2.41	2.62	2.62	2.56	3.75
Long-Term Debt to EBITDA	1.72	1.74	1.74	4.18	4.82	4.71	4.59	4.88	5.02	5.60	5.37
Debt to NOPAT	2.78	2.92	2.86	1.52	16.59	-4.00	87.71	-3.21	29.33	18.31	18.39
Net Debt to NOPAT	1.17	1.39	1.41	0.76	8.18	-2.14	45.64	-1.70	15.14	8.31	12.71
Long-Term Debt to NOPAT	2.78	2.92	2.83	1.50	16.41	-3.95	86.79	-3.17	29.03	18.17	18.20
Altman Z-Score	-0.11	-0.10	-0.17	-0.11	0.00	0.08	0.69	0.48	0.54	0.45	0.37
Noncontrolling Interest Sharing Ratio	120.49%	121.50%	125.54%	113.22%	114.88%	116.86%	59.17%	60.33%	62.88%	62.35%	0.00%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-	-
Current Ratio	1.49	1.45	1.39	1.42	1.35	1.32	1.34	1.27	1.27	1.59	1.05
Quick Ratio	1.41	1.40	1.32	1.20	1.26	1.25	1.23	1.12	1.15	1.53	0.98
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	15	-13	-2.10	-69	-20	22	11	24	19	29	-146
Operating Cash Flow to CapEx	-7,866.67%	2,966.67%	3,650.00%	0.00%	15,600.00%	2,433.33%	4,900.00%	9,100.00%	2,942.86%	6,300.00%	15,900.00%
Free Cash Flow to Firm to Interest Expense	1.66	-1.63	-0.15	-5.71	-1.73	1.85	0.92	1.92	1.66	1.68	-13.43
Operating Cash Flow to Interest Expense	-2.62	1.11	0.53	0.70	1.32	0.60	0.82	0.74	1.81	0.72	1.46
Operating Cash Flow Less CapEx to Interest Expense	-2.66	1.08	0.52	0.70	1.31	0.58	0.80	0.73	1.75	0.71	1.45
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.30	0.32	0.33	0.32	0.36	0.36	0.37	0.37	0.38	0.37	0.38
Accounts Receivable Turnover	5.37	3.66	4.24	4.65	4.78	3.46	4.23	4.77	4.76	3.38	4.42
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	110.47	109.28	119.61	131.54	206.92	218.83	231.41	231.47	241.70	250.36	270.38
Accounts Payable Turnover	2.19	1.43	1.41	1.07	2.63	3.20	3.76	4.00	0.00	0.00	0.00
Days Sales Outstanding (DSO)	67.93	99.68	86.00	78.57	76.33	105.59	86.33	76.52	76.74	108.15	82.64
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)	166.68	255.90	258.12	340.50	138.86	114.17	97.12	91.20	0.00	0.00	0.00
Cash Conversion Cycle (CCC)	-98.75	-156.22	-172.12	-261.93	-62.54	-8.58	-10.78	-14.68	76.74	108.15	82.64
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-	-
Invested Capital	614	629	624	632	603	625	617	605	594	622	740
Invested Capital Turnover	0.54	0.57	0.59	0.63	0.63	0.63	0.63	0.64	0.67	0.66	0.64
Increase / (Decrease) in Invested Capital	16	25	1.40	68	-11	-3.90	-6.50	-27	-9.50	-2.70	123
Enterprise Value (EV)	884	931	948	981	1,068	1,143	1,366	1,231	1,183	1,016	1,315
Market Capitalization	237	252	257	283	372	428	1,156	1,018	975	786	964
Book Value per Share	($0.49)	($0.75)	($1.07)	($1.04)	($1.47)	($1.44)	$2.00	$1.92	$1.90	$1.96	$1.96
Tangible Book Value per Share	($11.59)	($11.83)	($12.88)	($12.76)	($13.06)	($13.19)	($1.63)	($1.69)	($1.69)	($1.83)	($2.62)
Total Capital	853	846	828	832	808	811	810	794	789	899	896
Total Debt	414	414	403	403	403	403	403	403	403	507	507
Total Long-Term Debt	414	414	399	399	399	399	399	399	399	503	502
Net Debt	175	197	198	203	199	216	210	214	208	230	350
Capital Expenditures (CapEx)	0.30	0.30	0.20	0.00	0.10	0.30	0.20	0.10	0.70	0.20	0.10
Debt-free, Cash-free Net Working Capital (DFCFNWC)	-130	-115	-112	-99	-119	-104	-111	-119	-125	-119	-137
Debt-free Net Working Capital (DFNWC)	110	103	93	101	85	83	82	70	70	157	20
Net Working Capital (NWC)	110	103	89	97	81	79	78	66	66	154	14
Net Nonoperating Expense (NNE)	8.36	5.07	7.40	-11	-14	7.43	7.28	7.81	4.29	11	-22
Net Nonoperating Obligations (NNO)	175	197	198	203	199	216	210	214	208	230	350
Total Depreciation and Amortization (D&A)	17	14	13	9.80	11	8.20	8.10	8.20	8.10	7.10	7.90
Debt-free, Cash-free Net Working Capital to Revenue	-39.74%	-32.77%	-30.56%	-26.49%	-31.14%	-26.30%	-28.16%	-30.22%	-31.34%	-28.90%	-31.65%
Debt-free Net Working Capital to Revenue	33.63%	29.37%	25.55%	26.94%	22.20%	21.12%	20.95%	17.79%	17.50%	38.10%	4.51%
Net Working Capital to Revenue	33.63%	29.37%	24.40%	25.82%	21.11%	20.06%	19.88%	16.72%	16.45%	37.16%	3.31%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$0.15	($0.04)	($0.29)	$0.00	($0.45)	$0.00	($0.03)	($0.05)	$0.01	$0.08	($0.01)
Adjusted Weighted Average Basic Shares Outstanding	69.00M	67.28M	62.87M	63.59M	63.96M	63.04M	155.92M	203.89M	156.59M	200.60M	198.65M
Adjusted Diluted Earnings per Share	$0.16	($0.04)	($0.29)	$0.00	($0.45)	$0.00	($0.03)	($0.05)	$0.01	$0.08	($0.01)
Adjusted Weighted Average Diluted Shares Outstanding	69.15M	67.28M	62.87M	63.59M	63.96M	65.21M	155.92M	203.89M	156.59M	200.84M	198.65M
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	67.88M	62.87M	62.88M	62.89M	63.03M	203.84M	203.93M	202.98M	200.05M	198.86M	197.97M
Normalized Net Operating Profit after Tax (NOPAT)	19	12	-0.70	-0.70	14	18	4.48	1.12	15	26	7.14
Normalized NOPAT Margin	19.82%	9.95%	-0.81%	-0.97%	13.72%	13.82%	5.21%	1.54%	13.63%	17.92%	6.77%
Pre Tax Income Margin	20.62%	8.01%	-14.45%	-16.00%	11.23%	10.87%	-4.07%	-20.39%	10.58%	14.01%	0.57%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	2.96	2.09	-0.08	-0.09	1.71	2.01	0.53	-0.38	1.82	2.06	0.94
NOPAT to Interest Expense	3.42	1.52	-0.05	-0.06	-2.65	1.52	0.37	-0.27	0.82	1.52	-2.18
EBIT Less CapEx to Interest Expense	2.92	2.05	-0.09	-0.09	1.70	1.98	0.52	-0.39	1.76	2.05	0.93
NOPAT Less CapEx to Interest Expense	3.38	1.48	-0.07	-0.06	-2.66	1.50	0.36	-0.28	0.76	1.51	-2.19
Payout Ratios	-	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	0.00%	0.00%	0.00%	26.79%	-215.00%	-600.00%	2,580.00%	-97.60%	668.18%	140.00%	153.16%
Augmented Payout Ratio	7.95%	21.67%	20.10%	80.06%	-426.25%	-641.86%	2,760.00%	-123.56%	1,295.45%	460.00%	503.80%

Key Financial Trends

Emerald Holding, Inc. (NYSE: EEX) has exhibited mixed financial performance over the past two years, with notable fluctuations in revenue, net income, cash flow, and balance sheet strength. Below is an analysis of key trends from 2022 through the second quarter of 2025.

Revenue Growth: Operating revenue increased from about $71.4 million in Q2 2022 to over $105 million by Q2 2025, reflecting growth in core business activities.
Gross Profit Stability: Gross profit remained positive and significant in most periods, for example $64.9 million in Q2 2025 and consistently strong margins in earlier quarters.
Operating Cash Flow Strength: Net cash from operating activities was strong and positive, such as $15.9 million in Q2 2025 and $20.6 million in Q4 2024, indicating solid operational cash generation despite profits fluctuating.
Goodwill and Intangible Assets Growth: Emerald's goodwill increased to $726.7 million by Q2 2025, indicating expansion through acquisitions, supported by intangible assets of $184.5 million, reflecting strategic asset building.
Substantial Equity Base: Total common equity was sizable at $389.4 million in Q2 2025, showing a substantial capital cushion, although affected by retained earnings deficits.

Net Income Volatility: The company posted net losses in several quarters (e.g., -$1.4 million in Q2 2025) but also net profits (e.g., $15.3 million in Q1 2025), reflecting volatility in profitability.
Dividend Payments and Share Repurchases: Emerald consistently paid dividends (~$3 million per quarter) and engaged in share buybacks (e.g., $6.9 million in Q2 2025), which may impact liquidity but return capital to shareholders.
Debt Repayments and Issuances: The company repaid and issued debt across quarters, such as a $400,000 repayment in Q2 2025 and $275 million debt issuance in Q1 2025, indicating active debt management strategies.

Q2 2025 Net Loss: Despite positive operating cash flow, Emerald reported a consolidated net loss of $1.4 million in Q2 2025, dragged by interest expenses and taxes, impacting earnings per share (EPS: -$0.01).
High Interest Expense: Interest expenses remained high, such as $10.9 million in Q2 2025, frequently exceeding interest income, pressuring net income and contributing to losses in some quarters.
Large Acquisition Costs: Significant cash outflows for acquisitions, like $126.6 million in Q2 2025 and $21.2 million in Q1 2025, may strain liquidity and increase goodwill risk if acquisitions underperform.
Retained Earnings Deficit: Retained earnings are heavily negative (-$636.2 million in Q2 2025), which signals cumulative losses or dividend distribution beyond earnings, weakening shareholders' equity over time.
Significant Liabilities: Total liabilities remain high at $812.7 million in Q2 2025 with $501.6 million in long-term debt, a substantial leverage position that could limit financial flexibility.

Summary: Emerald Holding demonstrates growth in revenues and strong operational cash flow, bolstered by strategic acquisitions. However, profitability remains volatile with recent quarterly losses and high interest expenses. The balance sheet shows considerable goodwill and debt burdens, alongside negative retained earnings. Investors should monitor the company's ability to integrate acquisitions effectively, manage debt levels, and return to consistent profitability.

08/25/25 01:53 AMAI Generated. May Contain Errors.

Frequently Asked Questions About Emerald's Financials

When does Emerald's fiscal year end?

According to the most recent income statement we have on file, Emerald's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Emerald's net income changed over the last 9 years?

Emerald's net income appears to be on an upward trend, with a most recent value of $2.20 million in 2024, falling from $19.60 million in 2015. The previous period was -$8 million in 2023. See Emerald's forecast for analyst expectations on what’s next for the company.

What is Emerald's operating income?

Emerald's total operating income in 2024 was $46.80 million, based on the following breakdown:

Total Gross Profit: $398.80 million
Total Operating Expenses: $352 million

How has Emerald's revenue changed over the last 9 years?

Over the last 9 years, Emerald's total revenue changed from $306.40 million in 2015 to $398.80 million in 2024, a change of 30.2%.

How much debt does Emerald have?

Emerald's total liabilities were at $662.80 million at the end of 2024, a 2.1% increase from 2023, and a 36.6% decrease since 2016.

How much cash does Emerald have?

In the past 8 years, Emerald's cash and equivalents has ranged from $9.60 million in 2019 to $295.30 million in 2020, and is currently $194.80 million as of their latest financial filing in 2024.

How has Emerald's book value per share changed over the last 9 years?

Over the last 9 years, Emerald's book value per share changed from 0.00 in 2015 to 1.90 in 2024, a change of 190.1%.

Related Companies

This page (NYSE:EEX) was last updated on 8/25/2025 by MarketBeat.com Staff

From Our Partners

Get 30 Days of MarketBeat All Access for Free

Start Your 30-Day Trial

In-depth profiles and analysis for 20,000 public companies.
Real-time analyst ratings, insider transactions, earnings data, and more.
Our daily ratings and market update email newsletter.

Sign In
Create Account

Your Email Address:

Your Password:

Forgot your password?

Your Email Address:

Choose a Password:

By creating a free account, you agree to our terms of service. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

Emerald (EEX) Financials

Key Financial Trends

Frequently Asked Questions About Emerald's Financials

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools

About MarketBeat

MarketBeat Products

Popular Tools

Financial Calendars

Terms & Info

Emerald (EEX) Financials

Annual Income Statements for Emerald

Quarterly Income Statements for Emerald

Annual Cash Flow Statements for Emerald

Quarterly Cash Flow Statements for Emerald

Annual Balance Sheets for Emerald

Quarterly Balance Sheets for Emerald

Annual Metrics And Ratios for Emerald

Quarterly Metrics And Ratios for Emerald

Key Financial Trends

Frequently Asked Questions About Emerald's Financials

MarketBeat All Access Features

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools