Annual Income Statements for Equus Total Return
This table shows Equus Total Return's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Equus Total Return
This table shows Equus Total Return's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
7.08 |
1.06 |
-2.40 |
3.90 |
-9.63 |
-11 |
3.94 |
-0.09 |
-8.10 |
-9.92 |
| Consolidated Net Income / (Loss) |
|
7.08 |
0.26 |
-2.09 |
3.87 |
-9.68 |
-11 |
3.94 |
-0.09 |
-8.10 |
-9.92 |
| Net Income / (Loss) Continuing Operations |
|
7.08 |
0.26 |
-2.09 |
3.87 |
-9.68 |
-11 |
3.94 |
-0.09 |
-8.10 |
-9.92 |
| Total Pre-Tax Income |
|
7.08 |
0.26 |
-1.00 |
3.87 |
-9.68 |
-12 |
3.94 |
-0.09 |
-8.10 |
-9.92 |
| Total Revenue |
|
8.24 |
2.18 |
0.33 |
5.08 |
-8.67 |
-11 |
5.36 |
0.83 |
-5.19 |
-15 |
| Net Interest Income / (Expense) |
|
8.23 |
1.98 |
0.04 |
5.08 |
-8.67 |
-12 |
5.20 |
0.83 |
-5.55 |
-16 |
| Total Interest Income |
|
8.24 |
1.97 |
0.04 |
5.08 |
-8.67 |
-12 |
5.23 |
0.88 |
-5.55 |
-16 |
| Investment Securities Interest Income |
|
8.24 |
1.97 |
0.04 |
5.08 |
-8.67 |
-12 |
5.23 |
0.88 |
-5.55 |
-16 |
| Total Interest Expense |
|
0.01 |
-0.01 |
0.00 |
0.00 |
0.00 |
- |
0.03 |
0.05 |
0.00 |
-0.08 |
| Total Non-Interest Income |
|
0.01 |
0.20 |
0.28 |
0.00 |
0.00 |
0.96 |
0.16 |
0.00 |
0.36 |
0.86 |
| Net Realized & Unrealized Capital Gains on Investments |
|
0.01 |
0.20 |
0.28 |
- |
- |
- |
0.32 |
0.00 |
0.36 |
0.70 |
| Total Non-Interest Expense |
|
1.16 |
1.92 |
1.37 |
1.21 |
1.02 |
0.99 |
1.42 |
0.92 |
2.91 |
0.27 |
| Salaries and Employee Benefits |
|
0.69 |
- |
0.43 |
0.48 |
0.43 |
0.43 |
0.57 |
0.43 |
0.92 |
0.23 |
| Other Operating Expenses |
|
0.47 |
0.67 |
0.95 |
0.73 |
0.59 |
0.56 |
0.85 |
0.48 |
1.99 |
0.04 |
| Basic Earnings per Share |
|
- |
- |
- |
$0.29 |
- |
- |
$0.30 |
($0.01) |
($0.59) |
($0.73) |
| Weighted Average Basic Shares Outstanding |
|
13.52M |
13.53M |
13.59M |
13.59M |
13.59M |
13.59M |
13.59M |
13.59M |
13.68M |
13.71M |
| Diluted Earnings per Share |
|
$0.52 |
$0.08 |
($0.17) |
- |
($0.70) |
- |
$0.25 |
($0.01) |
($0.59) |
($0.68) |
| Weighted Average Diluted Shares Outstanding |
|
13.52M |
13.53M |
13.59M |
13.59M |
13.59M |
13.59M |
15.55M |
13.59M |
13.68M |
13.71M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
13.52M |
13.59M |
13.59M |
13.59M |
13.59M |
13.59M |
13.59M |
13.59M |
13.97M |
0.00 |
Annual Cash Flow Statements for Equus Total Return
This table details how cash moves in and out of Equus Total Return's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
20 |
-0.39 |
-4.21 |
-12 |
-6.72 |
-0.13 |
| Net Cash From Operating Activities |
|
25 |
21 |
-7.70 |
-51 |
38 |
-2.13 |
| Net Cash From Continuing Operating Activities |
|
25 |
21 |
-7.70 |
-51 |
38 |
-2.13 |
| Net Income / (Loss) Continuing Operations |
|
-12 |
2.59 |
-1.13 |
13 |
-19 |
-14 |
| Consolidated Net Income / (Loss) |
|
-12 |
2.59 |
-1.13 |
13 |
-19 |
-14 |
| Amortization Expense |
|
- |
- |
- |
0.00 |
0.00 |
0.50 |
| Non-Cash Adjustments to Reconcile Net Income |
|
39 |
16 |
-6.15 |
-64 |
58 |
11 |
| Changes in Operating Assets and Liabilities, net |
|
-1.67 |
2.59 |
-0.43 |
-0.15 |
-1.30 |
0.10 |
| Net Cash From Investing Activities |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash From Continuing Investing Activities |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash From Financing Activities |
|
-4.99 |
-22 |
3.50 |
39 |
-45 |
2.00 |
| Net Cash From Continuing Financing Activities |
|
-4.99 |
-22 |
3.50 |
39 |
-45 |
2.00 |
| Issuance of Common Equity |
|
- |
- |
- |
0.10 |
0.00 |
2.00 |
| Repayment of Debt |
|
-109 |
-24 |
-13 |
-47 |
-207 |
0.00 |
| Other Financing Activities, Net |
|
104 |
- |
- |
86 |
162 |
0.00 |
| Cash Interest Paid |
|
0.01 |
0.00 |
0.00 |
0.03 |
0.14 |
0.18 |
Quarterly Cash Flow Statements for Equus Total Return
This table details how cash moves in and out of Equus Total Return's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q3 2025 |
Q4 2025 |
| Net Change in Cash & Equivalents |
|
-2.69 |
-6.87 |
-3.40 |
-1.16 |
-0.72 |
-1.44 |
0.41 |
0.26 |
-0.20 |
| Net Cash From Operating Activities |
|
-7.68 |
-34 |
-11 |
-2.14 |
-1.77 |
54 |
-1.60 |
0.26 |
-0.20 |
| Net Cash From Continuing Operating Activities |
|
-7.68 |
-34 |
-13 |
-0.79 |
-1.77 |
54 |
-1.60 |
0.26 |
-0.20 |
| Net Income / (Loss) Continuing Operations |
|
12 |
1.06 |
-2.40 |
2.40 |
-8.12 |
-11 |
3.94 |
- |
-14 |
| Amortization Expense |
|
- |
- |
- |
- |
- |
- |
- |
- |
0.14 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-20 |
-35 |
-10 |
-2.87 |
6.45 |
65 |
-4.97 |
-2.11 |
15 |
| Changes in Operating Assets and Liabilities, net |
|
0.09 |
-0.23 |
-0.11 |
-0.31 |
-0.09 |
-0.78 |
-0.57 |
0.85 |
-0.14 |
| Cash Interest Paid |
|
0.01 |
0.01 |
0.00 |
0.07 |
0.06 |
0.01 |
0.03 |
0.05 |
0.05 |
Annual Balance Sheets for Equus Total Return
This table presents Equus Total Return'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 |
2025 |
| Total Assets |
|
40 |
42 |
94 |
30 |
21 |
| Cash and Due from Banks |
|
23 |
19 |
6.53 |
0.26 |
0.13 |
| Trading Account Securities |
|
13 |
16 |
41 |
28 |
11 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Assets |
|
3.23 |
6.73 |
0.53 |
2.17 |
11 |
| Total Liabilities & Shareholders' Equity |
|
40 |
42 |
62 |
134 |
154 |
| Total Liabilities |
|
3.35 |
6.43 |
45 |
0.43 |
4.77 |
| Long-Term Debt |
|
2.50 |
6.00 |
45 |
0.00 |
2.12 |
| Other Long-Term Liabilities |
|
0.85 |
0.43 |
0.31 |
0.43 |
2.65 |
| Total Equity & Noncontrolling Interests |
|
36 |
35 |
17 |
134 |
149 |
| Total Preferred & Common Equity |
|
36 |
35 |
48 |
30 |
17 |
| Total Common Equity |
|
36 |
35 |
17 |
134 |
149 |
| Common Stock |
|
75 |
75 |
88 |
88 |
90 |
| Retained Earnings |
|
-38 |
-39 |
-27 |
45 |
59 |
Quarterly Balance Sheets for Equus Total Return
This table presents Equus Total Return'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 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
| Total Assets |
|
66 |
99 |
104 |
96 |
36 |
37 |
31 |
| Cash and Due from Banks |
|
14 |
3.05 |
1.88 |
1.15 |
0.67 |
0.07 |
0.33 |
| Trading Account Securities |
|
33 |
95 |
47 |
38 |
25 |
23 |
23 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Assets |
|
19 |
0.84 |
0.98 |
1.31 |
11 |
14 |
8.22 |
| Total Liabilities & Shareholders' Equity |
|
66 |
99 |
63 |
54 |
50 |
51 |
45 |
| Total Liabilities |
|
18 |
53 |
54 |
55 |
2.29 |
2.96 |
4.90 |
| Long-Term Debt |
|
18 |
53 |
54 |
55 |
1.59 |
- |
1.93 |
| Other Long-Term Liabilities |
|
0.42 |
0.28 |
0.11 |
0.35 |
0.70 |
1.31 |
2.97 |
| Total Equity & Noncontrolling Interests |
|
47 |
46 |
9.43 |
-1.24 |
48 |
48 |
40 |
| Total Preferred & Common Equity |
|
47 |
46 |
50 |
40 |
34 |
34 |
27 |
| Total Common Equity |
|
47 |
46 |
9.42 |
-1.24 |
48 |
48 |
40 |
| Common Stock |
|
75 |
75 |
88 |
88 |
89 |
89 |
90 |
| Retained Earnings |
|
-28 |
-29 |
-25 |
-35 |
-41 |
-41 |
-50 |
| Other Equity Adjustments |
|
- |
- |
- |
- |
- |
- |
0.01 |
Annual Metrics And Ratios for Equus Total Return
This table displays calculated financial ratios and metrics derived from Equus Total Return's official financial filings.
| Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
0.00 |
0.00 |
13,518,146.00 |
13,518,146.00 |
13,586,173.00 |
13,966,696.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
13,518,146.00 |
13,518,146.00 |
13,586,173.00 |
13,966,696.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-0.08 |
0.96 |
-1.38 |
-1.01 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
367.31% |
-58.90% |
590.15% |
-182.33% |
1.27% |
| EBITDA Growth |
|
0.00% |
121.36% |
-142.96% |
1,247.96% |
-245.01% |
-1.29% |
| EBIT Growth |
|
0.00% |
121.36% |
-142.96% |
1,247.96% |
-245.01% |
-3.96% |
| NOPAT Growth |
|
0.00% |
130.08% |
-130.51% |
1,739.94% |
-201.51% |
-3.96% |
| Net Income Growth |
|
0.00% |
121.05% |
-143.59% |
1,247.96% |
-245.01% |
24.57% |
| EPS Growth |
|
0.00% |
120.88% |
-142.11% |
1,300.00% |
-243.75% |
25.36% |
| Operating Cash Flow Growth |
|
0.00% |
-14.23% |
-136.49% |
-566.65% |
174.44% |
-105.57% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
91.29% |
-1,136.17% |
229.52% |
-105.63% |
| Invested Capital Growth |
|
0.00% |
0.00% |
6.10% |
126.12% |
-68.35% |
-36.66% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-153.37% |
177.62% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
0.00% |
43.22% |
-45.17% |
75.14% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
43.22% |
-45.17% |
75.14% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
42.59% |
-45.17% |
75.14% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
98.55% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
72.56% |
| Effective Tax Rate |
|
0.00% |
1.45% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
13.32% |
-1.97% |
19.26% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
13.32% |
-9.94% |
19.26% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.92% |
-1.18% |
30.40% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
14.23% |
-3.15% |
49.66% |
-24.94% |
-10.01% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-186.68% |
-7.89% |
-58.09% |
82.42% |
-11.82% |
| Operating Return on Assets (OROA) |
|
0.00% |
6.61% |
-2.77% |
19.15% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
6.52% |
-2.77% |
19.15% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
0.00% |
14.23% |
-3.15% |
49.66% |
-24.94% |
-10.01% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
7.12% |
-3.20% |
26.82% |
-63.63% |
-85.48% |
| Net Operating Profit after Tax (NOPAT) |
|
-8.60 |
2.59 |
-0.79 |
13 |
-13 |
-14 |
| NOPAT Margin |
|
0.00% |
42.59% |
-31.62% |
75.14% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
7.96% |
0.00% |
-40.47% |
-0.43% |
| SG&A Expenses to Revenue |
|
0.00% |
26.86% |
62.64% |
11.24% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
56.78% |
145.17% |
24.86% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-12 |
2.63 |
-1.13 |
13 |
-19 |
-20 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-12 |
2.63 |
-1.13 |
13 |
-19 |
-19 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.88 |
0.55 |
1.16 |
0.11 |
0.13 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.88 |
0.55 |
1.16 |
0.11 |
0.13 |
| Price to Revenue (P/Rev) |
|
0.00 |
5.29 |
7.74 |
1.14 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
12.43 |
0.00 |
1.51 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
8.05% |
0.00% |
66.02% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.29 |
0.15 |
0.62 |
0.50 |
1.14 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
1.84 |
2.42 |
3.34 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
4.26 |
0.00 |
4.45 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
4.26 |
0.00 |
4.45 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
4.32 |
0.00 |
4.45 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.53 |
0.00 |
0.00 |
0.38 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.29 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.07 |
0.17 |
2.66 |
0.00 |
0.01 |
| Long-Term Debt to Equity |
|
0.00 |
0.07 |
0.17 |
2.66 |
0.00 |
0.01 |
| Financial Leverage |
|
0.00 |
0.07 |
0.12 |
1.58 |
-0.18 |
-0.83 |
| Leverage Ratio |
|
0.00 |
1.09 |
1.14 |
2.59 |
0.82 |
0.18 |
| Compound Leverage Factor |
|
0.00 |
1.09 |
1.14 |
2.59 |
0.82 |
0.13 |
| Debt to Total Capital |
|
0.00% |
6.43% |
14.55% |
72.66% |
0.00% |
1.40% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
6.43% |
14.55% |
72.66% |
0.00% |
1.40% |
| Preferred Equity to Total Capital |
|
0.00% |
0.03% |
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% |
| Common Equity to Total Capital |
|
0.00% |
93.53% |
85.45% |
27.34% |
100.00% |
98.60% |
| Debt to EBITDA |
|
0.00 |
0.95 |
-5.32 |
3.47 |
0.00 |
-0.11 |
| Net Debt to EBITDA |
|
0.00 |
-7.99 |
11.78 |
2.93 |
0.00 |
-0.10 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.95 |
-5.32 |
3.47 |
0.00 |
-0.11 |
| Debt to NOPAT |
|
0.00 |
0.97 |
-7.60 |
3.47 |
0.00 |
-0.16 |
| Net Debt to NOPAT |
|
0.00 |
-8.11 |
16.83 |
2.93 |
0.00 |
-0.15 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.97 |
-7.60 |
3.47 |
0.00 |
-0.16 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.04% |
0.02% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-36 |
-3.16 |
-39 |
51 |
-2.85 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-12,092.33 |
-789.90 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
911.63 |
7,037.00 |
-1,926.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
911.63 |
7,037.00 |
-1,926.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.15 |
0.06 |
0.25 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
39 |
41 |
93 |
30 |
19 |
| Invested Capital Turnover |
|
0.00 |
0.31 |
0.06 |
0.26 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
39 |
2.37 |
52 |
-64 |
-11 |
| Enterprise Value (EV) |
|
0.00 |
11 |
6.04 |
58 |
15 |
21 |
| Market Capitalization |
|
29 |
32 |
19 |
20 |
15 |
19 |
| Book Value per Share |
|
$0.00 |
$2.69 |
$2.61 |
$1.25 |
$9.84 |
$11.05 |
| Tangible Book Value per Share |
|
$0.00 |
$2.69 |
$2.61 |
$1.25 |
$9.84 |
$11.05 |
| Total Capital |
|
0.00 |
39 |
41 |
62 |
134 |
152 |
| Total Debt |
|
0.00 |
2.50 |
6.00 |
45 |
0.00 |
2.12 |
| Total Long-Term Debt |
|
0.00 |
2.50 |
6.00 |
45 |
0.00 |
2.12 |
| Net Debt |
|
0.00 |
-21 |
-13 |
38 |
-0.26 |
1.99 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
3.69 |
0.00 |
0.34 |
0.00 |
5.63 |
0.50 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
2.50 |
6.00 |
76 |
-104 |
-131 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.50 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($1.38) |
($1.03) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
13.52M |
13.59M |
13.59M |
13.71M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.08) |
$0.96 |
$0.00 |
($1.03) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
13.52M |
13.53M |
13.59M |
13.71M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
13.52M |
13.59M |
13.59M |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-8.60 |
2.59 |
-0.79 |
9.06 |
-13 |
-14 |
| Normalized NOPAT Margin |
|
0.00% |
42.59% |
-31.62% |
52.60% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
43.22% |
-45.17% |
75.14% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-455.26 |
875.33 |
-282.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-318.68 |
862.67 |
-197.40 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-455.26 |
875.33 |
-282.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-318.68 |
862.67 |
-197.40 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Quarterly Metrics And Ratios for Equus Total Return
This table displays calculated financial ratios and metrics derived from Equus Total Return's official financial filings.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
| DEI Shares Outstanding |
|
13,518,146.00 |
13,518,146.00 |
13,586,173.00 |
13,586,173.00 |
13,586,173.00 |
13,586,173.00 |
13,586,173.00 |
13,586,173.00 |
13,966,696.00 |
13,966,696.00 |
| DEI Adjusted Shares Outstanding |
|
13,518,146.00 |
13,518,146.00 |
13,586,173.00 |
13,586,173.00 |
13,586,173.00 |
13,586,173.00 |
13,586,173.00 |
13,586,173.00 |
13,966,696.00 |
13,966,696.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.52 |
0.02 |
-0.15 |
0.28 |
-0.71 |
-0.80 |
0.29 |
-0.01 |
-0.58 |
-0.71 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
412,150.00% |
217,400.00% |
4,547.14% |
-25.41% |
-205.14% |
-602.45% |
608.73% |
-83.65% |
39.71% |
-37.34% |
| EBITDA Growth |
|
865.08% |
119.30% |
7.37% |
-34.80% |
-237.04% |
-4,718.72% |
264.63% |
-102.21% |
15.85% |
-27.03% |
| EBIT Growth |
|
865.08% |
119.30% |
7.37% |
-34.80% |
-237.04% |
-4,718.72% |
264.63% |
-102.21% |
15.85% |
-28.20% |
| NOPAT Growth |
|
1,192.97% |
127.57% |
7.37% |
-34.80% |
-195.93% |
-3,345.31% |
335.19% |
-101.54% |
15.85% |
17.07% |
| Net Income Growth |
|
865.08% |
119.30% |
-85.03% |
-34.80% |
-237.04% |
-4,313.68% |
264.63% |
-102.21% |
15.85% |
8.75% |
| EPS Growth |
|
842.86% |
214.29% |
-112.50% |
0.00% |
-234.62% |
0.00% |
247.06% |
-103.45% |
-184.29% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
-1,091.23% |
-108.36% |
49.81% |
0.00% |
257.81% |
86.03% |
0.00% |
114.71% |
-100.37% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
206.98% |
0.00% |
0.00% |
0.00% |
-93.00% |
| Invested Capital Growth |
|
0.00% |
126.12% |
0.00% |
0.00% |
0.00% |
-68.35% |
0.00% |
0.00% |
0.00% |
-36.66% |
| Revenue Q/Q Growth |
|
20.98% |
-73.61% |
0.00% |
1,461.94% |
-270.69% |
-26.11% |
0.00% |
0.00% |
-725.42% |
-189.14% |
| EBITDA Q/Q Growth |
|
19.22% |
-96.35% |
0.00% |
469.38% |
-348.28% |
-23.06% |
0.00% |
0.00% |
-9,319.77% |
-86.85% |
| EBIT Q/Q Growth |
|
19.22% |
-96.35% |
0.00% |
469.38% |
-348.28% |
-23.06% |
0.00% |
0.00% |
-9,319.77% |
-88.58% |
| NOPAT Q/Q Growth |
|
19.22% |
-96.35% |
0.00% |
627.69% |
-273.80% |
-23.53% |
0.00% |
0.00% |
-9,319.77% |
-22.45% |
| Net Income Q/Q Growth |
|
19.22% |
-96.35% |
0.00% |
284.93% |
-348.28% |
-12.27% |
0.00% |
0.00% |
-9,319.77% |
-22.45% |
| EPS Q/Q Growth |
|
0.00% |
-84.62% |
0.00% |
0.00% |
-341.38% |
0.00% |
0.00% |
0.00% |
-5,800.00% |
-15.25% |
| Operating Cash Flow Q/Q Growth |
|
-80.44% |
-341.73% |
0.00% |
81.28% |
0.00% |
3,130.90% |
0.00% |
0.00% |
0.00% |
-175.38% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
10.84% |
0.00% |
-0.27% |
0.00% |
154.31% |
0.00% |
0.00% |
4.77% |
111.36% |
| Invested Capital Q/Q Growth |
|
0.00% |
43.20% |
0.00% |
4.93% |
0.00% |
-68.99% |
0.00% |
0.00% |
-20.47% |
-34.26% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
85.88% |
11.86% |
-322.07% |
76.17% |
0.00% |
0.00% |
73.54% |
-10.36% |
0.00% |
0.00% |
| EBIT Margin |
|
85.88% |
11.86% |
-322.07% |
76.17% |
0.00% |
0.00% |
73.54% |
-10.36% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
85.88% |
11.86% |
-643.31% |
76.17% |
0.00% |
0.00% |
73.54% |
-10.36% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
208.71% |
100.00% |
100.00% |
90.89% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.00% |
100.00% |
95.70% |
100.00% |
100.00% |
100.38% |
100.00% |
100.00% |
100.00% |
64.93% |
| 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% |
3.04% |
-79.94% |
23.19% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
3.04% |
-85.07% |
23.19% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
4.80% |
-98.19% |
231.85% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
7.84% |
-178.12% |
255.05% |
0.00% |
-24.94% |
0.00% |
0.00% |
0.00% |
-10.01% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-58.09% |
0.00% |
0.00% |
0.00% |
82.42% |
0.00% |
0.00% |
0.00% |
-11.82% |
| Operating Return on Assets (OROA) |
|
0.00% |
3.02% |
-56.94% |
11.59% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
3.02% |
-113.73% |
11.59% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
0.00% |
7.84% |
-178.07% |
254.67% |
0.00% |
-24.94% |
0.00% |
0.00% |
0.00% |
-10.01% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
26.12% |
19.93% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
7.08 |
0.26 |
-0.73 |
3.87 |
-6.78 |
-8.37 |
3.94 |
-0.06 |
-5.67 |
-6.94 |
| NOPAT Margin |
|
85.88% |
11.86% |
-225.45% |
76.17% |
0.00% |
0.00% |
73.54% |
-7.25% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
5.13% |
0.00% |
6.03% |
-17.95% |
0.00% |
-0.43% |
-40.39% |
-2.53% |
| SG&A Expenses to Revenue |
|
8.40% |
0.00% |
131.57% |
9.39% |
0.00% |
0.00% |
10.63% |
52.17% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
14.12% |
88.14% |
422.07% |
23.83% |
0.00% |
0.00% |
26.46% |
110.36% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
7.08 |
0.26 |
-1.05 |
3.87 |
-9.68 |
-12 |
3.94 |
-0.09 |
-8.10 |
-15 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
7.08 |
0.26 |
-1.05 |
3.87 |
-9.68 |
-12 |
3.94 |
-0.09 |
-8.10 |
-15 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.42 |
1.16 |
0.43 |
1.90 |
0.00 |
0.11 |
0.33 |
0.39 |
0.76 |
0.13 |
| Price to Tangible Book Value (P/TBV) |
|
0.42 |
1.16 |
0.43 |
1.90 |
0.00 |
0.11 |
0.33 |
0.39 |
0.76 |
0.13 |
| Price to Revenue (P/Rev) |
|
0.00 |
1.14 |
1.13 |
1.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
1.51 |
1.70 |
1.86 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
66.02% |
58.91% |
53.75% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.37 |
0.62 |
0.70 |
0.67 |
0.75 |
0.50 |
0.47 |
0.56 |
1.14 |
1.14 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
3.34 |
3.95 |
4.40 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
4.45 |
5.31 |
6.34 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
4.45 |
5.31 |
6.34 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
4.45 |
5.29 |
6.31 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.38 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.29 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.38 |
2.66 |
1.15 |
5.72 |
-44.28 |
0.00 |
0.03 |
0.03 |
0.05 |
0.01 |
| Long-Term Debt to Equity |
|
0.38 |
2.66 |
1.15 |
5.72 |
-44.28 |
0.00 |
0.03 |
0.00 |
0.05 |
0.01 |
| Financial Leverage |
|
0.38 |
1.58 |
1.15 |
10.00 |
-77.62 |
-0.18 |
-0.25 |
-0.25 |
-0.30 |
-0.83 |
| Leverage Ratio |
|
1.39 |
2.59 |
2.16 |
11.01 |
-76.90 |
0.82 |
0.76 |
0.78 |
0.78 |
0.18 |
| Compound Leverage Factor |
|
1.39 |
2.59 |
2.07 |
11.01 |
-76.90 |
0.82 |
0.76 |
0.78 |
0.78 |
0.12 |
| Debt to Total Capital |
|
27.62% |
72.66% |
53.58% |
85.11% |
102.31% |
0.00% |
3.22% |
3.33% |
4.56% |
1.40% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.33% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
27.62% |
72.66% |
53.58% |
85.11% |
102.31% |
0.00% |
3.22% |
0.00% |
4.56% |
1.40% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.01% |
0.02% |
0.00% |
0.00% |
0.03% |
0.03% |
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 |
|
72.38% |
27.34% |
46.41% |
14.86% |
-2.31% |
100.00% |
96.75% |
96.64% |
95.44% |
98.60% |
| Debt to EBITDA |
|
0.00 |
3.47 |
4.06 |
4.92 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.11 |
| Net Debt to EBITDA |
|
0.00 |
2.93 |
3.79 |
4.70 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.10 |
| Long-Term Debt to EBITDA |
|
0.00 |
3.47 |
4.06 |
4.92 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.11 |
| Debt to NOPAT |
|
0.00 |
3.47 |
4.05 |
4.90 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.16 |
| Net Debt to NOPAT |
|
0.00 |
2.93 |
3.78 |
4.68 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.15 |
| Long-Term Debt to NOPAT |
|
0.00 |
3.47 |
4.05 |
4.90 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.16 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.03% |
0.15% |
0.00% |
0.00% |
0.03% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-58 |
-52 |
-100 |
-100 |
-102 |
55 |
-32 |
-36 |
-34 |
3.87 |
| 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 |
|
-4,836.50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1,098.14 |
-702.22 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-640.25 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-55.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-640.25 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-55.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.25 |
0.18 |
0.15 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
|
65 |
93 |
99 |
104 |
95 |
30 |
36 |
36 |
28 |
19 |
| Invested Capital Turnover |
|
0.00 |
0.26 |
0.35 |
0.30 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
65 |
52 |
99 |
104 |
95 |
-64 |
36 |
36 |
28 |
-11 |
| Enterprise Value (EV) |
|
24 |
58 |
69 |
69 |
72 |
15 |
17 |
20 |
32 |
21 |
| Market Capitalization |
|
20 |
20 |
20 |
18 |
18 |
15 |
16 |
18 |
31 |
19 |
| Book Value per Share |
|
$3.49 |
$1.25 |
$3.38 |
$0.69 |
($0.09) |
$9.84 |
$3.52 |
$3.51 |
$2.96 |
$11.05 |
| Tangible Book Value per Share |
|
$3.49 |
$1.25 |
$3.38 |
$0.69 |
($0.09) |
$9.84 |
$3.52 |
$3.51 |
$2.96 |
$11.05 |
| Total Capital |
|
65 |
62 |
99 |
63 |
54 |
134 |
49 |
49 |
42 |
152 |
| Total Debt |
|
18 |
45 |
53 |
54 |
55 |
0.00 |
1.59 |
1.64 |
1.93 |
2.12 |
| Total Long-Term Debt |
|
18 |
45 |
53 |
54 |
55 |
0.00 |
1.59 |
0.00 |
1.93 |
2.12 |
| Net Debt |
|
4.14 |
38 |
49 |
52 |
53 |
-0.26 |
0.93 |
1.57 |
1.60 |
1.99 |
| 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) |
|
0.00 |
0.00 |
1.36 |
0.00 |
2.90 |
2.50 |
0.00 |
0.03 |
2.43 |
2.98 |
| Net Nonoperating Obligations (NNO) |
|
18 |
76 |
53 |
94 |
96 |
-104 |
-12 |
-12 |
-12 |
-131 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.14 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.29 |
$0.00 |
$0.00 |
$0.30 |
($0.01) |
($0.59) |
($0.73) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
13.52M |
13.53M |
13.59M |
13.59M |
13.59M |
13.59M |
13.59M |
13.59M |
13.68M |
13.71M |
| Adjusted Diluted Earnings per Share |
|
$0.52 |
$0.08 |
($0.17) |
$0.00 |
($0.70) |
$0.00 |
$0.25 |
($0.01) |
($0.59) |
($0.68) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
13.52M |
13.53M |
13.59M |
13.59M |
13.59M |
13.59M |
15.55M |
13.59M |
13.68M |
13.71M |
| 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 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
13.52M |
13.59M |
13.59M |
13.59M |
13.59M |
13.59M |
13.59M |
13.59M |
13.97M |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
4.95 |
0.18 |
-0.73 |
2.71 |
-6.78 |
-8.37 |
2.76 |
-0.06 |
-5.67 |
-6.94 |
| Normalized NOPAT Margin |
|
60.11% |
8.30% |
-225.45% |
53.32% |
0.00% |
0.00% |
51.48% |
-7.25% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
85.88% |
11.86% |
-308.24% |
76.17% |
0.00% |
0.00% |
73.54% |
-10.36% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
589.75 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
135.97 |
-1.69 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
589.75 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
135.97 |
-1.18 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
589.75 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
135.97 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
589.75 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
135.97 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Key Financial Trends
Equus Total Return (NYSE: EQS) showed a sharp deterioration in profitability and balance sheet strength in 2025, despite a strong start to the year and a still-liquid asset base.
Across the last four quarters, the company’s results have been highly volatile. EQS posted a profitable first quarter in 2025, but that was followed by steep losses in Q2, Q3, and Q4. The biggest weakness is clear in the income statement: investment income fell sharply from early 2025 levels, while expenses stayed elevated relative to revenue. By Q4 2025, the company reported a net loss of $9.9 million and diluted EPS of $(0.68).
On the cash flow side, operating performance also weakened. EQS generated positive operating cash flow in Q3 2025, but turned negative in Q4 2025 with $(196,000) from operating activities. That said, the company still appears to have some flexibility thanks to its cash position and portfolio of trading securities.
The balance sheet tells a more mixed story. EQS ended Q3 2025 with $31.4 million in assets and $40.5 million in common equity, but this compares with much larger asset levels earlier in 2024. Total assets declined materially from $103.8 million in Q2 2024 and $95.5 million in Q3 2024, reflecting a much smaller overall asset base today. Debt has also come down significantly from last year, which helps reduce financial risk.
- Debt declined sharply from $54.0 million in Q2 2024 and $55.0 million in Q3 2024 to just $1.9 million in Q3 2025, which materially lowers leverage risk.
- Common equity remained positive at $40.5 million in Q3 2025, giving the company a cushion despite recent losses.
- Q1 2025 was profitable, with net income of $3.9 million and EPS of $0.30, showing the business can still produce earnings in favorable periods.
- Q3 2025 operating cash flow was positive at $260,000, indicating the company can still generate cash in some quarters.
- Trading securities remain the core asset, at $22.9 million in both Q2 and Q3 2025, so results are still heavily tied to investment performance.
- Share count stayed relatively stable in 2025, with weighted average basic shares around 13.7 million, so losses were driven more by performance than dilution.
- Cash improved modestly from $69,000 in Q2 2025 to $329,000 in Q3 2025, but remains limited.
- Q4 2025 revenue was deeply negative at $(15.0 million), driven by a large negative swing in investment income.
- Net loss widened materially in Q4 2025 to $(9.9 million) versus a loss of $(8.1 million) in Q3 2025.
- Operating cash flow turned negative again in Q4 2025, suggesting the business is still struggling to convert earnings into cash consistently.
Bottom line: EQS has strengthened its leverage profile, but the operating trend is weak. The company’s income stream has become much more unstable, and the sharp drop in revenue and earnings in late 2025 is the main concern for investors. For retail investors, this looks like a balance sheet that is less risky than it was a year ago, but a business that is still highly exposed to swings in investment performance.
07/21/26 04:52 AM ETAI Generated. May Contain Errors.