Annual Income Statements for Onity Group
This table shows Onity Group's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Onity Group
This table shows Onity Group'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 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
8.50 |
-48 |
30 |
11 |
21 |
-29 |
21 |
21 |
18 |
126 |
6.60 |
| Consolidated Net Income / (Loss) |
|
8.50 |
-48 |
30 |
11 |
21 |
-28 |
22 |
22 |
19 |
127 |
7.60 |
| Net Income / (Loss) Continuing Operations |
|
8.50 |
-48 |
30 |
10 |
21 |
-28 |
22 |
22 |
19 |
127 |
7.70 |
| Total Pre-Tax Income |
|
9.50 |
-46 |
32 |
13 |
28 |
-34 |
9.30 |
23 |
23 |
7.60 |
8.00 |
| Total Revenue |
|
282 |
295 |
257 |
269 |
290 |
254 |
276 |
279 |
318 |
330 |
335 |
| Net Interest Income / (Expense) |
|
26 |
18 |
18 |
23 |
25 |
29 |
26 |
32 |
38 |
40 |
41 |
| Total Interest Income |
|
26 |
18 |
18 |
23 |
25 |
29 |
26 |
32 |
38 |
40 |
41 |
| Investment Securities Interest Income |
|
26 |
18 |
18 |
23 |
25 |
29 |
26 |
32 |
38 |
40 |
41 |
| Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Non-Interest Income |
|
256 |
277 |
239 |
246 |
266 |
225 |
250 |
247 |
280 |
290 |
294 |
| Other Service Charges |
|
248 |
248 |
213 |
221 |
222 |
218 |
214 |
224 |
233 |
243 |
242 |
| Net Realized & Unrealized Capital Gains on Investments |
|
7.80 |
30 |
26 |
25 |
44 |
6.40 |
36 |
22 |
47 |
47 |
53 |
| Provision for Credit Losses |
|
16 |
98 |
12 |
33 |
32 |
- |
39 |
27 |
45 |
59 |
69 |
| Total Non-Interest Expense |
|
187 |
180 |
149 |
150 |
155 |
254 |
162 |
153 |
168 |
179 |
175 |
| Salaries and Employee Benefits |
|
56 |
58 |
54 |
55 |
60 |
64 |
57 |
61 |
63 |
71 |
70 |
| Net Occupancy & Equipment Expense |
|
21 |
21 |
20 |
21 |
21 |
22 |
23 |
24 |
25 |
26 |
26 |
| Other Operating Expenses |
|
110 |
102 |
75 |
75 |
74 |
167 |
81 |
68 |
79 |
83 |
79 |
| Nonoperating Income / (Expense), net |
|
-69 |
-63 |
-64 |
-73 |
-76 |
-109 |
-66 |
-76 |
-82 |
-84 |
-84 |
| Income Tax Expense |
|
1.00 |
1.80 |
1.70 |
3.00 |
6.30 |
-5.70 |
-13 |
1.30 |
4.40 |
-120 |
0.30 |
| Preferred Stock Dividends Declared |
|
- |
- |
0.00 |
0.00 |
0.00 |
- |
1.00 |
1.00 |
1.00 |
1.20 |
1.00 |
| Basic Earnings per Share |
|
$1.10 |
($6.12) |
$3.91 |
$1.34 |
$2.72 |
($3.69) |
$2.68 |
$2.55 |
$2.19 |
$15.65 |
$0.78 |
| Weighted Average Basic Shares Outstanding |
|
7.68M |
7.64M |
7.71M |
7.82M |
7.86M |
7.82M |
7.87M |
8.02M |
8.06M |
8.04M |
8.49M |
| Diluted Earnings per Share |
|
$1.05 |
($6.00) |
$3.74 |
$1.33 |
$2.65 |
($3.59) |
$2.50 |
$2.40 |
$2.03 |
$14.53 |
$0.74 |
| Weighted Average Diluted Shares Outstanding |
|
8.06M |
7.64M |
8.05M |
7.92M |
8.06M |
8.09M |
8.44M |
8.53M |
8.72M |
8.64M |
8.98M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
7.68M |
7.68M |
7.81M |
7.85M |
7.87M |
7.87M |
8.01M |
8.06M |
8.06M |
8.52M |
8.43M |
Annual Cash Flow Statements for Onity Group
This table details how cash moves in and out of Onity Group's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
128 |
-54 |
0.16 |
94 |
95 |
-135 |
-94 |
11 |
-19 |
10 |
-1.00 |
| Net Cash From Operating Activities |
|
582 |
421 |
409 |
273 |
152 |
261 |
-468 |
173 |
10 |
-574 |
-748 |
| Net Cash From Continuing Operating Activities |
|
582 |
421 |
409 |
273 |
152 |
261 |
-468 |
173 |
11 |
-574 |
-748 |
| Net Income / (Loss) Continuing Operations |
|
-247 |
-199 |
-128 |
-71 |
-142 |
-40 |
18 |
26 |
-64 |
34 |
190 |
| Consolidated Net Income / (Loss) |
|
-247 |
-199 |
-128 |
-71 |
-142 |
-40 |
18 |
26 |
-64 |
34 |
190 |
| Provision For Loan Losses |
|
101 |
81 |
77 |
49 |
35 |
26 |
23 |
21 |
26 |
24 |
18 |
| Depreciation Expense |
|
19 |
25 |
27 |
27 |
32 |
19 |
10 |
11 |
7.00 |
5.40 |
4.40 |
| Amortization Expense |
|
139 |
150 |
56 |
4.10 |
4.51 |
241 |
8.50 |
14 |
23 |
38 |
29 |
| Non-Cash Adjustments to Reconcile Net Income |
|
239 |
-106 |
-4.32 |
-40 |
187 |
-101 |
-431 |
132 |
32 |
-685 |
-943 |
| Changes in Operating Assets and Liabilities, net |
|
329 |
471 |
382 |
303 |
36 |
116 |
-97 |
-30 |
-14 |
10 |
-45 |
| Net Cash From Investing Activities |
|
280 |
-792 |
-839 |
-345 |
-587 |
-528 |
-1,005 |
-149 |
-100 |
401 |
1,848 |
| Net Cash From Continuing Investing Activities |
|
280 |
-792 |
-839 |
-345 |
-587 |
-528 |
-1,005 |
-149 |
-100 |
401 |
1,847 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-37 |
-34 |
-9.05 |
-9.02 |
-1.95 |
-4.10 |
-3.30 |
-5.50 |
-2.20 |
-0.80 |
-2.90 |
| Purchase of Investment Securities |
|
-1,020 |
-1,229 |
-1,454 |
-946 |
-1,175 |
-1,478 |
-2,633 |
-1,890 |
-1,164 |
-1,394 |
-1,368 |
| Sale and/or Maturity of Investments |
|
1,338 |
470 |
624 |
571 |
591 |
954 |
1,638 |
1,746 |
1,108 |
1,797 |
3,223 |
| Other Investing Activities, net |
|
- |
0.00 |
0.00 |
39 |
-1.46 |
- |
-6.30 |
0.00 |
-42 |
-0.80 |
-5.10 |
| Net Cash From Financing Activities |
|
-734 |
316 |
430 |
167 |
531 |
132 |
1,380 |
-13 |
71 |
183 |
-1,101 |
| Net Cash From Continuing Financing Activities |
|
-734 |
316 |
430 |
167 |
531 |
132 |
1,380 |
37 |
71 |
183 |
-1,100 |
| Issuance of Debt |
|
8,195 |
10,329 |
8,497 |
1,112 |
1,601 |
1,721 |
1,364 |
652 |
1,297 |
2,141 |
1,788 |
| Issuance of Preferred Equity |
|
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
20 |
0.00 |
| Repayment of Debt |
|
-8,932 |
-10,007 |
-8,133 |
-1,000 |
-848 |
-1,483 |
-1,915 |
-2,683 |
-1,469 |
-2,028 |
-2,947 |
| Payment of Dividends |
|
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
-0.50 |
-4.20 |
| Other Financing Activities, Net |
|
7.13 |
-0.05 |
53 |
55 |
-222 |
-102 |
1,921 |
2,068 |
243 |
51 |
63 |
| Cash Interest Paid |
|
471 |
390 |
128 |
100 |
111 |
97 |
125 |
169 |
254 |
251 |
280 |
| Cash Income Taxes Paid |
|
5.71 |
20 |
-24 |
11 |
4.08 |
-44 |
-22 |
-27 |
-4.60 |
13 |
7.60 |
Quarterly Cash Flow Statements for Onity Group
This table details how cash moves in and out of Onity Group'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 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
-67 |
-11 |
-3.90 |
-1.80 |
31 |
-15 |
-29 |
20 |
15 |
-6.70 |
43 |
| Net Cash From Operating Activities |
|
377 |
282 |
-297 |
-78 |
19 |
-218 |
-148 |
-599 |
230 |
-231 |
-1,590 |
| Net Cash From Continuing Operating Activities |
|
377 |
282 |
-297 |
-78 |
19 |
-218 |
-148 |
-599 |
228 |
-229 |
-1,590 |
| Net Income / (Loss) Continuing Operations |
|
8.50 |
-48 |
30 |
11 |
21 |
-28 |
22 |
22 |
19 |
127 |
7.60 |
| Consolidated Net Income / (Loss) |
|
8.50 |
-48 |
30 |
11 |
21 |
-28 |
22 |
22 |
19 |
127 |
7.60 |
| Provision For Loan Losses |
|
7.50 |
5.70 |
6.90 |
7.30 |
7.70 |
3.50 |
5.00 |
4.30 |
11 |
-2.30 |
6.80 |
| Depreciation Expense |
|
1.50 |
2.10 |
1.40 |
1.40 |
1.30 |
1.30 |
1.20 |
1.10 |
1.00 |
1.10 |
1.10 |
| Amortization Expense |
|
7.20 |
6.90 |
9.00 |
11 |
9.40 |
8.80 |
6.00 |
6.10 |
8.00 |
8.50 |
9.70 |
| Non-Cash Adjustments to Reconcile Net Income |
|
346 |
327 |
-371 |
-94 |
-77 |
-139 |
-129 |
-686 |
105 |
-233 |
-1,499 |
| Changes in Operating Assets and Liabilities, net |
|
6.90 |
-13 |
26 |
-14 |
56 |
-65 |
-54 |
54 |
84 |
-130 |
-116 |
| Net Cash From Investing Activities |
|
-21 |
-57 |
-3.60 |
132 |
86 |
187 |
420 |
467 |
441 |
520 |
390 |
| Net Cash From Continuing Investing Activities |
|
-21 |
-57 |
-3.60 |
132 |
86 |
187 |
420 |
467 |
441 |
520 |
390 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-0.40 |
- |
-0.10 |
-0.10 |
-0.10 |
-0.50 |
-0.30 |
- |
-0.70 |
-1.90 |
-0.10 |
| Purchase of Investment Securities |
|
-302 |
-292 |
-289 |
-306 |
-358 |
-442 |
-378 |
-324 |
-349 |
-317 |
-208 |
| Sale and/or Maturity of Investments |
|
281 |
278 |
285 |
438 |
444 |
630 |
800 |
791 |
792 |
840 |
604 |
| Other Investing Activities, net |
|
- |
-42 |
0.00 |
- |
-0.30 |
-0.80 |
-2.50 |
-0.90 |
-0.60 |
-1.10 |
-5.60 |
| Net Cash From Financing Activities |
|
-423 |
-236 |
297 |
-56 |
-74 |
16 |
-300 |
152 |
-656 |
-296 |
1,243 |
| Net Cash From Continuing Financing Activities |
|
-423 |
-236 |
297 |
-56 |
-74 |
17 |
-300 |
152 |
-656 |
-296 |
1,243 |
| Issuance of Debt |
|
-160 |
197 |
378 |
228 |
837 |
1,161 |
566 |
1,918 |
270 |
-966 |
1,967 |
| Repayment of Debt |
|
-629 |
350 |
-332 |
-558 |
-1,201 |
-1,473 |
-869 |
-2,043 |
-1,216 |
1,488 |
-728 |
| Repurchase of Common Equity |
|
- |
- |
- |
- |
- |
- |
0.00 |
- |
- |
- |
-6.10 |
| Payment of Dividends |
|
- |
- |
0.00 |
- |
- |
- |
-1.00 |
-1.10 |
-1.00 |
-1.10 |
-1.00 |
| Other Financing Activities, Net |
|
366 |
-782 |
251 |
274 |
290 |
309 |
3.40 |
277 |
290 |
-817 |
11 |
| Cash Interest Paid |
|
- |
- |
- |
- |
68 |
- |
46 |
- |
61 |
93 |
55 |
| Cash Income Taxes Paid |
|
- |
- |
- |
- |
0.80 |
- |
0.50 |
- |
-0.60 |
5.70 |
0.40 |
Annual Balance Sheets for Onity Group
This table presents Onity Group's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
7,380 |
7,656 |
8,403 |
9,394 |
10,406 |
10,651 |
12,147 |
12,399 |
12,514 |
16,435 |
16,171 |
| Cash and Due from Banks |
|
257 |
257 |
260 |
329 |
428 |
285 |
193 |
208 |
202 |
185 |
181 |
| Restricted Cash |
|
- |
- |
43 |
68 |
64 |
72 |
71 |
66 |
54 |
81 |
84 |
| Trading Account Securities |
|
- |
- |
- |
243 |
275 |
388 |
929 |
623 |
677 |
1,290 |
11,699 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
58 |
63 |
37 |
33 |
38 |
17 |
14 |
20 |
13 |
11 |
11 |
| Other Assets |
|
6,651 |
7,022 |
7,825 |
8,721 |
9,600 |
9,889 |
10,941 |
11,440 |
11,568 |
14,869 |
4,196 |
| Total Liabilities & Shareholders' Equity |
|
7,380 |
7,656 |
8,403 |
9,394 |
10,406 |
10,651 |
12,147 |
12,399 |
12,514 |
16,435 |
16,171 |
| Total Liabilities |
|
6,526 |
7,000 |
7,856 |
8,840 |
9,994 |
10,236 |
11,670 |
11,943 |
12,112 |
15,943 |
15,493 |
| Short-Term Debt |
|
- |
- |
- |
- |
- |
452 |
1,085 |
703 |
- |
1,046 |
1,225 |
| Long-Term Debt |
|
5,781 |
5,740 |
6,493 |
7,056 |
8,079 |
8,283 |
8,913 |
9,394 |
10,520 |
13,216 |
12,628 |
| Other Long-Term Liabilities |
|
744 |
1,260 |
1,363 |
1,784 |
1,915 |
1,501 |
1,673 |
1,846 |
1,592 |
1,680 |
1,641 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Redeemable Noncontrolling Interest |
|
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
50 |
50 |
| Total Equity & Noncontrolling Interests |
|
855 |
655 |
547 |
555 |
412 |
415 |
477 |
457 |
402 |
443 |
628 |
| Total Preferred & Common Equity |
|
852 |
653 |
545 |
555 |
412 |
415 |
477 |
457 |
402 |
443 |
628 |
| Total Common Equity |
|
852 |
653 |
545 |
555 |
412 |
415 |
477 |
457 |
402 |
443 |
628 |
| Common Stock |
|
527 |
528 |
548 |
555 |
558 |
556 |
593 |
547 |
555 |
559 |
556 |
| Retained Earnings |
|
326 |
126 |
-2.08 |
3.57 |
-139 |
-132 |
-114 |
-88 |
-152 |
-118 |
72 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-1.76 |
-1.45 |
-1.25 |
-4.26 |
-7.59 |
-9.10 |
-2.40 |
-2.50 |
-1.20 |
1.20 |
-0.10 |
Quarterly Balance Sheets for Onity Group
This table presents Onity Group's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
13,012 |
13,090 |
13,085 |
13,227 |
16,259 |
16,531 |
16,107 |
17,735 |
| Cash and Due from Banks |
|
194 |
185 |
203 |
202 |
178 |
194 |
173 |
183 |
| Restricted Cash |
|
72 |
66 |
46 |
79 |
59 |
62 |
98 |
125 |
| Trading Account Securities |
|
948 |
1,029 |
1,107 |
1,198 |
1,402 |
2,048 |
1,916 |
12,747 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
16 |
12 |
12 |
12 |
11 |
9.70 |
9.80 |
11 |
| Other Assets |
|
11,742 |
11,761 |
11,716 |
11,707 |
14,609 |
14,217 |
13,911 |
4,670 |
| Total Liabilities & Shareholders' Equity |
|
13,012 |
13,090 |
13,085 |
13,227 |
16,259 |
16,531 |
16,107 |
17,735 |
| Total Liabilities |
|
12,567 |
12,658 |
12,638 |
12,759 |
15,749 |
16,000 |
15,556 |
17,056 |
| Short-Term Debt |
|
1,035 |
2,073 |
- |
1,356 |
1,577 |
2,196 |
2,062 |
2,193 |
| Long-Term Debt |
|
9,512 |
8,937 |
11,114 |
9,850 |
12,589 |
12,303 |
11,957 |
13,114 |
| Other Long-Term Liabilities |
|
2,020 |
1,648 |
1,525 |
1,553 |
1,583 |
1,501 |
1,536 |
1,750 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Redeemable Noncontrolling Interest |
|
- |
- |
- |
- |
50 |
50 |
50 |
50 |
| Total Equity & Noncontrolling Interests |
|
445 |
432 |
446 |
468 |
460 |
482 |
501 |
629 |
| Total Preferred & Common Equity |
|
445 |
432 |
446 |
468 |
460 |
482 |
501 |
629 |
| Total Common Equity |
|
445 |
432 |
446 |
468 |
460 |
482 |
501 |
629 |
| Common Stock |
|
552 |
555 |
557 |
558 |
554 |
555 |
555 |
551 |
| Retained Earnings |
|
-104 |
-122 |
-111 |
-90 |
-96 |
-74 |
-55 |
79 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-2.40 |
-1.10 |
0.20 |
0.20 |
1.30 |
1.30 |
1.40 |
-0.10 |
Annual Metrics And Ratios for Onity Group
This table displays calculated financial ratios and metrics derived from Onity Group's official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
125,390,482.00 |
123,989,954.00 |
130,859,058.00 |
133,912,425.00 |
134,771,626.00 |
8,683,994.00 |
9,200,752.00 |
7,590,348.00 |
7,677,008.00 |
- |
8,058,874.00 |
| DEI Adjusted Shares Outstanding |
|
125,390,482.00 |
123,989,954.00 |
130,859,058.00 |
133,912,425.00 |
134,771,626.00 |
8,683,994.00 |
9,200,752.00 |
7,590,348.00 |
7,677,008.00 |
- |
8,058,874.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-1.97 |
-1.61 |
-0.98 |
-0.53 |
-1.05 |
-4.63 |
1.97 |
3.39 |
-8.30 |
- |
23.51 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-17.54% |
-20.33% |
-13.88% |
-11.01% |
-4.09% |
-4.20% |
10.21% |
-7.15% |
14.52% |
-6.58% |
12.43% |
| EBITDA Growth |
|
18.72% |
-19.54% |
-87.55% |
-123.26% |
3,992.89% |
-32.76% |
-35.27% |
36.26% |
3.31% |
72.79% |
-0.07% |
| EBIT Growth |
|
245.41% |
-37.66% |
-124.64% |
-1.84% |
940.60% |
-100.95% |
4,569.70% |
36.75% |
1.14% |
77.11% |
2.74% |
| NOPAT Growth |
|
245.41% |
-37.66% |
-124.64% |
-1.84% |
940.60% |
-100.87% |
5,013.33% |
101.76% |
-31.37% |
118.78% |
258.72% |
| Net Income Growth |
|
47.46% |
19.19% |
35.57% |
45.04% |
-101.32% |
71.72% |
145.02% |
41.99% |
-347.86% |
153.22% |
459.00% |
| EPS Growth |
|
45.28% |
18.27% |
37.27% |
45.04% |
-101.32% |
71.06% |
142.05% |
47.67% |
-392.63% |
149.52% |
419.61% |
| Operating Cash Flow Growth |
|
65.01% |
-27.58% |
-2.90% |
-33.36% |
-44.26% |
71.78% |
-279.46% |
136.98% |
-94.00% |
-5,617.31% |
-30.36% |
| Free Cash Flow Firm Growth |
|
840.23% |
-65.24% |
-289.50% |
11.04% |
-6.76% |
-3.42% |
-84.71% |
110.61% |
-273.82% |
-1,463.57% |
138.24% |
| Invested Capital Growth |
|
-11.21% |
-3.62% |
10.08% |
8.10% |
11.58% |
7.76% |
14.47% |
0.75% |
3.49% |
35.11% |
-1.53% |
| Revenue Q/Q Growth |
|
-6.99% |
-3.05% |
-3.39% |
3.32% |
-13.43% |
54.16% |
-15.11% |
0.89% |
-1.58% |
-3.71% |
6.75% |
| EBITDA Q/Q Growth |
|
443.65% |
77.04% |
-84.99% |
-105.96% |
389.76% |
-60.97% |
-51.18% |
46.58% |
-41.42% |
41.38% |
-4.67% |
| EBIT Q/Q Growth |
|
299.31% |
91.32% |
-123.99% |
-660.80% |
523.79% |
-100.83% |
-53.84% |
54.73% |
-45.16% |
48.07% |
-4.94% |
| NOPAT Q/Q Growth |
|
299.31% |
91.32% |
-123.99% |
-660.80% |
265.03% |
-101.51% |
-68.44% |
-6.94% |
-2.72% |
96.41% |
97.13% |
| Net Income Q/Q Growth |
|
54.67% |
51.75% |
-37.21% |
37.81% |
20.75% |
74.86% |
-89.62% |
-77.06% |
38.87% |
133.79% |
454.09% |
| EPS Q/Q Growth |
|
52.07% |
51.51% |
-38.36% |
37.81% |
20.75% |
75.11% |
-89.83% |
-78.29% |
22.63% |
140.12% |
542.52% |
| Operating Cash Flow Q/Q Growth |
|
2.50% |
166.41% |
-14.10% |
-7.66% |
-7.98% |
20.88% |
-17.14% |
-19.46% |
102.82% |
-675.41% |
-1.71% |
| Free Cash Flow Firm Q/Q Growth |
|
55.60% |
111.13% |
-675.65% |
-107.43% |
35.21% |
6.49% |
0.85% |
547.52% |
-14.85% |
-574.18% |
157.84% |
| Invested Capital Q/Q Growth |
|
-4.86% |
-6.86% |
2.52% |
6.40% |
6.24% |
3.53% |
0.75% |
-0.90% |
-0.64% |
26.40% |
-0.28% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
24.20% |
24.43% |
3.53% |
-0.92% |
37.47% |
26.30% |
15.45% |
22.67% |
20.45% |
37.83% |
33.62% |
| EBIT Margin |
|
15.10% |
11.82% |
-3.38% |
-3.87% |
33.90% |
-0.34% |
13.70% |
20.18% |
17.82% |
33.79% |
30.88% |
| Profit (Net Income) Margin |
|
-14.17% |
-14.37% |
-10.75% |
-6.64% |
-13.94% |
-4.12% |
1.68% |
2.57% |
-5.57% |
3.17% |
15.76% |
| Tax Burden Percent |
|
189.98% |
96.61% |
89.22% |
98.77% |
112.36% |
38.03% |
-411.36% |
103.21% |
109.64% |
86.26% |
302.23% |
| Interest Burden Percent |
|
-49.39% |
-125.90% |
356.55% |
173.82% |
-36.59% |
3,203.03% |
-2.98% |
12.35% |
-28.48% |
10.88% |
16.89% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-3.21% |
0.00% |
13.49% |
-202.23% |
| Return on Invested Capital (ROIC) |
|
2.61% |
1.76% |
-0.42% |
-0.39% |
3.01% |
-0.02% |
1.05% |
1.98% |
1.33% |
2.43% |
7.66% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-4.44% |
-3.69% |
-2.06% |
-1.01% |
-2.07% |
-0.48% |
0.14% |
0.16% |
-0.67% |
0.19% |
1.03% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-28.64% |
-28.17% |
-20.95% |
-12.42% |
-32.41% |
-9.69% |
3.01% |
3.53% |
-16.17% |
5.14% |
24.72% |
| Return on Equity (ROE) |
|
-26.03% |
-26.41% |
-21.37% |
-12.82% |
-29.40% |
-9.72% |
4.06% |
5.51% |
-14.84% |
7.58% |
32.38% |
| Cash Return on Invested Capital (CROIC) |
|
14.49% |
5.45% |
-10.02% |
-8.17% |
-7.94% |
-7.49% |
-12.44% |
1.23% |
-2.10% |
-27.43% |
9.20% |
| Operating Return on Assets (OROA) |
|
3.36% |
2.18% |
-0.50% |
-0.46% |
3.49% |
-0.03% |
1.29% |
1.64% |
1.64% |
2.50% |
2.28% |
| Return on Assets (ROA) |
|
-3.15% |
-2.65% |
-1.60% |
-0.79% |
-1.44% |
-0.38% |
0.16% |
0.21% |
-0.51% |
0.23% |
1.16% |
| Return on Common Equity (ROCE) |
|
-25.95% |
-26.31% |
-21.30% |
-12.80% |
-29.40% |
-9.72% |
4.06% |
5.51% |
-14.84% |
7.16% |
29.62% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-28.97% |
-30.53% |
-23.57% |
-12.73% |
-34.50% |
-9.68% |
3.80% |
5.63% |
-15.85% |
7.65% |
30.18% |
| Net Operating Profit after Tax (NOPAT) |
|
184 |
115 |
-28 |
-29 |
242 |
-2.10 |
103 |
208 |
143 |
313 |
1,121 |
| NOPAT Margin |
|
10.57% |
8.27% |
-2.37% |
-2.71% |
23.73% |
-0.22% |
9.58% |
20.83% |
12.48% |
29.23% |
93.27% |
| Net Nonoperating Expense Percent (NNEP) |
|
7.05% |
5.45% |
1.64% |
0.62% |
5.08% |
0.45% |
0.91% |
1.82% |
2.00% |
2.25% |
6.63% |
| SG&A Expenses to Revenue |
|
39.21% |
41.23% |
43.99% |
42.89% |
45.20% |
38.12% |
36.27% |
38.93% |
27.39% |
29.63% |
29.14% |
| Operating Expenses to Revenue |
|
84.90% |
88.18% |
103.38% |
89.43% |
66.10% |
86.50% |
86.30% |
79.82% |
61.89% |
66.21% |
55.00% |
| Earnings before Interest and Taxes (EBIT) |
|
263 |
164 |
-40 |
-41 |
346 |
-3.30 |
148 |
202 |
204 |
361 |
371 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
421 |
339 |
42 |
-9.82 |
382 |
257 |
166 |
227 |
234 |
405 |
404 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
15.39 |
15.35 |
11.27 |
4.85 |
6.72 |
0.60 |
0.77 |
0.51 |
0.59 |
0.55 |
0.59 |
| Price to Tangible Book Value (P/TBV) |
|
15.39 |
15.35 |
11.27 |
4.85 |
6.72 |
0.60 |
0.77 |
0.51 |
0.59 |
0.55 |
0.59 |
| Price to Revenue (P/Rev) |
|
7.53 |
7.23 |
5.14 |
2.53 |
2.72 |
0.26 |
0.34 |
0.23 |
0.21 |
0.23 |
0.31 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
20.32 |
9.03 |
0.00 |
7.23 |
1.99 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.92% |
11.07% |
0.00% |
13.82% |
50.24% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.81 |
2.43 |
1.75 |
1.23 |
1.22 |
0.94 |
0.96 |
0.95 |
0.96 |
0.97 |
0.96 |
| Enterprise Value to Revenue (EV/Rev) |
|
10.70 |
11.18 |
10.33 |
8.80 |
10.16 |
8.83 |
9.38 |
10.06 |
9.17 |
13.36 |
11.65 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
44.24 |
45.76 |
292.29 |
0.00 |
27.11 |
33.59 |
60.75 |
44.37 |
44.86 |
35.32 |
34.65 |
| Enterprise Value to EBIT (EV/EBIT) |
|
70.88 |
94.63 |
0.00 |
0.00 |
29.96 |
0.00 |
68.49 |
49.85 |
51.47 |
39.55 |
37.73 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
101.26 |
135.18 |
0.00 |
0.00 |
42.80 |
0.00 |
97.91 |
48.30 |
73.50 |
45.71 |
12.49 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
32.04 |
36.82 |
30.16 |
34.30 |
68.16 |
33.06 |
0.00 |
58.05 |
1,009.68 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
18.24 |
43.67 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
77.59 |
0.00 |
0.00 |
10.40 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
6.76 |
8.76 |
11.87 |
12.72 |
19.61 |
21.03 |
20.97 |
22.11 |
26.18 |
28.94 |
20.44 |
| Long-Term Debt to Equity |
|
6.76 |
8.76 |
11.87 |
12.72 |
19.61 |
19.94 |
18.70 |
20.57 |
26.18 |
28.94 |
18.63 |
| Financial Leverage |
|
6.44 |
7.63 |
10.18 |
12.30 |
15.66 |
20.32 |
21.00 |
21.53 |
24.01 |
27.70 |
24.02 |
| Leverage Ratio |
|
8.25 |
9.96 |
13.36 |
16.16 |
20.48 |
25.45 |
25.56 |
26.30 |
29.02 |
32.36 |
27.85 |
| Compound Leverage Factor |
|
-4.08 |
-12.54 |
47.63 |
28.08 |
-7.50 |
815.19 |
-0.76 |
3.25 |
-8.26 |
3.52 |
4.70 |
| Debt to Total Capital |
|
87.12% |
89.75% |
92.23% |
92.71% |
95.15% |
95.46% |
95.45% |
95.67% |
96.32% |
96.66% |
95.34% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.94% |
10.36% |
6.66% |
0.00% |
0.00% |
8.43% |
| Long-Term Debt to Total Capital |
|
87.12% |
89.75% |
92.23% |
92.71% |
95.15% |
90.52% |
85.09% |
89.01% |
96.32% |
96.66% |
86.91% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.05% |
0.04% |
0.03% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.34% |
0.34% |
| Common Equity to Total Capital |
|
12.83% |
10.21% |
7.74% |
7.29% |
4.85% |
4.54% |
4.55% |
4.33% |
3.68% |
3.00% |
4.32% |
| Debt to EBITDA |
|
13.72 |
16.94 |
153.85 |
-718.85 |
21.15 |
34.00 |
60.12 |
44.56 |
44.94 |
35.26 |
34.27 |
| Net Debt to EBITDA |
|
13.11 |
16.18 |
146.68 |
-678.40 |
19.86 |
32.61 |
58.54 |
43.35 |
43.85 |
34.60 |
33.62 |
| Long-Term Debt to EBITDA |
|
13.72 |
16.94 |
153.85 |
-718.85 |
21.15 |
32.24 |
53.60 |
41.46 |
44.94 |
35.26 |
31.24 |
| Debt to NOPAT |
|
31.41 |
50.03 |
-229.72 |
-245.11 |
33.39 |
-4,159.55 |
96.90 |
48.50 |
73.63 |
45.63 |
12.35 |
| Net Debt to NOPAT |
|
30.02 |
47.79 |
-219.02 |
-231.32 |
31.36 |
-3,989.43 |
94.34 |
47.18 |
71.85 |
44.78 |
12.12 |
| Long-Term Debt to NOPAT |
|
31.41 |
50.03 |
-229.72 |
-245.11 |
33.39 |
-3,944.45 |
86.38 |
45.12 |
73.63 |
45.63 |
11.26 |
| Noncontrolling Interest Sharing Ratio |
|
0.31% |
0.36% |
0.35% |
0.17% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.57% |
8.51% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
1,022 |
355 |
-673 |
-599 |
-639 |
-661 |
-1,221 |
130 |
-225 |
-3,522 |
1,347 |
| Operating Cash Flow to CapEx |
|
1,551.69% |
1,256.72% |
4,518.07% |
3,023.27% |
7,775.84% |
6,365.85% |
-14,193.94% |
3,149.09% |
472.73% |
-71,725.00% |
-25,793.10% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.22 |
0.18 |
0.15 |
0.12 |
0.10 |
0.09 |
0.09 |
0.08 |
0.09 |
0.07 |
0.07 |
| Fixed Asset Turnover |
|
34.50 |
23.05 |
23.95 |
30.19 |
28.44 |
35.39 |
70.30 |
58.97 |
68.74 |
88.74 |
110.29 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
6,636 |
6,395 |
7,040 |
7,610 |
8,491 |
9,150 |
10,475 |
10,553 |
10,921 |
14,756 |
14,530 |
| Invested Capital Turnover |
|
0.25 |
0.21 |
0.18 |
0.15 |
0.13 |
0.11 |
0.11 |
0.10 |
0.11 |
0.08 |
0.08 |
| Increase / (Decrease) in Invested Capital |
|
-838 |
-240 |
645 |
570 |
881 |
659 |
1,324 |
79 |
368 |
3,834 |
-226 |
| Enterprise Value (EV) |
|
18,637 |
15,510 |
12,336 |
9,350 |
10,357 |
8,629 |
10,102 |
10,055 |
10,501 |
14,289 |
14,007 |
| Market Capitalization |
|
13,110 |
10,025 |
6,144 |
2,692 |
2,770 |
251 |
368 |
232 |
236 |
242 |
369 |
| Book Value per Share |
|
$6.79 |
$5.27 |
$4.17 |
$4.14 |
$3.06 |
$47.83 |
$51.81 |
$60.17 |
$52.34 |
$56.30 |
$77.93 |
| Tangible Book Value per Share |
|
$6.79 |
$5.27 |
$4.17 |
$4.14 |
$3.06 |
$47.83 |
$51.81 |
$60.17 |
$52.34 |
$56.30 |
$77.93 |
| Total Capital |
|
6,636 |
6,395 |
7,040 |
7,610 |
8,491 |
9,150 |
10,475 |
10,553 |
10,921 |
14,756 |
14,530 |
| Total Debt |
|
5,781 |
5,740 |
6,493 |
7,056 |
8,079 |
8,735 |
9,998 |
10,097 |
10,520 |
14,263 |
13,852 |
| Total Long-Term Debt |
|
5,781 |
5,740 |
6,493 |
7,056 |
8,079 |
8,283 |
8,913 |
9,394 |
10,520 |
14,263 |
12,628 |
| Net Debt |
|
5,524 |
5,484 |
6,191 |
6,659 |
7,587 |
8,378 |
9,735 |
9,822 |
10,265 |
13,997 |
13,588 |
| Capital Expenditures (CapEx) |
|
37 |
34 |
9.05 |
9.02 |
1.95 |
4.10 |
3.30 |
5.50 |
2.20 |
0.80 |
2.90 |
| Net Nonoperating Expense (NNE) |
|
431 |
314 |
100 |
42 |
384 |
38 |
85 |
182 |
207 |
279 |
932 |
| Net Nonoperating Obligations (NNO) |
|
5,781 |
5,740 |
6,493 |
7,056 |
8,079 |
8,735 |
9,998 |
10,097 |
10,520 |
14,263 |
13,852 |
| Total Depreciation and Amortization (D&A) |
|
158 |
175 |
83 |
31 |
36 |
260 |
19 |
25 |
30 |
43 |
33 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1.97) |
($1.61) |
($1.01) |
($0.53) |
($1.06) |
($4.59) |
$2.00 |
$2.97 |
($8.34) |
$4.28 |
$23.07 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
125.32M |
123.99M |
127.08M |
133.70M |
134.44M |
8.75M |
9.02M |
8.65M |
7.64M |
7.82M |
8.04M |
| Adjusted Diluted Earnings per Share |
|
($1.97) |
($1.61) |
($1.01) |
($0.53) |
($1.06) |
($4.59) |
$1.93 |
$2.85 |
($8.34) |
$4.13 |
$21.46 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
125.32M |
123.99M |
127.08M |
133.70M |
134.44M |
8.75M |
9.38M |
9.00M |
7.64M |
8.09M |
8.64M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.53) |
($1.06) |
($4.59) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
123.85M |
123.99M |
133.36M |
133.92M |
134.95M |
17.38M |
18.42M |
7.53M |
7.68M |
7.87M |
8.52M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
184 |
115 |
-28 |
-29 |
242 |
-2.10 |
103 |
141 |
143 |
313 |
260 |
| Normalized NOPAT Margin |
|
10.57% |
8.27% |
-2.37% |
-2.71% |
23.73% |
-0.22% |
9.58% |
14.13% |
12.48% |
29.23% |
21.60% |
| Pre Tax Income Margin |
|
-7.46% |
-14.88% |
-12.05% |
-6.72% |
-12.41% |
-10.82% |
-0.41% |
2.49% |
-5.08% |
3.68% |
5.22% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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% |
1.47% |
2.22% |
| Augmented Payout Ratio |
|
-1.68% |
-2.95% |
0.00% |
0.00% |
0.00% |
-11.44% |
0.00% |
0.00% |
0.00% |
1.47% |
2.22% |
Quarterly Metrics And Ratios for Onity Group
This table displays calculated financial ratios and metrics derived from Onity Group'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 |
Q1 2026 |
| DEI Shares Outstanding |
|
7,677,008.00 |
7,677,008.00 |
7,677,008.00 |
7,809,618.00 |
7,845,055.00 |
- |
7,873,053.00 |
8,008,515.00 |
8,055,222.00 |
8,058,874.00 |
8,521,636.00 |
| DEI Adjusted Shares Outstanding |
|
7,677,008.00 |
7,677,008.00 |
7,677,008.00 |
7,809,618.00 |
7,845,055.00 |
- |
7,873,053.00 |
8,008,515.00 |
8,055,222.00 |
8,058,874.00 |
8,521,636.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
1.11 |
-6.19 |
3.92 |
1.34 |
2.73 |
- |
2.81 |
2.68 |
2.32 |
15.78 |
0.89 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
6.87% |
-5.87% |
-7.00% |
-8.04% |
3.09% |
-13.98% |
7.56% |
3.64% |
9.55% |
29.97% |
21.49% |
| EBITDA Growth |
|
-3.43% |
-54.83% |
270.98% |
5.94% |
31.54% |
109.02% |
-22.15% |
8.05% |
-0.26% |
18.22% |
23.97% |
| EBIT Growth |
|
-6.88% |
-66.87% |
325.33% |
-0.23% |
32.48% |
99.74% |
-21.21% |
14.75% |
1.35% |
21.32% |
21.49% |
| NOPAT Growth |
|
-25.71% |
-25.33% |
475.14% |
-18.10% |
14.27% |
349.40% |
99.59% |
39.42% |
6.20% |
2,792.23% |
-51.24% |
| Net Income Growth |
|
-76.96% |
46.02% |
174.88% |
-32.26% |
151.76% |
40.84% |
-26.58% |
104.76% |
-12.62% |
552.67% |
-65.61% |
| EPS Growth |
|
-74.82% |
28.91% |
170.04% |
-31.79% |
152.38% |
40.17% |
-33.16% |
80.45% |
-23.40% |
504.74% |
-70.40% |
| Operating Cash Flow Growth |
|
1,036.23% |
389.32% |
-43.25% |
82.35% |
-94.91% |
-177.36% |
50.15% |
-668.68% |
1,095.31% |
-5.78% |
-973.53% |
| Free Cash Flow Firm Growth |
|
-72.50% |
-466.97% |
-183.15% |
77.94% |
-120.45% |
-961.16% |
-476.44% |
-2,038.85% |
-367.71% |
146.39% |
60.02% |
| Invested Capital Growth |
|
3.22% |
3.49% |
5.73% |
1.98% |
6.20% |
35.11% |
28.27% |
30.02% |
24.82% |
-1.53% |
8.92% |
| Revenue Q/Q Growth |
|
-3.73% |
4.72% |
-12.96% |
4.79% |
7.92% |
-12.61% |
8.83% |
0.98% |
14.07% |
3.68% |
1.73% |
| EBITDA Q/Q Growth |
|
-5.83% |
-70.53% |
197.70% |
-7.54% |
16.92% |
-91.46% |
-3.50% |
28.33% |
7.92% |
-11.54% |
1.19% |
| EBIT Q/Q Growth |
|
-9.04% |
-78.73% |
181.38% |
-10.03% |
20.79% |
-100.29% |
-0.13% |
31.03% |
6.68% |
-13.09% |
0.00% |
| NOPAT Q/Q Growth |
|
-13.92% |
-83.26% |
670.27% |
-26.23% |
20.11% |
-34.15% |
242.10% |
-48.47% |
-8.51% |
1,693.30% |
-94.23% |
| Net Income Q/Q Growth |
|
-45.16% |
-658.82% |
163.37% |
-65.12% |
103.81% |
-231.31% |
178.65% |
-2.71% |
-13.02% |
580.21% |
-94.03% |
| EPS Q/Q Growth |
|
-46.15% |
-671.43% |
162.33% |
-64.44% |
99.25% |
-235.47% |
169.64% |
-4.00% |
-15.42% |
615.76% |
-94.91% |
| Operating Cash Flow Q/Q Growth |
|
185.50% |
-25.31% |
-205.43% |
73.78% |
124.65% |
-1,235.42% |
32.06% |
-304.32% |
138.33% |
-200.48% |
-589.46% |
| Free Cash Flow Firm Q/Q Growth |
|
61.90% |
-30.66% |
-48.65% |
70.20% |
-280.83% |
-528.93% |
19.25% |
-10.59% |
16.72% |
162.38% |
-169.61% |
| Invested Capital Q/Q Growth |
|
-3.03% |
-0.64% |
4.77% |
1.03% |
0.98% |
26.40% |
-0.54% |
2.41% |
-3.05% |
-0.28% |
10.02% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
30.98% |
8.72% |
41.35% |
36.48% |
39.52% |
3.86% |
29.93% |
38.03% |
35.99% |
30.70% |
30.54% |
| EBIT Margin |
|
27.89% |
5.66% |
37.30% |
32.02% |
35.84% |
-0.12% |
27.32% |
35.45% |
33.16% |
27.79% |
27.32% |
| Profit (Net Income) Margin |
|
3.02% |
-16.11% |
11.73% |
3.90% |
7.37% |
-11.08% |
8.01% |
7.71% |
5.88% |
38.59% |
2.27% |
| Tax Burden Percent |
|
89.47% |
103.71% |
94.65% |
78.36% |
77.54% |
83.88% |
237.63% |
94.30% |
81.30% |
1,673.68% |
95.00% |
| Interest Burden Percent |
|
12.10% |
-274.25% |
33.23% |
15.56% |
26.54% |
11,166.67% |
12.33% |
23.08% |
21.82% |
8.30% |
8.73% |
| Effective Tax Rate |
|
10.53% |
0.00% |
5.35% |
22.39% |
22.83% |
0.00% |
-139.78% |
5.70% |
19.13% |
-1,572.37% |
3.75% |
| Return on Invested Capital (ROIC) |
|
2.68% |
0.43% |
3.57% |
2.39% |
2.71% |
1.74% |
5.46% |
2.76% |
2.30% |
38.08% |
2.16% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.08% |
-0.15% |
3.00% |
1.88% |
2.17% |
1.08% |
4.20% |
2.20% |
1.77% |
28.11% |
1.62% |
| Return on Net Nonoperating Assets (RNNOA) |
|
43.41% |
-3.59% |
75.82% |
47.04% |
51.66% |
29.99% |
112.24% |
57.68% |
43.88% |
675.05% |
40.07% |
| Return on Equity (ROE) |
|
46.09% |
-3.17% |
79.39% |
49.43% |
54.37% |
31.72% |
117.70% |
60.44% |
46.18% |
713.13% |
42.24% |
| Cash Return on Invested Capital (CROIC) |
|
-1.81% |
-2.10% |
-4.20% |
-1.58% |
-4.61% |
-27.43% |
-20.69% |
-22.31% |
-17.74% |
9.20% |
-1.34% |
| Operating Return on Assets (OROA) |
|
2.56% |
0.52% |
3.26% |
2.68% |
3.03% |
-0.01% |
2.03% |
2.63% |
2.55% |
2.05% |
2.03% |
| Return on Assets (ROA) |
|
0.28% |
-1.48% |
1.03% |
0.33% |
0.62% |
-0.82% |
0.59% |
0.57% |
0.45% |
2.85% |
0.17% |
| Return on Common Equity (ROCE) |
|
46.09% |
-3.17% |
79.39% |
49.43% |
54.36% |
29.96% |
111.46% |
57.36% |
43.92% |
652.45% |
38.70% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-23.41% |
0.00% |
1.53% |
0.36% |
3.10% |
0.00% |
5.63% |
7.66% |
6.82% |
0.00% |
27.81% |
| Net Operating Profit after Tax (NOPAT) |
|
70 |
12 |
91 |
67 |
80 |
53 |
181 |
93 |
85 |
1,529 |
88 |
| NOPAT Margin |
|
24.95% |
3.99% |
35.30% |
24.85% |
27.66% |
20.84% |
65.51% |
33.43% |
26.81% |
463.76% |
26.29% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.60% |
0.57% |
0.56% |
0.51% |
0.54% |
0.65% |
1.26% |
0.56% |
0.53% |
9.97% |
0.55% |
| SG&A Expenses to Revenue |
|
27.18% |
26.59% |
28.84% |
28.08% |
27.77% |
34.19% |
29.20% |
30.32% |
27.78% |
29.40% |
28.54% |
| Operating Expenses to Revenue |
|
66.29% |
61.13% |
58.18% |
55.82% |
53.31% |
100.12% |
58.59% |
54.75% |
52.69% |
54.43% |
52.10% |
| Earnings before Interest and Taxes (EBIT) |
|
79 |
17 |
96 |
86 |
104 |
-0.30 |
75 |
99 |
105 |
92 |
92 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
87 |
26 |
106 |
98 |
115 |
9.80 |
83 |
106 |
114 |
101 |
102 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.45 |
0.59 |
0.48 |
0.42 |
0.54 |
0.55 |
0.55 |
0.63 |
0.64 |
0.59 |
0.53 |
| Price to Tangible Book Value (P/TBV) |
|
0.45 |
0.59 |
0.48 |
0.42 |
0.54 |
0.55 |
0.55 |
0.63 |
0.64 |
0.59 |
0.53 |
| Price to Revenue (P/Rev) |
|
0.17 |
0.21 |
0.18 |
0.17 |
0.23 |
0.23 |
0.23 |
0.28 |
0.29 |
0.31 |
0.27 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
31.42 |
117.05 |
17.28 |
7.23 |
10.43 |
8.89 |
10.48 |
1.99 |
1.96 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
3.18% |
0.85% |
5.79% |
13.82% |
9.59% |
11.25% |
9.54% |
50.24% |
51.07% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.95 |
0.96 |
0.96 |
0.96 |
0.96 |
0.97 |
0.97 |
0.97 |
0.97 |
0.96 |
0.96 |
| Enterprise Value to Revenue (EV/Rev) |
|
9.01 |
9.17 |
9.75 |
10.03 |
10.06 |
13.36 |
13.07 |
13.29 |
12.54 |
11.65 |
12.19 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
26.23 |
44.86 |
43.14 |
45.39 |
39.06 |
35.32 |
37.36 |
35.53 |
33.30 |
34.65 |
36.28 |
| Enterprise Value to EBIT (EV/EBIT) |
|
28.17 |
51.47 |
49.89 |
54.33 |
45.80 |
39.55 |
41.74 |
38.86 |
36.16 |
37.73 |
39.71 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
71.36 |
73.50 |
71.90 |
253.54 |
70.23 |
45.71 |
26.77 |
28.99 |
24.82 |
12.49 |
13.95 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
1,009.68 |
0.00 |
38.90 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
10.40 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
23.70 |
26.18 |
25.48 |
24.91 |
23.93 |
28.94 |
27.77 |
27.26 |
25.43 |
20.44 |
22.54 |
| Long-Term Debt to Equity |
|
21.37 |
26.18 |
20.68 |
24.91 |
21.04 |
28.94 |
24.68 |
23.13 |
21.69 |
18.63 |
19.31 |
| Financial Leverage |
|
20.83 |
24.01 |
25.24 |
25.02 |
23.82 |
27.70 |
26.72 |
26.19 |
24.74 |
24.02 |
24.78 |
| Leverage Ratio |
|
25.60 |
29.02 |
30.31 |
29.89 |
28.73 |
32.36 |
31.15 |
30.28 |
28.77 |
27.85 |
28.59 |
| Compound Leverage Factor |
|
3.10 |
-79.59 |
10.07 |
4.65 |
7.62 |
3,613.51 |
3.84 |
6.99 |
6.28 |
2.31 |
2.50 |
| Debt to Total Capital |
|
95.95% |
96.32% |
96.22% |
96.14% |
95.99% |
96.66% |
96.52% |
96.46% |
96.22% |
95.34% |
95.75% |
| Short-Term Debt to Total Capital |
|
9.41% |
0.00% |
18.12% |
0.00% |
11.62% |
0.00% |
10.75% |
14.61% |
14.15% |
8.43% |
13.72% |
| Long-Term Debt to Total Capital |
|
86.54% |
96.32% |
78.11% |
96.14% |
84.37% |
96.66% |
85.78% |
81.85% |
82.06% |
86.91% |
82.03% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.34% |
0.34% |
0.33% |
0.34% |
0.34% |
0.31% |
| Common Equity to Total Capital |
|
4.05% |
3.68% |
3.78% |
3.86% |
4.01% |
3.00% |
3.14% |
3.21% |
3.44% |
4.32% |
3.94% |
| Debt to EBITDA |
|
26.39 |
44.94 |
43.31 |
45.64 |
39.17 |
35.26 |
37.18 |
35.29 |
33.07 |
34.27 |
36.10 |
| Net Debt to EBITDA |
|
25.73 |
43.85 |
42.32 |
44.62 |
38.19 |
34.60 |
36.56 |
34.67 |
32.43 |
33.62 |
35.38 |
| Long-Term Debt to EBITDA |
|
23.80 |
44.94 |
35.16 |
45.64 |
34.43 |
35.26 |
33.04 |
29.95 |
28.20 |
31.24 |
30.93 |
| Debt to NOPAT |
|
71.82 |
73.63 |
72.19 |
254.97 |
70.41 |
45.63 |
26.64 |
28.79 |
24.65 |
12.35 |
13.88 |
| Net Debt to NOPAT |
|
70.01 |
71.85 |
70.54 |
249.25 |
68.65 |
44.78 |
26.19 |
28.28 |
24.17 |
12.12 |
13.60 |
| Long-Term Debt to NOPAT |
|
64.77 |
73.63 |
58.60 |
254.97 |
61.89 |
45.63 |
23.67 |
24.43 |
21.02 |
11.26 |
11.89 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.01% |
5.57% |
5.30% |
5.10% |
4.90% |
8.51% |
8.38% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-273 |
-356 |
-530 |
-158 |
-601 |
-3,781 |
-3,054 |
-3,377 |
-2,812 |
1,754 |
-1,221 |
| Operating Cash Flow to CapEx |
|
94,325.00% |
0.00% |
-297,100.00% |
-77,900.00% |
19,200.00% |
-43,600.00% |
-49,366.67% |
0.00% |
32,785.71% |
-12,136.84% |
-1,589,900.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
0.08 |
0.07 |
0.07 |
| Fixed Asset Turnover |
|
66.68 |
68.74 |
73.31 |
75.47 |
79.89 |
88.74 |
96.35 |
99.86 |
104.76 |
110.29 |
114.16 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
10,992 |
10,921 |
11,442 |
11,560 |
11,674 |
14,756 |
14,677 |
15,030 |
14,571 |
14,530 |
15,986 |
| Invested Capital Turnover |
|
0.11 |
0.11 |
0.10 |
0.10 |
0.10 |
0.08 |
0.08 |
0.08 |
0.09 |
0.08 |
0.08 |
| Increase / (Decrease) in Invested Capital |
|
343 |
368 |
620 |
225 |
682 |
3,834 |
3,234 |
3,470 |
2,897 |
-226 |
1,309 |
| Enterprise Value (EV) |
|
10,480 |
10,501 |
10,966 |
11,052 |
11,176 |
14,289 |
14,234 |
14,597 |
14,120 |
14,007 |
15,384 |
| Market Capitalization |
|
199 |
236 |
207 |
187 |
251 |
242 |
254 |
306 |
322 |
369 |
335 |
| Book Value per Share |
|
$57.98 |
$52.34 |
$56.03 |
$57.13 |
$59.67 |
$56.30 |
$58.45 |
$60.17 |
$62.25 |
$77.93 |
$73.85 |
| Tangible Book Value per Share |
|
$57.98 |
$52.34 |
$56.03 |
$57.13 |
$59.67 |
$56.30 |
$58.45 |
$60.17 |
$62.25 |
$77.93 |
$73.85 |
| Total Capital |
|
10,992 |
10,921 |
11,442 |
11,560 |
11,674 |
14,756 |
14,677 |
15,030 |
14,571 |
14,530 |
15,986 |
| Total Debt |
|
10,547 |
10,520 |
11,010 |
11,114 |
11,206 |
14,263 |
14,167 |
14,498 |
14,020 |
13,852 |
15,307 |
| Total Long-Term Debt |
|
9,512 |
10,520 |
8,937 |
11,114 |
9,850 |
14,263 |
12,589 |
12,303 |
11,957 |
12,628 |
13,114 |
| Net Debt |
|
10,281 |
10,265 |
10,759 |
10,864 |
10,925 |
13,997 |
13,930 |
14,242 |
13,749 |
13,588 |
14,999 |
| Capital Expenditures (CapEx) |
|
0.40 |
0.00 |
0.10 |
0.10 |
0.10 |
0.50 |
0.30 |
0.00 |
0.70 |
1.90 |
0.10 |
| Net Nonoperating Expense (NNE) |
|
62 |
59 |
60 |
56 |
59 |
81 |
159 |
72 |
67 |
1,401 |
81 |
| Net Nonoperating Obligations (NNO) |
|
10,547 |
10,520 |
11,010 |
11,114 |
11,206 |
14,263 |
14,167 |
14,498 |
14,020 |
13,852 |
15,307 |
| Total Depreciation and Amortization (D&A) |
|
8.70 |
9.00 |
10 |
12 |
11 |
10 |
7.20 |
7.20 |
9.00 |
9.60 |
11 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.10 |
($6.12) |
$3.91 |
$1.34 |
$2.72 |
($3.69) |
$2.68 |
$2.55 |
$2.19 |
$15.65 |
$0.78 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
7.68M |
7.64M |
7.71M |
7.82M |
7.86M |
7.82M |
7.87M |
8.02M |
8.06M |
8.04M |
8.49M |
| Adjusted Diluted Earnings per Share |
|
$1.05 |
($6.00) |
$3.74 |
$1.33 |
$2.65 |
($3.59) |
$2.50 |
$2.40 |
$2.03 |
$14.53 |
$0.74 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
8.06M |
7.64M |
8.05M |
7.92M |
8.06M |
8.09M |
8.44M |
8.53M |
8.72M |
8.64M |
8.98M |
| 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 |
|
7.68M |
7.68M |
7.81M |
7.85M |
7.87M |
7.87M |
8.01M |
8.06M |
8.06M |
8.52M |
8.43M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
70 |
12 |
91 |
67 |
80 |
53 |
53 |
93 |
85 |
64 |
88 |
| Normalized NOPAT Margin |
|
24.95% |
3.99% |
35.30% |
24.85% |
27.66% |
20.84% |
19.12% |
33.43% |
26.81% |
19.41% |
26.29% |
| Pre Tax Income Margin |
|
3.37% |
-15.54% |
12.39% |
4.98% |
9.51% |
-13.21% |
3.37% |
8.18% |
7.24% |
2.31% |
2.39% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.47% |
5.79% |
7.05% |
10.53% |
2.22% |
2.40% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.47% |
5.79% |
7.05% |
10.53% |
2.22% |
2.40% |
Key Financial Trends
Onity Group’s latest results show a business that is still profitable, but with a much more complicated financial profile than a typical lender. Over the past several quarters, revenue has been relatively steady, earnings have remained positive in most periods, and the company continues to generate meaningful cash from investing activity. However, operating cash flow has been volatile and often negative, debt levels remain high, and quarterly earnings have swung sharply from one period to the next.
On a year-over-year basis, Q1 2026 was weaker than Q1 2025 at the operating and bottom-line level. Revenue rose to $335.3 million from $276.0 million, but that improvement did not translate into stronger profitability. Net income attributable to common shareholders fell to $6.6 million from $21.1 million a year earlier, while diluted EPS slipped to $0.74 from $2.50. The gap was driven by a higher provision for credit losses, a larger non-operating expense burden, and higher overall operating costs.
The company’s balance sheet remains highly levered. At March 31, 2026, Onity reported $17.7 billion in assets and $17.1 billion in liabilities, leaving common equity of just $629.3 million. Total debt was about $15.3 billion, including $2.2 billion of short-term debt and $13.1 billion of long-term debt. That means the company is operating with a thin equity cushion relative to its asset base, which can amplify both upside and downside for shareholders.
Cash flow trends were mixed, with investing activity supporting liquidity while operations consumed cash. In Q1 2026, operating cash flow was a negative $1.59 billion, while investing activity generated $390.0 million and financing activity added $1.24 billion. The big positive from financing was largely debt issuance, which suggests the business is still reliant on capital markets and balance sheet management to support liquidity.
Here are the key takeaways for investors:
- Revenue improved year over year in Q1 2026, rising to $335.3 million from $276.0 million in Q1 2025.
- Onity remained profitable in Q1 2026, with $6.6 million in net income attributable to common shareholders.
- Investing activity generated positive cash in Q1 2026, helped by sales and maturities of investments.
- The company’s investment securities portfolio remains a major earnings driver, with $41.0 million of interest income in Q1 2026.
- Quarterly results are volatile, with earnings swinging from a loss in Q4 2024 to strong profits in parts of 2025 and then a much smaller profit in Q1 2026.
- Equity remains thin relative to assets, with common equity of $629.3 million against $17.7 billion in assets.
- Debt issuance and repayment remain active, indicating ongoing balance sheet management rather than a stable low-leverage structure.
- Operating cash flow was sharply negative in Q1 2026 at $1.59 billion, a major warning sign even though investing cash flow was positive.
- Debt levels are very high, with approximately $15.3 billion of total debt on the books.
- Earnings fell sharply from the prior year period, with diluted EPS dropping to $0.74 from $2.50 in Q1 2025.
Looking at the broader trend, Q1 2025 through Q1 2026 shows some recovery in revenue and earnings from the very weak periods in 2024, but not a clean or consistent upward trajectory. In 2024, the company had quarters with negative earnings and negative operating cash flow, especially in late 2023 and early 2024. Since then, profits improved, but the business still relies heavily on investment income, realized gains, and financing activity. That makes the earnings base less predictable than investors would probably prefer.
Overall, Onity looks like a financially levered company with intermittent profitability and meaningful balance sheet risk. Investors may appreciate the recent return to profitability and the company’s ability to generate income from its investment portfolio, but the high debt load and weak operating cash flow make the story riskier than the headline revenue growth suggests.
07/29/26 10:22 PM ETAI Generated. May Contain Errors.