Annual Income Statements for Skillsoft
This table shows Skillsoft's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Skillsoft
This table shows Skillsoft's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
Q4 2026 |
Q1 2027 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
-28 |
-245 |
-28 |
-40 |
-24 |
-31 |
-38 |
-24 |
-41 |
-37 |
-43 |
| Consolidated Net Income / (Loss) |
|
-28 |
-245 |
-28 |
-40 |
-24 |
-31 |
-38 |
-24 |
-41 |
-37 |
-43 |
| Net Income / (Loss) Continuing Operations |
|
-28 |
-245 |
-28 |
-40 |
-24 |
-31 |
-30 |
-24 |
-41 |
-37 |
-19 |
| Total Pre-Tax Income |
|
-30 |
-253 |
-29 |
-42 |
-25 |
-31 |
-30 |
-24 |
-50 |
-40 |
-18 |
| Total Revenue |
|
124 |
115 |
120 |
117 |
121 |
112 |
85 |
117 |
113 |
116 |
81 |
| Net Interest Income / (Expense) |
|
-15 |
-16 |
-15 |
-15 |
-15 |
-14 |
-14 |
-14 |
-14 |
-14 |
-13 |
| Total Interest Income |
|
1.06 |
0.98 |
0.93 |
1.05 |
0.92 |
0.63 |
0.47 |
0.52 |
0.49 |
0.39 |
0.55 |
| Investment Securities Interest Income |
|
1.06 |
0.98 |
0.93 |
1.05 |
0.92 |
0.63 |
0.47 |
0.52 |
0.49 |
0.39 |
0.55 |
| Total Interest Expense |
|
16 |
17 |
16 |
16 |
16 |
15 |
14 |
15 |
15 |
14 |
14 |
| Long-Term Debt Interest Expense |
|
16 |
17 |
16 |
16 |
16 |
15 |
14 |
15 |
15 |
14 |
14 |
| Total Non-Interest Income |
|
139 |
131 |
136 |
132 |
136 |
127 |
99 |
131 |
128 |
130 |
94 |
| Other Non-Interest Income |
|
139 |
138 |
128 |
132 |
137 |
134 |
99 |
129 |
129 |
131 |
94 |
| Total Non-Interest Expense |
|
154 |
367 |
152 |
158 |
146 |
143 |
115 |
141 |
163 |
155 |
102 |
| Marketing Expense |
|
60 |
58 |
58 |
56 |
55 |
56 |
43 |
54 |
50 |
52 |
40 |
| Other Operating Expenses |
|
59 |
62 |
60 |
52 |
56 |
60 |
36 |
52 |
56 |
51 |
32 |
| Amortization Expense |
|
39 |
36 |
32 |
32 |
32 |
32 |
30 |
31 |
32 |
32 |
30 |
| Restructuring Charge |
|
1.38 |
7.61 |
2.46 |
12 |
4.03 |
3.81 |
1.54 |
2.94 |
4.17 |
9.72 |
1.34 |
| Other Special Charges |
|
-5.09 |
1.49 |
- |
6.51 |
- |
- |
4.26 |
- |
- |
- |
-1.25 |
| Nonoperating Income / (Expense), net |
|
0.02 |
-0.70 |
2.22 |
-0.42 |
-0.54 |
-0.58 |
-0.92 |
-0.06 |
-0.00 |
-1.19 |
2.61 |
| Income Tax Expense |
|
-2.46 |
-7.53 |
-1.58 |
-2.06 |
-1.86 |
-0.24 |
-0.74 |
-0.42 |
-8.80 |
-3.72 |
1.04 |
| Net Income / (Loss) Discontinued Operations |
|
- |
- |
- |
- |
- |
- |
-8.42 |
- |
- |
- |
-24 |
| Basic Earnings per Share |
|
($3.45) |
($30.47) |
($3.42) |
($4.84) |
($2.86) |
($3.79) |
($4.57) |
($2.78) |
($4.74) |
($4.18) |
($4.89) |
| Weighted Average Basic Shares Outstanding |
|
8.05M |
8.05M |
8.09M |
8.18M |
8.24M |
8.20M |
8.32M |
8.57M |
8.71M |
8.59M |
8.81M |
| Weighted Average Diluted Shares Outstanding |
|
8.07M |
8.09M |
- |
8.23M |
8.28M |
8.32M |
8.57M |
8.71M |
8.76M |
8.81M |
8.97M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
8.07M |
8.09M |
- |
8.23M |
8.28M |
8.32M |
8.57M |
8.71M |
8.76M |
8.81M |
8.97M |
Annual Cash Flow Statements for Skillsoft
This table details how cash moves in and out of Skillsoft's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2019 |
2020 |
2023 |
2024 |
2025 |
2026 |
| Net Change in Cash & Equivalents |
|
2.24 |
1.64 |
8.63 |
-31 |
-43 |
1.14 |
| Net Cash From Operating Activities |
|
-2.03 |
-0.72 |
-21 |
2.82 |
30 |
25 |
| Net Cash From Continuing Operating Activities |
|
-2.03 |
-0.72 |
-21 |
2.82 |
30 |
25 |
| Net Income / (Loss) Continuing Operations |
|
-15 |
-72 |
-725 |
-349 |
-122 |
-140 |
| Consolidated Net Income / (Loss) |
|
-15 |
-72 |
-725 |
-349 |
-122 |
-140 |
| Provision For Loan Losses |
|
- |
- |
0.38 |
0.34 |
-0.06 |
-0.12 |
| Depreciation Expense |
|
- |
- |
6.51 |
3.33 |
3.37 |
1.82 |
| Amortization Expense |
|
- |
- |
177 |
153 |
127 |
127 |
| Non-Cash Adjustments to Reconcile Net Income |
|
13 |
71 |
565 |
218 |
15 |
41 |
| Changes in Operating Assets and Liabilities, net |
|
-0.05 |
0.68 |
-44 |
-22 |
6.20 |
-5.29 |
| Net Cash From Investing Activities |
|
-689 |
0.86 |
-42 |
-23 |
-18 |
-19 |
| Net Cash From Continuing Investing Activities |
|
-689 |
0.86 |
-42 |
-23 |
-18 |
-19 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
- |
- |
-15 |
-18 |
-18 |
-19 |
| Sale of Property, Leasehold Improvements and Equipment |
|
- |
- |
0.00 |
0.00 |
0.01 |
0.00 |
| Divestitures |
|
- |
- |
172 |
-5.14 |
0.00 |
0.00 |
| Net Cash From Financing Activities |
|
693 |
1.50 |
77 |
-11 |
-52 |
-8.05 |
| Net Cash From Continuing Financing Activities |
|
693 |
1.50 |
77 |
-11 |
-52 |
-8.05 |
| Issuance of Debt |
|
0.40 |
1.50 |
122 |
5.29 |
-44 |
0.00 |
| Repayment of Debt |
|
- |
0.00 |
-38 |
-6.40 |
-6.40 |
-4.80 |
| Repurchase of Common Equity |
|
- |
- |
-2.85 |
-8.05 |
0.00 |
0.00 |
| Other Financing Activities, Net |
|
0.74 |
0.00 |
-4.28 |
-1.65 |
-1.13 |
-3.25 |
| Effect of Exchange Rate Changes |
|
- |
- |
-5.48 |
0.00 |
-3.28 |
2.70 |
| Cash Interest Paid |
|
- |
- |
49 |
64 |
63 |
55 |
| Cash Income Taxes Paid |
|
1.27 |
0.37 |
4.17 |
5.84 |
3.70 |
1.79 |
Quarterly Cash Flow Statements for Skillsoft
This table details how cash moves in and out of Skillsoft's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
Q4 2026 |
Q1 2027 |
| Net Change in Cash & Equivalents |
|
-16 |
9.76 |
3.08 |
-19 |
-28 |
1.54 |
28 |
-28 |
-26 |
27 |
22 |
| Net Cash From Operating Activities |
|
-11 |
11 |
15 |
-11 |
8.72 |
18 |
31 |
-18 |
-19 |
30 |
29 |
| Net Cash From Continuing Operating Activities |
|
-11 |
11 |
15 |
-11 |
8.72 |
18 |
31 |
-18 |
-19 |
30 |
29 |
| Net Income / (Loss) Continuing Operations |
|
-28 |
-245 |
-28 |
-40 |
-24 |
-31 |
-38 |
-24 |
-41 |
-37 |
-43 |
| Consolidated Net Income / (Loss) |
|
-28 |
-245 |
-28 |
-40 |
-24 |
-31 |
-38 |
-24 |
-41 |
-37 |
-43 |
| Provision For Loan Losses |
|
0.20 |
0.14 |
0.04 |
0.02 |
-0.06 |
-0.06 |
-0.23 |
0.05 |
0.06 |
0.01 |
-0.02 |
| Depreciation Expense |
|
-0.13 |
0.70 |
0.76 |
0.64 |
1.00 |
0.97 |
0.45 |
0.46 |
0.46 |
0.45 |
0.45 |
| Amortization Expense |
|
39 |
36 |
32 |
32 |
32 |
32 |
32 |
31 |
32 |
32 |
31 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-0.50 |
205 |
-2.09 |
5.73 |
3.30 |
8.20 |
8.09 |
1.18 |
23 |
8.47 |
19 |
| Changes in Operating Assets and Liabilities, net |
|
-21 |
14 |
12 |
-10 |
-3.75 |
7.73 |
29 |
-27 |
-34 |
26 |
21 |
| Net Cash From Investing Activities |
|
-2.45 |
-6.10 |
-4.52 |
-4.68 |
-4.63 |
-4.53 |
-5.13 |
-4.78 |
-4.73 |
-3.91 |
-3.50 |
| Net Cash From Continuing Investing Activities |
|
-2.45 |
-6.10 |
-4.52 |
-4.68 |
-4.63 |
-4.53 |
-5.13 |
-4.78 |
-4.73 |
-3.91 |
-3.50 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-2.45 |
-6.10 |
-4.52 |
-4.68 |
-4.64 |
-4.53 |
-5.13 |
-4.78 |
-4.73 |
-3.91 |
-3.50 |
| Net Cash From Financing Activities |
|
-1.77 |
2.69 |
-4.25 |
-4.00 |
-33 |
-11 |
-1.95 |
-4.58 |
-1.46 |
-0.06 |
-3.32 |
| Net Cash From Continuing Financing Activities |
|
-1.77 |
2.69 |
-4.25 |
-4.00 |
-33 |
-11 |
-1.95 |
-4.58 |
-1.46 |
-0.06 |
-3.32 |
| Repayment of Debt |
|
-1.60 |
-1.60 |
-1.60 |
-1.60 |
-1.60 |
-1.60 |
-1.60 |
-1.60 |
-1.60 |
- |
-3.20 |
| Other Financing Activities, Net |
|
-0.56 |
-0.21 |
-0.08 |
-0.40 |
-0.57 |
-0.08 |
-0.35 |
-2.98 |
0.14 |
-0.06 |
-0.11 |
| Effect of Exchange Rate Changes |
|
-1.20 |
1.68 |
-3.09 |
0.66 |
0.15 |
-1.00 |
3.38 |
-0.31 |
-0.84 |
0.46 |
-0.36 |
| Cash Interest Paid |
|
- |
14 |
16 |
16 |
16 |
15 |
14 |
14 |
14 |
14 |
13 |
| Cash Income Taxes Paid |
|
- |
-0.42 |
-0.07 |
1.50 |
0.97 |
1.30 |
0.57 |
0.86 |
1.45 |
-1.08 |
0.68 |
Annual Balance Sheets for Skillsoft
This table presents Skillsoft's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
| Total Assets |
|
698 |
701 |
1,546 |
349 |
1,643 |
1,274 |
1,106 |
963 |
| Cash and Due from Banks |
|
2.24 |
3.87 |
71 |
138 |
170 |
136 |
101 |
94 |
| Restricted Cash |
|
- |
- |
2.96 |
- |
7.20 |
10 |
2.57 |
2.81 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Goodwill |
|
- |
- |
495 |
- |
458 |
317 |
317 |
288 |
| Intangible Assets |
|
- |
- |
729 |
- |
738 |
539 |
427 |
285 |
| Other Assets |
|
0.30 |
0.09 |
234 |
211 |
259 |
271 |
258 |
293 |
| Total Liabilities & Shareholders' Equity |
|
698 |
701 |
1,546 |
2,222 |
1,643 |
1,274 |
1,106 |
963 |
| Total Liabilities |
|
78 |
154 |
966 |
295 |
1,111 |
1,068 |
1,012 |
993 |
| Short-Term Debt |
|
0.00 |
3.10 |
30 |
35 |
64 |
66 |
21 |
23 |
| Accrued Interest Payable |
|
0.00 |
0.10 |
60 |
- |
76 |
62 |
74 |
55 |
| Other Short-Term Payables |
|
0.26 |
0.64 |
262 |
260 |
285 |
286 |
282 |
299 |
| Long-Term Debt |
|
- |
- |
510 |
- |
582 |
577 |
573 |
571 |
| Other Long-Term Liabilities |
|
78 |
150 |
104 |
- |
104 |
77 |
62 |
46 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
-75 |
-149 |
580 |
1,060 |
532 |
206 |
94 |
-30 |
| Total Preferred & Common Equity |
|
-75 |
-149 |
580 |
1,060 |
532 |
206 |
94 |
-30 |
| Total Common Equity |
|
-75 |
-149 |
580 |
1,060 |
532 |
206 |
94 |
-30 |
| Common Stock |
|
0.00 |
0.00 |
674 |
1,306 |
1,522 |
1,551 |
1,565 |
1,577 |
| Retained Earnings |
|
-75 |
-149 |
-94 |
-247 |
-972 |
-1,321 |
-1,443 |
-1,583 |
| Treasury Stock |
|
- |
- |
- |
0.00 |
-2.85 |
-11 |
-11 |
-11 |
| Accumulated Other Comprehensive Income / (Loss) |
|
- |
- |
-0.68 |
0.97 |
-15 |
-13 |
-17 |
-13 |
Quarterly Balance Sheets for Skillsoft
This table presents Skillsoft'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 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
Q1 2027 |
| Total Assets |
|
1,478 |
1,425 |
1,181 |
1,126 |
1,054 |
1,022 |
969 |
898 |
853 |
| Cash and Due from Banks |
|
148 |
130 |
142 |
123 |
98 |
128 |
101 |
75 |
116 |
| Restricted Cash |
|
4.92 |
6.95 |
7.58 |
7.49 |
3.88 |
3.09 |
2.91 |
2.97 |
2.81 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Goodwill |
|
458 |
458 |
317 |
317 |
317 |
317 |
317 |
296 |
288 |
| Intangible Assets |
|
668 |
630 |
511 |
484 |
457 |
402 |
375 |
347 |
259 |
| Other Assets |
|
192 |
192 |
197 |
191 |
174 |
173 |
174 |
177 |
188 |
| Total Liabilities & Shareholders' Equity |
|
1,478 |
1,425 |
1,181 |
1,126 |
1,054 |
1,022 |
969 |
898 |
853 |
| Total Liabilities |
|
1,015 |
985 |
999 |
985 |
933 |
960 |
927 |
894 |
926 |
| Short-Term Debt |
|
61 |
62 |
62 |
61 |
38 |
28 |
34 |
28 |
16 |
| Accrued Interest Payable |
|
55 |
52 |
42 |
29 |
28 |
53 |
47 |
48 |
37 |
| Other Short-Term Payables |
|
228 |
207 |
247 |
253 |
228 |
244 |
215 |
196 |
261 |
| Long-Term Debt |
|
580 |
579 |
576 |
575 |
574 |
572 |
571 |
570 |
568 |
| Other Long-Term Liabilities |
|
92 |
86 |
72 |
67 |
65 |
63 |
59 |
50 |
44 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
463 |
440 |
182 |
141 |
120 |
63 |
42 |
3.99 |
-73 |
| Total Preferred & Common Equity |
|
463 |
440 |
182 |
141 |
120 |
63 |
42 |
3.99 |
-73 |
| Total Common Equity |
|
463 |
440 |
182 |
141 |
120 |
63 |
42 |
3.99 |
-73 |
| Common Stock |
|
1,536 |
1,543 |
1,558 |
1,557 |
1,560 |
1,569 |
1,573 |
1,575 |
1,579 |
| Retained Earnings |
|
-1,048 |
-1,076 |
-1,349 |
-1,389 |
-1,412 |
-1,481 |
-1,505 |
-1,547 |
-1,626 |
| Treasury Stock |
|
-11 |
-11 |
-11 |
-11 |
-11 |
-11 |
-11 |
-11 |
-11 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-13 |
-16 |
-16 |
-16 |
-16 |
-14 |
-14 |
-14 |
-15 |
Annual Metrics And Ratios for Skillsoft
This table displays calculated financial ratios and metrics derived from Skillsoft's official financial filings.
| Metric |
|
2020 |
2023 |
2024 |
2025 |
2026 |
| DEI Shares Outstanding |
|
86,250,000.00 |
164,445,401.00 |
8,068,823.00 |
8,283,555.00 |
8,758,515.00 |
| DEI Adjusted Shares Outstanding |
|
4,312,500.00 |
8,222,270.00 |
8,068,823.00 |
8,283,555.00 |
8,758,515.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-16.80 |
-88.17 |
-43.29 |
-14.72 |
-15.96 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
-11.93% |
-4.03% |
-3.17% |
| EBITDA Growth |
|
0.00% |
0.00% |
65.13% |
101.09% |
-1,012.36% |
| EBIT Growth |
|
0.00% |
0.00% |
53.32% |
64.70% |
-16.76% |
| NOPAT Growth |
|
0.00% |
0.00% |
56.57% |
64.64% |
-16.76% |
| Net Income Growth |
|
0.00% |
0.00% |
51.82% |
65.10% |
-14.70% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
64.46% |
0.00% |
113.46% |
963.34% |
-16.40% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
-5.14% |
-71.94% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-27.93% |
-18.96% |
-18.15% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
-1.17% |
-0.52% |
0.79% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-1,741.84% |
101.05% |
-73.91% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-109.76% |
63.31% |
-6.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-106.76% |
63.31% |
-6.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-121.86% |
63.73% |
-4.17% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
146.56% |
26.37% |
102.90% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-31.06% |
-35.40% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-21.42% |
-6.06% |
-6.54% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| EBITDA Margin |
|
64.02% |
-106.90% |
-42.33% |
0.48% |
-4.53% |
| EBIT Margin |
|
64.02% |
-139.77% |
-74.08% |
-27.24% |
-32.85% |
| Profit (Net Income) Margin |
|
-2,879.08% |
-130.10% |
-71.17% |
-25.88% |
-30.66% |
| Tax Burden Percent |
|
100.68% |
87.24% |
95.73% |
95.50% |
91.07% |
| Interest Burden Percent |
|
-4,467.22% |
106.70% |
100.36% |
99.47% |
102.47% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.20% |
-49.65% |
-25.06% |
-11.69% |
-16.77% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-2,370.24% |
-71.33% |
-39.84% |
-16.87% |
-22.65% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-13.44% |
-86.69% |
-69.68% |
-69.74% |
-422.80% |
| Return on Equity (ROE) |
|
-13.24% |
-136.33% |
-94.74% |
-81.43% |
-439.57% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
7.40% |
9.26% |
3.19% |
| Operating Return on Assets (OROA) |
|
0.23% |
-78.21% |
-24.93% |
-10.78% |
-14.48% |
| Return on Assets (ROA) |
|
-10.36% |
-72.79% |
-23.95% |
-10.25% |
-13.51% |
| Return on Common Equity (ROCE) |
|
2.54% |
-136.33% |
-94.74% |
-81.43% |
-439.57% |
| Return on Equity Simple (ROE_SIMPLE) |
|
48.59% |
-136.33% |
-169.90% |
-129.90% |
462.58% |
| Net Operating Profit after Tax (NOPAT) |
|
1.13 |
-585 |
-254 |
-90 |
-105 |
| NOPAT Margin |
|
44.81% |
-104.95% |
-51.76% |
-19.07% |
-23.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
2,370.44% |
21.68% |
14.77% |
5.18% |
5.88% |
| SG&A Expenses to Revenue |
|
0.00% |
43.62% |
48.70% |
47.48% |
45.85% |
| Operating Expenses to Revenue |
|
35.98% |
239.77% |
174.08% |
127.24% |
132.85% |
| Earnings before Interest and Taxes (EBIT) |
|
1.61 |
-779 |
-364 |
-128 |
-150 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1.61 |
-596 |
-208 |
2.27 |
-21 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.59 |
0.55 |
2.65 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
354.70 |
0.57 |
0.23 |
0.53 |
0.17 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.89 |
0.67 |
0.72 |
1.07 |
1.02 |
| Enterprise Value to Revenue (EV/Rev) |
|
631.14 |
1.41 |
1.24 |
1.57 |
1.26 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
985.91 |
0.00 |
0.00 |
326.26 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
985.91 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
1,408.44 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
216.46 |
24.67 |
22.98 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
8.13 |
10.39 |
28.82 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.01 |
1.22 |
3.13 |
6.33 |
-19.63 |
| Long-Term Debt to Equity |
|
0.00 |
1.09 |
2.81 |
6.11 |
-18.88 |
| Financial Leverage |
|
0.01 |
1.22 |
1.75 |
4.13 |
18.67 |
| Leverage Ratio |
|
1.20 |
1.25 |
3.96 |
7.95 |
32.52 |
| Compound Leverage Factor |
|
-53.53 |
1.34 |
3.97 |
7.91 |
33.33 |
| Debt to Total Capital |
|
0.56% |
54.86% |
75.78% |
86.36% |
105.37% |
| Short-Term Debt to Total Capital |
|
0.56% |
5.47% |
7.76% |
3.03% |
4.01% |
| Long-Term Debt to Total Capital |
|
0.00% |
49.39% |
68.02% |
83.33% |
101.36% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
126.52% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
-27.09% |
45.14% |
24.22% |
13.64% |
-5.37% |
| Debt to EBITDA |
|
1.93 |
-1.08 |
-3.10 |
262.19 |
-28.70 |
| Net Debt to EBITDA |
|
-0.48 |
-0.79 |
-2.39 |
216.59 |
-24.01 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.98 |
-2.78 |
252.99 |
-27.61 |
| Debt to NOPAT |
|
2.75 |
-1.11 |
-2.53 |
-6.61 |
-5.66 |
| Net Debt to NOPAT |
|
-0.68 |
-0.80 |
-1.96 |
-5.46 |
-4.73 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.99 |
-2.27 |
-6.38 |
-5.44 |
| Noncontrolling Interest Sharing Ratio |
|
119.21% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
75 |
71 |
20 |
| Operating Cash Flow to CapEx |
|
0.00% |
-137.13% |
15.74% |
163.23% |
135.03% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
1.15 |
1.12 |
0.34 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
-0.39 |
0.04 |
0.47 |
0.43 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-0.68 |
-0.23 |
0.18 |
0.11 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.56 |
0.34 |
0.40 |
0.44 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
550 |
1,178 |
849 |
688 |
563 |
| Invested Capital Turnover |
|
0.00 |
0.47 |
0.48 |
0.61 |
0.73 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
-329 |
-161 |
-125 |
| Enterprise Value (EV) |
|
1,588 |
784 |
610 |
739 |
576 |
| Market Capitalization |
|
893 |
316 |
113 |
249 |
79 |
| Book Value per Share |
|
($1.73) |
$3.23 |
$25.48 |
$11.33 |
($3.45) |
| Tangible Book Value per Share |
|
($1.73) |
($4.04) |
($80.65) |
($78.52) |
($68.85) |
| Total Capital |
|
550 |
1,178 |
849 |
688 |
563 |
| Total Debt |
|
3.10 |
646 |
643 |
594 |
593 |
| Total Long-Term Debt |
|
0.00 |
582 |
577 |
573 |
571 |
| Net Debt |
|
-0.77 |
469 |
497 |
491 |
496 |
| Capital Expenditures (CapEx) |
|
0.00 |
15 |
18 |
18 |
19 |
| Net Nonoperating Expense (NNE) |
|
74 |
140 |
95 |
32 |
35 |
| Net Nonoperating Obligations (NNO) |
|
3.10 |
646 |
643 |
594 |
593 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
183 |
156 |
131 |
129 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($16.80) |
($91.20) |
($43.38) |
($14.87) |
($16.27) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
862.50K |
7.94M |
8.05M |
8.20M |
8.59M |
| Adjusted Diluted Earnings per Share |
|
($16.80) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
862.50K |
8.03M |
8.09M |
8.32M |
8.81M |
| Adjusted Basic & Diluted Earnings per Share |
|
($16.80) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
3.45M |
8.03M |
8.09M |
8.32M |
8.81M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1.13 |
-122 |
-104 |
-75 |
-67 |
| Normalized NOPAT Margin |
|
44.78% |
-21.90% |
-21.27% |
-15.92% |
-14.69% |
| Pre Tax Income Margin |
|
-2,859.73% |
-149.14% |
-74.35% |
-27.10% |
-33.66% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
-14.56 |
-5.56 |
-2.02 |
-2.56 |
| NOPAT to Interest Expense |
|
0.00 |
-10.93 |
-3.89 |
-1.41 |
-1.79 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-14.85 |
-5.84 |
-2.31 |
-2.88 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-11.22 |
-4.16 |
-1.70 |
-2.11 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
-0.39% |
-2.30% |
0.00% |
0.00% |
Quarterly Metrics And Ratios for Skillsoft
This table displays calculated financial ratios and metrics derived from Skillsoft's official financial filings.
| Metric |
|
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
Q4 2026 |
Q1 2027 |
| DEI Shares Outstanding |
|
160,862,599.00 |
8,068,823.00 |
8,093,911.00 |
8,182,809.00 |
8,230,259.00 |
8,283,555.00 |
8,320,914.00 |
8,573,027.00 |
8,709,508.00 |
8,758,515.00 |
8,812,313.00 |
| DEI Adjusted Shares Outstanding |
|
8,043,130.00 |
8,068,823.00 |
8,093,911.00 |
8,182,809.00 |
8,230,259.00 |
8,283,555.00 |
8,320,914.00 |
8,573,027.00 |
8,709,508.00 |
8,758,515.00 |
8,812,313.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-3.45 |
-30.40 |
-3.41 |
-4.84 |
-2.87 |
-3.76 |
-4.57 |
-2.77 |
-4.74 |
-4.19 |
-4.89 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-37.92% |
-4.79% |
0.51% |
-11.97% |
-1.65% |
-2.14% |
-29.10% |
-0.30% |
-6.78% |
3.16% |
-4.61% |
| EBITDA Growth |
|
101.67% |
-1,056.78% |
110.26% |
-211.26% |
-4.41% |
101.03% |
187.10% |
188.47% |
-322.03% |
-394.88% |
324.77% |
| EBIT Growth |
|
94.40% |
-307.22% |
34.82% |
-25.03% |
17.53% |
87.80% |
6.31% |
41.40% |
-100.95% |
-27.55% |
31.22% |
| NOPAT Growth |
|
94.91% |
-289.22% |
33.89% |
-25.03% |
17.53% |
87.80% |
6.31% |
41.40% |
-100.95% |
-27.55% |
31.22% |
| Net Income Growth |
|
94.75% |
-358.73% |
37.51% |
-23.65% |
14.92% |
87.32% |
-37.68% |
39.88% |
-74.92% |
-18.01% |
-13.31% |
| EPS Growth |
|
0.00% |
-352.75% |
0.00% |
0.00% |
0.00% |
87.56% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
-1.02% |
337.56% |
-30.41% |
41.27% |
181.73% |
54.37% |
109.53% |
-55.98% |
-316.35% |
71.57% |
-7.53% |
| Free Cash Flow Firm Growth |
|
107.56% |
0.00% |
-59.96% |
-55.36% |
166.58% |
-8.57% |
-53.48% |
-61.94% |
-71.32% |
-30.17% |
0.02% |
| Invested Capital Growth |
|
-11.84% |
-27.93% |
-27.84% |
-29.51% |
-32.21% |
-18.96% |
-19.21% |
-16.69% |
-17.73% |
-18.15% |
-22.81% |
| Revenue Q/Q Growth |
|
-6.94% |
-6.95% |
4.57% |
-2.78% |
3.96% |
-7.41% |
-24.24% |
36.71% |
-2.80% |
2.46% |
-29.94% |
| EBITDA Q/Q Growth |
|
4.91% |
-2,699.85% |
100.42% |
-1,067.14% |
190.13% |
-71.86% |
17.03% |
198.04% |
-326.18% |
62.62% |
268.59% |
| EBIT Q/Q Growth |
|
8.31% |
-734.50% |
87.53% |
-31.07% |
39.52% |
-23.45% |
4.27% |
18.02% |
-107.41% |
21.64% |
48.38% |
| NOPAT Q/Q Growth |
|
8.31% |
-734.50% |
87.53% |
-31.07% |
39.52% |
-23.45% |
4.27% |
18.02% |
-107.41% |
21.64% |
48.38% |
| Net Income Q/Q Growth |
|
13.32% |
-784.50% |
88.74% |
-43.17% |
40.36% |
-31.81% |
-22.32% |
37.48% |
-73.53% |
11.07% |
-17.45% |
| EPS Q/Q Growth |
|
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 Q/Q Growth |
|
45.24% |
207.81% |
29.90% |
-176.59% |
176.20% |
103.64% |
76.32% |
-157.01% |
-5.69% |
261.49% |
-4.97% |
| Free Cash Flow Firm Q/Q Growth |
|
-81.34% |
22.99% |
93.15% |
0.71% |
11.42% |
-57.81% |
-1.72% |
-17.62% |
-16.03% |
2.71% |
40.76% |
| Invested Capital Q/Q Growth |
|
-2.07% |
-21.42% |
-3.32% |
-5.25% |
-5.83% |
-6.06% |
-3.62% |
-2.30% |
-7.00% |
-6.54% |
-9.11% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
6.70% |
-187.09% |
0.75% |
-7.51% |
6.51% |
1.98% |
3.06% |
6.66% |
-15.50% |
-5.65% |
13.61% |
| EBIT Margin |
|
-24.46% |
-219.40% |
-26.16% |
-35.26% |
-20.51% |
-27.35% |
-34.56% |
-20.72% |
-44.22% |
-33.82% |
-24.92% |
| Profit (Net Income) Margin |
|
-22.45% |
-213.45% |
-22.99% |
-33.86% |
-19.43% |
-27.66% |
-44.65% |
-20.42% |
-36.45% |
-31.63% |
-53.03% |
| Tax Burden Percent |
|
91.85% |
97.02% |
94.58% |
95.06% |
92.70% |
99.23% |
125.29% |
98.28% |
82.43% |
90.80% |
244.26% |
| Interest Burden Percent |
|
99.94% |
100.28% |
92.95% |
101.01% |
102.16% |
101.90% |
103.11% |
100.25% |
100.00% |
103.03% |
87.14% |
| Effective Tax Rate |
|
0.00% |
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) |
|
-7.37% |
-74.37% |
-9.19% |
-12.48% |
-7.50% |
-11.73% |
-14.22% |
-9.38% |
-20.99% |
-17.26% |
-13.43% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-8.39% |
-85.04% |
-10.06% |
-14.16% |
-8.48% |
-13.28% |
-17.03% |
-10.49% |
-22.01% |
-18.81% |
-18.31% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-10.70% |
-148.74% |
-19.29% |
-29.91% |
-18.96% |
-54.89% |
-86.21% |
-70.81% |
-214.08% |
-351.19% |
2,134.19% |
| Return on Equity (ROE) |
|
-18.07% |
-223.11% |
-28.48% |
-42.39% |
-26.46% |
-66.62% |
-100.43% |
-80.19% |
-235.06% |
-368.44% |
2,120.76% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
7.40% |
7.55% |
8.19% |
11.39% |
9.26% |
9.33% |
6.80% |
4.63% |
3.19% |
8.99% |
| Operating Return on Assets (OROA) |
|
-8.04% |
-73.84% |
-9.45% |
-12.88% |
-7.84% |
-10.83% |
-13.68% |
-9.11% |
-20.51% |
-14.91% |
-12.01% |
| Return on Assets (ROA) |
|
-7.38% |
-71.84% |
-8.30% |
-12.36% |
-7.42% |
-10.95% |
-17.67% |
-8.98% |
-16.91% |
-13.95% |
-25.57% |
| Return on Common Equity (ROCE) |
|
-18.07% |
-223.11% |
-28.48% |
-42.39% |
-26.46% |
-66.62% |
-100.43% |
-80.19% |
-235.06% |
-368.44% |
2,120.76% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-35.79% |
0.00% |
-182.67% |
-240.60% |
-278.99% |
0.00% |
-211.21% |
-274.52% |
-3,365.67% |
0.00% |
198.98% |
| Net Operating Profit after Tax (NOPAT) |
|
-21 |
-177 |
-22 |
-29 |
-17 |
-22 |
-21 |
-17 |
-35 |
-27 |
-14 |
| NOPAT Margin |
|
-17.12% |
-153.58% |
-18.31% |
-24.68% |
-14.36% |
-19.15% |
-24.19% |
-14.51% |
-30.95% |
-23.67% |
-17.44% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.02% |
10.67% |
0.88% |
1.68% |
0.98% |
1.55% |
2.81% |
1.11% |
1.03% |
1.56% |
4.88% |
| SG&A Expenses to Revenue |
|
48.66% |
50.17% |
48.09% |
47.65% |
44.91% |
49.44% |
50.54% |
46.27% |
44.03% |
44.50% |
49.22% |
| Operating Expenses to Revenue |
|
124.46% |
319.40% |
126.16% |
135.26% |
120.51% |
127.35% |
134.56% |
120.72% |
144.22% |
133.82% |
124.92% |
| Earnings before Interest and Taxes (EBIT) |
|
-30 |
-252 |
-31 |
-41 |
-25 |
-31 |
-29 |
-24 |
-50 |
-39 |
-20 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
8.27 |
-215 |
0.91 |
-8.77 |
7.91 |
2.23 |
2.60 |
7.76 |
-18 |
-6.56 |
11 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.34 |
0.55 |
0.32 |
1.00 |
1.04 |
2.65 |
2.54 |
2.88 |
28.68 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.30 |
0.23 |
0.12 |
0.30 |
0.27 |
0.53 |
0.37 |
0.27 |
0.25 |
0.17 |
0.15 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.61 |
0.72 |
0.67 |
0.83 |
0.87 |
1.07 |
0.95 |
0.96 |
1.05 |
1.02 |
1.04 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.32 |
1.24 |
1.11 |
1.36 |
1.34 |
1.57 |
1.44 |
1.35 |
1.40 |
1.26 |
1.18 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
326.26 |
158.64 |
45.99 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
216.46 |
194.18 |
149.39 |
26.81 |
24.67 |
13.57 |
15.64 |
51.46 |
22.98 |
23.54 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
8.13 |
7.41 |
8.40 |
6.16 |
10.39 |
9.08 |
12.88 |
20.55 |
28.82 |
10.12 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.46 |
3.13 |
3.51 |
4.50 |
5.08 |
6.33 |
9.58 |
14.26 |
150.08 |
-19.63 |
-8.03 |
| Long-Term Debt to Equity |
|
1.32 |
2.81 |
3.16 |
4.07 |
4.77 |
6.11 |
9.13 |
13.46 |
142.97 |
-18.88 |
-7.80 |
| Financial Leverage |
|
1.27 |
1.75 |
1.92 |
2.11 |
2.23 |
4.13 |
5.06 |
6.75 |
9.72 |
18.67 |
-116.57 |
| Leverage Ratio |
|
2.98 |
3.96 |
4.05 |
4.31 |
4.42 |
7.95 |
9.00 |
11.40 |
15.68 |
32.52 |
-184.49 |
| Compound Leverage Factor |
|
2.98 |
3.97 |
3.77 |
4.35 |
4.52 |
8.10 |
9.28 |
11.43 |
15.68 |
33.51 |
-160.75 |
| Debt to Total Capital |
|
59.28% |
75.78% |
77.81% |
81.81% |
83.55% |
86.36% |
90.55% |
93.45% |
99.34% |
105.37% |
114.23% |
| Short-Term Debt to Total Capital |
|
5.73% |
7.76% |
7.58% |
7.83% |
5.13% |
3.03% |
4.25% |
5.28% |
4.70% |
4.01% |
3.22% |
| Long-Term Debt to Total Capital |
|
53.55% |
68.02% |
70.23% |
73.99% |
78.42% |
83.33% |
86.30% |
88.17% |
94.64% |
101.36% |
111.01% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
40.72% |
24.22% |
22.19% |
18.19% |
16.45% |
13.64% |
9.45% |
6.55% |
0.66% |
-5.37% |
-14.23% |
| Debt to EBITDA |
|
-56.79 |
-3.10 |
-3.34 |
-2.96 |
-2.85 |
262.19 |
151.51 |
44.61 |
-50.35 |
-28.70 |
-47.85 |
| Net Debt to EBITDA |
|
-44.66 |
-2.39 |
-2.56 |
-2.36 |
-2.37 |
216.59 |
118.47 |
36.99 |
-43.82 |
-24.01 |
-38.16 |
| Long-Term Debt to EBITDA |
|
-51.30 |
-2.78 |
-3.02 |
-2.68 |
-2.67 |
252.99 |
144.39 |
42.09 |
-47.96 |
-27.61 |
-46.51 |
| Debt to NOPAT |
|
-5.21 |
-2.53 |
-2.63 |
-2.56 |
-2.50 |
-6.61 |
-6.79 |
-7.44 |
-6.05 |
-5.66 |
-5.94 |
| Net Debt to NOPAT |
|
-4.10 |
-1.96 |
-2.01 |
-2.04 |
-2.08 |
-5.46 |
-5.31 |
-6.17 |
-5.26 |
-4.73 |
-4.74 |
| Long-Term Debt to NOPAT |
|
-4.71 |
-2.27 |
-2.37 |
-2.32 |
-2.35 |
-6.38 |
-6.47 |
-7.02 |
-5.76 |
-5.44 |
-5.77 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
124 |
153 |
295 |
297 |
331 |
139 |
137 |
113 |
95 |
97 |
137 |
| Operating Cash Flow to CapEx |
|
-435.17% |
188.66% |
330.68% |
-244.55% |
187.75% |
391.85% |
609.62% |
-373.31% |
-399.13% |
778.30% |
826.62% |
| Free Cash Flow to Firm to Interest Expense |
|
7.52 |
9.16 |
18.10 |
18.07 |
20.86 |
9.31 |
9.52 |
7.55 |
6.43 |
6.78 |
9.97 |
| Operating Cash Flow to Interest Expense |
|
-0.65 |
0.69 |
0.92 |
-0.70 |
0.55 |
1.19 |
2.17 |
-1.19 |
-1.28 |
2.12 |
2.11 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-0.80 |
0.32 |
0.64 |
-0.98 |
0.26 |
0.88 |
1.82 |
-1.51 |
-1.60 |
1.85 |
1.85 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.33 |
0.34 |
0.36 |
0.37 |
0.38 |
0.40 |
0.40 |
0.44 |
0.46 |
0.44 |
0.48 |
| Fixed Asset Turnover |
|
53.89 |
0.00 |
77.90 |
82.25 |
83.68 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,080 |
849 |
821 |
778 |
732 |
688 |
663 |
648 |
602 |
563 |
512 |
| Invested Capital Turnover |
|
0.43 |
0.48 |
0.50 |
0.51 |
0.52 |
0.61 |
0.59 |
0.65 |
0.68 |
0.73 |
0.77 |
| Increase / (Decrease) in Invested Capital |
|
-145 |
-329 |
-317 |
-326 |
-348 |
-161 |
-158 |
-130 |
-130 |
-125 |
-151 |
| Enterprise Value (EV) |
|
655 |
610 |
547 |
647 |
636 |
739 |
629 |
624 |
635 |
576 |
534 |
| Market Capitalization |
|
151 |
113 |
58 |
141 |
126 |
249 |
159 |
122 |
114 |
79 |
68 |
| Book Value per Share |
|
$2.73 |
$25.48 |
$22.50 |
$17.28 |
$14.64 |
$11.33 |
$7.53 |
$4.95 |
$0.46 |
($3.45) |
($8.26) |
| Tangible Book Value per Share |
|
($4.03) |
($80.65) |
($79.85) |
($80.65) |
($79.38) |
($78.52) |
($78.88) |
($75.73) |
($73.37) |
($68.85) |
($70.26) |
| Total Capital |
|
1,080 |
849 |
821 |
778 |
732 |
688 |
663 |
648 |
602 |
563 |
512 |
| Total Debt |
|
640 |
643 |
639 |
636 |
612 |
594 |
600 |
605 |
599 |
593 |
585 |
| Total Long-Term Debt |
|
579 |
577 |
576 |
575 |
574 |
573 |
572 |
571 |
570 |
571 |
568 |
| Net Debt |
|
504 |
497 |
489 |
506 |
510 |
491 |
469 |
502 |
521 |
496 |
466 |
| Capital Expenditures (CapEx) |
|
2.45 |
6.10 |
4.52 |
4.68 |
4.64 |
4.53 |
5.13 |
4.78 |
4.73 |
3.91 |
3.50 |
| Net Nonoperating Expense (NNE) |
|
6.58 |
69 |
5.63 |
11 |
6.16 |
9.57 |
17 |
6.89 |
6.23 |
9.24 |
29 |
| Net Nonoperating Obligations (NNO) |
|
640 |
643 |
639 |
636 |
612 |
594 |
600 |
605 |
599 |
593 |
585 |
| Total Depreciation and Amortization (D&A) |
|
38 |
37 |
32 |
32 |
33 |
33 |
32 |
32 |
33 |
33 |
31 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($3.45) |
($30.47) |
($3.42) |
($4.84) |
($2.86) |
($3.79) |
($4.57) |
($2.78) |
($4.74) |
($4.18) |
($4.89) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
8.05M |
8.05M |
8.09M |
8.18M |
8.24M |
8.20M |
8.32M |
8.57M |
8.71M |
8.59M |
8.81M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($30.47) |
$0.00 |
$0.00 |
$0.00 |
($3.79) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
8.07M |
8.09M |
8.18M |
8.23M |
8.28M |
8.32M |
8.57M |
8.71M |
8.76M |
8.81M |
8.97M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($30.47) |
$0.00 |
$0.00 |
$0.00 |
($3.79) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
8.07M |
8.09M |
8.18M |
8.23M |
8.28M |
8.32M |
8.57M |
8.71M |
8.76M |
8.81M |
8.97M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-24 |
-170 |
-20 |
-16 |
-15 |
-19 |
-17 |
-15 |
-18 |
-21 |
-14 |
| Normalized NOPAT Margin |
|
-19.22% |
-148.03% |
-16.87% |
-13.47% |
-12.04% |
-16.77% |
-19.43% |
-12.74% |
-15.54% |
-17.81% |
-17.36% |
| Pre Tax Income Margin |
|
-24.45% |
-220.00% |
-24.31% |
-35.62% |
-20.96% |
-27.87% |
-35.63% |
-20.78% |
-44.22% |
-34.84% |
-21.71% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-1.83 |
-15.14 |
-1.93 |
-2.51 |
-1.57 |
-2.05 |
-2.05 |
-1.61 |
-3.39 |
-2.73 |
-1.47 |
| NOPAT to Interest Expense |
|
-1.28 |
-10.60 |
-1.35 |
-1.76 |
-1.10 |
-1.44 |
-1.43 |
-1.13 |
-2.38 |
-1.91 |
-1.03 |
| EBIT Less CapEx to Interest Expense |
|
-1.98 |
-15.51 |
-2.21 |
-2.80 |
-1.87 |
-2.36 |
-2.40 |
-1.93 |
-3.71 |
-3.01 |
-1.73 |
| NOPAT Less CapEx to Interest Expense |
|
-1.43 |
-10.97 |
-1.63 |
-2.04 |
-1.39 |
-1.74 |
-1.79 |
-1.45 |
-2.70 |
-2.19 |
-1.29 |
| 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% |
0.00% |
| Augmented Payout Ratio |
|
-6.01% |
-2.30% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Key Financial Trends
Skillsoft’s financial profile over the last four years looks weak and highly volatile, with recurring losses, heavy debt, and a balance sheet that has deteriorated from positive equity to a deficit position. Revenue has generally held up in the roughly $85 million to $123 million quarterly range, but profitability has remained negative, and the company continues to burn cash despite periodic operating cash flow improvements. A large part of reported earnings weakness comes from substantial amortization, restructuring, and occasional impairment or special charges.
What stands out most is the balance sheet trend. In Q1 2025, Skillsoft still had positive total common equity of $182 million, but that fell to $62.6 million in Q1 2026, then flipped to a negative $72.8 million in Q1 2027. At the same time, total liabilities remained very high, near the $926 million to $960 million range in the most recent periods. That combination suggests meaningful financial leverage and limited cushion if operating conditions weaken.
Revenue and margin trends have been mixed. Quarterly revenue improved year over year in some periods, such as Q1 2027 at $81.3 million versus $85.2 million in Q1 2026 and $120.2 million in Q1 2025, but the company still posted net losses every period shown. In Q1 2027, Skillsoft reported a net loss of $43.1 million, compared with a $36.7 million loss in Q4 2026 and a $38.0 million loss in Q1 2026. The business is not yet translating sales into sustained profitability.
Cash flow is better than earnings, but still inconsistent. Operating cash flow was positive in some quarters, including Q1 2027 at $28.9 million and Q4 2026 at $30.5 million, but it turned negative in Q3 2026 at -$18.9 million and Q2 2026 at -$17.8 million. That indicates the company can generate cash from operations in certain quarters, but the underlying trend is not stable enough to call it consistently self-funding.
Debt remains a major issue. In Q1 2027, Skillsoft carried $584.6 million of short- and long-term debt combined, versus $599.5 million in Q1 2026 and $606.8 million in Q2 2025. Interest expense remains elevated, with quarterly interest expense of about $13.7 million in Q1 2027 and $14.4 million in Q4 2026. For a company with quarterly revenue around $80 million to $116 million, that is a heavy fixed burden.
- Q1 2027 operating cash flow was solid at $28.9 million, showing the core business can still generate cash in some quarters.
- Cash and equivalents rose to $115.6 million in Q1 2027 from $74.6 million in Q3 2026, improving near-term liquidity.
- Debt balances have drifted slightly lower from earlier periods, with total debt at about $584.6 million in Q1 2027 versus roughly $606.8 million in Q2 2025.
- Revenue has remained relatively stable over the period, generally staying above $80 million per quarter and often above $110 million.
- The company’s reported losses are heavily affected by amortization, restructuring, and other non-cash charges, which makes earnings look worse than cash flow in some quarters.
- Quarterly operating cash flow has improved at times, but the pattern has been uneven and not yet durable.
- Share count has generally risen over time, which can pressure per-share results even if operations stabilize.
- Total common equity turned negative in Q1 2027, a major red flag for balance sheet strength.
- The company has posted losses in every period provided, including a $43.1 million loss in Q1 2027.
- Interest expense is very large relative to revenue, limiting financial flexibility and increasing refinancing risk.
Bottom line: Skillsoft is still operating, still producing revenue, and sometimes generating positive operating cash flow, but the overall trend is challenging. Persistent losses, a negative equity position, and a heavy debt load make the stock look highly speculative. Investors should watch for sustained improvement in operating cash flow, debt reduction, and a return to positive equity before getting more constructive.
08/04/26 03:06 PM ETAI Generated. May Contain Errors.