Annual Income Statements for SelectQuote
This table shows SelectQuote's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for SelectQuote
This table shows SelectQuote's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
Q4 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
19 |
8.55 |
-31 |
-45 |
53 |
20 |
-3.89 |
-48 |
51 |
21 |
-36 |
| Consolidated Net Income / (Loss) |
|
19 |
8.55 |
-31 |
-45 |
53 |
26 |
13 |
-30 |
69 |
40 |
-17 |
| Net Income / (Loss) Continuing Operations |
|
19 |
8.55 |
-31 |
-45 |
53 |
26 |
13 |
-30 |
69 |
40 |
-17 |
| Total Pre-Tax Income |
|
31 |
8.72 |
-25 |
-35 |
40 |
35 |
9.37 |
-38 |
83 |
44 |
-13 |
| Total Revenue |
|
381 |
352 |
284 |
269 |
457 |
388 |
333 |
317 |
525 |
412 |
311 |
| Net Interest Income / (Expense) |
|
-24 |
-24 |
-23 |
-23 |
-24 |
-20 |
-12 |
-12 |
-12 |
-11 |
-11 |
| Total Interest Expense |
|
24 |
24 |
23 |
23 |
24 |
20 |
12 |
12 |
12 |
11 |
11 |
| Long-Term Debt Interest Expense |
|
24 |
24 |
23 |
23 |
24 |
20 |
12 |
12 |
12 |
11 |
11 |
| Total Non-Interest Income |
|
405 |
376 |
307 |
292 |
481 |
408 |
345 |
329 |
537 |
422 |
322 |
| Total Non-Interest Expense |
|
350 |
343 |
309 |
304 |
418 |
353 |
331 |
355 |
442 |
368 |
324 |
| Net Occupancy & Equipment Expense |
|
8.05 |
93 |
9.23 |
75 |
111 |
89 |
9.60 |
79 |
9.60 |
9.78 |
253 |
| Marketing Expense |
|
117 |
109 |
70 |
64 |
98 |
93 |
65 |
62 |
105 |
92 |
54 |
| Other Operating Expenses |
|
225 |
141 |
229 |
166 |
201 |
204 |
283 |
229 |
347 |
293 |
11 |
| Other Special Charges |
|
- |
0.00 |
- |
0.00 |
7.64 |
-33 |
- |
-15 |
-19 |
-27 |
6.02 |
| Nonoperating Income / (Expense), net |
|
0.00 |
-0.01 |
- |
-0.01 |
-0.02 |
-0.04 |
7.58 |
-0.15 |
-0.04 |
-0.03 |
-0.04 |
| Income Tax Expense |
|
11 |
0.17 |
6.20 |
9.53 |
-14 |
8.58 |
-3.49 |
-7.20 |
14 |
3.93 |
3.71 |
| Preferred Stock Dividends Declared |
|
- |
0.00 |
- |
0.00 |
0.00 |
5.79 |
- |
17 |
18 |
19 |
19 |
| Basic Earnings per Share |
|
$0.12 |
$0.05 |
($0.18) |
($0.26) |
$0.31 |
$0.11 |
($0.02) |
($0.26) |
$0.27 |
$0.11 |
($0.18) |
| Weighted Average Basic Shares Outstanding |
|
168.35M |
169.07M |
168.52M |
170.43M |
171.80M |
178.16M |
176.15M |
185.82M |
187.57M |
189.46M |
188.17M |
| Diluted Earnings per Share |
|
$0.11 |
$0.05 |
($0.17) |
($0.26) |
$0.30 |
$0.03 |
($0.06) |
($0.26) |
$0.26 |
$0.11 |
($0.17) |
| Weighted Average Diluted Shares Outstanding |
|
169.74M |
170.96M |
168.52M |
170.43M |
175.10M |
186.64M |
181.90M |
185.82M |
190.83M |
190.48M |
188.17M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
168.99M |
169.16M |
171.44M |
171.50M |
172.14M |
172.72M |
172.82M |
175.97M |
176.29M |
176.35M |
176.57M |
Annual Cash Flow Statements for SelectQuote
This table details how cash moves in and out of SelectQuote's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
| Net Change in Cash & Equivalents |
|
0.62 |
-0.39 |
368 |
-82 |
-145 |
-58 |
-40 |
-5.62 |
-15 |
| Net Cash From Operating Activities |
|
-4.85 |
0.11 |
-62 |
-115 |
-338 |
-19 |
15 |
-12 |
32 |
| Net Cash From Continuing Operating Activities |
|
-4.85 |
0.11 |
-62 |
-115 |
-338 |
-19 |
15 |
-12 |
32 |
| Net Income / (Loss) Continuing Operations |
|
35 |
73 |
79 |
125 |
-298 |
-59 |
-34 |
48 |
62 |
| Consolidated Net Income / (Loss) |
|
35 |
73 |
79 |
125 |
-298 |
-59 |
-34 |
48 |
62 |
| Provision For Loan Losses |
|
- |
- |
- |
- |
- |
0.00 |
0.00 |
4.20 |
0.00 |
| Depreciation Expense |
|
3.47 |
4.70 |
7.99 |
16 |
25 |
28 |
25 |
20 |
17 |
| Amortization Expense |
|
0.07 |
0.12 |
2.27 |
3.34 |
5.46 |
8.68 |
6.14 |
5.25 |
4.29 |
| Non-Cash Adjustments to Reconcile Net Income |
|
7.35 |
22 |
35 |
47 |
-32 |
35 |
38 |
-17 |
-16 |
| Changes in Operating Assets and Liabilities, net |
|
-51 |
-100 |
-186 |
-307 |
-39 |
-33 |
-20 |
-72 |
-37 |
| Net Cash From Investing Activities |
|
-6.02 |
-8.64 |
-51 |
-64 |
-43 |
-9.13 |
-15 |
-11 |
-16 |
| Net Cash From Continuing Investing Activities |
|
-6.02 |
-8.64 |
-51 |
-64 |
-43 |
-9.13 |
-15 |
-11 |
-16 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-6.02 |
-3.92 |
-16 |
-23 |
-25 |
-9.13 |
-12 |
-11 |
-16 |
| Purchase of Investment Securities |
|
0.00 |
-4.72 |
-36 |
-41 |
-18 |
0.00 |
-3.43 |
0.00 |
0.00 |
| Sale of Property, Leasehold Improvements and Equipment |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.25 |
0.00 |
0.00 |
| Net Cash From Financing Activities |
|
11 |
8.14 |
481 |
97 |
235 |
-29 |
-41 |
17 |
-31 |
| Net Cash From Continuing Financing Activities |
|
11 |
8.14 |
481 |
97 |
235 |
-29 |
-41 |
17 |
-31 |
| Issuance of Debt |
|
91 |
152 |
521 |
229 |
292 |
0.00 |
0.00 |
266 |
673 |
| Issuance of Preferred Equity |
|
0.00 |
0.00 |
135 |
- |
- |
0.00 |
0.00 |
338 |
0.00 |
| Repayment of Debt |
|
-78 |
-146 |
-238 |
-85 |
-54 |
-28 |
-41 |
-574 |
-702 |
| Other Financing Activities, Net |
|
0.57 |
4.30 |
-1.50 |
-46 |
-2.47 |
-1.24 |
-0.29 |
-12 |
-2.55 |
| Cash Interest Paid |
|
0.79 |
1.47 |
23 |
26 |
38 |
59 |
67 |
61 |
37 |
| Cash Income Taxes Paid |
|
0.04 |
0.04 |
0.06 |
-0.21 |
-0.17 |
-0.31 |
0.59 |
3.16 |
-0.19 |
Quarterly Cash Flow Statements for SelectQuote
This table details how cash moves in and out of SelectQuote's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
Q4 2026 |
| Net Change in Cash & Equivalents |
|
-38 |
27 |
4.88 |
-32 |
3.19 |
73 |
-49 |
-21 |
7.64 |
13 |
-15 |
| Net Cash From Operating Activities |
|
-26 |
44 |
20 |
-17 |
-29 |
71 |
-37 |
-22 |
0.05 |
57 |
-3.32 |
| Net Cash From Continuing Operating Activities |
|
-26 |
44 |
20 |
-17 |
-29 |
71 |
-37 |
-22 |
0.05 |
57 |
-3.32 |
| Net Income / (Loss) Continuing Operations |
|
19 |
8.55 |
-31 |
-45 |
53 |
26 |
13 |
-30 |
69 |
40 |
-17 |
| Consolidated Net Income / (Loss) |
|
19 |
8.55 |
-31 |
-45 |
53 |
26 |
13 |
-30 |
69 |
40 |
-17 |
| Depreciation Expense |
|
5.90 |
6.70 |
6.41 |
5.60 |
5.06 |
4.93 |
4.88 |
4.30 |
4.32 |
4.39 |
4.48 |
| Amortization Expense |
|
1.74 |
1.51 |
1.28 |
1.06 |
1.32 |
1.50 |
1.37 |
1.18 |
1.26 |
0.90 |
0.95 |
| Non-Cash Adjustments to Reconcile Net Income |
|
22 |
8.56 |
13 |
20 |
4.17 |
-15 |
-26 |
-19 |
-0.42 |
-11 |
15 |
| Changes in Operating Assets and Liabilities, net |
|
-77 |
19 |
31 |
1.64 |
-97 |
53 |
-31 |
22 |
-74 |
22 |
-6.60 |
| Net Cash From Investing Activities |
|
-3.55 |
-3.23 |
-5.92 |
-2.57 |
-2.27 |
-3.36 |
-3.11 |
-3.98 |
-3.65 |
-3.95 |
-4.56 |
| Net Cash From Continuing Investing Activities |
|
-3.55 |
-3.23 |
-5.92 |
-2.57 |
-2.27 |
-3.36 |
-3.11 |
-3.98 |
-3.65 |
-3.95 |
-4.56 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-1.45 |
-1.05 |
-8.55 |
-0.44 |
-0.30 |
-0.95 |
-9.62 |
-1.06 |
-1.09 |
-0.95 |
-13 |
| Purchase of Investment Securities |
|
-2.10 |
-2.18 |
2.63 |
-2.13 |
-1.97 |
-2.41 |
6.51 |
-2.93 |
-2.56 |
-3.01 |
8.49 |
| Net Cash From Financing Activities |
|
-8.52 |
-14 |
-9.19 |
-13 |
34 |
4.83 |
-8.56 |
4.24 |
11 |
-40 |
-6.70 |
| Net Cash From Continuing Financing Activities |
|
-8.52 |
-14 |
-9.19 |
-13 |
34 |
4.83 |
-8.56 |
4.24 |
11 |
-40 |
-6.70 |
| Issuance of Debt |
|
- |
- |
- |
0.00 |
- |
82 |
- |
80 |
177 |
328 |
88 |
| Repayment of Debt |
|
-8.51 |
-14 |
-9.27 |
-9.19 |
-150 |
-407 |
-8.54 |
-73 |
-166 |
-368 |
-95 |
| Other Financing Activities, Net |
|
-0.01 |
-0.01 |
0.07 |
-3.88 |
-0.05 |
-8.06 |
-0.03 |
-2.46 |
-0.05 |
-0.03 |
-0.01 |
| Cash Interest Paid |
|
15 |
17 |
17 |
17 |
18 |
16 |
9.89 |
10 |
10 |
7.13 |
9.61 |
| Cash Income Taxes Paid |
|
-0.04 |
- |
-0.78 |
-2.22 |
-0.89 |
- |
-0.04 |
-0.22 |
- |
- |
0.03 |
Annual Balance Sheets for SelectQuote
This table presents SelectQuote'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 |
|
407 |
1,074 |
1,424 |
1,290 |
1,219 |
1,194 |
1,249 |
1,287 |
| Cash and Due from Banks |
|
0.57 |
321 |
286 |
141 |
83 |
43 |
36 |
21 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Goodwill |
|
5.36 |
47 |
68 |
29 |
29 |
29 |
29 |
29 |
| Intangible Assets |
|
0.22 |
20 |
41 |
31 |
10 |
10 |
1.97 |
0.84 |
| Other Assets |
|
386 |
639 |
1,029 |
1,089 |
1,097 |
1,112 |
1,182 |
1,236 |
| Total Liabilities & Shareholders' Equity |
|
407 |
1,074 |
1,424 |
1,290 |
1,219 |
1,194 |
1,249 |
1,287 |
| Total Liabilities |
|
144 |
528 |
757 |
899 |
872 |
877 |
674 |
637 |
| Short-Term Debt |
|
12 |
23 |
39 |
37 |
67 |
87 |
133 |
100 |
| Accrued Interest Payable |
|
6.02 |
15 |
21 |
26 |
17 |
17 |
14 |
21 |
| Other Short-Term Payables |
|
16 |
58 |
46 |
50 |
54 |
71 |
67 |
71 |
| Long-Term Debt |
|
11 |
312 |
459 |
698 |
665 |
637 |
317 |
348 |
| Other Long-Term Liabilities |
|
99 |
120 |
189 |
87 |
70 |
65 |
144 |
96 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Redeemable Noncontrolling Interest |
|
0.80 |
- |
- |
- |
- |
0.00 |
224 |
298 |
| Total Equity & Noncontrolling Interests |
|
262 |
546 |
667 |
391 |
347 |
317 |
351 |
352 |
| Total Preferred & Common Equity |
|
262 |
546 |
667 |
391 |
347 |
317 |
351 |
352 |
| Total Common Equity |
|
262 |
546 |
667 |
391 |
347 |
317 |
351 |
352 |
| Common Stock |
|
139 |
550 |
546 |
556 |
569 |
582 |
573 |
512 |
| Retained Earnings |
|
200 |
-2.79 |
120 |
-177 |
-236 |
-270 |
-222 |
-160 |
Quarterly Balance Sheets for SelectQuote
This table presents SelectQuote'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 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Total Assets |
|
1,298 |
1,288 |
1,170 |
1,236 |
1,245 |
1,147 |
1,279 |
1,296 |
1,207 |
1,352 |
1,335 |
| Cash and Due from Banks |
|
36 |
92 |
48 |
11 |
38 |
10 |
12 |
85 |
14 |
22 |
35 |
| 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 |
| Goodwill |
|
29 |
29 |
29 |
29 |
29 |
29 |
29 |
29 |
29 |
29 |
29 |
| Intangible Assets |
|
28 |
27 |
9.44 |
8.68 |
7.93 |
9.16 |
8.13 |
7.10 |
1.69 |
1.40 |
1.12 |
| Other Assets |
|
1,204 |
1,140 |
1,083 |
1,187 |
1,170 |
1,098 |
1,229 |
1,175 |
1,161 |
1,299 |
1,269 |
| Total Liabilities & Shareholders' Equity |
|
1,298 |
1,288 |
1,170 |
1,236 |
1,245 |
1,147 |
1,279 |
1,296 |
1,207 |
1,352 |
1,335 |
| Total Liabilities |
|
916 |
897 |
853 |
899 |
898 |
877 |
953 |
738 |
660 |
733 |
671 |
| Short-Term Debt |
|
55 |
63 |
71 |
105 |
104 |
99 |
120 |
112 |
108 |
105 |
130 |
| Accrued Interest Payable |
|
22 |
23 |
18 |
17 |
21 |
15 |
13 |
17 |
50 |
57 |
24 |
| Other Short-Term Payables |
|
87 |
60 |
48 |
62 |
65 |
52 |
62 |
65 |
58 |
72 |
77 |
| Long-Term Debt |
|
670 |
667 |
661 |
651 |
648 |
637 |
684 |
362 |
325 |
386 |
353 |
| Other Long-Term Liabilities |
|
82 |
83 |
55 |
65 |
60 |
74 |
74 |
182 |
120 |
112 |
87 |
| 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 |
|
- |
- |
- |
- |
- |
- |
- |
208 |
242 |
260 |
279 |
| Total Equity & Noncontrolling Interests |
|
382 |
391 |
317 |
337 |
347 |
269 |
326 |
350 |
305 |
360 |
385 |
| Total Preferred & Common Equity |
|
382 |
391 |
317 |
337 |
347 |
269 |
326 |
350 |
305 |
360 |
385 |
| Total Common Equity |
|
382 |
391 |
317 |
337 |
347 |
269 |
326 |
350 |
305 |
360 |
385 |
| Common Stock |
|
563 |
566 |
572 |
576 |
579 |
582 |
587 |
585 |
558 |
543 |
528 |
| Retained Earnings |
|
-197 |
-188 |
-267 |
-247 |
-239 |
-314 |
-261 |
-235 |
-253 |
-183 |
-143 |
Annual Metrics And Ratios for SelectQuote
This table displays calculated financial ratios and metrics derived from SelectQuote's official financial filings.
| Metric |
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
| DEI Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
163,389,853.00 |
- |
- |
- |
172,721,268.00 |
176,347,774.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
163,389,853.00 |
- |
- |
- |
172,721,268.00 |
176,347,774.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.76 |
- |
- |
- |
0.28 |
0.35 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
44.27% |
49.96% |
78.19% |
-19.71% |
28.01% |
33.18% |
17.83% |
8.16% |
| EBITDA Growth |
|
0.00% |
120.70% |
14.89% |
56.76% |
-300.69% |
90.97% |
106.59% |
3,375.74% |
32.25% |
| EBIT Growth |
|
0.00% |
127.88% |
9.91% |
53.49% |
-344.11% |
82.28% |
57.98% |
267.71% |
57.37% |
| NOPAT Growth |
|
0.00% |
107.97% |
9.51% |
58.67% |
-316.25% |
82.28% |
57.98% |
334.99% |
30.80% |
| Net Income Growth |
|
0.00% |
107.97% |
9.51% |
57.09% |
-338.27% |
80.32% |
41.71% |
239.43% |
30.70% |
| EPS Growth |
|
0.00% |
139.13% |
-132.73% |
516.67% |
-341.33% |
80.66% |
42.86% |
105.00% |
-700.00% |
| Operating Cash Flow Growth |
|
0.00% |
102.33% |
-54,769.03% |
-86.87% |
-193.06% |
94.27% |
178.63% |
-176.57% |
373.32% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-141.52% |
69.14% |
-47.22% |
100.08% |
9,173.92% |
290.84% |
-118.02% |
| Invested Capital Growth |
|
0.00% |
0.00% |
208.00% |
32.38% |
-3.32% |
-4.30% |
-3.41% |
-1.61% |
7.22% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
5.25% |
-6.17% |
8.59% |
7.32% |
3.51% |
-1.37% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-10.07% |
-56.75% |
69.71% |
107.41% |
51.11% |
-19.18% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-12.23% |
-51.47% |
51.58% |
52.88% |
120.60% |
-22.74% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-12.61% |
-50.51% |
51.65% |
52.95% |
738.63% |
-32.29% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-13.48% |
-53.44% |
49.26% |
33.02% |
1,187.69% |
-32.33% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-26.47% |
-53.39% |
50.00% |
37.50% |
110.00% |
-220.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-43.07% |
0.16% |
70.99% |
234.82% |
-125.47% |
1,499.69% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.71% |
-97.45% |
181.97% |
-11.06% |
49.73% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-0.54% |
-8.29% |
-3.88% |
-5.21% |
-0.70% |
-4.23% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
19.36% |
29.61% |
22.69% |
19.96% |
-49.89% |
-3.52% |
0.17% |
5.14% |
6.28% |
| EBIT Margin |
|
17.84% |
28.17% |
20.65% |
17.79% |
-54.08% |
-7.48% |
-2.36% |
3.36% |
4.89% |
| Profit (Net Income) Margin |
|
14.99% |
21.61% |
15.78% |
13.91% |
-41.29% |
-6.35% |
-2.78% |
3.29% |
3.97% |
| Tax Burden Percent |
|
84.06% |
76.71% |
76.44% |
79.02% |
76.32% |
84.67% |
117.41% |
98.08% |
81.52% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
99.01% |
100.05% |
100.18% |
100.22% |
99.74% |
99.67% |
| Effective Tax Rate |
|
15.94% |
23.29% |
23.56% |
20.98% |
0.00% |
0.00% |
0.00% |
1.92% |
18.48% |
| Return on Invested Capital (ROIC) |
|
0.00% |
50.78% |
13.63% |
12.33% |
-23.80% |
-4.38% |
-1.92% |
4.62% |
5.88% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
50.78% |
13.63% |
12.03% |
-27.81% |
-5.78% |
-3.81% |
4.60% |
5.83% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
4.36% |
6.02% |
8.26% |
-32.44% |
-11.48% |
-8.37% |
6.05% |
4.27% |
| Return on Equity (ROE) |
|
0.00% |
55.14% |
19.65% |
20.59% |
-56.23% |
-15.86% |
-10.28% |
10.66% |
10.15% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-149.22% |
-88.33% |
-15.54% |
-20.42% |
0.02% |
1.56% |
6.24% |
-1.09% |
| Operating Return on Assets (OROA) |
|
0.00% |
23.25% |
14.05% |
12.78% |
-28.71% |
-5.50% |
-2.40% |
3.98% |
6.04% |
| Return on Assets (ROA) |
|
0.00% |
17.84% |
10.74% |
10.00% |
-21.92% |
-4.67% |
-2.83% |
3.89% |
4.90% |
| Return on Common Equity (ROCE) |
|
0.00% |
54.97% |
19.63% |
20.59% |
-56.23% |
-15.86% |
-10.28% |
7.98% |
5.82% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
27.65% |
14.57% |
18.72% |
-76.07% |
-16.87% |
-10.77% |
13.55% |
17.68% |
| Net Operating Profit after Tax (NOPAT) |
|
35 |
73 |
79 |
126 |
-273 |
-48 |
-20 |
48 |
62 |
| NOPAT Margin |
|
14.99% |
21.61% |
15.78% |
14.05% |
-37.85% |
-5.24% |
-1.65% |
3.30% |
3.99% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.30% |
4.02% |
1.39% |
1.90% |
0.02% |
0.05% |
| SG&A Expenses to Revenue |
|
39.54% |
35.32% |
39.02% |
45.01% |
70.62% |
35.49% |
31.95% |
24.75% |
42.47% |
| Operating Expenses to Revenue |
|
82.16% |
71.83% |
79.35% |
82.21% |
154.08% |
107.48% |
102.36% |
96.64% |
95.11% |
| Earnings before Interest and Taxes (EBIT) |
|
42 |
95 |
104 |
160 |
-390 |
-69 |
-29 |
49 |
77 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
45 |
99 |
114 |
179 |
-359 |
-32 |
2.14 |
74 |
98 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
2.17 |
1.32 |
4.72 |
1.04 |
0.94 |
1.47 |
1.17 |
0.42 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
2.22 |
1.51 |
5.64 |
1.23 |
1.06 |
1.68 |
1.29 |
0.46 |
| Price to Revenue (P/Rev) |
|
2.45 |
1.70 |
1.43 |
3.51 |
0.57 |
0.35 |
0.38 |
0.28 |
0.09 |
| Price to Earnings (P/E) |
|
16.33 |
7.85 |
9.08 |
25.20 |
0.00 |
0.00 |
0.00 |
16.42 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
6.12% |
12.73% |
11.01% |
3.97% |
0.00% |
0.00% |
0.00% |
6.09% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
2.07 |
0.78 |
2.88 |
0.89 |
0.90 |
1.10 |
1.02 |
0.80 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
1.77 |
1.37 |
3.74 |
1.39 |
1.06 |
0.94 |
0.72 |
0.56 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
5.96 |
6.02 |
18.76 |
0.00 |
0.00 |
537.08 |
14.11 |
8.89 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
6.27 |
6.61 |
21.05 |
0.00 |
0.00 |
0.00 |
21.56 |
11.42 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
8.17 |
8.65 |
26.63 |
0.00 |
0.00 |
0.00 |
21.99 |
14.01 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
5,246.13 |
0.00 |
0.00 |
0.00 |
0.00 |
75.40 |
0.00 |
27.43 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5,469.84 |
69.63 |
16.27 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.09 |
0.61 |
0.75 |
1.88 |
2.11 |
2.29 |
0.78 |
0.69 |
| Long-Term Debt to Equity |
|
0.00 |
0.04 |
0.57 |
0.69 |
1.79 |
1.92 |
2.01 |
0.55 |
0.54 |
| Financial Leverage |
|
0.00 |
0.09 |
0.44 |
0.69 |
1.17 |
1.99 |
2.19 |
1.32 |
0.73 |
| Leverage Ratio |
|
0.00 |
1.55 |
1.83 |
2.06 |
2.56 |
3.40 |
3.64 |
2.74 |
2.07 |
| Compound Leverage Factor |
|
0.00 |
1.55 |
1.83 |
2.04 |
2.57 |
3.41 |
3.64 |
2.73 |
2.06 |
| Debt to Total Capital |
|
0.00% |
7.90% |
38.02% |
42.77% |
65.29% |
67.82% |
69.58% |
43.83% |
40.84% |
| Short-Term Debt to Total Capital |
|
0.00% |
4.04% |
2.60% |
3.38% |
3.30% |
6.18% |
8.37% |
12.94% |
9.15% |
| Long-Term Debt to Total Capital |
|
0.00% |
3.86% |
35.42% |
39.39% |
61.99% |
61.64% |
61.21% |
30.90% |
31.69% |
| Preferred Equity to Total Capital |
|
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% |
0.28% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
21.90% |
27.14% |
| Common Equity to Total Capital |
|
0.00% |
91.82% |
61.98% |
57.23% |
34.71% |
32.18% |
30.42% |
34.27% |
32.02% |
| Debt to EBITDA |
|
0.00 |
0.23 |
2.93 |
2.78 |
-2.05 |
-22.52 |
338.77 |
6.04 |
4.56 |
| Net Debt to EBITDA |
|
0.00 |
0.22 |
-0.30 |
1.18 |
-1.65 |
-19.96 |
318.81 |
5.56 |
4.35 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.11 |
2.73 |
2.56 |
-1.94 |
-20.47 |
298.03 |
4.26 |
3.54 |
| Debt to NOPAT |
|
0.00 |
0.31 |
4.21 |
3.95 |
-2.70 |
-15.13 |
-35.69 |
9.41 |
7.19 |
| Net Debt to NOPAT |
|
0.00 |
0.30 |
-0.43 |
1.68 |
-2.18 |
-13.41 |
-33.59 |
8.67 |
6.86 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.15 |
3.92 |
3.64 |
-2.56 |
-13.76 |
-31.40 |
6.64 |
5.58 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.30% |
0.10% |
0.00% |
0.00% |
0.00% |
0.00% |
25.15% |
42.64% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-213 |
-515 |
-159 |
-234 |
0.18 |
16 |
64 |
-12 |
| Operating Cash Flow to CapEx |
|
-80.50% |
2.88% |
-397.30% |
-502.18% |
-1,364.28% |
-212.35% |
133.50% |
-103.11% |
197.48% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-128.47 |
-20.94 |
-5.42 |
-5.37 |
0.00 |
0.18 |
0.81 |
-0.26 |
| Operating Cash Flow to Interest Expense |
|
-5.22 |
0.07 |
-2.51 |
-3.94 |
-7.76 |
-0.24 |
0.16 |
-0.15 |
0.72 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-11.70 |
-2.29 |
-3.14 |
-4.72 |
-8.33 |
-0.35 |
0.04 |
-0.29 |
0.35 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.83 |
0.68 |
0.72 |
0.53 |
0.74 |
1.02 |
1.18 |
1.23 |
| Fixed Asset Turnover |
|
0.00 |
24.41 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
286 |
880 |
1,165 |
1,127 |
1,078 |
1,041 |
1,025 |
1,099 |
| Invested Capital Turnover |
|
0.00 |
2.35 |
0.86 |
0.88 |
0.63 |
0.84 |
1.16 |
1.40 |
1.47 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
286 |
595 |
285 |
-39 |
-48 |
-37 |
-17 |
74 |
| Enterprise Value (EV) |
|
0.00 |
593 |
688 |
3,359 |
1,002 |
973 |
1,149 |
1,049 |
874 |
| Market Capitalization |
|
570 |
570 |
722 |
3,147 |
408 |
325 |
467 |
411 |
148 |
| Book Value per Share |
|
$0.00 |
$3.07 |
$5.60 |
$4.08 |
$2.38 |
$2.08 |
$1.87 |
$2.03 |
$2.00 |
| Tangible Book Value per Share |
|
$0.00 |
$3.01 |
$4.92 |
$3.42 |
$2.01 |
$1.85 |
$1.64 |
$1.85 |
$1.82 |
| Total Capital |
|
0.00 |
286 |
880 |
1,165 |
1,127 |
1,078 |
1,041 |
1,025 |
1,099 |
| Total Debt |
|
0.00 |
23 |
335 |
498 |
736 |
731 |
725 |
449 |
449 |
| Total Long-Term Debt |
|
0.00 |
11 |
312 |
459 |
698 |
665 |
637 |
317 |
348 |
| Net Debt |
|
0.00 |
22 |
-34 |
212 |
595 |
648 |
682 |
413 |
428 |
| Capital Expenditures (CapEx) |
|
6.02 |
3.92 |
16 |
23 |
25 |
9.13 |
11 |
11 |
16 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
1.25 |
25 |
10 |
14 |
0.13 |
0.21 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
23 |
335 |
498 |
736 |
731 |
725 |
449 |
449 |
| Total Depreciation and Amortization (D&A) |
|
3.54 |
4.83 |
10 |
19 |
30 |
37 |
31 |
26 |
22 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.27 |
$0.70 |
($0.16) |
$0.00 |
($1.81) |
($0.35) |
($0.20) |
$0.14 |
($0.06) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
81.31M |
85.38M |
97.50M |
0.00 |
164.04M |
166.14M |
168.52M |
176.15M |
188.17M |
| Adjusted Diluted Earnings per Share |
|
$0.23 |
$0.55 |
($0.16) |
$0.00 |
($1.81) |
($0.35) |
($0.20) |
$0.01 |
($0.06) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
96.42M |
132.49M |
97.50M |
0.00 |
164.04M |
166.14M |
168.52M |
181.90M |
188.17M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
162.57M |
0.00 |
164.45M |
167.69M |
171.44M |
172.82M |
176.57M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
35 |
73 |
79 |
126 |
-242 |
-48 |
-20 |
-11 |
17 |
| Normalized NOPAT Margin |
|
14.99% |
21.61% |
15.78% |
14.05% |
-33.52% |
-5.24% |
-1.65% |
-0.74% |
1.08% |
| Pre Tax Income Margin |
|
17.84% |
28.17% |
20.65% |
17.61% |
-54.11% |
-7.50% |
-2.37% |
3.35% |
4.87% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
44.69 |
57.00 |
4.23 |
5.44 |
-8.94 |
-0.86 |
-0.31 |
0.61 |
1.72 |
| NOPAT to Interest Expense |
|
37.57 |
43.72 |
3.23 |
4.30 |
-6.26 |
-0.60 |
-0.22 |
0.60 |
1.40 |
| EBIT Less CapEx to Interest Expense |
|
38.21 |
54.63 |
3.60 |
4.66 |
-9.51 |
-0.97 |
-0.43 |
0.47 |
1.36 |
| NOPAT Less CapEx to Interest Expense |
|
31.09 |
41.36 |
2.60 |
3.52 |
-6.82 |
-0.71 |
-0.34 |
0.46 |
1.04 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
5.39% |
2.70% |
345.98% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
6.66% |
2.74% |
345.98% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Quarterly Metrics And Ratios for SelectQuote
This table displays calculated financial ratios and metrics derived from SelectQuote's official financial filings.
| Metric |
|
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
Q4 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
172,144,283.00 |
172,721,268.00 |
172,816,730.00 |
175,971,744.00 |
176,289,664.00 |
176,347,774.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
172,144,283.00 |
172,721,268.00 |
172,816,730.00 |
175,971,744.00 |
176,289,664.00 |
176,347,774.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
0.15 |
0.07 |
-0.18 |
0.39 |
0.23 |
-0.10 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
27.80% |
26.51% |
41.86% |
27.40% |
20.03% |
10.14% |
17.29% |
17.74% |
14.90% |
6.17% |
-6.53% |
| EBITDA Growth |
|
-7.14% |
-22.49% |
64.46% |
21.72% |
39.13% |
142.37% |
146.94% |
-13.01% |
92.76% |
20.40% |
-148.87% |
| EBIT Growth |
|
-3.47% |
-29.77% |
56.77% |
20.10% |
52.92% |
296.68% |
107.22% |
-7.17% |
109.70% |
27.48% |
-238.80% |
| NOPAT Growth |
|
-14.06% |
-7.70% |
56.76% |
20.10% |
227.71% |
204.22% |
114.15% |
-7.17% |
30.15% |
54.43% |
-170.78% |
| Net Income Growth |
|
-13.87% |
-7.70% |
35.16% |
-43.46% |
174.53% |
204.32% |
141.49% |
31.62% |
30.16% |
54.47% |
-230.88% |
| EPS Growth |
|
-21.43% |
-16.67% |
41.38% |
-36.84% |
172.73% |
-40.00% |
64.71% |
0.00% |
-13.33% |
266.67% |
-183.33% |
| Operating Cash Flow Growth |
|
9.98% |
-29.10% |
405.64% |
29.83% |
-12.23% |
59.89% |
-287.46% |
-30.18% |
100.18% |
-20.17% |
91.15% |
| Free Cash Flow Firm Growth |
|
-79.03% |
-72.82% |
133.39% |
426.68% |
-22.72% |
194.05% |
-1.06% |
-100.19% |
459.36% |
-180.81% |
-379.86% |
| Invested Capital Growth |
|
-1.30% |
-2.05% |
-3.41% |
-4.10% |
3.43% |
-6.08% |
-1.61% |
-2.61% |
-1.70% |
11.17% |
7.22% |
| Revenue Q/Q Growth |
|
80.30% |
-7.60% |
-19.39% |
-5.13% |
69.87% |
-15.22% |
-14.15% |
-4.77% |
65.77% |
-21.66% |
-24.42% |
| EBITDA Q/Q Growth |
|
206.38% |
-56.05% |
-201.01% |
-65.74% |
289.08% |
-10.64% |
-80.44% |
-498.78% |
376.51% |
-44.18% |
-115.49% |
| EBIT Q/Q Growth |
|
170.48% |
-71.76% |
-384.27% |
-41.23% |
234.88% |
-12.48% |
-94.83% |
-2,195.98% |
321.21% |
-46.79% |
-129.65% |
| NOPAT Q/Q Growth |
|
163.23% |
-55.90% |
-303.14% |
-41.08% |
359.33% |
-51.09% |
-90.57% |
-1,168.81% |
363.97% |
-41.97% |
-122.78% |
| Net Income Q/Q Growth |
|
162.45% |
-55.90% |
-462.73% |
-43.62% |
219.51% |
-51.12% |
-50.55% |
-336.70% |
327.50% |
-41.99% |
-141.90% |
| EPS Q/Q Growth |
|
157.89% |
-54.55% |
-440.00% |
-52.94% |
215.38% |
-90.00% |
-300.00% |
-333.33% |
200.00% |
-57.69% |
-254.55% |
| Operating Cash Flow Q/Q Growth |
|
-8.01% |
273.97% |
-55.05% |
-183.07% |
-72.75% |
347.86% |
-152.70% |
42.31% |
100.24% |
109,082.69% |
-105.85% |
| Free Cash Flow Firm Q/Q Growth |
|
697.25% |
-6.60% |
-38.46% |
-4.84% |
41.28% |
486.44% |
-79.29% |
-100.18% |
256,098.78% |
-184.73% |
-10.84% |
| Invested Capital Q/Q Growth |
|
4.18% |
0.56% |
-5.21% |
-3.43% |
12.35% |
-8.68% |
-0.70% |
-4.40% |
13.40% |
3.28% |
-4.23% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
10.11% |
4.81% |
-6.03% |
-10.53% |
11.72% |
10.59% |
2.41% |
-10.11% |
16.86% |
12.01% |
-2.46% |
| EBIT Margin |
|
8.10% |
2.48% |
-8.73% |
-13.00% |
10.32% |
8.93% |
0.54% |
-11.84% |
15.79% |
10.73% |
-4.21% |
| Profit (Net Income) Margin |
|
5.09% |
2.43% |
-10.93% |
-16.55% |
11.64% |
6.71% |
3.87% |
-9.61% |
13.19% |
9.76% |
-5.41% |
| Tax Burden Percent |
|
62.80% |
98.06% |
124.99% |
127.20% |
134.58% |
75.21% |
137.27% |
80.87% |
83.53% |
91.10% |
128.28% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.11% |
100.03% |
83.77% |
99.89% |
523.69% |
100.39% |
99.95% |
99.92% |
100.28% |
| Effective Tax Rate |
|
37.20% |
1.94% |
0.00% |
0.00% |
-34.58% |
24.79% |
-37.27% |
0.00% |
16.47% |
8.90% |
0.00% |
| Return on Invested Capital (ROIC) |
|
4.95% |
2.50% |
-7.09% |
-11.40% |
17.04% |
8.82% |
1.03% |
-12.48% |
18.41% |
14.23% |
-4.34% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.95% |
2.50% |
-8.97% |
-14.13% |
15.71% |
8.81% |
2.81% |
-13.20% |
18.40% |
14.23% |
-6.05% |
| Return on Net Nonoperating Assets (RNNOA) |
|
10.22% |
5.03% |
-19.67% |
-35.38% |
37.00% |
11.94% |
3.69% |
-18.89% |
25.20% |
11.16% |
-4.43% |
| Return on Equity (ROE) |
|
15.17% |
7.53% |
-26.76% |
-46.78% |
54.04% |
20.76% |
4.73% |
-31.37% |
43.61% |
25.39% |
-8.78% |
| Cash Return on Invested Capital (CROIC) |
|
-2.38% |
-1.81% |
1.56% |
2.81% |
-3.61% |
6.62% |
6.24% |
8.89% |
8.68% |
-2.12% |
-1.09% |
| Operating Return on Assets (OROA) |
|
6.85% |
2.24% |
-8.89% |
-14.44% |
11.19% |
9.83% |
0.64% |
-15.03% |
18.76% |
12.94% |
-5.19% |
| Return on Assets (ROA) |
|
4.30% |
2.19% |
-11.13% |
-18.37% |
12.61% |
7.39% |
4.58% |
-12.21% |
15.67% |
11.78% |
-6.68% |
| Return on Common Equity (ROCE) |
|
15.17% |
7.53% |
-26.76% |
-46.78% |
54.04% |
16.00% |
3.54% |
-22.08% |
31.62% |
15.28% |
-5.03% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-14.93% |
-14.69% |
0.00% |
-17.67% |
-4.23% |
1.06% |
0.00% |
20.21% |
21.61% |
23.89% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
19 |
8.55 |
-17 |
-25 |
64 |
26 |
2.46 |
-26 |
69 |
40 |
-9.16 |
| NOPAT Margin |
|
5.09% |
2.43% |
-6.12% |
-9.10% |
13.90% |
6.72% |
0.74% |
-8.28% |
13.19% |
9.77% |
-2.95% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
1.87% |
2.73% |
1.32% |
0.00% |
-1.77% |
0.72% |
0.01% |
0.01% |
1.71% |
| SG&A Expenses to Revenue |
|
32.84% |
33.48% |
27.98% |
27.05% |
23.56% |
46.97% |
22.49% |
44.47% |
21.81% |
24.84% |
98.66% |
| Operating Expenses to Revenue |
|
91.90% |
97.52% |
108.73% |
113.00% |
89.68% |
91.07% |
99.46% |
111.84% |
84.21% |
89.27% |
104.21% |
| Earnings before Interest and Taxes (EBIT) |
|
31 |
8.72 |
-25 |
-35 |
47 |
35 |
1.79 |
-38 |
83 |
44 |
-13 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
39 |
17 |
-17 |
-28 |
54 |
41 |
8.03 |
-32 |
89 |
49 |
-7.66 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.68 |
0.97 |
1.47 |
1.38 |
1.96 |
1.64 |
1.17 |
1.11 |
0.69 |
0.29 |
0.42 |
| Price to Tangible Book Value (P/TBV) |
|
0.77 |
1.09 |
1.68 |
1.61 |
2.21 |
1.83 |
1.29 |
1.24 |
0.75 |
0.31 |
0.46 |
| Price to Revenue (P/Rev) |
|
0.21 |
0.30 |
0.38 |
0.29 |
0.47 |
0.41 |
0.28 |
0.23 |
0.16 |
0.07 |
0.09 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
16.42 |
15.65 |
12.68 |
5.35 |
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% |
6.09% |
6.39% |
7.89% |
18.70% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.89 |
0.96 |
1.10 |
1.09 |
1.27 |
1.14 |
1.02 |
1.02 |
0.88 |
0.73 |
0.80 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.91 |
0.92 |
0.94 |
0.85 |
1.05 |
0.84 |
0.72 |
0.67 |
0.63 |
0.53 |
0.56 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
537.08 |
109.74 |
57.02 |
28.20 |
14.11 |
14.13 |
8.62 |
6.89 |
8.89 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
81.34 |
21.56 |
21.65 |
10.91 |
8.46 |
11.42 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
315.27 |
21.99 |
16.10 |
12.53 |
9.10 |
14.01 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
140.13 |
0.00 |
75.40 |
49.24 |
74.59 |
25.58 |
0.00 |
0.00 |
80.97 |
0.00 |
27.43 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
69.63 |
38.05 |
0.00 |
16.61 |
16.27 |
11.32 |
10.05 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
2.25 |
2.17 |
2.29 |
2.73 |
2.47 |
0.85 |
0.78 |
0.79 |
0.79 |
0.73 |
0.69 |
| Long-Term Debt to Equity |
|
1.93 |
1.87 |
2.01 |
2.36 |
2.10 |
0.65 |
0.55 |
0.59 |
0.62 |
0.53 |
0.54 |
| Financial Leverage |
|
2.06 |
2.01 |
2.19 |
2.50 |
2.35 |
1.36 |
1.32 |
1.43 |
1.37 |
0.78 |
0.73 |
| Leverage Ratio |
|
3.53 |
3.43 |
3.64 |
3.95 |
3.80 |
2.81 |
2.74 |
2.88 |
2.78 |
2.15 |
2.07 |
| Compound Leverage Factor |
|
3.53 |
3.43 |
3.64 |
3.95 |
3.18 |
2.81 |
14.34 |
2.89 |
2.78 |
2.15 |
2.08 |
| Debt to Total Capital |
|
69.20% |
68.43% |
69.58% |
73.21% |
71.15% |
45.94% |
43.83% |
44.16% |
44.21% |
42.16% |
40.84% |
| Short-Term Debt to Total Capital |
|
9.64% |
9.42% |
8.37% |
9.86% |
10.59% |
10.81% |
12.94% |
11.00% |
9.49% |
11.36% |
9.15% |
| Long-Term Debt to Total Capital |
|
59.56% |
59.01% |
61.21% |
63.35% |
60.56% |
35.13% |
30.90% |
33.16% |
34.72% |
30.80% |
31.69% |
| 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% |
20.12% |
21.90% |
24.69% |
23.41% |
24.30% |
27.14% |
| Common Equity to Total Capital |
|
30.80% |
31.57% |
30.42% |
26.79% |
28.85% |
33.94% |
34.27% |
31.14% |
32.38% |
33.54% |
32.02% |
| Debt to EBITDA |
|
-31.56 |
-26.04 |
338.77 |
73.59 |
32.06 |
11.41 |
6.04 |
6.12 |
4.34 |
3.98 |
4.56 |
| Net Debt to EBITDA |
|
-31.10 |
-24.73 |
318.81 |
72.55 |
31.58 |
9.37 |
5.56 |
5.92 |
4.14 |
3.69 |
4.35 |
| Long-Term Debt to EBITDA |
|
-27.16 |
-22.45 |
298.03 |
63.68 |
27.29 |
8.72 |
4.26 |
4.60 |
3.40 |
2.90 |
3.54 |
| Debt to NOPAT |
|
-18.64 |
-17.43 |
-35.69 |
-52.08 |
-297.79 |
127.54 |
9.41 |
6.98 |
6.30 |
5.25 |
7.19 |
| Net Debt to NOPAT |
|
-18.37 |
-16.55 |
-33.59 |
-51.34 |
-293.31 |
104.72 |
8.67 |
6.74 |
6.01 |
4.87 |
6.86 |
| Long-Term Debt to NOPAT |
|
-16.05 |
-15.03 |
-31.40 |
-45.07 |
-253.45 |
97.52 |
6.64 |
5.24 |
4.95 |
3.83 |
5.58 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
22.95% |
25.15% |
29.63% |
27.49% |
39.82% |
42.64% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
34 |
32 |
19 |
18 |
26 |
93 |
19 |
-0.03 |
89 |
-75 |
-83 |
| Operating Cash Flow to CapEx |
|
-1,768.19% |
4,228.14% |
233.81% |
-3,757.92% |
-9,596.66% |
7,494.20% |
-389.46% |
-2,043.76% |
4.78% |
5,995.25% |
-25.43% |
| Free Cash Flow to Firm to Interest Expense |
|
1.38 |
1.30 |
0.83 |
0.80 |
1.10 |
4.55 |
1.57 |
0.00 |
7.63 |
-7.08 |
-7.92 |
| Operating Cash Flow to Interest Expense |
|
-1.05 |
1.83 |
0.85 |
-0.72 |
-1.21 |
3.49 |
-3.07 |
-1.83 |
0.00 |
5.36 |
-0.32 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-1.11 |
1.79 |
0.49 |
-0.74 |
-1.22 |
3.44 |
-3.85 |
-1.92 |
-0.09 |
5.27 |
-1.56 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.85 |
0.90 |
1.02 |
1.11 |
1.08 |
1.10 |
1.18 |
1.27 |
1.19 |
1.21 |
1.23 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,093 |
1,099 |
1,041 |
1,006 |
1,130 |
1,032 |
1,025 |
980 |
1,111 |
1,147 |
1,099 |
| Invested Capital Turnover |
|
0.97 |
1.03 |
1.16 |
1.25 |
1.23 |
1.31 |
1.40 |
1.51 |
1.40 |
1.46 |
1.47 |
| Increase / (Decrease) in Invested Capital |
|
-14 |
-23 |
-37 |
-43 |
37 |
-67 |
-17 |
-26 |
-19 |
115 |
74 |
| Enterprise Value (EV) |
|
975 |
1,052 |
1,149 |
1,098 |
1,430 |
1,172 |
1,049 |
999 |
977 |
838 |
874 |
| Market Capitalization |
|
230 |
338 |
467 |
372 |
638 |
575 |
411 |
339 |
248 |
111 |
148 |
| Book Value per Share |
|
$2.01 |
$2.05 |
$1.87 |
$1.57 |
$1.90 |
$2.03 |
$2.03 |
$1.77 |
$2.04 |
$2.18 |
$2.00 |
| Tangible Book Value per Share |
|
$1.78 |
$1.83 |
$1.64 |
$1.35 |
$1.68 |
$1.82 |
$1.85 |
$1.59 |
$1.87 |
$2.01 |
$1.82 |
| Total Capital |
|
1,093 |
1,099 |
1,041 |
1,006 |
1,130 |
1,032 |
1,025 |
980 |
1,111 |
1,147 |
1,099 |
| Total Debt |
|
756 |
752 |
725 |
736 |
804 |
474 |
449 |
433 |
491 |
484 |
449 |
| Total Long-Term Debt |
|
651 |
648 |
637 |
637 |
684 |
362 |
317 |
325 |
386 |
353 |
348 |
| Net Debt |
|
745 |
714 |
682 |
726 |
792 |
389 |
413 |
418 |
469 |
448 |
428 |
| Capital Expenditures (CapEx) |
|
1.45 |
1.05 |
8.55 |
0.44 |
0.30 |
0.95 |
9.62 |
1.06 |
1.09 |
0.95 |
13 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
14 |
20 |
10 |
0.03 |
-10 |
4.20 |
0.03 |
0.03 |
7.68 |
| Net Nonoperating Obligations (NNO) |
|
756 |
752 |
725 |
736 |
804 |
474 |
449 |
433 |
491 |
484 |
449 |
| Total Depreciation and Amortization (D&A) |
|
7.64 |
8.21 |
7.69 |
6.66 |
6.38 |
6.43 |
6.24 |
5.48 |
5.58 |
5.28 |
5.43 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.12 |
$0.05 |
($0.18) |
($0.26) |
$0.31 |
$0.11 |
($0.02) |
($0.26) |
$0.27 |
$0.11 |
($0.18) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
168.35M |
169.07M |
168.52M |
170.43M |
171.80M |
178.16M |
176.15M |
185.82M |
187.57M |
189.46M |
188.17M |
| Adjusted Diluted Earnings per Share |
|
$0.11 |
$0.05 |
($0.17) |
($0.26) |
$0.30 |
$0.03 |
($0.06) |
($0.26) |
$0.26 |
$0.11 |
($0.17) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
169.74M |
170.96M |
168.52M |
170.43M |
175.10M |
186.64M |
181.90M |
185.82M |
190.83M |
190.48M |
188.17M |
| 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 |
|
168.99M |
169.16M |
171.44M |
171.50M |
172.14M |
172.72M |
172.82M |
175.97M |
176.29M |
176.35M |
176.57M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
19 |
8.56 |
-17 |
-25 |
33 |
1.24 |
1.25 |
-37 |
53 |
15 |
-4.95 |
| Normalized NOPAT Margin |
|
5.09% |
2.43% |
-6.12% |
-9.10% |
7.23% |
0.32% |
0.38% |
-11.60% |
10.13% |
3.69% |
-1.59% |
| Pre Tax Income Margin |
|
8.10% |
2.48% |
-8.74% |
-13.01% |
8.65% |
8.92% |
2.82% |
-11.88% |
15.79% |
10.72% |
-4.22% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.26 |
0.36 |
-1.06 |
-1.52 |
1.99 |
1.70 |
0.15 |
-3.18 |
7.15 |
4.17 |
-1.25 |
| NOPAT to Interest Expense |
|
0.79 |
0.35 |
-0.74 |
-1.06 |
2.68 |
1.28 |
0.20 |
-2.22 |
5.97 |
3.79 |
-0.87 |
| EBIT Less CapEx to Interest Expense |
|
1.21 |
0.32 |
-1.42 |
-1.54 |
1.98 |
1.65 |
-0.64 |
-3.27 |
7.05 |
4.08 |
-2.49 |
| NOPAT Less CapEx to Interest Expense |
|
0.74 |
0.31 |
-1.11 |
-1.08 |
2.67 |
1.23 |
-0.59 |
-2.31 |
5.88 |
3.71 |
-2.12 |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Key Financial Trends
SelectQuote’s financial results remain highly seasonal and volatile. The company generated revenue of $311.1 million in Q4 2026, down from $332.9 million in Q4 2025 and $387.8 million in Q3 2025. Revenue was substantially higher in Q2 2026 at $525.5 million, suggesting that quarterly comparisons should be viewed cautiously.
Profitability weakened sharply in the latest quarter. SelectQuote reported a consolidated net loss of $16.8 million in Q4 2026, compared with net income of $40.2 million in Q3 and $69.3 million in Q2. Net loss attributable to common shareholders was $36.3 million, or $0.18 per basic share, partly reflecting $19.5 million of preferred stock dividends. The company has reported positive consolidated earnings in only two of the last four reported quarters.
Expense trends were mixed. Q4 2026 marketing expense fell to $54.2 million from $92.5 million in Q3 and $105.0 million in Q2. However, net occupancy and equipment expense surged to $252.7 million from less than $10 million in each of the prior three quarters, while total non-interest expense reached $324.2 million. This unusual quarterly expense mix contributed to the latest loss and makes it difficult to assess the company’s underlying operating margin from a single quarter.
Cash flow has improved over the longer term but remains inconsistent. Operating cash flow was negative $3.3 million in Q4 2026 after positive operating cash flow of $56.8 million in Q3. Across the four quarters of fiscal 2026, the company generated approximately $31.8 million of operating cash flow, an improvement from approximately negative $11.7 million in fiscal 2025 and negative $19.4 million in fiscal 2023. Nevertheless, the quarterly swings have been large, with working-capital changes frequently driving the difference between accounting earnings and cash generation.
Investing activity continues to produce modest cash outflows. Q4 2026 capital expenditures were $13.1 million, compared with less than $1.1 million in each of the previous three quarters, and total investing cash flow was negative $4.6 million. Financing cash flow was also negative $6.7 million because debt repayments of $94.7 million exceeded new borrowings of $88.0 million. As a result, cash and equivalents declined by $14.6 million during the quarter.
The balance sheet has strengthened from the company’s earlier period of elevated leverage, although debt remains significant. At March 31, 2026, SelectQuote held $35.2 million of cash, up from $14.5 million at September 30, 2025. Total short- and long-term debt was approximately $483.7 million, below the roughly $751.9 million reported at March 31, 2024, but slightly above the approximately $474.0 million reported one year earlier. Interest expense has also declined to $10.5 million in Q4 2026 from more than $20 million per quarter in 2023 and 2024.
- Fiscal 2026 operating cash flow totaled approximately $31.8 million, reversing the negative operating cash flow recorded in fiscal 2025.
- Cash increased from $14.5 million at September 30, 2025, to $35.2 million at March 31, 2026.
- Total debt at March 31, 2026, remained well below the company’s approximately $750 million level reported in early 2024.
- Quarterly interest expense has declined materially, reaching $10.5 million in Q4 2026 versus more than $20 million in comparable earlier periods.
- Marketing expense fell to $54.2 million in Q4 2026 from $105.0 million in Q2, potentially supporting future margins if revenue remains stable.
- Results are highly seasonal, with revenue and earnings ranging from a $30.5 million net loss in Q1 2026 to $69.3 million of net income in Q2 2026.
- The financial data includes restated and calculated periods, so investors should rely on the latest company filings when evaluating historical comparisons.
- Q4 2026 revenue declined to $311.1 million, while the company swung from $40.2 million of consolidated net income in Q3 to a $16.8 million loss.
- Operating cash flow was negative $3.3 million in Q4 2026, and cash declined by $14.6 million after investing and financing outflows.
- Q4 2026 included $252.7 million of net occupancy and equipment expense, creating a sharp increase in total expenses and raising questions about the sustainability and classification of quarterly margins.
09/03/26 12:43 PM ETAI Generated. May Contain Errors.