Go Pro

System1 (SST) Financials

System1 logo
$1.88 +0.07 (+3.76%)
Closing price 07/24/2026 03:59 PM Eastern
Extended Trading
$1.85 -0.03 (-1.49%)
As of 07/24/2026 07:34 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for System1

Annual Income Statements for System1

This table shows System1's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2021 2023 2024 2025
Period end date 12/31/2021 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
33 -227 -75 -65
Consolidated Net Income / (Loss)
33 -286 -97 -81
Net Income / (Loss) Continuing Operations
33 -111 -97 -81
Total Pre-Tax Income
34 -132 -98 -84
Total Revenue
672 -2.00 364 266
Net Interest Income / (Expense)
-17 0.00 0.00 0.00
Total Interest Income
0.00 0.00 0.00 0.00
Total Interest Expense
17 0.00 0.00 0.00
Total Non-Interest Income
688 -2.00 364 266
Net Realized & Unrealized Capital Gains on Investments
- -2.00 20 0.00
Other Non-Interest Income
688 - 344 266
Total Non-Interest Expense
638 86 433 328
Salaries and Employee Benefits
67 107 114 93
Other Operating Expenses
557 303 319 235
Nonoperating Income / (Expense), net
0.00 -44 -29 -22
Income Tax Expense
0.97 -20 -0.37 -2.88
Net Income / (Loss) Attributable to Noncontrolling Interest
0.00 -58 -23 -16
Basic Earnings per Share
$1.61 ($2.48) ($10.74) ($8.32)
Weighted Average Basic Shares Outstanding
20.49M 91.45M 6.96M 7.85M
Diluted Earnings per Share
$0.00 ($2.48) ($10.74) ($8.32)
Weighted Average Diluted Shares Outstanding
0.00 91.45M 6.96M 7.85M
Weighted Average Basic & Diluted Shares Outstanding
20.49M 0.00 93.21M 9.90M

Quarterly Income Statements for System1

This table shows System1'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
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
-131 -17 -11 -26 -24 -14 -16 -17 -19 -13 -47
Consolidated Net Income / (Loss)
-163 -2.73 -14 -35 -31 -18 -20 -22 -22 -18 -58
Net Income / (Loss) Continuing Operations
-46 41 -14 -35 -31 42 -20 -22 -22 -18 -58
Total Pre-Tax Income
-27 -34 -14 -35 -30 -19 -20 -23 -23 -18 -58
Total Revenue
88 -296 105 95 89 -240 75 78 62 52 37
Net Interest Income / (Expense)
0.00 11 0.00 0.00 0.00 7.97 0.00 0.00 0.00 - 0.00
Total Interest Income
0.00 - 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Total Interest Expense
0.00 -11 0.00 0.00 0.00 -7.97 0.00 0.00 0.00 - 0.00
Total Non-Interest Income
88 -308 105 95 89 -248 75 78 62 52 37
Other Non-Interest Income
88 - 85 95 89 - 75 78 62 52 37
Total Non-Interest Expense
109 -287 111 124 111 -256 88 94 77 69 88
Salaries and Employee Benefits
27 25 24 34 29 26 25 26 21 20 21
Other Operating Expenses
62 71 86 90 81 41 63 68 56 49 31
Impairment Charge
- - - - - - 0.00 - - - 37
Nonoperating Income / (Expense), net
-6.19 -25 -7.72 -6.37 -8.24 -35 -7.12 -7.18 -6.98 -0.75 -6.63
Income Tax Expense
-1.12 -8.76 0.00 -0.18 0.59 -0.73 -0.39 -1.55 -0.54 -0.40 -0.08
Net Income / (Loss) Attributable to Noncontrolling Interest
-32 -8.90 -3.25 -8.47 -7.04 -3.86 -3.97 -4.08 -3.49 -4.31 -11
Basic Earnings per Share
($1.39) ($0.36) ($0.16) ($3.80) ($3.37) ($0.19) ($2.14) ($2.23) ($2.30) ($1.72) ($5.82)
Weighted Average Basic Shares Outstanding
94.36M 91.45M 67.78M 6.94M 7.01M 69.55M 7.44M 7.82M 8.05M 7.85M 8.09M
Diluted Earnings per Share
($1.39) ($0.36) ($0.16) ($3.80) ($3.37) ($0.19) ($2.14) ($2.23) ($2.30) ($1.72) ($5.82)
Weighted Average Diluted Shares Outstanding
94.36M 91.45M 67.78M 6.94M 7.01M 69.55M 7.44M 7.82M 8.05M 7.85M 8.09M
Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 90.11M 90.74M 91.91M 93.21M 93.88M 9.92M 10.00M 9.90M 9.94M

Annual Cash Flow Statements for System1

This table details how cash moves in and out of System1's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2021 2023 2024 2025
Period end date 12/31/2021 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
20 104 -76 21
Net Cash From Operating Activities
61 -25 -5.26 -4.15
Net Cash From Continuing Operating Activities
61 -25 -5.26 -4.15
Net Income / (Loss) Continuing Operations
33 -286 -97 -81
Consolidated Net Income / (Loss)
33 -286 -97 -81
Provision For Loan Losses
- - 0.00 0.70
Depreciation Expense
14 105 80 83
Amortization Expense
2.26 6.42 3.91 3.60
Non-Cash Adjustments to Reconcile Net Income
6.49 154 11 8.86
Changes in Operating Assets and Liabilities, net
5.08 -5.16 -2.92 -19
Net Cash From Investing Activities
-6.54 203 -6.26 -6.72
Net Cash From Continuing Investing Activities
-6.54 203 -6.26 -6.72
Purchase of Property, Leasehold Improvements and Equipment
-6.54 -7.96 -6.26 -6.45
Purchase of Investment Securities
0.00 - 0.00 -0.28
Net Cash From Financing Activities
-35 -74 -64 31
Net Cash From Continuing Financing Activities
-35 -74 -64 31
Issuance of Debt
0.00 75 0.00 50
Issuance of Common Equity
- - 0.00 2.25
Repayment of Debt
-13 -144 -62 -20
Repurchase of Common Equity
0.00 - 0.00 -0.56
Payment of Dividends
-15 -0.10 -0.03 -0.03
Other Financing Activities, Net
-6.87 -5.00 -2.15 -0.36
Effect of Exchange Rate Changes
0.04 0.01 -0.03 0.13
Cash Interest Paid
15 43 31 26
Cash Income Taxes Paid
2.75 7.10 -0.81 -0.04

Quarterly Cash Flow Statements for System1

This table details how cash moves in and out of System1'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
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
-1.17 118 -66 2.59 -6.68 -5.64 -23 20 -9.06 32 -36
Net Cash From Operating Activities
-7.26 -19 -16 9.97 -0.01 0.77 -16 24 -2.05 -11 -26
Net Cash From Continuing Operating Activities
-7.26 -19 -16 9.97 -0.01 0.77 -16 24 -2.05 -11 -26
Net Income / (Loss) Continuing Operations
-163 -37 -14 -35 -31 -18 -20 -22 -22 -18 -58
Consolidated Net Income / (Loss)
-163 -37 -14 -35 -31 -18 -20 -22 -22 -18 -58
Depreciation Expense
28 20 20 20 20 20 20 21 21 21 12
Amortization Expense
1.73 1.76 1.03 0.97 0.96 0.95 0.91 0.91 0.90 0.88 0.85
Non-Cash Adjustments to Reconcile Net Income
120 14 -17 12 9.90 5.77 3.41 5.54 3.61 -3.70 38
Changes in Operating Assets and Liabilities, net
6.04 -18 -6.36 12 -0.34 -8.15 -21 19 -5.35 -12 -20
Net Cash From Investing Activities
-1.79 210 -1.62 -1.60 -1.74 -1.29 -1.55 -1.56 -1.99 -1.63 -2.18
Net Cash From Continuing Investing Activities
-1.79 210 -1.62 -1.60 -1.74 -1.29 -1.55 -1.56 -1.99 -1.63 -2.18
Purchase of Property, Leasehold Improvements and Equipment
-1.79 -1.10 -1.62 -1.60 -1.74 -1.29 -1.27 -1.56 -1.99 -1.63 -2.18
Purchase of Investment Securities
- - 0.00 - - - -0.28 - - - 0.00
Net Cash From Financing Activities
8.31 -73 -48 -5.77 -5.02 -5.01 -5.30 -2.79 -5.01 44 -7.74
Net Cash From Continuing Financing Activities
8.31 -73 -48 -5.77 -5.02 -5.01 -5.30 -2.79 -5.01 44 -7.74
Repayment of Debt
-15 -85 -46 -5.72 -5.00 -5.00 -5.00 -5.00 -5.00 -5.00 -7.50
Repurchase of Common Equity
- - - - - - 0.00 - - - -0.20
Other Financing Activities, Net
-0.69 -0.01 -2.09 -0.02 -0.02 -0.01 -0.30 -0.02 -0.01 -0.03 -0.04
Effect of Exchange Rate Changes
-0.43 0.24 0.00 -0.01 0.09 -0.11 0.01 -0.03 -0.01 0.15 -0.06
Cash Interest Paid
- - - - - - 4.32 - - - 6.32
Cash Income Taxes Paid
- - - - - - 0.29 - - - 0.24

Annual Balance Sheets for System1

This table presents System1's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024 2025
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
519 257 1,160 605 459 405
Cash and Due from Banks
0.84 48 8.91 135 64 87
Restricted Cash
- 0.00 5.72 3.81 4.34 1.24
Loans and Leases, Net of Allowance
0.00 0.00 0.00 0.00 0.00 0.00
Premises and Equipment, Net
- 0.83 3.16 3.08 2.10 1.56
Goodwill
- 45 82 82 82 82
Intangible Assets
- 62 379 308 237 162
Other Assets
518 102 676 72 70 71
Total Liabilities & Shareholders' Equity
519 257 1,160 605 459 405
Total Liabilities
82 285 690 436 374 388
Short-Term Debt
0.00 243 22 25 27 99
Accrued Interest Payable
- 31 - 62 78 48
Long-Term Debt
- 0.00 400 334 255 228
Other Long-Term Liabilities
82 8.76 164 16 14 13
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-81 -28 471 169 85 17
Total Preferred & Common Equity
-81 -28 392 135 80 30
Total Common Equity
-81 -28 392 135 80 30
Common Stock
0.00 0.00 832 843 863 879
Retained Earnings
-81 0.00 -439 -708 -782 -848
Treasury Stock
- - - - 0.00 -0.56
Accumulated Other Comprehensive Income / (Loss)
- 0.43 -0.26 -0.18 -0.44 -0.16
Noncontrolling Interest
- 0.00 79 34 4.73 -13

Quarterly Balance Sheets for System1

This table presents System1'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
Period end date 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
928 521 511 479 419 429 385 320
Cash and Due from Banks
4.85 70 76 69 44 64 55 52
Restricted Cash
3.37 7.76 4.25 4.13 1.24 1.62 1.62 0.88
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
3.24 2.84 2.61 2.43 1.92 1.82 1.66 1.46
Goodwill
82 82 82 82 82 82 82 82
Intangible Assets
327 291 273 255 218 200 181 115
Other Assets
507 67 73 66 72 80 64 69
Total Liabilities & Shareholders' Equity
928 521 511 479 419 429 385 320
Total Liabilities
687 361 382 376 351 376 351 359
Short-Term Debt
53 23 23 26 27 50 47 91
Accrued Interest Payable
68 55 79 73 63 70 55 35
Long-Term Debt
388 269 263 259 248 242 235 222
Other Long-Term Liabilities
61 14 17 18 13 14 14 12
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
240 160 129 103 68 53 34 -39
Total Preferred & Common Equity
203 132 109 90 67 58 43 -15
Total Common Equity
203 132 109 90 67 58 43 -15
Common Stock
849 850 854 859 866 874 877 880
Retained Earnings
-646 -718 -745 -768 -798 -816 -834 -895
Treasury Stock
- - - - - - - -0.76
Accumulated Other Comprehensive Income / (Loss)
-0.44 -0.27 -0.30 -0.26 -0.43 -0.13 -0.23 -0.22
Noncontrolling Interest
38 29 20 13 0.47 -4.75 -8.42 -24

Annual Metrics And Ratios for System1

This table displays calculated financial ratios and metrics derived from System1's official financial filings.

Metric 2021 2023 2024 2025
Period end date 12/31/2021 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
64,687,500.00 115,924,697.00 - 9,997,928.00
DEI Adjusted Shares Outstanding
6,468,750.00 11,592,470.00 - 9,997,928.00
DEI Earnings Per Adjusted Shares Outstanding
5.10 -24.64 - -8.12
Growth Metrics
- - - -
Revenue Growth
0.00% 0.00% 1,103.44% -26.89%
EBITDA Growth
0.00% 0.00% -34.29% 57.23%
EBIT Growth
0.00% 0.00% 22.16% 9.42%
NOPAT Growth
0.00% 0.00% 22.16% 9.42%
Net Income Growth
0.00% 0.00% 65.93% 16.55%
EPS Growth
0.00% 0.00% 56.85% 22.53%
Operating Cash Flow Growth
0.00% 0.00% 78.76% 21.08%
Free Cash Flow Firm Growth
0.00% 0.00% 0.00% -118.56%
Invested Capital Growth
0.00% 0.00% -30.55% -6.10%
Revenue Q/Q Growth
0.00% 0.00% -93.70% 591.55%
EBITDA Q/Q Growth
0.00% 0.00% 127.41% -16.45%
EBIT Q/Q Growth
0.00% 0.00% 51.46% -9.81%
NOPAT Q/Q Growth
0.00% 0.00% 51.46% -9.81%
Net Income Q/Q Growth
0.00% 0.00% -18.65% 0.28%
EPS Q/Q Growth
0.00% 0.00% 13.71% -1.46%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 78.86% -157.10%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% -166.37%
Invested Capital Q/Q Growth
0.00% 0.00% -5.39% 8.84%
Profitability Metrics
- - - -
EBITDA Margin
7.13% 0.00% 77.22% 9.17%
EBIT Margin
5.06% 0.00% -340.60% -23.31%
Profit (Net Income) Margin
4.91% 0.00% -483.85% -30.51%
Tax Burden Percent
97.16% 216.96% 99.62% 96.58%
Interest Burden Percent
100.00% 149.59% 142.60% 135.51%
Effective Tax Rate
2.84% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
15.35% 0.00% -10.71% -12.21%
ROIC Less NNEP Spread (ROIC-NNEP)
15.35% 0.00% -26.11% -24.61%
Return on Net Nonoperating Assets (RNNOA)
-131.53% 0.00% -65.81% -146.35%
Return on Equity (ROE)
-116.18% -89.25% -76.52% -158.56%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 25.35% -5.92%
Operating Return on Assets (OROA)
8.76% 0.00% -12.87% -14.36%
Return on Assets (ROA)
8.51% 0.00% -18.28% -18.79%
Return on Common Equity (ROCE)
31.26% -73.53% -64.85% -171.43%
Return on Equity Simple (ROE_SIMPLE)
-116.18% -211.11% -121.22% -266.49%
Net Operating Profit after Tax (NOPAT)
33 -62 -48 -43
NOPAT Margin
4.91% 0.00% -238.42% -16.32%
Net Nonoperating Expense Percent (NNEP)
0.00% 62.39% 15.40% 12.40%
SG&A Expenses to Revenue
9.94% 0.00% 564.48% 34.85%
Operating Expenses to Revenue
94.94% 0.00% 440.60% 123.31%
Earnings before Interest and Taxes (EBIT)
34 -88 -68 -62
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
48 24 16 24
Valuation Ratios
- - - -
Price to Book Value (P/BV)
0.00 1.90 1.03 1.29
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.96 0.00 4.11 0.15
Price to Earnings (P/E)
19.53 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00%
Earnings Yield
5.12% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
3.91 0.97 0.82 0.77
Enterprise Value to Revenue (EV/Rev)
1.25 0.00 15.00 1.00
Enterprise Value to EBITDA (EV/EBITDA)
17.55 21.63 19.42 10.86
Enterprise Value to EBIT (EV/EBIT)
24.73 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
25.45 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 2.66 0.00
Leverage & Solvency
- - - -
Debt to Equity
-8.57 2.12 3.32 18.78
Long-Term Debt to Equity
0.00 1.97 3.00 13.11
Financial Leverage
-8.57 2.12 2.52 5.95
Leverage Ratio
1.90 2.76 4.19 8.44
Compound Leverage Factor
1.90 4.13 5.97 11.43
Debt to Total Capital
113.22% 67.95% 76.84% 94.94%
Short-Term Debt to Total Capital
113.22% 4.69% 7.31% 28.66%
Long-Term Debt to Total Capital
0.00% 63.26% 69.53% 66.29%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 6.44% 1.29% -3.79%
Common Equity to Total Capital
-13.22% 25.61% 21.88% 8.84%
Debt to EBITDA
5.09 15.19 18.15 13.40
Net Debt to EBITDA
4.08 9.30 13.80 9.79
Long-Term Debt to EBITDA
0.00 14.14 16.43 9.35
Debt to NOPAT
7.37 -5.83 -5.88 -7.53
Net Debt to NOPAT
5.92 -3.57 -4.47 -5.50
Long-Term Debt to NOPAT
0.00 -5.43 -5.32 -5.26
Noncontrolling Interest Sharing Ratio
126.91% 17.61% 15.24% -8.12%
Liquidity Ratios
- - - -
Cash Flow Metrics
- - - -
Free Cash Flow to Firm (FCFF)
0.00 0.00 113 -21
Operating Cash Flow to CapEx
0.00% -310.83% -84.01% -64.31%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00
Efficiency Ratios
- - - -
Asset Turnover
1.73 0.00 0.04 0.62
Fixed Asset Turnover
0.00 0.00 7.75 145.19
Capital & Investment Metrics
- - - -
Invested Capital
215 528 367 345
Invested Capital Turnover
3.12 0.00 0.04 0.75
Increase / (Decrease) in Invested Capital
0.00 0.00 -161 -22
Enterprise Value (EV)
840 511 302 265
Market Capitalization
644 257 83 39
Book Value per Share
($0.44) $1.17 $0.87 $3.05
Tangible Book Value per Share
($2.08) ($2.20) ($2.60) ($21.37)
Total Capital
215 528 367 345
Total Debt
243 359 282 327
Total Long-Term Debt
0.00 334 255 228
Net Debt
195 220 214 239
Capital Expenditures (CapEx)
0.00 7.96 6.26 6.45
Net Nonoperating Expense (NNE)
0.00 224 49 38
Net Nonoperating Obligations (NNO)
243 359 282 327
Total Depreciation and Amortization (D&A)
14 112 84 86
Earnings Adjustments
- - - -
Adjusted Basic Earnings per Share
$6.60 ($2.48) ($1.07) ($8.32)
Adjusted Weighted Average Basic Shares Outstanding
6.47M 91.45M 69.55M 7.85M
Adjusted Diluted Earnings per Share
$6.60 ($2.48) ($1.07) ($8.32)
Adjusted Weighted Average Diluted Shares Outstanding
6.47M 91.45M 69.55M 7.85M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
8.17M 0.00 93.21M 9.90M
Normalized Net Operating Profit after Tax (NOPAT)
33 -343 -289 -43
Normalized NOPAT Margin
4.91% 0.00% -1,435.64% -16.32%
Pre Tax Income Margin
5.06% 0.00% -485.69% -31.59%
Debt Service Ratios
- - - -
EBIT to Interest Expense
2.01 0.00 0.00 0.00
NOPAT to Interest Expense
1.96 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
2.01 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
1.96 0.00 0.00 0.00
Payout Ratios
- - - -
Dividend Payout Ratio
0.00% -0.03% -0.03% -0.04%
Augmented Payout Ratio
0.00% -0.03% -0.03% -0.73%

Quarterly Metrics And Ratios for System1

This table displays calculated financial ratios and metrics derived from System1'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
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
115,119,615.00 115,924,697.00 89,624,342.00 90,105,574.00 90,743,532.00 - 93,213,694.00 93,882,110.00 9,915,152.00 9,997,928.00 9,897,340.00
DEI Adjusted Shares Outstanding
11,511,961.00 11,592,470.00 8,962,434.00 9,010,557.00 9,074,353.00 - 9,321,369.00 9,388,211.00 9,915,152.00 9,997,928.00 9,897,340.00
DEI Earnings Per Adjusted Shares Outstanding
-14.17 -0.24 -1.54 -3.87 -3.38 - -2.13 -2.29 -2.22 -1.78 -5.82
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-40.33% 0.00% -4.67% -1.96% 1.15% 18.96% -28.76% -17.79% -30.70% -31.29% -50.03%
EBITDA Growth
102.65% 0.00% 335.16% -184.31% -108.36% 213.48% -43.85% 172.07% 930.66% -51.84% -560.69%
EBIT Growth
94.29% 0.00% 82.82% -31.29% -4.61% 267.06% -114.48% 44.49% 28.65% -46.55% -288.82%
NOPAT Growth
94.29% 0.00% 82.82% -31.29% -4.61% 267.06% -114.48% 44.49% 28.65% -46.55% -288.82%
Net Income Growth
48.00% 0.00% 82.03% 18.95% 81.22% -560.43% -43.98% 38.18% 28.19% 1.28% -190.04%
EPS Growth
47.74% 0.00% 55.56% 18.95% 81.22% 47.22% -43.98% 41.32% 31.75% 15.69% -171.96%
Operating Cash Flow Growth
-196.02% 0.00% -175.59% 39.31% 99.93% 104.10% 0.24% 145.78% -40,940.00% -1,477.98% -63.86%
Free Cash Flow Firm Growth
120.86% 0.00% 0.00% -4.66% 11.01% 0.00% -74.99% -85.06% -78.31% -93.36% -66.83%
Invested Capital Growth
-28.03% 0.00% -47.27% -50.06% -43.09% -30.55% -24.22% -16.93% -18.38% -6.10% -20.13%
Revenue Q/Q Growth
-9.39% -437.58% 135.28% -9.16% -6.51% -370.46% -1.43% 4.83% -21.19% -15.63% -28.31%
EBITDA Q/Q Growth
-3.78% 35.19% 23.48% -152.49% 90.46% 5,168.39% -10.92% -32.63% 9.99% -27.03% -952.07%
EBIT Q/Q Growth
4.45% 53.57% 36.80% -368.19% 23.86% 174.15% -10.27% -21.17% 2.14% -12.07% -192.58%
NOPAT Q/Q Growth
4.45% 53.57% 36.80% -368.19% 23.86% 174.15% -10.27% -21.17% 2.14% -12.07% -192.58%
Net Income Q/Q Growth
-279.47% 98.33% -405.35% -152.66% 12.07% 41.18% -10.17% -8.49% -2.14% 19.14% -223.69%
EPS Q/Q Growth
-275.68% 74.10% 55.56% -152.66% 12.07% 44.12% -10.17% -961.90% -3.14% 25.22% -238.37%
Operating Cash Flow Q/Q Growth
-201.50% -159.42% 15.12% 162.33% -100.05% 15,540.00% -2,165.93% 253.56% -108.38% -418.42% -145.67%
Free Cash Flow Firm Q/Q Growth
-39.64% -100.00% 0.00% -1.26% -29.71% -37.96% -34.46% -41.03% 2.07% -83.18% 227.63%
Invested Capital Q/Q Growth
-18.02% -22.48% -14.40% -8.21% -6.57% -5.39% -6.59% 0.61% -8.20% 8.84% -20.55%
Profitability Metrics
- - - - - - - - - - -
EBITDA Margin
10.04% 0.00% 14.07% -8.13% -0.83% 0.00% 11.09% 7.13% 9.94% 8.60% -102.22%
EBIT Margin
-23.75% 0.00% -5.85% -30.16% -24.56% 0.00% -17.62% -20.36% -25.28% -33.58% -137.07%
Profit (Net Income) Margin
-185.77% 0.00% -13.19% -36.67% -34.49% 0.00% -26.65% -27.58% -35.74% -34.25% -154.67%
Tax Burden Percent
603.23% 7.98% 99.65% 99.49% 101.95% 96.11% 98.09% 93.30% 97.59% 97.81% 99.87%
Interest Burden Percent
129.68% 353.05% 226.13% 122.23% 137.76% -115.92% 154.22% 145.17% 144.85% 104.28% 112.99%
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)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -10.36% 0.00% 0.00% -17.59% -71.24%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -14.12% 0.00% 0.00% -19.42% -78.68%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -35.11% 0.00% 0.00% -115.49% -1,615.13%
Return on Equity (ROE)
0.00% -89.25% -74.70% -81.53% -47.77% 0.00% -45.47% -98.58% -118.78% -133.08% -1,686.37%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 25.35% 14.26% 6.94% 9.01% -5.92% -0.31%
Operating Return on Assets (OROA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -12.51% 0.00% 0.00% -20.69% -84.84%
Return on Assets (ROA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -18.93% 0.00% 0.00% -21.10% -95.73%
Return on Common Equity (ROCE)
0.00% -73.53% -61.26% -67.65% -40.77% 0.00% -39.66% -90.42% -115.21% -143.89% -3,048.66%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% -169.00% -196.05% -90.80% 0.00% -153.83% -154.75% -190.76% 0.00% 771.06%
Net Operating Profit after Tax (NOPAT)
-15 -6.78 -4.28 -20 -15 11 -9.19 -11 -11 -12 -36
NOPAT Margin
-16.62% 0.00% -4.10% -21.11% -17.19% 0.00% -12.33% -14.25% -17.70% -23.51% -95.95%
Net Nonoperating Expense Percent (NNEP)
34.13% -1.13% 2.66% 4.11% 4.23% 9.16% 3.76% 3.61% 3.92% 1.83% 7.44%
SG&A Expenses to Revenue
30.40% 0.00% 23.41% 35.72% 32.85% 0.00% 33.54% 33.66% 34.69% 38.71% 55.86%
Operating Expenses to Revenue
123.75% 0.00% 105.85% 130.16% 124.56% 0.00% 117.62% 120.36% 125.28% 133.58% 237.07%
Earnings before Interest and Taxes (EBIT)
-21 -9.68 -6.12 -29 -22 16 -13 -16 -16 -17 -51
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
8.81 12 15 -7.72 -0.74 37 8.26 5.57 6.12 4.47 -38
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.69 1.90 1.33 1.25 1.13 1.03 0.53 0.89 1.64 1.29 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)
0.00 0.00 0.00 0.00 0.00 4.11 0.11 0.00 0.00 0.15 0.13
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)
0.89 0.97 0.93 0.87 0.84 0.82 0.78 0.79 0.91 0.77 0.97
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00 0.00 15.00 0.80 0.00 0.00 1.00 1.17
Enterprise Value to EBITDA (EV/EBITDA)
0.00 21.63 9.38 13.09 17.94 19.42 29.30 12.22 9.84 10.86 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 0.00 0.00 0.00 0.00 0.00 0.00 29.35 39.58 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 2.66 4.69 10.36 9.06 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.83 2.12 1.82 2.21 2.77 3.32 4.07 5.45 8.24 18.78 -8.01
Long-Term Debt to Equity
1.61 1.97 1.67 2.04 2.52 3.00 3.67 4.52 6.86 13.11 -5.68
Financial Leverage
1.15 2.12 1.20 1.37 2.11 2.52 2.49 3.16 4.14 5.95 20.53
Leverage Ratio
2.83 2.76 2.73 3.02 4.10 4.19 4.12 5.15 6.31 8.44 25.82
Compound Leverage Factor
3.67 9.74 6.17 3.69 5.65 -4.85 6.36 7.47 9.13 8.80 29.18
Debt to Total Capital
64.72% 67.95% 64.53% 68.86% 73.48% 76.84% 80.26% 84.50% 89.18% 94.94% 114.26%
Short-Term Debt to Total Capital
7.77% 4.69% 5.14% 5.42% 6.64% 7.31% 7.76% 14.38% 14.91% 28.66% 33.28%
Long-Term Debt to Total Capital
56.94% 63.26% 59.39% 63.43% 66.84% 69.53% 72.49% 70.12% 74.27% 66.29% 80.97%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
5.54% 6.44% 6.34% 4.79% 3.23% 1.29% 0.14% -1.38% -2.66% -3.79% -8.62%
Common Equity to Total Capital
29.75% 25.61% 29.13% 26.36% 23.29% 21.88% 19.60% 16.88% 13.48% 8.84% -5.63%
Debt to EBITDA
0.00 15.19 6.54 10.31 15.69 18.15 30.30 13.03 9.66 13.40 -14.28
Net Debt to EBITDA
0.00 9.30 4.80 7.43 11.66 13.80 25.33 10.11 7.74 9.79 -11.88
Long-Term Debt to EBITDA
0.00 14.14 6.02 9.50 14.27 16.43 27.37 10.81 8.04 9.35 -10.12
Debt to NOPAT
0.00 -5.83 -7.13 -6.25 -6.14 -5.88 -5.21 -6.63 -7.14 -7.53 -4.47
Net Debt to NOPAT
0.00 -3.57 -5.23 -4.51 -4.57 -4.47 -4.35 -5.15 -5.72 -5.50 -3.72
Long-Term Debt to NOPAT
0.00 -5.43 -6.56 -5.76 -5.59 -5.32 -4.70 -5.50 -5.94 -5.26 -3.17
Noncontrolling Interest Sharing Ratio
0.00% 17.61% 18.00% 17.01% 14.64% 0.00% 12.77% 8.27% 3.00% -8.12% -80.78%
Liquidity Ratios
- - - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
251 0.00 401 396 278 173 100 59 60 10 33
Operating Cash Flow to CapEx
-405.36% -1,710.63% -985.64% 624.37% -0.29% 59.71% -1,252.87% 1,571.01% -103.17% -653.84% -1,201.56%
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
0.00 0.00 0.00 0.00 0.00 0.04 0.71 0.00 0.00 0.62 0.62
Fixed Asset Turnover
0.00 0.00 0.00 0.00 0.00 7.75 140.41 0.00 0.00 145.19 135.41
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
682 528 452 415 388 367 343 345 317 345 274
Invested Capital Turnover
0.00 0.00 0.00 0.00 0.00 0.04 0.84 0.00 0.00 0.75 0.74
Increase / (Decrease) in Invested Capital
-265 0.00 -405 -416 -294 -161 -110 -70 -71 -22 -69
Enterprise Value (EV)
610 511 418 363 326 302 266 273 287 265 267
Market Capitalization
139 257 176 137 102 83 36 52 70 39 30
Book Value per Share
$1.76 $1.17 $1.47 $1.21 $12.89 $0.87 $0.72 $0.62 $4.30 $3.05 ($1.56)
Tangible Book Value per Share
($1.80) ($2.20) ($2.70) ($2.73) ($35.31) ($2.60) ($2.50) ($2.38) ($22.25) ($21.37) ($21.53)
Total Capital
682 528 452 415 388 367 343 345 317 345 274
Total Debt
441 359 292 286 285 282 275 291 282 327 313
Total Long-Term Debt
388 334 269 263 259 255 248 242 235 228 222
Net Debt
433 220 214 206 212 214 230 226 226 239 260
Capital Expenditures (CapEx)
1.79 1.10 1.62 1.60 1.74 1.29 1.27 1.56 1.99 1.63 2.18
Net Nonoperating Expense (NNE)
149 -4.05 9.51 15 15 29 11 10 11 5.58 22
Net Nonoperating Obligations (NNO)
441 359 292 286 285 282 275 291 282 327 313
Total Depreciation and Amortization (D&A)
30 22 21 21 21 21 21 21 22 22 13
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($1.40) ($0.36) ($0.16) ($3.80) ($3.40) ($0.19) ($2.10) ($2.23) ($2.30) ($1.72) ($5.82)
Adjusted Weighted Average Basic Shares Outstanding
93.94M 91.45M 67.78M 6.94M 7.00M 69.55M 7.44M 7.82M 8.05M 7.85M 8.09M
Adjusted Diluted Earnings per Share
($1.40) ($0.36) ($0.16) ($3.80) ($3.40) ($0.19) ($2.10) ($2.23) ($2.30) ($1.72) ($5.82)
Adjusted Weighted Average Diluted Shares Outstanding
93.94M 91.45M 67.78M 6.94M 7.00M 69.55M 7.44M 7.82M 8.05M 7.85M 8.09M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 ($1.72) $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 90.11M 9.07M 9.19M 93.21M 9.39M 9.92M 10.00M 9.90M 9.94M
Normalized Net Operating Profit after Tax (NOPAT)
-15 -6.78 -4.28 -20 -15 11 -9.19 -11 -11 -12 -9.95
Normalized NOPAT Margin
-16.62% 0.00% -4.10% -21.11% -17.19% 0.00% -12.33% -14.25% -17.70% -23.51% -26.72%
Pre Tax Income Margin
-30.80% 0.00% -13.23% -36.86% -33.83% 0.00% -27.17% -29.56% -36.62% -35.02% -154.87%
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% -0.03% -0.02% -0.03% -0.07% -0.03% 0.00% -0.04% -0.04% -0.04% 0.00%
Augmented Payout Ratio
0.00% -0.03% -0.02% -0.03% -0.07% -0.03% 0.00% -0.04% -0.04% -0.73% -0.64%

Financials Breakdown Chart

Key Financial Trends

System1’s latest quarter shows a business that is still losing money and burning cash, but the balance sheet is much smaller and less complex than it was a year ago. In Q1 2026, the company reported revenue of $37.2 million, down from $51.9 million in Q4 2025 and $74.5 million in Q1 2025. At the same time, it posted a net loss of $57.6 million, driven in part by a $36.8 million impairment charge. Cash flow from operations was negative $26.1 million, and ending cash declined to $51.5 million.

The longer-term trend is still challenging. Over the last several quarters, revenue has fallen sharply from the 2024 period, while operating expenses have remained elevated. System1 has also relied on non-operating items and balance sheet changes, rather than durable operating profitability, to support results in prior periods. That makes the stock more dependent on a turnaround in the core business.

  • Cash balance remains meaningful: System1 ended Q1 2026 with $51.5 million in cash and equivalents, which still gives it some short-term flexibility.
  • Debt was reduced: The company repaid $7.5 million of debt in Q1 2026, continuing a pattern of debt paydown.
  • Capital spending is modest: Q1 2026 capex was only $2.2 million, suggesting limited near-term investment needs.
  • Revenue is still entirely non-interest driven: The company continues to rely on “other non-interest income,” which can be less predictable than recurring operating revenue.
  • Share count was relatively stable: Q1 2026 diluted shares were 8.1 million, close to the prior quarter, so dilution was not a major issue this quarter.
  • Balance sheet equity remains weak: Total common equity was still negative at minus $15.4 million in Q1 2026, although this is an improvement from prior periods.
  • Operating losses widened again: Q1 2026 operating cash flow was negative $26.1 million, worse than Q4 2025 and far below the positive operating cash flow seen in Q2 2025.
  • Revenue declined sharply year over year: Q1 2026 revenue of $37.2 million fell from $74.5 million in Q1 2025 and $51.9 million in Q4 2025.
  • Impairment charge was very large: The $36.8 million impairment charge in Q1 2026 was a major hit to earnings and suggests asset value pressure.
  • Profitability remains deeply negative: Q1 2026 net loss was $57.6 million, or $5.82 per share, showing the company is still far from breakeven.

What stands out most is the volatility. In 2024 and 2025, System1 had quarters with large swings in revenue, cash flow, and even reported income, including periods boosted by one-time or non-operating items. That makes it harder to view the recent numbers as a clean operating trend. The key issue for investors is whether the company can stabilize revenue and reduce expense levels before cash generation weakens further.

Bottom line: System1 currently looks like a turnaround story with significant risk. The company still has cash and manageable near-term capex, but shrinking revenue, ongoing losses, and negative operating cash flow remain the biggest concerns.

07/26/26 06:39 PM ETAI Generated. May Contain Errors.

System1 Financials - Frequently Asked Questions

According to the most recent income statement we have on file, System1's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

System1's net income appears to be on an upward trend, with a most recent value of -$81.19 million in 2025, falling from $33.00 million in 2021. The previous period was -$97.30 million in 2024. View System1's forecast to see where analysts expect System1 to go next.

Over the last 3 years, System1's total revenue changed from $671.52 million in 2021 to $266.13 million in 2025, a change of -60.4%.

System1's total liabilities were at $387.55 million at the end of 2025, a 3.6% increase from 2024, and a 370.4% increase since 2020.

In the past 5 years, System1's cash and equivalents has ranged from $843.64 thousand in 2020 to $135.34 million in 2023, and is currently $86.89 million as of their latest financial filing in 2025.

Over the last 3 years, System1's book value per share changed from -0.44 in 2021 to 3.05 in 2025, a change of -794.1%.



Financial statements for NYSE:SST last updated on 7/9/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners