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.
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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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% |
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.