Annual Income Statements for Tejon Ranch
This table shows Tejon Ranch's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Tejon Ranch
This table shows Tejon Ranch'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 |
|
-0.34 |
1.57 |
-0.91 |
0.96 |
-1.84 |
6.34 |
-1.46 |
-1.71 |
1.67 |
1.58 |
0.15 |
| Consolidated Net Income / (Loss) |
|
-0.35 |
1.57 |
-0.91 |
0.96 |
-1.84 |
7.23 |
-1.47 |
-1.71 |
1.67 |
1.58 |
0.15 |
| Net Income / (Loss) Continuing Operations |
|
-0.38 |
2.16 |
-0.91 |
0.96 |
-1.84 |
5.56 |
-1.47 |
-1.71 |
1.67 |
1.58 |
0.15 |
| Total Pre-Tax Income |
|
1.87 |
0.27 |
-1.86 |
-0.22 |
-0.00 |
23 |
-2.74 |
-1.28 |
0.70 |
4.48 |
0.21 |
| Total Revenue |
|
0.00 |
45 |
7.41 |
5.69 |
11 |
4.15 |
8.21 |
8.31 |
12 |
21 |
9.50 |
| Net Interest Income / (Expense) |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
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 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Non-Interest Income |
|
0.00 |
45 |
7.41 |
5.69 |
11 |
4.15 |
8.21 |
8.31 |
12 |
21 |
9.50 |
| Other Non-Interest Income |
|
- |
- |
7.41 |
5.69 |
11 |
- |
8.21 |
8.31 |
12 |
21 |
9.50 |
| Total Non-Interest Expense |
|
0.00 |
48 |
11 |
9.24 |
15 |
-0.99 |
12 |
12 |
14 |
19 |
11 |
| Other Operating Expenses |
|
- |
- |
11 |
9.24 |
15 |
- |
12 |
12 |
14 |
19 |
11 |
| Nonoperating Income / (Expense), net |
|
1.83 |
4.56 |
2.13 |
3.33 |
3.79 |
11 |
1.43 |
2.78 |
2.72 |
2.18 |
1.34 |
| Income Tax Expense |
|
2.22 |
-1.30 |
-0.94 |
-1.18 |
1.83 |
1.26 |
-1.27 |
0.44 |
-0.97 |
2.90 |
0.06 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-0.01 |
0.00 |
0.00 |
-0.00 |
0.00 |
-0.00 |
-0.00 |
-0.00 |
0.00 |
-0.00 |
-0.00 |
| Basic Earnings per Share |
|
($0.01) |
$0.05 |
($0.03) |
$0.04 |
($0.07) |
$0.16 |
($0.05) |
($0.06) |
$0.06 |
$0.05 |
$0.01 |
| Weighted Average Basic Shares Outstanding |
|
26.73M |
26.79M |
26.80M |
26.81M |
26.82M |
26.86M |
26.88M |
26.89M |
26.89M |
26.93M |
27.00M |
| Diluted Earnings per Share |
|
($0.01) |
$0.05 |
($0.03) |
$0.04 |
($0.07) |
$0.16 |
($0.05) |
($0.06) |
$0.06 |
$0.05 |
$0.01 |
| Weighted Average Diluted Shares Outstanding |
|
26.73M |
26.79M |
26.80M |
26.81M |
26.82M |
26.86M |
26.88M |
26.89M |
26.89M |
26.93M |
27.00M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
26.73M |
26.79M |
26.80M |
26.81M |
26.82M |
26.86M |
26.88M |
26.89M |
26.89M |
26.93M |
27.00M |
Annual Cash Flow Statements for Tejon Ranch
This table details how cash moves in and out of Tejon Ranch's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
-3.71 |
-0.67 |
19 |
-4.20 |
11 |
28 |
-18 |
2.22 |
-7.21 |
7.36 |
-30 |
| Net Cash From Operating Activities |
|
17 |
5.59 |
9.83 |
14 |
16 |
15 |
2.82 |
8.53 |
14 |
14 |
6.13 |
| Net Cash From Continuing Operating Activities |
|
17 |
5.59 |
9.83 |
14 |
16 |
15 |
2.82 |
8.53 |
14 |
14 |
6.13 |
| Net Income / (Loss) Continuing Operations |
|
2.91 |
0.76 |
-1.82 |
4.24 |
11 |
-0.75 |
5.34 |
16 |
3.27 |
2.69 |
0.07 |
| Consolidated Net Income / (Loss) |
|
2.91 |
0.76 |
-1.82 |
4.24 |
11 |
-0.75 |
5.34 |
16 |
3.27 |
2.69 |
0.07 |
| Depreciation Expense |
|
5.09 |
5.66 |
5.69 |
5.42 |
5.04 |
4.94 |
4.59 |
4.63 |
4.81 |
4.89 |
6.01 |
| Amortization Expense |
|
0.56 |
0.43 |
0.30 |
0.10 |
-0.09 |
0.03 |
0.11 |
0.09 |
-0.69 |
-0.47 |
-0.17 |
| Non-Cash Adjustments to Reconcile Net Income |
|
5.42 |
3.95 |
7.05 |
4.66 |
3.09 |
7.83 |
-7.14 |
-14 |
11 |
4.00 |
3.02 |
| Changes in Operating Assets and Liabilities, net |
|
3.00 |
-5.21 |
-1.39 |
-0.07 |
-2.56 |
3.42 |
-0.10 |
1.84 |
-4.61 |
3.21 |
-2.80 |
| Net Cash From Investing Activities |
|
-13 |
-10 |
-68 |
-13 |
0.83 |
20 |
-15 |
-1.89 |
-14 |
-26 |
-62 |
| Net Cash From Continuing Investing Activities |
|
-13 |
-10 |
-68 |
-13 |
0.83 |
20 |
-15 |
-1.89 |
-14 |
-26 |
-62 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-28 |
-26 |
-22 |
-23 |
-25 |
-22 |
-21 |
-23 |
-5.63 |
-5.82 |
-6.54 |
| Purchase of Investment Securities |
|
-16 |
-7.98 |
-58 |
-32 |
-35 |
-11 |
-20 |
-66 |
-159 |
-135 |
-99 |
| Sale and/or Maturity of Investments |
|
31 |
24 |
11 |
42 |
61 |
53 |
26 |
86 |
150 |
115 |
44 |
| Net Cash From Financing Activities |
|
-8.02 |
3.99 |
77 |
-5.31 |
-5.68 |
-7.05 |
-6.09 |
-4.42 |
-6.87 |
19 |
26 |
| Net Cash From Continuing Financing Activities |
|
-8.02 |
3.99 |
77 |
-5.31 |
-5.68 |
-7.05 |
-6.09 |
-4.42 |
-6.87 |
19 |
26 |
| Issuance of Debt |
|
18 |
21 |
13 |
0.00 |
5.00 |
0.00 |
0.00 |
49 |
48 |
19 |
27 |
| Repayment of Debt |
|
-25 |
-14 |
-25 |
-4.05 |
-9.00 |
-4.82 |
-4.30 |
-52 |
-50 |
0.00 |
0.00 |
| Other Financing Activities, Net |
|
-0.92 |
-2.90 |
-1.03 |
-1.10 |
-1.67 |
-2.23 |
-1.79 |
-1.79 |
-4.45 |
-0.21 |
-0.57 |
Quarterly Cash Flow Statements for Tejon Ranch
This table details how cash moves in and out of Tejon Ranch'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 |
|
16 |
-11 |
3.65 |
-2.52 |
-5.66 |
12 |
-27 |
-9.78 |
1.07 |
5.95 |
-4.86 |
| Net Cash From Operating Activities |
|
14 |
-1.10 |
0.78 |
-1.80 |
2.07 |
13 |
-1.35 |
-0.38 |
-2.38 |
10 |
3.31 |
| Net Cash From Continuing Operating Activities |
|
14 |
-1.10 |
0.78 |
-1.80 |
2.07 |
13 |
-1.35 |
-0.38 |
-2.38 |
10 |
3.31 |
| Net Income / (Loss) Continuing Operations |
|
-0.35 |
1.57 |
-0.91 |
0.96 |
-1.84 |
4.48 |
-1.47 |
-1.71 |
1.67 |
1.58 |
0.15 |
| Consolidated Net Income / (Loss) |
|
-0.35 |
1.57 |
-0.91 |
0.96 |
-1.84 |
4.48 |
-1.47 |
-1.71 |
1.67 |
1.58 |
0.15 |
| Depreciation Expense |
|
1.03 |
1.80 |
1.01 |
0.92 |
1.22 |
1.75 |
1.02 |
1.10 |
1.69 |
2.21 |
1.47 |
| Amortization Expense |
|
-0.20 |
-0.25 |
-0.20 |
-0.16 |
-0.07 |
-0.05 |
-0.09 |
-0.04 |
-0.02 |
-0.02 |
-0.01 |
| Non-Cash Adjustments to Reconcile Net Income |
|
11 |
0.29 |
-0.59 |
-0.49 |
-1.09 |
6.18 |
0.06 |
-0.63 |
-1.40 |
4.99 |
0.39 |
| Changes in Operating Assets and Liabilities, net |
|
2.54 |
-4.51 |
1.47 |
-3.03 |
3.86 |
0.91 |
-0.86 |
0.91 |
-4.32 |
1.47 |
1.31 |
| Net Cash From Investing Activities |
|
2.68 |
-7.20 |
3.07 |
-4.72 |
-16 |
-8.37 |
-33 |
-17 |
-6.55 |
-6.21 |
-8.87 |
| Net Cash From Continuing Investing Activities |
|
2.68 |
-7.20 |
3.07 |
-4.72 |
-16 |
-8.37 |
-33 |
-17 |
-6.55 |
-6.21 |
-8.87 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-3.33 |
-7.82 |
-8.11 |
-14 |
-19 |
-16 |
-2.34 |
-20 |
-12 |
43 |
-1.87 |
| Purchase of Investment Securities |
|
-33 |
-46 |
-44 |
-22 |
-5.69 |
-12 |
-46 |
-5.87 |
-6.18 |
-57 |
-11 |
| Sale of Property, Leasehold Improvements and Equipment |
|
- |
- |
0.00 |
- |
0.00 |
- |
0.01 |
0.03 |
0.01 |
- |
0.00 |
| Sale and/or Maturity of Investments |
|
39 |
46 |
55 |
31 |
8.87 |
20 |
15 |
8.54 |
12 |
7.74 |
4.34 |
| Net Cash From Financing Activities |
|
-0.45 |
-2.95 |
-0.21 |
4.00 |
8.00 |
7.00 |
7.01 |
7.50 |
10 |
1.92 |
0.70 |
| Net Cash From Continuing Financing Activities |
|
-0.45 |
-2.95 |
-0.21 |
4.00 |
8.00 |
7.00 |
7.01 |
7.50 |
10 |
1.92 |
0.70 |
| Issuance of Debt |
|
- |
48 |
0.00 |
- |
8.00 |
7.00 |
7.50 |
7.50 |
10 |
2.00 |
1.50 |
| Other Financing Activities, Net |
|
- |
-1.86 |
-0.21 |
- |
- |
- |
-0.49 |
- |
- |
-0.08 |
-0.81 |
Annual Balance Sheets for Tejon Ranch
This table presents Tejon Ranch's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
432 |
440 |
518 |
529 |
539 |
536 |
546 |
567 |
578 |
608 |
630 |
| Cash and Due from Banks |
|
1.93 |
1.26 |
20 |
16 |
27 |
55 |
36 |
39 |
32 |
39 |
9.52 |
| Trading Account Securities |
|
33 |
27 |
71 |
64 |
39 |
2.77 |
11 |
33 |
33 |
14 |
15 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
280 |
294 |
313 |
329 |
343 |
357 |
370 |
374 |
391 |
434 |
416 |
| Other Assets |
|
117 |
117 |
115 |
120 |
131 |
122 |
129 |
120 |
122 |
120 |
190 |
| Total Liabilities & Shareholders' Equity |
|
432 |
440 |
518 |
529 |
539 |
536 |
546 |
567 |
578 |
608 |
630 |
| Total Liabilities |
|
101 |
105 |
91 |
94 |
94 |
91 |
90 |
89 |
94 |
119 |
140 |
| Short-Term Debt |
|
4.07 |
14 |
7.55 |
10 |
10 |
7.66 |
9.02 |
6.90 |
54 |
76 |
99 |
| Accrued Interest Payable |
|
4.73 |
3.19 |
1.81 |
3.58 |
3.46 |
3.31 |
4.67 |
3.60 |
3.21 |
5.55 |
2.19 |
| Other Short-Term Payables |
|
1.53 |
1.53 |
1.12 |
2.86 |
1.35 |
1.97 |
1.91 |
1.53 |
1.89 |
2.16 |
2.06 |
| Other Long-Term Liabilities |
|
17 |
17 |
15 |
16 |
21 |
25 |
26 |
29 |
35 |
35 |
36 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
331 |
334 |
427 |
435 |
446 |
445 |
457 |
478 |
483 |
489 |
491 |
| Total Preferred & Common Equity |
|
292 |
306 |
398 |
419 |
430 |
430 |
441 |
462 |
468 |
474 |
475 |
| Total Common Equity |
|
292 |
306 |
398 |
419 |
430 |
430 |
441 |
462 |
468 |
474 |
475 |
| Common Stock |
|
227 |
240 |
333 |
350 |
352 |
355 |
358 |
359 |
359 |
362 |
364 |
| Retained Earnings |
|
71 |
72 |
70 |
75 |
85 |
84 |
90 |
106 |
109 |
112 |
112 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-6.90 |
-6.24 |
-5.26 |
-4.86 |
-6.77 |
-9.72 |
-6.82 |
-2.03 |
-0.17 |
0.09 |
-0.18 |
| Noncontrolling Interest |
|
40 |
29 |
29 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
Quarterly Balance Sheets for Tejon Ranch
This table presents Tejon Ranch'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 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
562 |
572 |
573 |
580 |
582 |
591 |
598 |
615 |
619 |
630 |
634 |
| Cash and Due from Banks |
|
30 |
40 |
27 |
43 |
36 |
33 |
27 |
12 |
2.50 |
3.57 |
4.66 |
| Trading Account Securities |
|
31 |
35 |
40 |
29 |
25 |
17 |
14 |
21 |
18 |
17 |
15 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
379 |
378 |
382 |
386 |
397 |
414 |
431 |
453 |
443 |
430 |
419 |
| Other Assets |
|
121 |
118 |
124 |
122 |
124 |
128 |
126 |
129 |
156 |
179 |
196 |
| Total Liabilities & Shareholders' Equity |
|
562 |
572 |
573 |
580 |
582 |
591 |
598 |
615 |
619 |
630 |
634 |
| Total Liabilities |
|
86 |
95 |
94 |
99 |
99 |
106 |
114 |
127 |
132 |
141 |
144 |
| Short-Term Debt |
|
5.90 |
6.97 |
7.18 |
8.24 |
58 |
65 |
71 |
86 |
92 |
99 |
101 |
| Accrued Interest Payable |
|
5.26 |
3.82 |
3.30 |
7.59 |
3.19 |
3.87 |
6.57 |
2.97 |
2.37 |
4.15 |
3.31 |
| Other Short-Term Payables |
|
2.07 |
2.31 |
1.88 |
2.33 |
2.42 |
1.68 |
1.72 |
2.57 |
2.40 |
2.97 |
2.77 |
| Other Long-Term Liabilities |
|
25 |
34 |
34 |
34 |
36 |
36 |
35 |
35 |
35 |
35 |
37 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
476 |
477 |
479 |
481 |
483 |
485 |
484 |
488 |
487 |
489 |
490 |
| Total Preferred & Common Equity |
|
460 |
462 |
464 |
466 |
467 |
469 |
468 |
472 |
472 |
473 |
475 |
| Total Common Equity |
|
460 |
462 |
464 |
466 |
467 |
469 |
468 |
472 |
472 |
473 |
475 |
| Common Stock |
|
359 |
357 |
358 |
359 |
360 |
360 |
361 |
362 |
363 |
363 |
363 |
| Retained Earnings |
|
104 |
107 |
108 |
107 |
108 |
109 |
107 |
110 |
108 |
110 |
112 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-2.83 |
-2.53 |
-1.77 |
-0.48 |
-0.18 |
-0.18 |
-0.14 |
0.08 |
0.08 |
0.09 |
-0.20 |
| Noncontrolling Interest |
|
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
Annual Metrics And Ratios for Tejon Ranch
This table displays calculated financial ratios and metrics derived from Tejon Ranch's official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
20,681,154.00 |
20,789,496.00 |
25,873,235.00 |
25,967,829.00 |
26,048,952.00 |
26,236,852.00 |
26,359,611.00 |
- |
- |
- |
26,893,955.00 |
| DEI Adjusted Shares Outstanding |
|
20,681,154.00 |
20,789,496.00 |
25,873,235.00 |
25,967,829.00 |
26,048,952.00 |
26,236,852.00 |
26,359,611.00 |
- |
- |
- |
26,893,955.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.14 |
0.04 |
-0.07 |
0.16 |
0.41 |
-0.03 |
0.20 |
- |
- |
- |
0.00 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.15% |
-10.10% |
-23.32% |
29.40% |
-100.00% |
0.00% |
0.00% |
0.00% |
-43.52% |
-6.38% |
18.40% |
| EBITDA Growth |
|
-67.70% |
3,627.40% |
-24.43% |
-91.36% |
-41.10% |
-150.56% |
365.07% |
292.01% |
-97.74% |
-1,250.00% |
55.94% |
| EBIT Growth |
|
-264.49% |
2,765.61% |
-26.06% |
-99.31% |
-428.21% |
-371.49% |
100.00% |
0.00% |
-126.94% |
-148.66% |
13.54% |
| NOPAT Growth |
|
-274.19% |
-77.29% |
-28.76% |
106.32% |
-412.82% |
6,011.05% |
-100.25% |
6,271.45% |
-123.10% |
-212.22% |
92.78% |
| Net Income Growth |
|
-49.46% |
-74.00% |
-340.55% |
332.56% |
149.80% |
-107.06% |
815.13% |
195.96% |
-79.35% |
-17.67% |
-97.36% |
| EPS Growth |
|
-48.15% |
-71.43% |
-300.00% |
300.00% |
150.00% |
-107.50% |
766.67% |
195.00% |
-79.66% |
-16.67% |
-100.00% |
| Operating Cash Flow Growth |
|
28.37% |
-67.09% |
76.01% |
46.02% |
11.78% |
-3.52% |
-81.81% |
202.95% |
60.06% |
4.83% |
-57.16% |
| Free Cash Flow Firm Growth |
|
97.28% |
-554.07% |
-532.57% |
93.12% |
-32.67% |
970.76% |
-111.91% |
-16.38% |
27.11% |
-388.72% |
26.27% |
| Invested Capital Growth |
|
-0.05% |
2.37% |
19.58% |
1.27% |
1.37% |
-1.53% |
1.60% |
3.69% |
0.91% |
5.11% |
4.38% |
| Revenue Q/Q Growth |
|
2.39% |
-5.10% |
169.16% |
-34.10% |
-100.00% |
-100.00% |
-100.00% |
353.18% |
-43.52% |
-49.21% |
6.83% |
| EBITDA Q/Q Growth |
|
8.94% |
4,706.95% |
-21.70% |
-92.33% |
-69.75% |
-384.97% |
-89.08% |
147.91% |
-96.63% |
65.26% |
23.93% |
| EBIT Q/Q Growth |
|
1.21% |
2,125.51% |
-24.02% |
-99.39% |
-124.08% |
-23.08% |
-100.00% |
131.80% |
-143.43% |
49.01% |
2.04% |
| NOPAT Q/Q Growth |
|
-59.41% |
-21.85% |
16.95% |
-70.18% |
-24.35% |
2,197.25% |
82.58% |
3.71% |
-304.04% |
61.01% |
95.10% |
| Net Income Q/Q Growth |
|
-11.19% |
-70.07% |
16.04% |
-0.35% |
799.57% |
-108.22% |
186.28% |
-7.97% |
-11.33% |
190.32% |
-97.61% |
| EPS Q/Q Growth |
|
-12.50% |
-69.23% |
27.27% |
-5.88% |
900.00% |
-108.57% |
185.71% |
-6.35% |
-20.00% |
1,100.00% |
-100.00% |
| Operating Cash Flow Q/Q Growth |
|
69.65% |
-66.83% |
-18.59% |
33.44% |
163.90% |
-32.92% |
-52.89% |
29.26% |
-36.23% |
28,728.00% |
-33.08% |
| Free Cash Flow Firm Q/Q Growth |
|
24.35% |
-21.48% |
-650.62% |
92.09% |
-220.42% |
2,103.96% |
-130.73% |
18.92% |
-7.56% |
5.41% |
40.16% |
| Invested Capital Q/Q Growth |
|
-1.31% |
-0.88% |
17.06% |
0.44% |
1.48% |
-0.17% |
0.89% |
0.49% |
0.28% |
1.82% |
0.44% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
4.79% |
198.53% |
195.66% |
13.07% |
0.00% |
0.00% |
0.00% |
23.28% |
0.93% |
-11.42% |
-4.25% |
| EBIT Margin |
|
-6.25% |
185.29% |
178.68% |
0.96% |
0.00% |
0.00% |
0.00% |
17.33% |
-8.27% |
-21.96% |
-16.04% |
| Profit (Net Income) Margin |
|
5.69% |
1.65% |
-5.17% |
9.28% |
0.00% |
0.00% |
0.00% |
19.96% |
7.30% |
6.42% |
0.14% |
| Tax Burden Percent |
|
72.13% |
60.42% |
58.67% |
76.24% |
72.66% |
-910.98% |
58.30% |
68.14% |
58.43% |
73.36% |
6.13% |
| Interest Burden Percent |
|
-126.31% |
1.47% |
-4.93% |
1,274.08% |
-1,017.40% |
-1.22% |
0.00% |
169.01% |
-151.07% |
-39.83% |
-14.57% |
| Effective Tax Rate |
|
27.87% |
39.59% |
0.00% |
23.76% |
27.34% |
1,010.98% |
41.70% |
31.86% |
41.57% |
26.64% |
93.87% |
| Return on Invested Capital (ROIC) |
|
-0.56% |
-0.99% |
-1.15% |
0.07% |
0.00% |
0.00% |
0.00% |
1.79% |
-0.40% |
-1.22% |
-0.08% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.89% |
5.02% |
3.23% |
5.44% |
0.00% |
0.00% |
0.00% |
13.29% |
9.51% |
13.25% |
0.55% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1.45% |
1.22% |
0.67% |
0.92% |
0.00% |
0.00% |
0.00% |
1.60% |
1.08% |
1.78% |
0.10% |
| Return on Equity (ROE) |
|
0.89% |
0.23% |
-0.48% |
0.98% |
2.40% |
-0.17% |
1.18% |
3.39% |
0.68% |
0.55% |
0.01% |
| Cash Return on Invested Capital (CROIC) |
|
-0.52% |
-3.33% |
-18.98% |
-1.19% |
-1.56% |
13.60% |
-1.62% |
-1.84% |
-1.31% |
-6.21% |
-4.37% |
| Operating Return on Assets (OROA) |
|
-0.74% |
19.55% |
13.15% |
0.08% |
0.00% |
0.00% |
0.00% |
2.47% |
-0.65% |
-1.55% |
-1.28% |
| Return on Assets (ROA) |
|
0.67% |
0.17% |
-0.38% |
0.81% |
0.00% |
0.00% |
0.00% |
2.84% |
0.57% |
0.45% |
0.01% |
| Return on Common Equity (ROCE) |
|
0.78% |
0.20% |
-0.44% |
0.93% |
2.32% |
-0.16% |
1.14% |
3.27% |
0.66% |
0.54% |
0.01% |
| Return on Equity Simple (ROE_SIMPLE) |
|
1.00% |
0.25% |
-0.46% |
1.01% |
2.46% |
-0.17% |
1.21% |
3.42% |
0.70% |
0.57% |
0.01% |
| Net Operating Profit after Tax (NOPAT) |
|
-2.31 |
-4.09 |
-5.26 |
0.33 |
-1.04 |
61 |
-0.15 |
9.35 |
-2.16 |
-6.75 |
-0.49 |
| NOPAT Margin |
|
-4.51% |
-8.89% |
-14.93% |
0.73% |
0.00% |
0.00% |
0.00% |
11.81% |
-4.83% |
-16.11% |
-0.98% |
| Net Nonoperating Expense Percent (NNEP) |
|
-6.45% |
-6.01% |
-4.38% |
-5.38% |
-16.64% |
97.16% |
-9.36% |
-11.50% |
-9.92% |
-14.47% |
-0.64% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
106.25% |
-85.29% |
-78.68% |
99.04% |
0.00% |
0.00% |
0.00% |
82.67% |
108.27% |
121.96% |
116.04% |
| Earnings before Interest and Taxes (EBIT) |
|
-3.20 |
85 |
63 |
0.44 |
-1.43 |
-6.75 |
0.00 |
14 |
-3.70 |
-9.20 |
-7.95 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2.45 |
91 |
69 |
5.96 |
3.51 |
-1.78 |
4.71 |
18 |
0.42 |
-4.78 |
-2.11 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.36 |
1.73 |
1.35 |
1.03 |
0.97 |
0.88 |
1.14 |
1.08 |
0.98 |
0.90 |
0.89 |
| Price to Tangible Book Value (P/TBV) |
|
1.36 |
1.73 |
1.35 |
1.03 |
0.97 |
0.88 |
1.14 |
1.08 |
0.98 |
0.90 |
0.89 |
| Price to Revenue (P/Rev) |
|
7.74 |
11.50 |
15.24 |
9.44 |
0.00 |
0.00 |
0.00 |
6.30 |
10.28 |
10.18 |
8.55 |
| Price to Earnings (P/E) |
|
134.25 |
660.85 |
0.00 |
101.19 |
39.34 |
0.00 |
94.04 |
31.58 |
140.84 |
158.54 |
5,654.90 |
| 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 |
|
0.74% |
0.15% |
0.00% |
0.99% |
2.54% |
0.00% |
1.06% |
3.17% |
0.71% |
0.63% |
0.02% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.25 |
1.53 |
1.24 |
0.99 |
0.92 |
0.79 |
1.05 |
1.00 |
0.93 |
0.85 |
0.90 |
| Enterprise Value to Revenue (EV/Rev) |
|
9.99 |
13.92 |
17.56 |
11.00 |
0.00 |
0.00 |
0.00 |
6.70 |
11.12 |
11.43 |
10.67 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
208.69 |
7.01 |
8.97 |
84.19 |
134.53 |
0.00 |
114.62 |
28.77 |
1,196.36 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
7.51 |
9.83 |
1,151.03 |
0.00 |
0.00 |
0.00 |
38.64 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
1,509.79 |
0.00 |
6.50 |
0.00 |
56.72 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
30.12 |
114.56 |
62.97 |
34.96 |
29.44 |
25.80 |
191.51 |
62.19 |
36.45 |
33.44 |
86.29 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.76 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.23 |
0.25 |
0.17 |
0.17 |
0.15 |
0.14 |
0.13 |
0.12 |
0.11 |
0.16 |
0.20 |
| Long-Term Debt to Equity |
|
0.22 |
0.21 |
0.15 |
0.14 |
0.13 |
0.12 |
0.11 |
0.10 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.25 |
0.24 |
0.21 |
0.17 |
0.16 |
0.14 |
0.13 |
0.12 |
0.11 |
0.13 |
0.18 |
| Leverage Ratio |
|
1.32 |
1.31 |
1.26 |
1.22 |
1.21 |
1.21 |
1.20 |
1.19 |
1.19 |
1.22 |
1.26 |
| Compound Leverage Factor |
|
-1.66 |
0.02 |
-0.06 |
15.49 |
-12.35 |
-0.01 |
0.00 |
2.01 |
-1.80 |
-0.49 |
-0.18 |
| Debt to Total Capital |
|
18.92% |
20.04% |
14.67% |
14.18% |
13.21% |
11.92% |
11.13% |
10.34% |
10.12% |
13.46% |
16.82% |
| Short-Term Debt to Total Capital |
|
1.00% |
3.34% |
1.51% |
1.99% |
2.01% |
1.52% |
1.76% |
1.29% |
10.12% |
13.46% |
16.82% |
| Long-Term Debt to Total Capital |
|
17.92% |
16.70% |
13.16% |
12.20% |
11.19% |
10.40% |
9.37% |
9.04% |
0.00% |
0.00% |
0.00% |
| 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 |
|
9.71% |
6.84% |
5.71% |
3.04% |
2.99% |
3.04% |
2.99% |
2.88% |
2.86% |
2.72% |
2.60% |
| Common Equity to Total Capital |
|
71.37% |
73.13% |
79.62% |
82.78% |
83.80% |
85.04% |
85.88% |
86.78% |
87.02% |
83.82% |
80.58% |
| Debt to EBITDA |
|
31.56 |
0.92 |
1.06 |
12.05 |
19.31 |
-33.94 |
12.15 |
2.99 |
130.77 |
-15.89 |
-47.05 |
| Net Debt to EBITDA |
|
30.77 |
0.90 |
0.77 |
9.38 |
11.59 |
-2.78 |
4.46 |
0.86 |
54.07 |
-7.68 |
-42.53 |
| Long-Term Debt to EBITDA |
|
29.90 |
0.77 |
0.95 |
10.36 |
16.37 |
-29.63 |
10.23 |
2.61 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-33.53 |
-20.51 |
-13.94 |
216.11 |
-65.21 |
0.98 |
-377.20 |
5.89 |
-25.17 |
-11.27 |
-203.58 |
| Net Debt to NOPAT |
|
-32.69 |
-20.20 |
-10.12 |
168.25 |
-39.14 |
0.08 |
-138.41 |
1.70 |
-10.41 |
-5.45 |
-184.03 |
| Long-Term Debt to NOPAT |
|
-31.76 |
-17.09 |
-12.51 |
185.86 |
-55.28 |
0.86 |
-317.69 |
5.15 |
0.00 |
0.00 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
12.11% |
10.25% |
7.51% |
5.10% |
3.49% |
3.45% |
3.41% |
3.29% |
3.20% |
3.16% |
3.14% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-2.11 |
-14 |
-87 |
-6.00 |
-7.96 |
69 |
-8.26 |
-9.61 |
-7.01 |
-34 |
-25 |
| Operating Cash Flow to CapEx |
|
60.50% |
21.17% |
45.28% |
63.57% |
63.62% |
69.55% |
13.49% |
37.74% |
64.02% |
25.01% |
93.72% |
| 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 |
|
0.12 |
0.11 |
0.07 |
0.09 |
0.00 |
0.00 |
0.00 |
0.14 |
0.08 |
0.07 |
0.08 |
| Fixed Asset Turnover |
|
0.19 |
0.16 |
0.12 |
0.14 |
0.00 |
0.00 |
0.00 |
0.21 |
0.12 |
0.10 |
0.12 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
409 |
418 |
500 |
507 |
513 |
506 |
514 |
533 |
537 |
565 |
590 |
| Invested Capital Turnover |
|
0.13 |
0.11 |
0.08 |
0.09 |
0.00 |
0.00 |
0.00 |
0.15 |
0.08 |
0.08 |
0.09 |
| Increase / (Decrease) in Invested Capital |
|
-0.20 |
9.69 |
82 |
6.33 |
6.92 |
-7.85 |
8.11 |
19 |
4.84 |
27 |
25 |
| Enterprise Value (EV) |
|
511 |
640 |
619 |
502 |
472 |
399 |
539 |
531 |
498 |
479 |
529 |
| Market Capitalization |
|
396 |
529 |
537 |
431 |
416 |
379 |
503 |
499 |
460 |
426 |
424 |
| Book Value per Share |
|
$14.10 |
$14.71 |
$15.39 |
$16.15 |
$16.52 |
$16.39 |
$16.74 |
$17.44 |
$17.50 |
$17.66 |
$17.67 |
| Tangible Book Value per Share |
|
$14.10 |
$14.71 |
$15.39 |
$16.15 |
$16.52 |
$16.39 |
$16.74 |
$17.44 |
$17.50 |
$17.66 |
$17.67 |
| Total Capital |
|
409 |
418 |
500 |
507 |
513 |
506 |
514 |
533 |
537 |
565 |
590 |
| Total Debt |
|
77 |
84 |
73 |
72 |
68 |
60 |
57 |
55 |
54 |
76 |
99 |
| Total Long-Term Debt |
|
73 |
70 |
66 |
62 |
57 |
53 |
48 |
48 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
75 |
83 |
53 |
56 |
41 |
4.93 |
21 |
16 |
22 |
37 |
90 |
| Capital Expenditures (CapEx) |
|
28 |
26 |
22 |
23 |
25 |
22 |
21 |
23 |
21 |
57 |
6.54 |
| Net Nonoperating Expense (NNE) |
|
-5.22 |
-4.84 |
-3.44 |
-3.90 |
-12 |
62 |
-5.49 |
-6.46 |
-5.43 |
-9.44 |
-0.56 |
| Net Nonoperating Obligations (NNO) |
|
77 |
84 |
73 |
72 |
68 |
60 |
57 |
55 |
54 |
76 |
99 |
| Total Depreciation and Amortization (D&A) |
|
5.65 |
6.09 |
5.99 |
5.53 |
4.94 |
4.97 |
4.71 |
4.72 |
4.12 |
4.41 |
5.85 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.14 |
$0.03 |
($0.07) |
$0.16 |
$0.41 |
($0.03) |
$0.20 |
$0.60 |
$0.12 |
$0.10 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
20.70M |
20.82M |
25.91M |
25.98M |
26.10M |
26.29M |
26.41M |
26.63M |
26.79M |
26.86M |
26.93M |
| Adjusted Diluted Earnings per Share |
|
$0.14 |
$0.03 |
($0.07) |
$0.16 |
$0.40 |
($0.03) |
$0.20 |
$0.59 |
$0.12 |
$0.10 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
20.70M |
20.82M |
25.91M |
25.98M |
26.10M |
26.29M |
26.41M |
26.63M |
26.79M |
26.86M |
26.93M |
| 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 |
|
20.70M |
20.82M |
25.91M |
25.98M |
26.10M |
26.29M |
26.41M |
26.63M |
26.79M |
26.86M |
26.93M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-2.31 |
-4.09 |
-5.26 |
0.33 |
-1.04 |
-4.72 |
-0.15 |
9.35 |
-2.16 |
-6.75 |
-5.57 |
| Normalized NOPAT Margin |
|
-4.51% |
-8.89% |
-14.93% |
0.73% |
0.00% |
0.00% |
0.00% |
11.81% |
-4.83% |
-16.11% |
-11.23% |
| Pre Tax Income Margin |
|
7.89% |
2.73% |
-8.80% |
12.18% |
0.00% |
0.00% |
0.00% |
29.29% |
12.49% |
8.75% |
2.34% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
3.92% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Quarterly Metrics And Ratios for Tejon Ranch
This table displays calculated financial ratios and metrics derived from Tejon Ranch'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 |
|
- |
- |
- |
- |
- |
- |
26,856,054.00 |
26,881,174.00 |
26,893,955.00 |
26,893,955.00 |
26,930,197.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
26,856,054.00 |
26,881,174.00 |
26,893,955.00 |
26,893,955.00 |
26,930,197.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
-0.05 |
-0.06 |
0.06 |
0.06 |
0.01 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-43.52% |
0.00% |
0.00% |
0.00% |
-90.73% |
10.84% |
46.02% |
10.25% |
17.68% |
15.76% |
| EBITDA Growth |
|
-37.95% |
-121.95% |
-808.21% |
-7.78% |
-817.60% |
419.02% |
-1.98% |
-7.71% |
86.49% |
17.32% |
110.26% |
| EBIT Growth |
|
0.00% |
-143.43% |
0.00% |
0.00% |
0.00% |
238.98% |
-4.57% |
-14.29% |
46.62% |
7.81% |
72.85% |
| NOPAT Growth |
|
-100.08% |
-2,037.74% |
-2,518.90% |
-2,089.59% |
-91,072.83% |
142.90% |
-4.57% |
-14.29% |
-82.28% |
-51.26% |
72.17% |
| Net Income Growth |
|
-103.41% |
-21.01% |
-202.70% |
262.12% |
-958.21% |
361.22% |
-60.39% |
-279.18% |
191.01% |
-64.77% |
110.23% |
| EPS Growth |
|
-102.63% |
-37.50% |
-142.86% |
300.00% |
-600.00% |
220.00% |
-66.67% |
-250.00% |
185.71% |
-68.75% |
120.00% |
| Operating Cash Flow Growth |
|
1,819.11% |
-116.43% |
-77.23% |
19.65% |
-84.75% |
1,311.78% |
-273.10% |
78.87% |
-214.92% |
-22.84% |
346.10% |
| Free Cash Flow Firm Growth |
|
52.23% |
-46.98% |
-27.00% |
-19.29% |
-320.30% |
42.93% |
-216.32% |
-70.72% |
-72.10% |
7.29% |
49.47% |
| Invested Capital Growth |
|
1.13% |
0.91% |
1.63% |
3.04% |
3.52% |
5.11% |
6.18% |
5.30% |
5.81% |
4.38% |
3.05% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
-65.36% |
-100.00% |
0.00% |
-81.34% |
-54.23% |
1.19% |
44.08% |
76.34% |
-54.97% |
| EBITDA Q/Q Growth |
|
0.12% |
-360.32% |
-201.77% |
111.73% |
-879.05% |
215.73% |
-184.56% |
7.20% |
88.08% |
1,354.47% |
-92.61% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-96.89% |
100.00% |
0.00% |
172.86% |
-295.95% |
2.66% |
50.09% |
213.24% |
-149.35% |
| NOPAT Q/Q Growth |
|
-125.08% |
-359,717.09% |
69.71% |
92.72% |
-1,049.17% |
269.29% |
-275.79% |
2.66% |
-70.46% |
116.71% |
-200.39% |
| Net Income Q/Q Growth |
|
-231.44% |
551.87% |
-216.58% |
152.30% |
-484.10% |
296.95% |
-132.71% |
-16.85% |
197.55% |
-5.51% |
-90.50% |
| EPS Q/Q Growth |
|
-200.00% |
600.00% |
-160.00% |
233.33% |
-275.00% |
328.57% |
-131.25% |
-20.00% |
200.00% |
-16.67% |
-80.00% |
| Operating Cash Flow Q/Q Growth |
|
705.21% |
-108.06% |
170.96% |
-332.05% |
214.86% |
540.71% |
-110.14% |
71.67% |
-524.67% |
530.17% |
-67.67% |
| Free Cash Flow Firm Q/Q Growth |
|
57.47% |
-394.16% |
45.30% |
-3.77% |
-49.86% |
32.90% |
-40.50% |
11.92% |
-15.99% |
35.41% |
23.43% |
| Invested Capital Q/Q Growth |
|
0.47% |
0.28% |
0.54% |
1.73% |
0.94% |
1.82% |
1.56% |
0.89% |
1.43% |
0.44% |
0.27% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
0.00% |
-4.79% |
-41.77% |
0.00% |
-26.59% |
164.93% |
-39.43% |
-36.16% |
-2.99% |
21.28% |
3.49% |
| EBIT Margin |
|
0.00% |
-8.27% |
-47.00% |
0.00% |
-31.73% |
123.91% |
-50.75% |
-48.81% |
-16.91% |
10.86% |
-11.90% |
| Profit (Net Income) Margin |
|
0.00% |
3.50% |
-11.80% |
0.00% |
-16.51% |
174.31% |
-17.86% |
-20.62% |
13.96% |
7.48% |
1.58% |
| Tax Burden Percent |
|
-18.58% |
576.47% |
18.00% |
-434.55% |
42.89% |
31.99% |
53.54% |
134.04% |
239.06% |
35.28% |
71.77% |
| Interest Burden Percent |
|
0.00% |
-7.35% |
139.48% |
0.00% |
121.34% |
439.68% |
65.72% |
31.52% |
-34.54% |
195.29% |
-18.48% |
| Effective Tax Rate |
|
118.58% |
-476.47% |
0.00% |
0.00% |
0.00% |
5.58% |
0.00% |
0.00% |
-139.06% |
64.72% |
28.23% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-4.62% |
-5.43% |
0.00% |
-4.26% |
19.43% |
-2.72% |
-2.74% |
-3.29% |
0.33% |
-0.75% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
43.43% |
4.65% |
0.00% |
-0.15% |
14.25% |
-0.70% |
-1.31% |
4.38% |
1.21% |
0.28% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
4.95% |
0.54% |
0.00% |
-0.02% |
1.91% |
-0.10% |
-0.21% |
0.77% |
0.22% |
0.05% |
| Return on Equity (ROE) |
|
0.00% |
0.33% |
-4.89% |
0.00% |
-4.28% |
21.34% |
-2.83% |
-2.96% |
-2.52% |
0.55% |
-0.69% |
| Cash Return on Invested Capital (CROIC) |
|
-1.22% |
-1.31% |
-3.56% |
-5.03% |
-6.64% |
-6.21% |
-7.28% |
-4.62% |
-7.39% |
-4.37% |
-3.36% |
| Operating Return on Assets (OROA) |
|
0.00% |
-0.65% |
-4.91% |
0.00% |
-4.44% |
8.76% |
-3.62% |
-3.66% |
-1.28% |
0.87% |
-0.97% |
| Return on Assets (ROA) |
|
0.00% |
0.27% |
-1.23% |
0.00% |
-2.31% |
12.32% |
-1.27% |
-1.55% |
1.06% |
0.60% |
0.13% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.32% |
-4.73% |
0.00% |
-4.14% |
20.67% |
-2.74% |
-2.86% |
-2.44% |
0.53% |
-0.67% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.79% |
0.00% |
-0.07% |
0.07% |
-0.64% |
0.00% |
0.45% |
-0.11% |
0.63% |
0.00% |
0.36% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.01 |
-25 |
-7.49 |
-0.55 |
-6.27 |
11 |
-2.92 |
-2.84 |
-4.84 |
0.81 |
-0.81 |
| NOPAT Margin |
|
0.00% |
-55.28% |
-48.35% |
0.00% |
-28.18% |
255.69% |
-35.52% |
-34.17% |
-40.43% |
3.83% |
-8.54% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.62% |
-48.05% |
-10.08% |
-2.51% |
-4.11% |
5.18% |
-2.02% |
-1.43% |
-7.67% |
-0.88% |
-1.03% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
108.27% |
147.00% |
0.00% |
131.73% |
-23.91% |
150.75% |
148.81% |
116.91% |
89.14% |
111.90% |
| Earnings before Interest and Taxes (EBIT) |
|
0.00 |
-3.70 |
-7.28 |
0.00 |
-7.06 |
5.14 |
-4.17 |
-4.06 |
-2.02 |
2.29 |
-1.13 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
0.82 |
-2.15 |
-6.47 |
0.76 |
-5.91 |
6.84 |
-3.24 |
-3.00 |
-0.36 |
4.49 |
0.33 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.93 |
0.98 |
0.88 |
0.97 |
1.00 |
0.90 |
0.90 |
0.97 |
0.91 |
0.89 |
1.07 |
| Price to Tangible Book Value (P/TBV) |
|
0.93 |
0.98 |
0.88 |
0.97 |
1.00 |
0.90 |
0.90 |
0.97 |
0.91 |
0.89 |
1.07 |
| Price to Revenue (P/Rev) |
|
5.47 |
10.28 |
6.85 |
7.59 |
5.71 |
10.18 |
9.97 |
10.06 |
9.26 |
8.55 |
9.97 |
| Price to Earnings (P/E) |
|
117.67 |
140.84 |
0.00 |
0.00 |
0.00 |
158.54 |
198.91 |
0.00 |
144.36 |
5,654.90 |
300.22 |
| 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 |
|
0.85% |
0.71% |
0.00% |
0.00% |
0.00% |
0.63% |
0.50% |
0.00% |
0.69% |
0.02% |
0.33% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.86 |
0.93 |
0.83 |
0.92 |
0.95 |
0.85 |
0.90 |
0.97 |
0.92 |
0.90 |
1.05 |
| Enterprise Value to Revenue (EV/Rev) |
|
5.82 |
11.12 |
7.48 |
8.38 |
6.42 |
11.43 |
12.06 |
12.38 |
11.64 |
10.67 |
12.17 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
37.35 |
1,196.36 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
424.03 |
| Enterprise Value to EBIT (EV/EBIT) |
|
54.10 |
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 |
183.45 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
21.52 |
36.45 |
40.87 |
44.04 |
0.00 |
33.44 |
42.22 |
41.19 |
58.94 |
86.29 |
57.43 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.11 |
0.11 |
0.12 |
0.13 |
0.15 |
0.16 |
0.18 |
0.19 |
0.20 |
0.20 |
0.21 |
| Long-Term Debt to Equity |
|
0.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.11 |
0.11 |
0.12 |
0.12 |
0.13 |
0.13 |
0.15 |
0.16 |
0.17 |
0.18 |
0.19 |
| Leverage Ratio |
|
1.19 |
1.19 |
1.20 |
1.21 |
1.22 |
1.22 |
1.23 |
1.24 |
1.26 |
1.26 |
1.28 |
| Compound Leverage Factor |
|
0.00 |
-0.09 |
1.68 |
0.00 |
1.48 |
5.36 |
0.81 |
0.39 |
-0.44 |
2.47 |
-0.24 |
| Debt to Total Capital |
|
10.27% |
10.12% |
10.68% |
11.86% |
12.84% |
13.46% |
14.98% |
15.89% |
16.79% |
16.82% |
17.16% |
| Short-Term Debt to Total Capital |
|
1.54% |
10.12% |
10.68% |
11.86% |
12.84% |
13.46% |
14.98% |
15.89% |
16.79% |
16.82% |
17.16% |
| Long-Term Debt to Total Capital |
|
8.73% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
|
2.87% |
2.86% |
2.84% |
2.79% |
2.77% |
2.72% |
2.68% |
2.65% |
2.62% |
2.60% |
2.60% |
| Common Equity to Total Capital |
|
86.87% |
87.02% |
86.48% |
85.35% |
84.40% |
83.82% |
82.34% |
81.46% |
80.60% |
80.58% |
80.25% |
| Debt to EBITDA |
|
4.46 |
130.77 |
-8.28 |
-9.26 |
-5.17 |
-15.89 |
-17.73 |
-18.17 |
-35.57 |
-47.05 |
69.44 |
| Net Debt to EBITDA |
|
0.96 |
54.07 |
-3.18 |
-4.57 |
-3.18 |
-7.68 |
-15.20 |
-17.68 |
-34.28 |
-42.53 |
66.25 |
| Long-Term Debt to EBITDA |
|
3.79 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-102.88 |
-25.17 |
-5.54 |
-5.92 |
-4.12 |
-11.27 |
-11.93 |
30.10 |
-9.91 |
-203.58 |
-50.21 |
| Net Debt to NOPAT |
|
-22.21 |
-10.41 |
-2.12 |
-2.92 |
-2.53 |
-5.45 |
-10.23 |
29.28 |
-9.55 |
-184.03 |
-47.90 |
| Long-Term Debt to NOPAT |
|
-87.48 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
3.20% |
3.20% |
0.00% |
3.18% |
3.16% |
3.17% |
3.16% |
3.16% |
3.14% |
3.14% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-5.98 |
-30 |
-16 |
-17 |
-25 |
-17 |
-36 |
-32 |
-37 |
-24 |
-18 |
| Operating Cash Flow to CapEx |
|
408.45% |
-14.01% |
9.58% |
-12.91% |
10.95% |
81.71% |
-57.82% |
-1.95% |
-19.44% |
0.00% |
176.82% |
| 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 |
|
0.14 |
0.08 |
0.10 |
0.10 |
0.14 |
0.07 |
0.07 |
0.07 |
0.08 |
0.08 |
0.08 |
| Fixed Asset Turnover |
|
0.21 |
0.12 |
0.16 |
0.15 |
0.20 |
0.10 |
0.10 |
0.11 |
0.11 |
0.12 |
0.12 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
536 |
537 |
540 |
550 |
555 |
565 |
574 |
579 |
587 |
590 |
591 |
| Invested Capital Turnover |
|
0.15 |
0.08 |
0.11 |
0.11 |
0.15 |
0.08 |
0.08 |
0.08 |
0.08 |
0.09 |
0.09 |
| Increase / (Decrease) in Invested Capital |
|
5.98 |
4.84 |
8.68 |
16 |
19 |
27 |
33 |
29 |
32 |
25 |
18 |
| Enterprise Value (EV) |
|
461 |
498 |
450 |
505 |
530 |
479 |
515 |
561 |
540 |
529 |
620 |
| Market Capitalization |
|
434 |
460 |
413 |
457 |
471 |
426 |
426 |
456 |
430 |
424 |
507 |
| Book Value per Share |
|
$17.42 |
$17.50 |
$17.45 |
$17.51 |
$17.47 |
$17.66 |
$17.59 |
$17.54 |
$17.60 |
$17.67 |
$17.62 |
| Tangible Book Value per Share |
|
$17.42 |
$17.50 |
$17.45 |
$17.51 |
$17.47 |
$17.66 |
$17.59 |
$17.54 |
$17.60 |
$17.67 |
$17.62 |
| Total Capital |
|
536 |
537 |
540 |
550 |
555 |
565 |
574 |
579 |
587 |
590 |
591 |
| Total Debt |
|
55 |
54 |
58 |
65 |
71 |
76 |
86 |
92 |
99 |
99 |
101 |
| Total Long-Term Debt |
|
47 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
12 |
22 |
22 |
32 |
44 |
37 |
74 |
89 |
95 |
90 |
97 |
| Capital Expenditures (CapEx) |
|
3.33 |
7.82 |
8.11 |
14 |
19 |
16 |
2.33 |
20 |
12 |
-43 |
1.87 |
| Net Nonoperating Expense (NNE) |
|
0.34 |
-26 |
-5.66 |
-1.50 |
-2.59 |
3.38 |
-1.45 |
-1.13 |
-6.51 |
-0.77 |
-0.96 |
| Net Nonoperating Obligations (NNO) |
|
55 |
54 |
58 |
65 |
71 |
76 |
86 |
92 |
99 |
99 |
101 |
| Total Depreciation and Amortization (D&A) |
|
0.82 |
1.55 |
0.81 |
0.76 |
1.14 |
1.70 |
0.93 |
1.05 |
1.67 |
2.20 |
1.46 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.01) |
$0.05 |
($0.03) |
$0.04 |
($0.07) |
$0.16 |
($0.05) |
($0.06) |
$0.06 |
$0.05 |
$0.01 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
26.73M |
26.79M |
26.80M |
26.81M |
26.82M |
26.86M |
26.88M |
26.89M |
26.89M |
26.93M |
27.00M |
| Adjusted Diluted Earnings per Share |
|
($0.01) |
$0.05 |
($0.03) |
$0.04 |
($0.07) |
$0.16 |
($0.05) |
($0.06) |
$0.06 |
$0.05 |
$0.01 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
26.73M |
26.79M |
26.80M |
26.81M |
26.82M |
26.86M |
26.88M |
26.89M |
26.89M |
26.93M |
27.00M |
| 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 |
|
26.73M |
26.79M |
26.80M |
26.81M |
26.82M |
26.86M |
26.88M |
26.89M |
26.89M |
26.93M |
27.00M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
0.03 |
-3.00 |
-7.49 |
-0.55 |
-6.27 |
11 |
-2.92 |
-2.84 |
-1.42 |
1.60 |
-0.81 |
| Normalized NOPAT Margin |
|
0.00% |
-6.71% |
-48.35% |
0.00% |
-28.18% |
255.69% |
-35.52% |
-34.17% |
-11.84% |
7.60% |
-8.54% |
| Pre Tax Income Margin |
|
0.00% |
0.61% |
-65.55% |
0.00% |
-38.50% |
544.81% |
-33.35% |
-15.38% |
5.84% |
21.21% |
2.20% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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
Tejon Ranch (NYSE: TRC) has shown a mixed but generally improving financial profile over the past several years, with stronger operating cash flow in some periods, a steadily larger asset base, and continued reliance on non-operating gains to support earnings.
For Q1 2026, the company reported a small profit, but the underlying trend suggests that earnings remain uneven quarter to quarter. Revenue was $9.5 million, down from $21.1 million in Q4 2025, while net income came in at just $151,000. Operating cash flow was much stronger at $3.3 million, but investing activity used $8.9 million of cash and the company ended the quarter with a $4.9 million decline in cash and equivalents.
Looking at the longer trend, TRC’s balance sheet has expanded meaningfully since early 2023. Total assets rose from $572.1 million in Q1 2023 to $634.2 million in Q1 2026. At the same time, total liabilities increased from $95.1 million to $144.3 million over that span, while common equity grew from $461.7 million to $474.5 million. That indicates asset growth, but also more leverage and a larger liability base.
Here are the most important takeaways for investors:
- Operating cash flow improved sharply in Q1 2026, reaching $3.3 million versus negative operating cash flow in Q1 2025 and Q2 2025.
- TRC’s asset base has continued to grow, with total assets up to $634.2 million from $572.1 million in Q1 2023.
- Retained earnings increased to $111.8 million in Q1 2026 from $107.4 million in Q1 2023, showing the business has continued to accumulate earnings over time.
- The company generated positive net income in Q1 2026, albeit modestly, after reporting much stronger profits in late 2024 and Q4 2025.
- TRC’s earnings are highly volatile quarter to quarter, with several periods of losses or very small profits mixed with stronger quarters.
- A large portion of earnings history has been supported by non-operating income, which makes profitability less predictable.
- The company continues to invest heavily in property, leasehold improvements, equipment, and securities, which may support long-term growth but also consumes cash.
- Revenue fell sharply in Q1 2026 to $9.5 million from $21.1 million in Q4 2025, suggesting a weaker top-line quarter.
- Investing cash outflows remain substantial, with Q1 2026 showing $8.9 million of net investing cash use.
- Total liabilities have risen from $95.1 million in Q1 2023 to $144.3 million in Q1 2026, increasing balance sheet obligations.
Over the past four years, TRC has shown that it can swing between weak and strong quarters, but the pattern is clear: cash generation from operations can be solid, while reported earnings often depend on non-operating items. The company’s long-term asset growth is encouraging, but investors should watch whether revenue and operating income become more consistent.
Bottom line: TRC looks financially stable from a balance sheet perspective, but its earnings quality and quarterly consistency remain the biggest questions. The stock may appeal to investors who are comfortable with volatility and are focused on asset value and long-term development potential rather than smooth quarterly growth.
07/21/26 03:05 PM ETAI Generated. May Contain Errors.