Annual Income Statements for Westwood Holdings Group
This table shows Westwood Holdings Group's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Westwood Holdings Group
This table shows Westwood Holdings Group'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 |
Q3 2024 |
Q1 2025 |
Q3 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
4.13 |
-0.21 |
-2.76 |
-0.43 |
-0.29 |
3.27 |
0.20 |
| Consolidated Net Income / (Loss) |
|
4.13 |
3.18 |
-2.76 |
-0.43 |
-0.29 |
3.27 |
0.20 |
| Net Income / (Loss) Continuing Operations |
|
4.13 |
-0.21 |
-2.76 |
-0.43 |
-0.29 |
3.27 |
0.20 |
| Total Pre-Tax Income |
|
4.06 |
3.75 |
-3.41 |
0.47 |
0.59 |
4.69 |
0.83 |
| Total Revenue |
|
2.78 |
-5.06 |
-4.58 |
-1.45 |
0.28 |
0.29 |
2.05 |
| Net Interest Income / (Expense) |
|
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 |
| Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Non-Interest Income |
|
2.78 |
-5.06 |
-4.58 |
-1.45 |
0.28 |
0.29 |
2.05 |
| Other Service Charges |
|
5.27 |
0.37 |
0.22 |
0.37 |
0.28 |
0.29 |
0.00 |
| Net Realized & Unrealized Capital Gains on Investments |
|
-2.48 |
-5.42 |
-4.81 |
-1.82 |
0.00 |
0.00 |
2.05 |
| Total Non-Interest Expense |
|
-1.03 |
-6.04 |
-0.63 |
-1.33 |
0.45 |
-2.01 |
1.79 |
| Salaries and Employee Benefits |
|
13 |
12 |
14 |
14 |
15 |
13 |
17 |
| Net Occupancy & Equipment Expense |
|
2.33 |
2.37 |
2.35 |
2.57 |
2.67 |
2.89 |
2.64 |
| Marketing Expense |
|
0.68 |
0.81 |
0.76 |
0.64 |
0.76 |
0.63 |
0.66 |
| Other Operating Expenses |
|
-17 |
-22 |
-17 |
-18 |
-17 |
-19 |
-19 |
| Impairment Charge |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Nonoperating Income / (Expense), net |
|
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
1.93 |
-0.02 |
| Income Tax Expense |
|
-0.32 |
1.17 |
-1.19 |
0.31 |
0.12 |
0.96 |
0.05 |
| Basic Earnings per Share |
|
$0.42 |
$0.33 |
($0.27) |
$0.01 |
$0.06 |
$0.44 |
$0.09 |
| Weighted Average Basic Shares Outstanding |
|
8.00M |
7.96M |
8.22M |
8.12M |
8.25M |
8.42M |
8.50M |
| Diluted Earnings per Share |
|
$0.41 |
$0.31 |
($0.27) |
$0.01 |
$0.05 |
$0.41 |
$0.09 |
| Weighted Average Diluted Shares Outstanding |
|
8.12M |
8.11M |
8.22M |
8.49M |
8.78M |
8.94M |
9.04M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
9.15M |
9.38M |
9.29M |
9.27M |
- |
9.41M |
9.49M |
| Cash Dividends to Common per Share |
|
- |
- |
$0.15 |
$0.15 |
$0.15 |
$0.15 |
$0.15 |
Annual Cash Flow Statements for Westwood Holdings Group
This table details how cash moves in and out of Westwood Holdings Group'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 |
|
4.61 |
11 |
21 |
-1.80 |
-2.68 |
-37 |
2.19 |
43 |
3.18 |
1.25 |
14 |
| Net Cash From Operating Activities |
|
55 |
47 |
48 |
63 |
32 |
-9.77 |
19 |
51 |
-1.19 |
21 |
19 |
| Net Cash From Continuing Operating Activities |
|
55 |
47 |
48 |
0.00 |
0.00 |
0.00 |
0.00 |
51 |
4.40 |
11 |
23 |
| Net Income / (Loss) Continuing Operations |
|
27 |
23 |
20 |
27 |
5.91 |
-8.95 |
9.76 |
-4.63 |
11 |
2.21 |
7.08 |
| Consolidated Net Income / (Loss) |
|
27 |
23 |
20 |
27 |
5.91 |
-8.95 |
9.76 |
-4.63 |
11 |
2.21 |
7.08 |
| Depreciation Expense |
|
1.05 |
0.97 |
1.04 |
0.87 |
0.90 |
0.92 |
0.75 |
0.69 |
0.67 |
0.60 |
0.50 |
| Amortization Expense |
|
1.55 |
1.96 |
1.87 |
1.67 |
1.73 |
1.72 |
1.62 |
1.89 |
4.15 |
4.15 |
3.95 |
| Non-Cash Adjustments to Reconcile Net Income |
|
17 |
16 |
17 |
-15 |
7.81 |
9.21 |
0.40 |
9.25 |
4.55 |
0.98 |
4.16 |
| Changes in Operating Assets and Liabilities, net |
|
8.83 |
6.27 |
8.25 |
-14 |
16 |
-20 |
6.85 |
44 |
-16 |
3.42 |
7.68 |
| Net Cash From Investing Activities |
|
-25 |
-1.81 |
-1.17 |
3.60 |
-4.85 |
-0.00 |
9.57 |
-34 |
4.11 |
-4.61 |
-3.67 |
| Net Cash From Continuing Investing Activities |
|
-25 |
-1.81 |
-1.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.32 |
5.15 |
-2.39 |
-2.77 |
| Purchase of Investment Securities |
|
-25 |
-1.82 |
-1.17 |
-0.99 |
-2.49 |
0.09 |
0.16 |
0.32 |
0.15 |
-2.39 |
-2.77 |
| Sale of Property, Leasehold Improvements and Equipment |
|
0.00 |
0.01 |
- |
0.00 |
0.00 |
0.09 |
- |
0.00 |
0.00 |
0.00 |
0.00 |
| Divestitures |
|
- |
0.00 |
0.00 |
10 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
| Sale and/or Maturity of Investments |
|
- |
- |
- |
5.43 |
- |
0.00 |
9.26 |
0.00 |
5.00 |
0.00 |
0.00 |
| Net Cash From Financing Activities |
|
-22 |
-35 |
-29 |
-68 |
-32 |
-26 |
-27 |
-9.10 |
-6.36 |
-18 |
-7.85 |
| Net Cash From Continuing Financing Activities |
|
-22 |
-35 |
-29 |
0.00 |
0.00 |
0.00 |
0.00 |
-9.10 |
-6.36 |
-7.73 |
-6.70 |
| Repurchase of Common Equity |
|
0.00 |
-5.63 |
0.00 |
-4.00 |
-2.41 |
-13 |
-2.99 |
-2.85 |
0.00 |
-1.35 |
0.00 |
| Payment of Dividends |
|
-17 |
-19 |
-22 |
-25 |
-26 |
-11 |
-23 |
-5.63 |
-5.50 |
-5.44 |
-5.37 |
| Other Financing Activities, Net |
|
-5.52 |
-9.87 |
-6.65 |
29 |
-3.37 |
-1.82 |
-0.88 |
-0.63 |
-0.86 |
-0.94 |
-1.34 |
| Effect of Exchange Rate Changes |
|
-3.38 |
0.30 |
2.31 |
-2.77 |
1.86 |
-1.16 |
0.05 |
0.01 |
0.00 |
0.00 |
0.00 |
| Cash Income Taxes Paid |
|
12 |
15 |
11 |
9.77 |
1.43 |
1.27 |
1.86 |
1.86 |
1.59 |
3.43 |
1.02 |
Quarterly Cash Flow Statements for Westwood Holdings Group
This table details how cash moves in and out of Westwood Holdings Group'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 |
Q4 2024 |
Q1 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
1.95 |
9.87 |
5.47 |
-1.34 |
-9.43 |
11 |
-2.84 |
| Net Cash From Operating Activities |
|
-1.78 |
4.50 |
8.13 |
8.91 |
-4.90 |
7.98 |
-2.57 |
| Net Cash From Continuing Operating Activities |
|
-1.78 |
10 |
8.13 |
2.78 |
-0.46 |
8.02 |
-2.57 |
| Net Income / (Loss) Continuing Operations |
|
7.73 |
-4.36 |
4.46 |
2.05 |
0.48 |
1.88 |
0.78 |
| Consolidated Net Income / (Loss) |
|
7.73 |
-4.36 |
4.46 |
2.05 |
0.48 |
1.88 |
0.78 |
| Depreciation Expense |
|
0.17 |
0.16 |
0.17 |
0.14 |
0.13 |
0.13 |
0.10 |
| Amortization Expense |
|
1.04 |
1.04 |
1.04 |
1.06 |
1.05 |
0.80 |
0.78 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-3.50 |
13 |
-4.94 |
-2.39 |
1.48 |
1.54 |
0.91 |
| Changes in Operating Assets and Liabilities, net |
|
-7.23 |
0.15 |
7.39 |
1.92 |
-3.59 |
3.67 |
-5.14 |
| Net Cash From Investing Activities |
|
4.98 |
-0.03 |
-0.00 |
-3.08 |
-1.42 |
-1.14 |
2.64 |
| Net Cash From Continuing Investing Activities |
|
4.98 |
-0.48 |
-0.00 |
-1.07 |
-1.42 |
-0.24 |
2.64 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-0.02 |
- |
-0.00 |
- |
-0.01 |
- |
-0.25 |
| Purchase of Investment Securities |
|
- |
-0.59 |
0.00 |
-1.11 |
-1.41 |
-0.32 |
-0.20 |
| Sale and/or Maturity of Investments |
|
5.00 |
- |
0.00 |
- |
0.00 |
- |
0.30 |
| Other Investing Activities, net |
|
- |
- |
- |
- |
0.00 |
- |
2.79 |
| Net Cash From Financing Activities |
|
-1.25 |
-1.23 |
-2.66 |
-9.77 |
-3.11 |
-2.20 |
-2.91 |
| Net Cash From Continuing Financing Activities |
|
-1.25 |
-1.23 |
-2.66 |
-3.05 |
-2.91 |
-1.25 |
-2.91 |
| Repurchase of Common Equity |
|
- |
- |
0.00 |
- |
0.00 |
- |
0.00 |
| Payment of Dividends |
|
-1.22 |
-1.23 |
-1.72 |
-1.23 |
-1.58 |
-1.25 |
-1.63 |
| Other Financing Activities, Net |
|
-0.03 |
0.00 |
-0.94 |
-1.81 |
-1.34 |
- |
-1.29 |
| Effect of Exchange Rate Changes |
|
- |
- |
0.00 |
- |
0.00 |
- |
0.00 |
| Cash Income Taxes Paid |
|
0.72 |
0.57 |
0.01 |
1.61 |
0.23 |
0.41 |
0.08 |
Annual Balance Sheets for Westwood Holdings Group
This table presents Westwood Holdings Group'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 |
|
181 |
180 |
193 |
199 |
179 |
149 |
140 |
146 |
155 |
150 |
162 |
| Cash and Due from Banks |
|
23 |
34 |
54 |
52 |
50 |
13 |
15 |
24 |
20 |
19 |
26 |
| Trading Account Securities |
|
- |
- |
- |
0.00 |
4.24 |
3.53 |
4.51 |
9.60 |
4.28 |
4.25 |
4.30 |
| 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 |
|
2.19 |
4.28 |
4.19 |
4.45 |
4.15 |
3.19 |
2.11 |
1.83 |
1.44 |
0.95 |
0.54 |
| Goodwill |
|
27 |
27 |
27 |
20 |
20 |
16 |
16 |
36 |
40 |
40 |
40 |
| Intangible Assets |
|
23 |
21 |
20 |
16 |
15 |
14 |
12 |
29 |
25 |
22 |
18 |
| Other Assets |
|
106 |
93 |
87 |
107 |
85 |
99 |
89 |
46 |
65 |
65 |
74 |
| Total Liabilities & Shareholders' Equity |
|
181 |
180 |
193 |
199 |
179 |
149 |
140 |
146 |
155 |
150 |
162 |
| Total Liabilities |
|
47 |
34 |
36 |
38 |
30 |
18 |
22 |
36 |
33 |
28 |
36 |
| Short-Term Debt |
|
5.75 |
6.68 |
7.36 |
7.71 |
7.36 |
0.81 |
1.80 |
1.75 |
2.37 |
2.47 |
13 |
| Accrued Interest Payable |
|
6.27 |
3.15 |
1.60 |
0.37 |
0.29 |
0.19 |
0.47 |
0.00 |
0.00 |
0.00 |
1.49 |
| Other Short-Term Payables |
|
33 |
20 |
23 |
19 |
14 |
11 |
14 |
16 |
16 |
21 |
21 |
| Other Long-Term Liabilities |
|
2.52 |
3.94 |
4.73 |
11 |
9.07 |
6.65 |
5.86 |
18 |
15 |
4.66 |
0.00 |
| 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 |
|
134 |
146 |
156 |
161 |
148 |
131 |
118 |
111 |
122 |
122 |
127 |
| Total Preferred & Common Equity |
|
134 |
146 |
156 |
161 |
148 |
131 |
118 |
111 |
120 |
120 |
126 |
| Total Common Equity |
|
134 |
146 |
156 |
161 |
148 |
131 |
118 |
111 |
120 |
120 |
127 |
| Common Stock |
|
144 |
163 |
179 |
194 |
204 |
210 |
195 |
200 |
202 |
202 |
206 |
| Retained Earnings |
|
30 |
32 |
29 |
31 |
11 |
-1.70 |
4.36 |
-4.25 |
4.65 |
6.21 |
8.98 |
| Treasury Stock |
|
-35 |
-44 |
-50 |
-59 |
-63 |
-78 |
-82 |
-85 |
-86 |
-88 |
-90 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-4.69 |
-4.29 |
-1.76 |
- |
-2.94 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Equity Adjustments |
|
- |
- |
- |
-4.88 |
- |
- |
- |
- |
- |
- |
1.11 |
Quarterly Balance Sheets for Westwood Holdings Group
This table presents Westwood Holdings Group'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 |
Q3 2024 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
151 |
147 |
152 |
154 |
150 |
| Cash and Due from Banks |
|
17 |
24 |
23 |
22 |
23 |
| Trading Account Securities |
|
4.26 |
4.58 |
4.21 |
4.26 |
4.25 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
1.58 |
1.14 |
1.01 |
0.66 |
0.68 |
| Goodwill |
|
40 |
40 |
40 |
40 |
40 |
| Intangible Assets |
|
26 |
23 |
22 |
19 |
17 |
| Other Assets |
|
62 |
56 |
62 |
69 |
65 |
| Total Liabilities & Shareholders' Equity |
|
151 |
147 |
152 |
154 |
150 |
| Total Liabilities |
|
31 |
27 |
31 |
28 |
24 |
| Short-Term Debt |
|
1.44 |
1.39 |
1.43 |
2.58 |
13 |
| Accrued Interest Payable |
|
0.00 |
0.00 |
0.00 |
0.92 |
1.51 |
| Other Short-Term Payables |
|
15 |
12 |
15 |
25 |
10 |
| Other Long-Term Liabilities |
|
14 |
13 |
15 |
0.00 |
0.00 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
120 |
120 |
120 |
126 |
126 |
| Total Preferred & Common Equity |
|
118 |
119 |
118 |
124 |
125 |
| Total Common Equity |
|
118 |
119 |
118 |
124 |
126 |
| Common Stock |
|
202 |
202 |
202 |
205 |
208 |
| Retained Earnings |
|
2.21 |
4.34 |
4.29 |
8.49 |
8.35 |
| Treasury Stock |
|
-86 |
-88 |
-88 |
-90 |
-91 |
| Accumulated Other Comprehensive Income / (Loss) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Equity Adjustments |
|
- |
- |
- |
- |
1.11 |
Annual Metrics And Ratios for Westwood Holdings Group
This table displays calculated financial ratios and metrics derived from Westwood Holdings Group's official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
8,613,907.00 |
8,799,797.00 |
8,884,421.00 |
9,018,436.00 |
8,863,674.00 |
8,373,143.00 |
8,305,035.00 |
8,413,223.00 |
9,145,663.00 |
- |
9,408,130.00 |
| DEI Adjusted Shares Outstanding |
|
8,613,907.00 |
8,799,797.00 |
8,884,421.00 |
9,018,436.00 |
8,863,674.00 |
8,373,143.00 |
8,305,035.00 |
8,413,223.00 |
9,145,663.00 |
- |
9,408,130.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
3.15 |
2.57 |
2.25 |
2.97 |
1.33 |
-2.14 |
2.35 |
-1.10 |
1.16 |
- |
0.75 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
15.63% |
-99.72% |
340.61% |
7,363.13% |
-24.48% |
-30.03% |
-84.89% |
-169.75% |
152.40% |
-10.47% |
263.44% |
| EBITDA Growth |
|
4.29% |
-17.58% |
3.22% |
-16.73% |
-60.03% |
-148.71% |
367.76% |
-118.21% |
593.56% |
-40.49% |
58.86% |
| EBIT Growth |
|
0.44% |
-19.45% |
3.53% |
-17.05% |
-65.54% |
-187.65% |
260.67% |
-139.43% |
279.85% |
-55.61% |
158.19% |
| NOPAT Growth |
|
-0.53% |
-16.45% |
-11.74% |
33.83% |
-85.65% |
-238.37% |
307.39% |
-123.51% |
507.96% |
-79.07% |
156.18% |
| Net Income Growth |
|
-0.53% |
-16.45% |
-11.74% |
33.83% |
-55.81% |
-251.36% |
209.12% |
-147.40% |
214.21% |
-58.17% |
220.08% |
| EPS Growth |
|
-3.48% |
-16.82% |
-14.08% |
31.51% |
-77.64% |
-260.00% |
209.82% |
-147.97% |
298.31% |
-77.78% |
203.85% |
| Operating Cash Flow Growth |
|
108.15% |
-14.16% |
1.30% |
31.16% |
-48.91% |
-130.37% |
298.41% |
165.62% |
-102.30% |
1,882.45% |
-10.42% |
| Free Cash Flow Firm Growth |
|
-54.47% |
324.69% |
-6.56% |
140.93% |
-21.23% |
10.37% |
21.34% |
-79.31% |
-139.25% |
220.08% |
-510.28% |
| Invested Capital Growth |
|
21.62% |
9.33% |
7.20% |
3.12% |
-7.82% |
-15.50% |
-8.98% |
-6.11% |
11.05% |
-0.01% |
11.86% |
| Revenue Q/Q Growth |
|
2.59% |
-99.71% |
-80.79% |
222.81% |
-34.79% |
-47.23% |
-77.35% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
-0.18% |
5.42% |
0.86% |
-25.01% |
43.52% |
-786.78% |
174.15% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
-2.06% |
6.95% |
0.88% |
-26.39% |
60.59% |
-398.19% |
157.25% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
-4.55% |
14.63% |
-18.97% |
10.38% |
-56.29% |
14.09% |
12.81% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
-4.55% |
14.63% |
-18.97% |
10.38% |
34.60% |
-440.60% |
2,287.04% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
-4.86% |
16.88% |
-19.87% |
10.99% |
-32.69% |
7.44% |
-3.15% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
-3.58% |
11.24% |
0.35% |
166.45% |
-60.53% |
-14.66% |
5.51% |
277.38% |
-103.89% |
26.38% |
-4.68% |
| Free Cash Flow Firm Q/Q Growth |
|
-4.51% |
20.85% |
-6.14% |
50.70% |
-27.14% |
-20.94% |
13.76% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
3.34% |
3.91% |
1.02% |
-1.81% |
-1.08% |
3.26% |
2.26% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
34.23% |
10,204.14% |
2,390.41% |
26.67% |
14.12% |
-9.83% |
174.17% |
0.00% |
428.19% |
127.44% |
451.08% |
| EBIT Margin |
|
32.24% |
9,395.03% |
2,207.59% |
24.54% |
11.20% |
-14.03% |
149.19% |
0.00% |
289.43% |
68.55% |
290.69% |
| Profit (Net Income) Margin |
|
20.70% |
6,256.08% |
1,253.23% |
22.47% |
13.15% |
-28.45% |
205.49% |
0.00% |
304.38% |
54.82% |
255.30% |
| Tax Burden Percent |
|
64.20% |
66.59% |
58.98% |
73.37% |
125.74% |
235.82% |
139.44% |
178.17% |
78.64% |
110.14% |
73.13% |
| Interest Burden Percent |
|
100.00% |
100.00% |
96.26% |
124.84% |
93.40% |
86.00% |
98.78% |
92.95% |
133.73% |
72.62% |
120.09% |
| Effective Tax Rate |
|
35.80% |
33.41% |
41.02% |
26.63% |
37.13% |
0.00% |
30.28% |
0.00% |
21.36% |
44.93% |
26.87% |
| Return on Invested Capital (ROIC) |
|
21.29% |
15.49% |
12.63% |
16.09% |
2.37% |
-3.70% |
8.77% |
0.00% |
8.91% |
1.77% |
4.28% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
21.29% |
15.49% |
12.63% |
16.09% |
108.30% |
-311.64% |
660.89% |
0.00% |
9.14% |
93.27% |
22.71% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.93% |
0.69% |
0.59% |
0.76% |
5.28% |
-9.13% |
6.94% |
0.00% |
0.16% |
1.84% |
1.40% |
| Return on Equity (ROE) |
|
22.22% |
16.17% |
13.22% |
16.85% |
7.64% |
-12.83% |
15.71% |
-8.10% |
9.07% |
3.61% |
5.68% |
| Cash Return on Invested Capital (CROIC) |
|
1.78% |
6.58% |
5.68% |
13.02% |
10.51% |
13.10% |
18.18% |
4.07% |
-1.56% |
1.78% |
-6.91% |
| Operating Return on Assets (OROA) |
|
26.29% |
18.84% |
18.91% |
14.91% |
5.33% |
-5.38% |
9.82% |
0.00% |
6.67% |
3.62% |
5.16% |
| Return on Assets (ROA) |
|
16.88% |
12.55% |
10.74% |
13.65% |
6.26% |
-10.92% |
13.52% |
0.00% |
7.01% |
2.90% |
4.53% |
| Return on Common Equity (ROCE) |
|
22.22% |
16.17% |
13.22% |
16.85% |
7.64% |
-12.83% |
15.71% |
-8.10% |
8.99% |
3.55% |
5.64% |
| Return on Equity Simple (ROE_SIMPLE) |
|
20.23% |
15.50% |
12.78% |
16.60% |
7.97% |
-13.69% |
16.56% |
-8.37% |
8.78% |
3.68% |
5.63% |
| Net Operating Profit after Tax (NOPAT) |
|
27 |
23 |
20 |
27 |
3.84 |
-5.31 |
11 |
-2.59 |
11 |
2.21 |
5.66 |
| NOPAT Margin |
|
20.70% |
6,256.08% |
1,253.23% |
22.47% |
4.27% |
-8.44% |
115.93% |
0.00% |
304.24% |
27.41% |
204.33% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-105.93% |
307.94% |
-652.12% |
376.08% |
-0.23% |
-91.50% |
-18.42% |
| SG&A Expenses to Revenue |
|
54.33% |
19,658.29% |
4,688.53% |
59.64% |
67.47% |
81.79% |
546.97% |
0.00% |
1,887.65% |
847.27% |
2,536.94% |
| Operating Expenses to Revenue |
|
67.76% |
-9,295.03% |
-2,107.59% |
75.46% |
88.80% |
114.03% |
-49.19% |
0.00% |
-189.43% |
31.45% |
-190.69% |
| Earnings before Interest and Taxes (EBIT) |
|
42 |
34 |
35 |
29 |
10 |
-8.82 |
14 |
-5.59 |
10 |
5.53 |
8.06 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
45 |
37 |
38 |
32 |
13 |
-6.18 |
17 |
-3.01 |
15 |
10 |
13 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.05 |
2.30 |
2.50 |
1.34 |
1.36 |
0.73 |
1.06 |
0.76 |
0.87 |
1.11 |
1.27 |
| Price to Tangible Book Value (P/TBV) |
|
3.28 |
3.45 |
3.58 |
1.72 |
1.79 |
0.95 |
1.39 |
1.83 |
1.87 |
2.25 |
2.33 |
| Price to Revenue (P/Rev) |
|
2.09 |
929.03 |
245.33 |
1.81 |
2.25 |
1.52 |
13.13 |
0.00 |
30.20 |
16.52 |
57.90 |
| Price to Earnings (P/E) |
|
10.12 |
14.85 |
18.36 |
11.05 |
20.50 |
0.00 |
15.33 |
0.00 |
14.59 |
35.77 |
21.72 |
| Dividend Yield |
|
6.50% |
6.10% |
5.77% |
11.55% |
12.61% |
22.75% |
19.63% |
6.00% |
5.23% |
4.17% |
3.52% |
| Earnings Yield |
|
9.89% |
6.73% |
5.45% |
9.05% |
4.88% |
0.00% |
6.52% |
0.00% |
6.85% |
2.80% |
4.60% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.84 |
2.03 |
2.10 |
1.01 |
1.03 |
0.63 |
0.93 |
0.55 |
0.71 |
0.95 |
1.05 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.96 |
854.45 |
215.93 |
1.43 |
1.78 |
1.32 |
11.72 |
0.00 |
25.59 |
14.74 |
53.08 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
5.74 |
8.37 |
9.03 |
5.38 |
12.61 |
0.00 |
6.73 |
0.00 |
5.98 |
11.57 |
11.77 |
| Enterprise Value to EBIT (EV/EBIT) |
|
6.09 |
9.09 |
9.78 |
5.84 |
15.89 |
0.00 |
7.86 |
0.00 |
8.84 |
21.51 |
18.26 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
9.49 |
13.66 |
17.23 |
6.38 |
41.68 |
0.00 |
10.11 |
0.00 |
8.41 |
53.78 |
25.98 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
4.66 |
6.53 |
7.17 |
2.71 |
4.97 |
0.00 |
5.75 |
1.20 |
0.00 |
5.63 |
7.78 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
113.60 |
32.17 |
38.34 |
7.89 |
9.38 |
4.42 |
4.88 |
13.12 |
0.00 |
53.42 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.10 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.03 |
0.01 |
0.02 |
0.02 |
0.02 |
0.06 |
| Leverage Ratio |
|
1.32 |
1.29 |
1.23 |
1.23 |
1.22 |
1.18 |
1.16 |
1.25 |
1.29 |
1.25 |
1.25 |
| Compound Leverage Factor |
|
1.32 |
1.29 |
1.18 |
1.54 |
1.14 |
1.01 |
1.15 |
1.16 |
1.73 |
0.91 |
1.51 |
| Debt to Total Capital |
|
4.11% |
4.37% |
4.49% |
4.57% |
4.73% |
0.62% |
1.50% |
1.55% |
1.90% |
1.98% |
9.22% |
| Short-Term Debt to Total Capital |
|
4.11% |
4.37% |
4.49% |
4.57% |
4.73% |
0.62% |
1.50% |
1.55% |
1.90% |
1.98% |
9.22% |
| Long-Term Debt 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% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.64% |
1.64% |
0.00% |
| Common Equity to Total Capital |
|
95.89% |
95.63% |
95.51% |
95.43% |
95.27% |
99.38% |
98.50% |
98.45% |
96.47% |
96.39% |
90.78% |
| Debt to EBITDA |
|
0.13 |
0.18 |
0.19 |
0.24 |
0.58 |
-0.13 |
0.11 |
-0.58 |
0.16 |
0.24 |
1.03 |
| Net Debt to EBITDA |
|
-0.38 |
-0.73 |
-1.23 |
-1.41 |
-3.34 |
1.97 |
-0.81 |
7.34 |
-1.21 |
-1.59 |
-1.07 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.21 |
0.29 |
0.37 |
0.29 |
1.92 |
-0.15 |
0.16 |
-0.67 |
0.22 |
1.12 |
2.27 |
| Net Debt to NOPAT |
|
-0.63 |
-1.19 |
-2.35 |
-1.67 |
-11.05 |
2.30 |
-1.22 |
8.54 |
-1.71 |
-7.41 |
-2.36 |
| Long-Term Debt to NOPAT |
|
0.00 |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.88% |
1.67% |
0.82% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
2.26 |
9.62 |
8.98 |
22 |
17 |
19 |
23 |
4.72 |
-1.85 |
2.23 |
-9.13 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
|
0.82 |
0.00 |
0.01 |
0.61 |
0.48 |
0.38 |
0.07 |
0.00 |
0.02 |
0.05 |
0.02 |
| Fixed Asset Turnover |
|
54.27 |
0.11 |
0.38 |
27.54 |
20.89 |
17.14 |
3.59 |
0.00 |
2.12 |
6.74 |
3.73 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
140 |
153 |
164 |
169 |
156 |
132 |
120 |
112 |
125 |
125 |
140 |
| Invested Capital Turnover |
|
1.03 |
0.00 |
0.01 |
0.72 |
0.55 |
0.44 |
0.08 |
0.00 |
0.03 |
0.06 |
0.02 |
| Increase / (Decrease) in Invested Capital |
|
25 |
13 |
11 |
5.11 |
-13 |
-24 |
-12 |
-7.31 |
12 |
-0.02 |
15 |
| Enterprise Value (EV) |
|
257 |
309 |
344 |
171 |
160 |
83 |
111 |
62 |
89 |
119 |
147 |
| Market Capitalization |
|
274 |
336 |
391 |
215 |
202 |
95 |
125 |
84 |
105 |
133 |
161 |
| Book Value per Share |
|
$15.55 |
$16.60 |
$17.60 |
$17.87 |
$16.73 |
$15.61 |
$14.20 |
$13.15 |
$13.16 |
$12.97 |
$13.47 |
| Tangible Book Value per Share |
|
$9.69 |
$11.08 |
$12.32 |
$13.90 |
$12.77 |
$12.04 |
$10.79 |
$5.46 |
$6.13 |
$6.38 |
$7.34 |
| Total Capital |
|
140 |
153 |
164 |
169 |
156 |
132 |
120 |
112 |
125 |
125 |
140 |
| Total Debt |
|
5.75 |
6.68 |
7.36 |
7.71 |
7.36 |
0.81 |
1.80 |
1.75 |
2.37 |
2.47 |
13 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-17 |
-27 |
-47 |
-45 |
-42 |
-12 |
-13 |
-22 |
-18 |
-16 |
-13 |
| Capital Expenditures (CapEx) |
|
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
-0.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
-7.98 |
13 |
-8.51 |
6.67 |
-0.00 |
-2.21 |
-1.41 |
| Net Nonoperating Obligations (NNO) |
|
5.75 |
6.68 |
7.36 |
7.71 |
7.36 |
0.81 |
1.80 |
1.75 |
2.37 |
2.47 |
13 |
| Total Depreciation and Amortization (D&A) |
|
2.60 |
2.93 |
2.92 |
2.54 |
2.62 |
2.64 |
2.37 |
2.58 |
4.82 |
4.75 |
4.45 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$3.49 |
$2.84 |
$2.45 |
$3.20 |
$0.70 |
($1.12) |
$1.24 |
($0.59) |
$1.20 |
$0.27 |
$0.84 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
7.76M |
7.96M |
8.15M |
8.37M |
8.41M |
7.99M |
7.88M |
7.84M |
7.96M |
8.16M |
8.37M |
| Adjusted Diluted Earnings per Share |
|
$3.33 |
$2.77 |
$2.38 |
$3.13 |
$0.70 |
($1.12) |
$1.23 |
($0.59) |
$1.17 |
$0.26 |
$0.79 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
8.15M |
8.17M |
8.40M |
8.55M |
8.46M |
7.99M |
7.93M |
7.84M |
8.11M |
8.52M |
8.89M |
| 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 |
|
8.63M |
8.80M |
8.90M |
8.90M |
17.82M |
16.86M |
16.50M |
18.49M |
18.12M |
9.38M |
9.48M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
27 |
23 |
20 |
27 |
3.84 |
-2.93 |
11 |
-2.59 |
11 |
2.21 |
5.66 |
| Normalized NOPAT Margin |
|
20.70% |
6,256.08% |
1,253.23% |
22.47% |
4.27% |
-4.66% |
115.93% |
0.00% |
304.24% |
27.41% |
204.33% |
| Pre Tax Income Margin |
|
32.24% |
9,395.03% |
2,124.95% |
30.63% |
10.46% |
-12.06% |
147.37% |
0.00% |
387.07% |
49.78% |
349.10% |
| 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 |
|
61.31% |
85.85% |
109.68% |
92.04% |
220.68% |
-61.71% |
117.44% |
-60.77% |
52.05% |
123.02% |
75.81% |
| Augmented Payout Ratio |
|
61.31% |
110.73% |
109.68% |
106.99% |
241.10% |
-134.10% |
132.76% |
-91.57% |
52.05% |
153.51% |
75.81% |
Quarterly Metrics And Ratios for Westwood Holdings Group
This table displays calculated financial ratios and metrics derived from Westwood Holdings Group's official financial filings.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q3 2024 |
Q1 2025 |
Q3 2025 |
Q1 2026 |
| DEI Shares Outstanding |
|
9,145,663.00 |
9,145,663.00 |
9,286,533.00 |
9,286,533.00 |
9,379,680.00 |
9,408,130.00 |
9,487,978.00 |
| DEI Adjusted Shares Outstanding |
|
9,145,663.00 |
9,145,663.00 |
9,286,533.00 |
9,286,533.00 |
9,379,680.00 |
9,408,130.00 |
9,487,978.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.45 |
0.35 |
-0.30 |
-0.05 |
-0.03 |
0.35 |
0.02 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-82.46% |
0.00% |
-420.04% |
-152.12% |
106.04% |
120.14% |
638.63% |
| EBITDA Growth |
|
1,607.51% |
0.00% |
-207.29% |
-102.39% |
136.63% |
2,017.50% |
13.66% |
| EBIT Growth |
|
535.16% |
0.00% |
-391.81% |
-103.15% |
95.60% |
2,017.50% |
247.70% |
| NOPAT Growth |
|
909.59% |
0.00% |
-433.92% |
-96.37% |
120.01% |
1,279.58% |
66.91% |
| Net Income Growth |
|
451.32% |
0.00% |
-576.86% |
-110.37% |
89.53% |
864.02% |
167.82% |
| EPS Growth |
|
373.33% |
0.00% |
-400.00% |
-97.56% |
118.52% |
4,000.00% |
80.00% |
| Operating Cash Flow Growth |
|
-156.07% |
-87.56% |
355.84% |
0.00% |
-160.25% |
0.00% |
47.61% |
| Free Cash Flow Firm Growth |
|
191.27% |
0.00% |
0.00% |
-111.62% |
1,220.59% |
-991.00% |
-212.62% |
| Invested Capital Growth |
|
0.65% |
0.00% |
7.53% |
0.48% |
0.00% |
5.54% |
0.00% |
| Revenue Q/Q Growth |
|
-35.56% |
-281.81% |
9.39% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
-1.95% |
-56.59% |
-187.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
-2.46% |
-74.37% |
-83.40% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
51.79% |
-40.68% |
-191.86% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
53.57% |
-23.06% |
-186.93% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
13.89% |
-24.39% |
-187.10% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
-146.47% |
352.47% |
80.77% |
0.00% |
-155.01% |
0.00% |
-132.17% |
| Free Cash Flow Firm Q/Q Growth |
|
980.35% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
2.93% |
2.95% |
-1.84% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
180.45% |
0.00% |
0.00% |
0.00% |
362.09% |
788.01% |
55.72% |
| EBIT Margin |
|
137.02% |
0.00% |
0.00% |
0.00% |
-62.82% |
788.01% |
12.56% |
| Profit (Net Income) Margin |
|
148.38% |
0.00% |
0.00% |
0.00% |
-104.33% |
1,119.86% |
9.58% |
| Tax Burden Percent |
|
101.70% |
84.67% |
81.06% |
-91.65% |
-48.82% |
69.69% |
23.67% |
| Interest Burden Percent |
|
106.48% |
383.93% |
86.14% |
-389.17% |
-340.23% |
203.91% |
322.18% |
| Effective Tax Rate |
|
-7.79% |
31.14% |
0.00% |
65.95% |
19.43% |
20.52% |
5.56% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.55% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-7.05% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.70% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
6.22% |
0.00% |
0.00% |
0.00% |
1.85% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-1.49% |
0.00% |
0.00% |
0.00% |
0.00% |
-191.41% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.38% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.29% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
6.15% |
0.00% |
0.00% |
0.00% |
1.85% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
6.10% |
0.00% |
0.00% |
0.00% |
6.05% |
| Net Operating Profit after Tax (NOPAT) |
|
4.38 |
2.60 |
-2.38 |
0.16 |
0.48 |
2.19 |
0.80 |
| NOPAT Margin |
|
157.26% |
0.00% |
0.00% |
0.00% |
172.20% |
751.21% |
38.91% |
| Net Nonoperating Expense Percent (NNEP) |
|
10.67% |
-24.53% |
26.43% |
40.95% |
0.00% |
-53.69% |
9.60% |
| SG&A Expenses to Revenue |
|
563.30% |
0.00% |
0.00% |
0.00% |
6,472.20% |
5,757.53% |
1,000.29% |
| Operating Expenses to Revenue |
|
-37.02% |
0.00% |
0.00% |
0.00% |
162.82% |
-688.01% |
87.44% |
| Earnings before Interest and Taxes (EBIT) |
|
3.81 |
0.98 |
-3.95 |
-0.12 |
-0.17 |
2.30 |
0.26 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
5.02 |
2.18 |
-2.74 |
-0.12 |
1.00 |
2.30 |
1.14 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.75 |
0.87 |
0.96 |
1.07 |
0.00 |
1.25 |
1.24 |
| Price to Tangible Book Value (P/TBV) |
|
1.69 |
1.87 |
2.02 |
2.22 |
0.00 |
2.37 |
2.26 |
| Price to Revenue (P/Rev) |
|
0.00 |
30.20 |
0.00 |
0.00 |
46.31 |
0.00 |
34.40 |
| Price to Earnings (P/E) |
|
0.00 |
14.59 |
159.10 |
0.00 |
38.67 |
0.00 |
19.84 |
| Dividend Yield |
|
6.22% |
5.23% |
4.93% |
4.39% |
3.84% |
3.64% |
3.64% |
| Earnings Yield |
|
0.00% |
6.85% |
0.63% |
0.00% |
2.59% |
0.00% |
5.04% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.62 |
0.71 |
0.76 |
0.88 |
0.00 |
1.08 |
1.05 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
25.59 |
0.00 |
0.00 |
0.00 |
0.00 |
32.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
5.98 |
14.42 |
0.00 |
0.00 |
0.00 |
11.49 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
8.84 |
57.77 |
0.00 |
0.00 |
0.00 |
17.12 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
8.41 |
12.18 |
0.00 |
0.00 |
0.00 |
24.40 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
2.46 |
0.00 |
9.18 |
6.44 |
0.00 |
6.96 |
6.84 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.01 |
0.02 |
0.01 |
0.01 |
0.00 |
0.02 |
0.10 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.02 |
0.02 |
0.01 |
0.01 |
0.00 |
0.02 |
0.10 |
| Leverage Ratio |
|
1.19 |
1.29 |
1.24 |
1.26 |
0.00 |
1.24 |
1.19 |
| Compound Leverage Factor |
|
1.27 |
4.97 |
1.07 |
-4.90 |
0.00 |
2.53 |
3.84 |
| Debt to Total Capital |
|
1.18% |
1.90% |
1.14% |
1.17% |
0.00% |
2.01% |
9.02% |
| Short-Term Debt to Total Capital |
|
1.18% |
1.90% |
1.14% |
1.17% |
0.00% |
2.01% |
9.02% |
| Long-Term Debt to Total Capital |
|
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% |
| Noncontrolling Interests to Total Capital |
|
1.68% |
1.64% |
1.60% |
1.64% |
0.00% |
1.62% |
0.00% |
| Common Equity to Total Capital |
|
97.13% |
96.47% |
97.26% |
97.18% |
0.00% |
96.38% |
90.98% |
| Debt to EBITDA |
|
0.00 |
0.16 |
0.22 |
0.00 |
0.00 |
0.00 |
0.99 |
| Net Debt to EBITDA |
|
0.00 |
-1.21 |
-3.47 |
0.00 |
0.00 |
0.00 |
-0.86 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.22 |
0.18 |
0.00 |
0.00 |
0.00 |
2.10 |
| Net Debt to NOPAT |
|
0.00 |
-1.71 |
-2.93 |
0.00 |
0.00 |
0.00 |
-1.83 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
1.27% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
3.59 |
0.00 |
-11 |
-0.42 |
122 |
-4.55 |
-138 |
| Operating Cash Flow to CapEx |
|
-8,100.00% |
0.00% |
271,100.00% |
0.00% |
-81,666.67% |
0.00% |
-1,043.50% |
| Free Cash Flow to Firm to Interest Expense |
|
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 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
| Fixed Asset Turnover |
|
0.00 |
2.12 |
0.00 |
0.00 |
0.00 |
0.00 |
6.67 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
121 |
125 |
122 |
122 |
0.00 |
129 |
139 |
| Invested Capital Turnover |
|
0.00 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
| Increase / (Decrease) in Invested Capital |
|
0.79 |
0.00 |
8.53 |
0.58 |
-122 |
6.74 |
139 |
| Enterprise Value (EV) |
|
75 |
89 |
93 |
108 |
0.00 |
138 |
145 |
| Market Capitalization |
|
89 |
105 |
113 |
127 |
147 |
155 |
156 |
| Book Value per Share |
|
$12.82 |
$13.16 |
$12.73 |
$12.75 |
$0.00 |
$13.17 |
$13.29 |
| Tangible Book Value per Share |
|
$5.71 |
$6.13 |
$6.04 |
$6.16 |
$0.00 |
$6.95 |
$7.29 |
| Total Capital |
|
121 |
125 |
122 |
122 |
0.00 |
129 |
139 |
| Total Debt |
|
1.44 |
2.37 |
1.39 |
1.43 |
0.00 |
2.58 |
13 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-16 |
-18 |
-22 |
-21 |
0.00 |
-19 |
-11 |
| Capital Expenditures (CapEx) |
|
0.02 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.25 |
| Net Nonoperating Expense (NNE) |
|
0.25 |
-0.58 |
0.38 |
0.59 |
0.77 |
-1.08 |
0.60 |
| Net Nonoperating Obligations (NNO) |
|
1.44 |
2.37 |
1.39 |
1.43 |
0.00 |
2.58 |
13 |
| Total Depreciation and Amortization (D&A) |
|
1.21 |
1.20 |
1.22 |
0.00 |
1.18 |
0.00 |
0.88 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.42 |
$0.33 |
($0.27) |
$0.01 |
$0.00 |
$0.44 |
$0.09 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
8.00M |
7.96M |
8.22M |
8.12M |
0.00 |
8.42M |
8.50M |
| Adjusted Diluted Earnings per Share |
|
$0.41 |
$0.31 |
($0.27) |
$0.01 |
$0.00 |
$0.41 |
$0.09 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
8.12M |
8.11M |
8.22M |
8.49M |
0.00 |
8.94M |
9.04M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
9.15M |
9.38M |
9.29M |
9.27M |
0.00 |
9.41M |
9.49M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
2.84 |
2.60 |
-2.38 |
0.33 |
0.48 |
2.19 |
0.80 |
| Normalized NOPAT Margin |
|
102.13% |
0.00% |
0.00% |
0.00% |
172.20% |
751.21% |
38.91% |
| Pre Tax Income Margin |
|
145.90% |
0.00% |
0.00% |
0.00% |
213.72% |
1,606.85% |
40.47% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
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 |
| EBIT Less CapEx to Interest Expense |
|
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 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
52.05% |
74.48% |
0.00% |
112.98% |
0.00% |
71.61% |
| Augmented Payout Ratio |
|
0.00% |
52.05% |
74.48% |
0.00% |
141.77% |
0.00% |
71.61% |
Key Financial Trends
Westwood Holdings Group’s recent quarterly financials show a business that is still profitable at the bottom line, but with highly uneven operating performance and a clear dependence on investment-related gains to support results. The latest quarter, Q1 2026, was especially weak on a cash-flow basis, even though the company remained profitable in accounting terms.
- Balance sheet remains well capitalized: As of Q1 2026, Westwood held $23.4 million in cash and equivalents against $24.3 million in total liabilities, while total equity stood at $126.1 million.
- Book value is still substantial: Common equity was more than $126 million in Q1 2026, giving the company a relatively strong equity base versus its modest market-cap-style operating footprint.
- Q1 2026 showed accounting profitability: Net income was $196,000 in Q1 2026, following $3.27 million in Q3 2025 and $1.88 million in Q4 2025.
- Cash and equivalents increased sequentially: Cash rose to $23.4 million in Q1 2026 from $21.6 million in Q3 2025, helped by investing activity despite weak operations.
- Revenue is concentrated in non-interest income: The company continues to generate revenue primarily from service fees and realized/unrealized investment gains, not recurring interest income.
- Share count has drifted upward: Weighted average diluted shares increased to 9.04 million in Q1 2026 from 8.94 million in Q3 2025, which can dilute per-share earnings over time.
- Dividend appears steady: Cash dividends to common shareholders remained at $0.15 per share in the periods shown.
- Operating cash flow turned sharply negative in Q1 2026: Net cash from operating activities was -$2.6 million, a major deterioration from +$8.0 million in Q4 2025 and +$4.5 million in Q4 2024.
- Working capital pressure was significant: Changes in operating assets and liabilities reduced cash by $5.1 million in Q1 2026, a major drag on operating performance.
- Recent revenue and earnings are volatile: Q1 2026 revenue was $2.0 million, below Q3 2025 revenue of $292,000 only because of large investment gains, while earlier periods showed even bigger swings, including a Q1 2024 loss and a Q3 2024 loss.
Overall, Westwood appears to have a sturdy balance sheet but inconsistent operating momentum. The main risk for investors is that earnings and cash flow can swing sharply with market-driven investment gains and changes in working capital. The main positive is that the company still carries meaningful cash and equity, which provides some financial flexibility.
07/12/26 07:30 AM ETAI Generated. May Contain Errors.