
Consumer Portfolio (CPSS) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
52.0M
Net Income
4.7M
9.03%
EPS (Diluted)
$0.19
Balance Sheet Metrics
Total Assets
3.7B
Total Liabilities
3.4B
Shareholders Equity
298.4M
Debt to Equity
11.31
Cash Flow Metrics
Operating Cash Flow
71.8M
Free Cash Flow
73.4M
Revenue & Profitability Trend
Consumer Portfolio Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 202.2M | 205.4M | 242.2M | 192.6M | 169.8M |
Cost of Goods Sold | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 173.7M | 159.4M | 144.9M | 132.0M | 126.4M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 173.7M | 159.4M | 144.9M | 132.0M | 126.4M |
Operating Income | - | - | - | - | - |
Operating Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | - | - | - | - | - |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 27.4M | 61.1M | 116.2M | 65.7M | 20.1M |
Income Tax | 8.2M | 15.8M | 30.2M | 18.2M | -1.6M |
Effective Tax Rate % | 30.0% | 25.8% | 26.0% | 27.7% | -7.7% |
Net Income | 19.2M | 45.3M | 86.0M | 47.5M | 21.7M |
Net Margin % | 9.5% | 22.1% | 35.5% | 24.7% | 12.8% |
Key Metrics | |||||
EBITDA | - | - | - | - | - |
EPS (Basic) | $0.90 | $2.17 | $4.10 | $2.11 | $0.96 |
EPS (Diluted) | $0.79 | $1.80 | $3.23 | $1.84 | $0.90 |
Basic Shares Outstanding | 21292000 | 20896000 | 20958000 | 22562000 | 22611000 |
Diluted Shares Outstanding | 21292000 | 20896000 | 20958000 | 22562000 | 22611000 |
Income Statement Trend
Consumer Portfolio Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 11.7M | 6.2M | 13.5M | 29.9M | 13.5M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | - | - | 649.0K | 2.3M | 5.0M |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | - | - | - | - | - |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | - | - |
Goodwill | - | - | - | - | - |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | - | - | - | - | - |
Total Assets | 3.5B | - | - | - | - |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | - | - | - | - | - |
Short-term Debt | 410.9M | 234.0M | 285.3M | 105.6M | 119.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | - | - | - | - | - |
Non-Current Liabilities | |||||
Long-term Debt | 2.7B | 2.3B | 2.2B | 1.8B | 1.9B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | - | - | - | - | - |
Total Liabilities | 3.2B | - | - | - | - |
Equity | |||||
Common Stock | 25.7M | 28.7M | 28.9M | 55.3M | 72.9M |
Retained Earnings | 267.1M | 247.9M | 202.5M | 116.5M | 69.0M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 292.8M | 274.7M | 228.4M | 170.2M | 133.4M |
Key Metrics | |||||
Total Debt | 3.1B | 2.6B | 2.5B | 1.9B | 2.0B |
Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
Consumer Portfolio Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 19.2M | 45.3M | 86.0M | 47.5M | 21.7M |
Depreciation & Amortization | 862.0K | 847.0K | 1.6M | 1.7M | 1.8M |
Stock-Based Compensation | 3.0M | 3.5M | 4.4M | 2.0M | 1.9M |
Working Capital Changes | -10.0M | 4.7M | 5.8M | 1.7M | 9.3M |
Operating Cash Flow | 237.3M | 247.9M | 233.0M | 187.6M | 169.6M |
Investing Activities | |||||
Capital Expenditures | -433.0K | -559.0K | -2.1M | -2.0M | -24.0K |
Acquisitions | - | - | - | - | - |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -308.0K | -113.0K | -250.0K | -647.0K | 3.7M |
Financing Activities | |||||
Share Repurchases | -12.8M | -20.3M | -46.1M | -25.7M | -1.2M |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 1.7B | 1.2B | 1.4B | 1.1B | 721.3M |
Debt Repayment | -1.1B | -1.1B | -1.1B | -1.2B | -1.0B |
Financing Cash Flow | 541.0M | 67.6M | 468.9M | -56.5M | -345.7M |
Free Cash Flow | 233.3M | 237.4M | 213.8M | 196.2M | 238.7M |
Net Change in Cash | 778.0M | 315.4M | 701.6M | 130.4M | -172.3M |
Cash Flow Trend
Consumer Portfolio Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
9.65
Forward P/E
2.90
Price to Book
0.57
Price to Sales
0.89
PEG Ratio
2.90
Profitability Ratios
Profit Margin
10.11%
Operating Margin
14.23%
Return on Equity
6.66%
Return on Assets
0.55%
Financial Health
Current Ratio
3.74
Debt to Equity
1,126.18
Beta
0.95
Per Share Data
EPS (TTM)
$0.80
Book Value per Share
$13.64
Revenue per Share
$8.93
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
cpss | 177.4M | 9.65 | 0.57 | 6.66% | 10.11% | 1,126.18 |
Visa | 679.0B | 34.16 | 17.86 | 51.76% | 52.16% | 65.02 |
Mastercard | 524.7B | 39.11 | 66.96 | 176.95% | 44.93% | 240.92 |
Finance of America | 247.1M | 3.22 | 0.76 | 60.90% | 17.11% | 2,306.87 |
Medallion Financial | 232.0M | 5.70 | 0.58 | 10.25% | 12.59% | 432.28 |
CPI Card | 175.3M | 13.73 | -5.93 | -54.80% | 2.66% | -12.45 |
Financial data is updated regularly. All figures are in the company's reporting currency.