Annual Income Statements for Crescent Capital BDC
This table shows Crescent Capital BDC's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Crescent Capital BDC
This table shows Crescent Capital BDC's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Income / (Loss) Attributable to Common Shareholders |
|
-18 |
-23 |
-9.93 |
1.41 |
0.98 |
7.80 |
4.35 |
-1.50 |
-1.77 |
-17 |
Consolidated Net Income / (Loss) |
|
-18 |
-23 |
-9.93 |
1.41 |
0.98 |
7.80 |
4.35 |
-1.50 |
-1.77 |
-17 |
Net Income / (Loss) Continuing Operations |
|
-18 |
-23 |
-9.93 |
1.41 |
0.98 |
7.80 |
4.35 |
-1.50 |
-1.77 |
-17 |
Total Pre-Tax Income |
|
-18 |
-22 |
-9.93 |
1.41 |
0.98 |
7.80 |
4.35 |
-1.50 |
-1.77 |
-17 |
Total Revenue |
|
0.00 |
-19 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
6.44 |
-6.44 |
Total Non-Interest Income |
|
0.00 |
-25 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
6.44 |
-6.44 |
Net Realized & Unrealized Capital Gains on Investments |
|
0.00 |
-25 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
6.44 |
-6.44 |
Nonoperating Income / (Expense), net |
|
-18 |
- |
-9.93 |
1.41 |
0.98 |
7.80 |
4.35 |
-1.50 |
-8.22 |
-10 |
Basic Earnings per Share |
|
$0.52 |
$0.52 |
$0.54 |
$0.56 |
$0.59 |
$0.61 |
$0.63 |
$0.59 |
$0.64 |
$0.54 |
Weighted Average Basic Shares Outstanding |
|
30.89M |
30.89M |
32.47M |
37.06M |
37.06M |
35.93M |
37.06M |
37.06M |
37.06M |
37.06M |
Diluted Earnings per Share |
|
$0.52 |
$0.52 |
$0.54 |
$0.56 |
$0.59 |
$0.61 |
$0.63 |
$0.59 |
$0.64 |
$0.54 |
Weighted Average Diluted Shares Outstanding |
|
30.89M |
30.89M |
32.47M |
37.06M |
37.06M |
35.93M |
37.06M |
37.06M |
37.06M |
37.06M |
Weighted Average Basic & Diluted Shares Outstanding |
|
30.89M |
30.89M |
37.06M |
37.06M |
37.06M |
37.06M |
37.06M |
37.06M |
37.06M |
37.06M |
Annual Cash Flow Statements for Crescent Capital BDC
This table details how cash moves in and out of Crescent Capital BDC's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
8.68 |
-6.46 |
7.40 |
15 |
Net Cash From Operating Activities |
-158 |
28 |
92 |
59 |
Net Cash From Continuing Operating Activities |
-158 |
28 |
92 |
59 |
Net Income / (Loss) Continuing Operations |
84 |
16 |
84 |
74 |
Consolidated Net Income / (Loss) |
84 |
16 |
84 |
74 |
Amortization Expense |
-8.73 |
-5.12 |
-5.17 |
-6.46 |
Non-Cash Adjustments to Reconcile Net Income |
-227 |
8.55 |
13 |
-10 |
Changes in Operating Assets and Liabilities, net |
-5.35 |
8.97 |
0.66 |
2.04 |
Net Cash From Investing Activities |
0.00 |
0.00 |
0.00 |
0.00 |
Net Cash From Continuing Investing Activities |
0.00 |
0.00 |
0.00 |
0.00 |
Net Cash From Financing Activities |
166 |
-34 |
-85 |
-43 |
Net Cash From Continuing Financing Activities |
166 |
-34 |
-85 |
-43 |
Issuance of Debt |
790 |
339 |
548 |
347 |
Issuance of Common Equity |
53 |
0.00 |
0.00 |
0.00 |
Repayment of Debt |
-629 |
-318 |
-565 |
-312 |
Repurchase of Common Equity |
-0.52 |
0.00 |
0.00 |
0.00 |
Payment of Dividends |
-48 |
-55 |
-65 |
-75 |
Other Financing Activities, Net |
0.54 |
-0.22 |
-3.86 |
-3.43 |
Effect of Exchange Rate Changes |
0.01 |
-0.01 |
0.09 |
-0.49 |
Cash Interest Paid |
15 |
27 |
55 |
60 |
Cash Income Taxes Paid |
2.18 |
1.97 |
0.67 |
1.34 |
Quarterly Cash Flow Statements for Crescent Capital BDC
This table details how cash moves in and out of Crescent Capital BDC's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Change in Cash & Equivalents |
|
2.60 |
-4.39 |
17 |
-13 |
1.29 |
1.72 |
7.48 |
4.19 |
1.70 |
1.59 |
Net Cash From Operating Activities |
|
-18 |
42 |
16 |
20 |
21 |
35 |
39 |
-25 |
47 |
-2.89 |
Net Cash From Continuing Operating Activities |
|
-17 |
41 |
16 |
20 |
21 |
35 |
39 |
-25 |
47 |
-2.89 |
Net Income / (Loss) Continuing Operations |
|
-2.38 |
2.60 |
7.78 |
23 |
23 |
31 |
28 |
20 |
15 |
9.99 |
Consolidated Net Income / (Loss) |
|
-2.38 |
2.60 |
7.78 |
23 |
23 |
31 |
28 |
20 |
15 |
9.99 |
Amortization Expense |
|
-0.89 |
-0.95 |
-1.38 |
-0.80 |
-1.22 |
-1.76 |
-1.79 |
-1.55 |
-1.82 |
-1.31 |
Non-Cash Adjustments to Reconcile Net Income |
|
-13 |
38 |
20 |
-12 |
15 |
-9.29 |
21 |
-44 |
26 |
-14 |
Changes in Operating Assets and Liabilities, net |
|
-1.04 |
1.29 |
-9.91 |
11 |
-15 |
15 |
-7.36 |
0.04 |
7.28 |
2.07 |
Net Cash From Financing Activities |
|
21 |
-47 |
1.40 |
-33 |
-20 |
-33 |
-32 |
29 |
-45 |
4.97 |
Net Cash From Continuing Financing Activities |
|
21 |
-47 |
1.40 |
-33 |
-20 |
-33 |
-32 |
29 |
-45 |
4.97 |
Issuance of Debt |
|
98 |
62 |
156 |
46 |
233 |
113 |
60 |
125 |
55 |
107 |
Repayment of Debt |
|
-62 |
-97 |
-138 |
-64 |
-235 |
-127 |
-73 |
-75 |
-82 |
-83 |
Payment of Dividends |
|
-14 |
-13 |
-13 |
-15 |
-18 |
-19 |
-19 |
-19 |
-19 |
-18 |
Other Financing Activities, Net |
|
- |
- |
-3.63 |
- |
-0.23 |
0.01 |
0.00 |
-1.90 |
- |
-1.53 |
Effect of Exchange Rate Changes |
|
-0.01 |
-0.01 |
0.00 |
0.02 |
-0.03 |
0.10 |
-0.07 |
0.06 |
0.02 |
-0.49 |
Cash Interest Paid |
|
9.16 |
7.13 |
15 |
12 |
17 |
12 |
18 |
13 |
17 |
13 |
Cash Income Taxes Paid |
|
- |
- |
0.53 |
- |
- |
0.14 |
1.26 |
- |
- |
0.08 |
Annual Balance Sheets for Crescent Capital BDC
This table presents Crescent Capital BDC's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
2021 |
2022 |
2023 |
2024 |
Total Assets |
2,515 |
1,303 |
1,627 |
1,656 |
Cash and Due from Banks |
- |
6.40 |
7.78 |
10 |
Restricted Cash |
- |
11 |
17 |
29 |
Trading Account Securities |
- |
8.15 |
1,587 |
4.82 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
0.00 |
Other Assets |
2,515 |
1,268 |
1.46 |
1,600 |
Total Liabilities & Shareholders' Equity |
0.00 |
1,303 |
1,627 |
1,656 |
Total Liabilities |
0.00 |
690 |
885 |
916 |
Other Short-Term Payables |
- |
5.86 |
3.45 |
3.71 |
Long-Term Debt |
0.00 |
654 |
845 |
876 |
Other Long-Term Liabilities |
0.00 |
18 |
21 |
21 |
Commitments & Contingencies |
- |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
0.00 |
613 |
743 |
741 |
Total Preferred & Common Equity |
0.00 |
613 |
743 |
741 |
Preferred Stock |
- |
0.00 |
0.00 |
0.00 |
Total Common Equity |
0.00 |
613 |
743 |
741 |
Common Stock |
- |
675 |
966 |
959 |
Retained Earnings |
- |
-62 |
-223 |
-218 |
Quarterly Balance Sheets for Crescent Capital BDC
This table presents Crescent Capital BDC'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 |
Total Assets |
|
1,339 |
1,631 |
1,625 |
1,624 |
1,620 |
1,672 |
1,645 |
Cash and Due from Banks |
|
13 |
21 |
7.54 |
6.00 |
6.74 |
11 |
17 |
Restricted Cash |
|
9.41 |
13 |
14 |
17 |
25 |
25 |
21 |
Trading Account Securities |
|
- |
7.51 |
7.07 |
8.85 |
4.71 |
2.77 |
1.40 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Assets |
|
1,317 |
23 |
1,584 |
28 |
21 |
23 |
1,595 |
Total Liabilities & Shareholders' Equity |
|
1,339 |
1,631 |
1,625 |
1,624 |
1,620 |
1,672 |
1,645 |
Total Liabilities |
|
717 |
913 |
899 |
894 |
869 |
920 |
896 |
Other Short-Term Payables |
|
- |
- |
3.24 |
- |
- |
- |
3.76 |
Long-Term Debt |
|
691 |
883 |
859 |
864 |
840 |
891 |
857 |
Other Long-Term Liabilities |
|
25 |
30 |
23 |
30 |
29 |
29 |
21 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
623 |
718 |
726 |
730 |
752 |
752 |
749 |
Total Preferred & Common Equity |
|
623 |
718 |
726 |
730 |
752 |
752 |
749 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
623 |
718 |
726 |
730 |
752 |
752 |
749 |
Common Stock |
|
666 |
788 |
788 |
788 |
966 |
966 |
966 |
Retained Earnings |
|
-44 |
-70 |
-63 |
-58 |
-214 |
-213 |
-217 |
Annual Metrics And Ratios for Crescent Capital BDC
This table displays calculated financial ratios and metrics derived from Crescent Capital BDC's official financial filings.
Metric |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
- |
- |
- |
- |
Revenue Growth |
638.18% |
-100.00% |
0.00% |
0.00% |
EBITDA Growth |
396.17% |
-107.29% |
-1.04% |
-25.05% |
EBIT Growth |
496.17% |
-100.00% |
0.00% |
0.00% |
NOPAT Growth |
-21.30% |
-100.00% |
0.00% |
0.00% |
Net Income Growth |
44.39% |
-154.95% |
100.61% |
-6,125.86% |
EPS Growth |
-7.22% |
15.57% |
19.17% |
4.35% |
Operating Cash Flow Growth |
-155.11% |
117.73% |
230.21% |
-36.18% |
Free Cash Flow Firm Growth |
0.00% |
151.23% |
-125.67% |
90.92% |
Invested Capital Growth |
0.00% |
-49.63% |
25.29% |
1.83% |
Revenue Q/Q Growth |
0.00% |
0.00% |
100.00% |
-100.00% |
EBITDA Q/Q Growth |
0.00% |
0.00% |
93.35% |
-157.96% |
EBIT Q/Q Growth |
0.00% |
0.00% |
100.00% |
-100.00% |
NOPAT Q/Q Growth |
0.00% |
0.00% |
100.00% |
-100.00% |
Net Income Q/Q Growth |
0.00% |
0.00% |
100.36% |
-278.49% |
EPS Q/Q Growth |
0.00% |
0.00% |
4.07% |
-2.83% |
Operating Cash Flow Q/Q Growth |
0.00% |
121.89% |
-7.28% |
-38.89% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
98.18% |
Invested Capital Q/Q Growth |
0.00% |
0.00% |
6,612,903.38% |
0.65% |
Profitability Metrics |
- |
- |
- |
- |
EBITDA Margin |
84.25% |
0.00% |
0.00% |
0.00% |
EBIT Margin |
94.72% |
0.00% |
0.00% |
0.00% |
Profit (Net Income) Margin |
94.72% |
0.00% |
0.00% |
0.00% |
Tax Burden Percent |
100.00% |
100.00% |
100.00% |
100.00% |
Interest Burden Percent |
100.00% |
0.00% |
0.00% |
0.00% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
6.28% |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
6.28% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
0.00% |
-14.16% |
0.04% |
-2.14% |
Cash Return on Invested Capital (CROIC) |
-193.72% |
66.00% |
-22.45% |
-1.82% |
Operating Return on Assets (OROA) |
3.14% |
0.00% |
0.00% |
0.00% |
Return on Assets (ROA) |
3.14% |
0.00% |
0.00% |
0.00% |
Return on Common Equity (ROCE) |
0.00% |
-14.16% |
0.04% |
-2.14% |
Return on Equity Simple (ROE_SIMPLE) |
0.00% |
-7.08% |
0.04% |
-2.14% |
Net Operating Profit after Tax (NOPAT) |
79 |
0.00 |
0.00 |
0.00 |
NOPAT Margin |
94.72% |
0.00% |
0.00% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
0.00% |
2.74% |
-0.04% |
1.84% |
SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
5.28% |
0.00% |
0.00% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
79 |
0.00 |
0.00 |
0.00 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
70 |
-5.12 |
-5.17 |
-6.46 |
Valuation Ratios |
- |
- |
- |
- |
Price to Book Value (P/BV) |
0.00 |
0.51 |
0.78 |
0.96 |
Price to Tangible Book Value (P/TBV) |
0.00 |
0.51 |
0.78 |
0.96 |
Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Earnings (P/E) |
0.00 |
0.00 |
2,192.89 |
0.00 |
Dividend Yield |
13.51% |
17.55% |
11.63% |
10.61% |
Earnings Yield |
0.00% |
0.00% |
0.05% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.75 |
0.88 |
0.96 |
Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
34.07 |
15.14 |
26.29 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.76 |
0.00 |
0.00 |
Leverage & Solvency |
- |
- |
- |
- |
Debt to Equity |
0.00 |
1.07 |
1.14 |
1.18 |
Long-Term Debt to Equity |
0.00 |
1.07 |
1.14 |
1.18 |
Financial Leverage |
0.00 |
5.17 |
1.11 |
1.16 |
Leverage Ratio |
0.00 |
6.23 |
2.16 |
2.21 |
Compound Leverage Factor |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to Total Capital |
0.00% |
51.65% |
53.22% |
54.18% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
0.00% |
51.65% |
53.22% |
54.18% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
0.00% |
48.35% |
46.78% |
45.82% |
Debt to EBITDA |
0.00 |
-127.92 |
-163.43 |
-135.49 |
Net Debt to EBITDA |
0.00 |
-124.59 |
-158.70 |
-129.40 |
Long-Term Debt to EBITDA |
0.00 |
-127.92 |
-163.43 |
-135.49 |
Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
- |
Cash Flow Metrics |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-2,436 |
1,248 |
-320 |
-29 |
Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
0.00% |
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 |
0.03 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
- |
- |
- |
- |
Invested Capital |
2,515 |
1,267 |
1,587 |
1,616 |
Invested Capital Turnover |
0.07 |
0.00 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
2,515 |
-1,248 |
320 |
29 |
Enterprise Value (EV) |
0.00 |
952 |
1,397 |
1,549 |
Market Capitalization |
0.00 |
315 |
577 |
712 |
Book Value per Share |
$0.00 |
$19.83 |
$20.04 |
$19.98 |
Tangible Book Value per Share |
$0.00 |
$19.83 |
$20.04 |
$19.98 |
Total Capital |
0.00 |
1,267 |
1,587 |
1,616 |
Total Debt |
0.00 |
654 |
845 |
876 |
Total Long-Term Debt |
0.00 |
654 |
845 |
876 |
Net Debt |
0.00 |
637 |
820 |
836 |
Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
0.00 |
43 |
-0.26 |
16 |
Net Nonoperating Obligations (NNO) |
2,515 |
654 |
845 |
876 |
Total Depreciation and Amortization (D&A) |
-8.73 |
-5.12 |
-5.17 |
-6.46 |
Earnings Adjustments |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.00 |
$1.93 |
$2.30 |
$2.40 |
Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
30.89M |
35.93M |
37.06M |
Adjusted Diluted Earnings per Share |
$0.00 |
$1.93 |
$2.30 |
$2.40 |
Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
30.89M |
35.93M |
37.06M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
30.89M |
37.06M |
37.06M |
Normalized Net Operating Profit after Tax (NOPAT) |
55 |
0.00 |
0.00 |
0.00 |
Normalized NOPAT Margin |
66.31% |
0.00% |
0.00% |
0.00% |
Pre Tax Income Margin |
94.72% |
0.00% |
0.00% |
0.00% |
Debt Service Ratios |
- |
- |
- |
- |
EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
- |
- |
- |
- |
Dividend Payout Ratio |
60.46% |
-127.45% |
24,543.73% |
-474.73% |
Augmented Payout Ratio |
61.12% |
-127.45% |
24,543.73% |
-474.73% |
Quarterly Metrics And Ratios for Crescent Capital BDC
This table displays calculated financial ratios and metrics derived from Crescent Capital BDC's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-100.00% |
0.00% |
-100.00% |
100.00% |
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Growth |
|
62.29% |
0.00% |
-102.58% |
96.05% |
93.69% |
88.31% |
-29.19% |
-93.38% |
477.70% |
-340.34% |
EBIT Growth |
|
100.00% |
0.00% |
-100.00% |
100.00% |
100.00% |
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Growth |
|
100.00% |
0.00% |
-100.00% |
100.00% |
100.00% |
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Income Growth |
|
-544.73% |
0.00% |
-118.15% |
107.82% |
105.27% |
133.41% |
143.81% |
-206.09% |
-281.85% |
-316.93% |
EPS Growth |
|
15.56% |
0.00% |
38.46% |
12.00% |
13.46% |
17.31% |
16.67% |
5.36% |
8.47% |
-11.48% |
Operating Cash Flow Growth |
|
0.00% |
136.78% |
43.35% |
390.57% |
218.22% |
-17.31% |
146.74% |
-221.14% |
119.82% |
-108.35% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
100.19% |
0.00% |
-5,489,327.66% |
-23,525,510.03% |
-6,671,974.99% |
89.51% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
25.29% |
5,489,227.66% |
23,525,610.03% |
6,690,663.48% |
1.83% |
Revenue Q/Q Growth |
|
100.00% |
0.00% |
100.00% |
-100.00% |
-100.00% |
0.00% |
-100.00% |
0.00% |
529.82% |
-200.00% |
EBITDA Q/Q Growth |
|
95.61% |
-1,591.69% |
97.90% |
92.92% |
-300.00% |
-43.79% |
-129.59% |
-160.48% |
251.67% |
-267.64% |
EBIT Q/Q Growth |
|
100.00% |
0.00% |
100.00% |
100.00% |
-100.00% |
0.00% |
-100.00% |
-100.00% |
529.82% |
-200.00% |
NOPAT Q/Q Growth |
|
100.00% |
0.00% |
100.00% |
100.00% |
-100.00% |
0.00% |
-100.00% |
-100.00% |
529.82% |
-200.00% |
Net Income Q/Q Growth |
|
1.94% |
-31.72% |
84.68% |
-97.81% |
-31.00% |
700.21% |
-44.26% |
0.00% |
-18.28% |
-854.60% |
EPS Q/Q Growth |
|
4.00% |
0.00% |
3.85% |
3.70% |
5.36% |
3.39% |
3.28% |
0.00% |
8.47% |
-15.63% |
Operating Cash Flow Q/Q Growth |
|
-158.07% |
331.68% |
-61.75% |
27.05% |
4.99% |
62.06% |
14.14% |
0.00% |
290.52% |
-106.16% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
99.90% |
-98.00% |
-1,334,760.86% |
-20,467.03% |
-39,312.72% |
-144,797.96% |
97.90% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-462.51% |
124.09% |
-111.43% |
6,612,903.38% |
26,530,182.33% |
1,273,864.77% |
603,676.02% |
0.65% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
71.75% |
0.00% |
EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
100.00% |
0.00% |
Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-27.52% |
0.00% |
Tax Burden Percent |
|
100.00% |
108.42% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Interest Burden Percent |
|
0.00% |
152.73% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-27.52% |
262.69% |
Effective Tax Rate |
|
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% |
0.00% |
0.00% |
1.58% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.11% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.13% |
0.00% |
Return on Equity (ROE) |
|
0.00% |
-14.16% |
0.00% |
0.00% |
0.00% |
0.04% |
0.00% |
0.00% |
1.70% |
-2.14% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
98.52% |
0.00% |
0.00% |
0.00% |
-22.45% |
-99.09% |
1.41% |
-99.45% |
-1.82% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.20% |
0.00% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.60% |
0.00% |
Return on Common Equity (ROCE) |
|
0.00% |
-14.16% |
0.00% |
0.00% |
0.00% |
0.04% |
0.00% |
0.00% |
1.70% |
-2.14% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.93% |
1.55% |
1.19% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
0.00 |
-15 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.51 |
-4.51 |
NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
70.00% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
1.26% |
-68,461.49% |
-40,454.40% |
8,123.44% |
-1.04% |
-1.04% |
0.34% |
1.47% |
1.44% |
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% |
Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
|
0.00 |
-14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.44 |
-6.44 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-0.89 |
-15 |
-1.38 |
-0.80 |
-1.22 |
-1.76 |
-1.79 |
-1.55 |
4.62 |
-7.75 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.51 |
0.00 |
0.00 |
0.00 |
0.78 |
0.78 |
0.00 |
0.89 |
0.96 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.51 |
0.00 |
0.00 |
0.00 |
0.78 |
0.78 |
0.00 |
0.89 |
0.96 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2,242.77 |
0.00 |
37.00 |
0.00 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2,192.89 |
40.57 |
0.00 |
75.30 |
0.00 |
Dividend Yield |
|
15.86% |
17.55% |
15.54% |
13.20% |
11.56% |
11.63% |
12.00% |
11.39% |
11.36% |
10.61% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.05% |
2.46% |
0.00% |
1.33% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.75 |
0.00 |
67,909.39 |
0.00 |
0.88 |
0.88 |
0.00 |
0.93 |
0.96 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5,315.82 |
0.00 |
82.34 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
133.41 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5,315.82 |
0.00 |
82.34 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
96.16 |
0.00 |
167.58 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
34.07 |
10.54 |
7.89 |
5.54 |
15.14 |
12.07 |
0.00 |
15.44 |
26.29 |
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 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
1.07 |
0.00 |
0.00 |
0.00 |
1.14 |
1.12 |
1.18 |
1.14 |
1.18 |
Long-Term Debt to Equity |
|
0.00 |
1.07 |
0.00 |
0.00 |
0.00 |
1.14 |
1.12 |
1.18 |
1.14 |
1.18 |
Financial Leverage |
|
0.00 |
1.07 |
0.00 |
0.00 |
0.00 |
1.11 |
1.12 |
1.18 |
1.14 |
1.16 |
Leverage Ratio |
|
0.00 |
6.23 |
0.00 |
0.00 |
0.00 |
2.16 |
2.16 |
2.22 |
2.20 |
2.21 |
Compound Leverage Factor |
|
0.00 |
9.52 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.60 |
5.82 |
Debt to Total Capital |
|
0.00% |
51.65% |
100.00% |
100.00% |
100.00% |
53.22% |
52.78% |
54.21% |
53.38% |
54.18% |
Short-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% |
Long-Term Debt to Total Capital |
|
0.00% |
51.65% |
100.00% |
100.00% |
100.00% |
53.22% |
52.78% |
54.21% |
53.38% |
54.18% |
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% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
48.35% |
0.00% |
0.00% |
0.00% |
46.78% |
47.22% |
45.79% |
46.62% |
45.82% |
Debt to EBITDA |
|
0.00 |
-127.92 |
0.00 |
0.00 |
0.00 |
-163.43 |
-158.22 |
167.92 |
76.86 |
-135.49 |
Net Debt to EBITDA |
|
0.00 |
-124.59 |
0.00 |
0.00 |
0.00 |
-158.70 |
-152.21 |
161.11 |
73.47 |
-129.40 |
Long-Term Debt to EBITDA |
|
0.00 |
-127.92 |
0.00 |
0.00 |
0.00 |
-163.43 |
-158.22 |
167.92 |
76.86 |
-135.49 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
57.79 |
76.63 |
96.55 |
0.00 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
55.59 |
73.52 |
92.29 |
0.00 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
57.79 |
76.63 |
96.55 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.03 |
-0.01 |
0.02 |
-320 |
-1,592 |
-1,643 |
-1,602 |
-34 |
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% |
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 |
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 |
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 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.02 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
1,267 |
-0.03 |
0.01 |
-0.02 |
1,587 |
1,592 |
1,643 |
1,606 |
1,616 |
Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.02 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
-0.03 |
0.01 |
-0.02 |
320 |
1,592 |
1,643 |
1,606 |
29 |
Enterprise Value (EV) |
|
0.00 |
952 |
346 |
474 |
551 |
1,397 |
1,398 |
0.00 |
1,488 |
1,549 |
Market Capitalization |
|
0.00 |
315 |
346 |
474 |
551 |
577 |
590 |
0.00 |
669 |
712 |
Book Value per Share |
|
$0.00 |
$19.83 |
$0.00 |
$0.00 |
$0.00 |
$20.04 |
$20.28 |
$20.30 |
$20.20 |
$19.98 |
Tangible Book Value per Share |
|
$0.00 |
$19.83 |
$0.00 |
$0.00 |
$0.00 |
$20.04 |
$20.28 |
$20.30 |
$20.20 |
$19.98 |
Total Capital |
|
0.00 |
1,267 |
-0.12 |
-0.06 |
-0.06 |
1,587 |
1,592 |
1,643 |
1,606 |
1,616 |
Total Debt |
|
0.00 |
654 |
-0.12 |
-0.06 |
-0.06 |
845 |
840 |
891 |
857 |
876 |
Total Long-Term Debt |
|
0.00 |
654 |
-0.12 |
-0.06 |
-0.06 |
845 |
840 |
891 |
857 |
876 |
Net Debt |
|
0.00 |
637 |
-0.12 |
-0.06 |
-0.06 |
820 |
808 |
855 |
819 |
836 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
18 |
8.28 |
9.93 |
-1.41 |
-0.98 |
-7.80 |
-4.35 |
1.50 |
6.28 |
12 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
654 |
-0.03 |
0.01 |
-0.02 |
845 |
840 |
891 |
857 |
876 |
Total Depreciation and Amortization (D&A) |
|
-0.89 |
-0.95 |
-1.38 |
-0.80 |
-1.22 |
-1.76 |
-1.79 |
-1.55 |
-1.82 |
-1.31 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.52 |
$0.52 |
$0.54 |
$0.56 |
$0.59 |
$0.61 |
$0.63 |
$0.59 |
$0.64 |
$0.54 |
Adjusted Weighted Average Basic Shares Outstanding |
|
30.89M |
30.89M |
32.47M |
37.06M |
37.06M |
35.93M |
37.06M |
37.06M |
37.06M |
37.06M |
Adjusted Diluted Earnings per Share |
|
$0.52 |
$0.52 |
$0.54 |
$0.56 |
$0.59 |
$0.61 |
$0.63 |
$0.59 |
$0.64 |
$0.54 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
30.89M |
30.89M |
32.47M |
37.06M |
37.06M |
35.93M |
37.06M |
37.06M |
37.06M |
37.06M |
Adjusted Basic & Diluted Earnings per Share |
|
($0.08) |
$0.00 |
$0.24 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
30.89M |
30.89M |
37.06M |
37.06M |
37.06M |
37.06M |
37.06M |
37.06M |
37.06M |
37.06M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
0.00 |
-15 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.51 |
-4.51 |
Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
70.00% |
0.00% |
Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-27.52% |
0.00% |
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 |
NOPAT to Interest Expense |
|
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 |
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 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
-127.45% |
-48.29% |
-315.91% |
-81.14% |
24,543.73% |
486.88% |
643.88% |
851.51% |
-474.73% |
Augmented Payout Ratio |
|
0.00% |
-127.45% |
-48.29% |
-315.91% |
-81.14% |
24,543.73% |
486.88% |
643.88% |
851.51% |
-474.73% |
Key Financial Trends
The recent financial data for Crescent Capital BDC (NASDAQ: CCAP) across the last several quarters and years reflect several key trends that retail investors should note. Here is an analysis highlighting the main positive, neutral, and negative aspects based on income statements, cash flow, and balance sheets from 2022 through the end of 2024.
- Despite a net loss reported in Q4 2024 income statement (-$16.9 million), the cash flow statements for the same period show positive consolidated net income of $9.99 million, indicating non-cash charges significantly affecting earnings but healthy cash generation.
- Consistent positive net cash from continuing operating activities in most quarters of 2023 and early 2024, including $46.9 million in Q3 2024 and $39.5 million in Q1 2024, underlines robust operating cash flows.
- The company regularly raises debt as a financing source, with incremental issuances of $60M-$110M in recent quarters helping maintain liquidity and funding.
- Dividends payments remain steady across quarters, demonstrating commitment to shareholder returns, with around $18-19 million paid out quarterly in 2024.
- Total assets have remained relatively stable around $1.6 billion from 2022 through 2024, reflecting a solid asset base.
- Net interest income / expense and interest income remain at zero in the latest filings, reflecting the company's specific business model (likely focusing on capital gains and non-interest income).
- Weighted average shares outstanding have stayed consistent at about 37 million shares, indicating no recent dilution or repurchase impact on share count.
- The income statement for Q4 2024 indicates a significant net realized and unrealized capital loss (-$6.4 million) negatively affecting total revenue and pre-tax income.
- Long-term debt remains high, exceeding $850 million at Q3 2024, which represents more than half of the company’s liabilities and may suggest leverage risk.
- Retained earnings are negative and have declined further from around -$69 million in early 2023 to approximately -$217 million by Q3 2024, signaling accumulated losses over time.
Summary:
Crescent Capital BDC shows strong operating cash flow generation and a steady asset base but faces challenges from volatility in capital gains and unrealized investment losses, as seen in recent quarters. The company carries substantial long-term debt and has accumulated retained earnings deficits, which represent risks to watch. However, stable dividend payouts and consistent financing activities suggest management’s confidence and efforts to support ongoing operations and investor returns. Investors should monitor future investment performance and leverage management closely for potential impacts on earnings and balance sheet strength.
08/23/25 05:11 PMAI Generated. May Contain Errors.