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
Crescent Capital BDC (NASDAQ:CCAP) has experienced volatile financial performance over the last four years, showing significant swings in net income and capital gains, accompanied by steady debt issuance and repayments. Here’s an overview of key trends and notable points based on the most recent quarterly financials through Q4 2024 and prior periods.
- The company’s consolidated net income turned positive in the earlier quarters of 2024, with Q1 2024 net income of $28.0 million and Q2 2024 at $20.4 million, showing strong earnings recovery compared to losses in Q1 2023 and before.
- Operating cash flow is generally robust with net cash from continuing operating activities frequently positive and substantial, e.g., $39.5 million in Q1 2024 and $46.9 million in Q3 2024.
- Crescent Capital has maintained strong liquidity as reflected in increasing cash & equivalents on the balance sheet from $6.7 million in Q1 2024 to $17.1 million in Q3 2024, bolstered by restricted cash balances exceeding $20 million consistently.
- The company actively manages its long-term debt, with large issuances offset by significant repayments each quarter, for example, $107.5 million issued and $82.8 million repaid in Q4 2024, indicating active balance sheet management.
- Despite volatility, equity levels have generally increased over time, with total common equity rising from approximately $622 million in Q3 2022 to $749 million by Q3 2024.
- No interest income reported in 2023 and 2024, highlighting Crescent Capital’s emphasis on non-interest income sources or possible changes in portfolio structure or accounting presentation.
- Shares outstanding remained constant at about 37 million, indicating no dilution from equity issuance during the most recent periods analyzed.
- Notable swings in net realized and unrealized capital gains show volatility in investment valuation. For example, Q4 2024 reported a net loss of about $6.4 million in capital gains, whereas Q3 2024 showed a gain of $6.4 million. This volatility negatively impacts earnings predictability.
- Q4 2024 reflected a net loss of $16.9 million, a steep decline from prior positive quarters, driven by a $10.5 million net nonoperating expense and negative capital gain adjustments.
- The company routinely pays sizable dividends, with payments around $18-19 million each quarter, which could pressure cash flow if earnings volatility persists.
Overall, Crescent Capital BDC presents a somewhat volatile earnings profile primarily driven by fluctuations in non-operating income and capital gains on investments. However, the company shows good operational cash flow and active debt management to sustain financial flexibility. Retail investors should be mindful of this volatility, especially the impact of unrealized investment gains and losses on quarterly earnings, while noting solid balance sheet and liquidity management.
09/13/25 03:03 AM ETAI Generated. May Contain Errors.