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 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
0.98 |
7.80 |
4.35 |
-6.10 |
-13 |
-17 |
-13 |
-5.45 |
-13 |
-0.82 |
-31 |
| Consolidated Net Income / (Loss) |
|
0.98 |
7.80 |
4.35 |
-6.10 |
-13 |
-17 |
-13 |
-5.45 |
-13 |
-0.82 |
-31 |
| Net Income / (Loss) Continuing Operations |
|
0.98 |
7.80 |
4.35 |
-6.10 |
-13 |
-17 |
-13 |
-5.45 |
-13 |
-0.82 |
-31 |
| Total Pre-Tax Income |
|
0.98 |
7.80 |
4.35 |
-6.10 |
-13 |
-17 |
-13 |
-5.45 |
-13 |
-0.82 |
-31 |
| Total Revenue |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
-6.44 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Interest Income / (Expense) |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Non-Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
-6.44 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Realized & Unrealized Capital Gains on Investments |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
-6.44 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Non-Interest Expense |
|
0.00 |
- |
0.00 |
4.60 |
4.98 |
- |
0.00 |
3.58 |
3.59 |
-7.17 |
0.00 |
| Nonoperating Income / (Expense), net |
|
0.98 |
7.80 |
4.35 |
-1.50 |
-8.22 |
-10 |
-13 |
-1.87 |
-9.83 |
-7.99 |
-31 |
| Basic Earnings per Share |
|
$0.59 |
$0.61 |
$0.63 |
$0.59 |
$0.64 |
$0.54 |
$0.45 |
$0.46 |
$0.46 |
$0.44 |
$0.42 |
| Weighted Average Basic Shares Outstanding |
|
37.06M |
35.93M |
37.06M |
37.06M |
37.06M |
37.06M |
37.06M |
37.06M |
37.06M |
37.04M |
36.92M |
| Diluted Earnings per Share |
|
$0.59 |
$0.61 |
$0.63 |
$0.59 |
$0.64 |
$0.54 |
$0.45 |
$0.46 |
$0.46 |
$0.44 |
$0.42 |
| Weighted Average Diluted Shares Outstanding |
|
37.06M |
35.93M |
37.06M |
37.06M |
37.06M |
37.06M |
37.06M |
37.06M |
37.06M |
37.04M |
36.92M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
37.06M |
37.06M |
37.06M |
37.06M |
37.06M |
37.06M |
37.06M |
37.06M |
36.99M |
36.92M |
36.85M |
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 |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
1.42 |
8.68 |
-6.46 |
7.40 |
15 |
-7.93 |
| Net Cash From Operating Activities |
|
-62 |
-158 |
28 |
92 |
59 |
75 |
| Net Cash From Continuing Operating Activities |
|
-62 |
-158 |
28 |
92 |
59 |
75 |
| Net Income / (Loss) Continuing Operations |
|
55 |
84 |
16 |
84 |
74 |
35 |
| Consolidated Net Income / (Loss) |
|
55 |
84 |
16 |
84 |
74 |
35 |
| Amortization Expense |
|
-3.78 |
-8.73 |
-5.12 |
-5.17 |
-6.46 |
-3.43 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-114 |
-227 |
8.55 |
13 |
-10 |
49 |
| Changes in Operating Assets and Liabilities, net |
|
1.71 |
-5.35 |
8.97 |
0.66 |
2.50 |
-5.46 |
| Net Cash From Investing Activities |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash From Continuing Investing Activities |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash From Financing Activities |
|
63 |
166 |
-34 |
-85 |
-43 |
-83 |
| Net Cash From Continuing Financing Activities |
|
63 |
166 |
-34 |
-85 |
-43 |
-83 |
| Issuance of Debt |
|
402 |
790 |
339 |
548 |
347 |
512 |
| Issuance of Common Equity |
|
44 |
53 |
0.00 |
0.00 |
0.00 |
0.00 |
| Repayment of Debt |
|
-336 |
-629 |
-318 |
-565 |
-312 |
-525 |
| Repurchase of Common Equity |
|
-2.21 |
-0.52 |
0.00 |
0.00 |
0.00 |
-1.33 |
| Payment of Dividends |
|
-43 |
-48 |
-55 |
-65 |
-75 |
-68 |
| Other Financing Activities, Net |
|
-2.50 |
0.54 |
-0.22 |
-3.86 |
-3.43 |
-1.07 |
| Effect of Exchange Rate Changes |
|
0.00 |
0.01 |
-0.01 |
0.09 |
-0.49 |
-0.11 |
| Cash Interest Paid |
|
14 |
15 |
27 |
55 |
60 |
52 |
| Cash Income Taxes Paid |
|
0.69 |
2.18 |
1.97 |
0.67 |
1.34 |
1.60 |
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 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
1.29 |
1.72 |
7.48 |
4.19 |
1.70 |
1.59 |
-8.89 |
-4.39 |
1.66 |
3.69 |
-4.90 |
| Net Cash From Operating Activities |
|
21 |
35 |
39 |
-25 |
47 |
-2.89 |
-15 |
36 |
31 |
23 |
-24 |
| Net Cash From Continuing Operating Activities |
|
21 |
35 |
39 |
-25 |
47 |
-2.89 |
-15 |
36 |
31 |
23 |
-24 |
| Net Income / (Loss) Continuing Operations |
|
23 |
31 |
28 |
20 |
15 |
9.99 |
3.90 |
15 |
7.10 |
8.49 |
-16 |
| Consolidated Net Income / (Loss) |
|
23 |
31 |
28 |
20 |
15 |
9.99 |
3.90 |
15 |
7.10 |
8.49 |
-16 |
| Amortization Expense |
|
-1.22 |
-1.76 |
-1.79 |
-1.55 |
-1.82 |
-1.31 |
-1.42 |
-0.51 |
-0.75 |
-0.75 |
-0.85 |
| Non-Cash Adjustments to Reconcile Net Income |
|
15 |
-9.29 |
21 |
-44 |
26 |
-14 |
-16 |
33 |
19 |
13 |
7.43 |
| Changes in Operating Assets and Liabilities, net |
|
-15 |
15 |
-7.36 |
0.04 |
7.28 |
2.07 |
-1.47 |
-12 |
5.28 |
2.25 |
-15 |
| Net Cash From Investing Activities |
|
- |
- |
0.00 |
- |
- |
- |
0.00 |
- |
- |
- |
0.00 |
| Net Cash From Continuing Investing Activities |
|
- |
- |
0.00 |
- |
- |
- |
0.00 |
- |
- |
- |
0.00 |
| Net Cash From Financing Activities |
|
-20 |
-33 |
-32 |
29 |
-45 |
4.97 |
6.34 |
-41 |
-29 |
-19 |
19 |
| Net Cash From Continuing Financing Activities |
|
-20 |
-33 |
-32 |
29 |
-45 |
4.97 |
6.34 |
-41 |
-29 |
-19 |
19 |
| Issuance of Debt |
|
233 |
113 |
60 |
125 |
55 |
107 |
258 |
69 |
82 |
104 |
349 |
| Issuance of Common Equity |
|
- |
- |
0.00 |
- |
- |
- |
0.00 |
- |
- |
- |
0.00 |
| Repayment of Debt |
|
-235 |
-127 |
-73 |
-75 |
-82 |
-83 |
-233 |
-92 |
-93 |
-107 |
-312 |
| Repurchase of Common Equity |
|
- |
- |
0.00 |
- |
- |
- |
0.00 |
- |
-0.33 |
-1.00 |
-1.00 |
| Payment of Dividends |
|
-18 |
-19 |
-19 |
-19 |
-19 |
-18 |
-17 |
-17 |
-17 |
-16 |
-16 |
| Other Financing Activities, Net |
|
-0.23 |
0.01 |
0.00 |
-1.90 |
- |
-1.53 |
-1.07 |
- |
- |
- |
-1.48 |
| Effect of Exchange Rate Changes |
|
-0.03 |
0.10 |
-0.07 |
0.06 |
0.02 |
-0.49 |
-0.11 |
0.10 |
-0.05 |
-0.04 |
0.14 |
| Cash Interest Paid |
|
17 |
12 |
18 |
13 |
17 |
13 |
15 |
14 |
14 |
8.74 |
17 |
| Cash Income Taxes Paid |
|
- |
0.14 |
1.26 |
- |
- |
0.08 |
1.71 |
- |
-0.12 |
0.01 |
1.79 |
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 |
2025 |
| Total Assets |
|
2,515 |
1,303 |
1,627 |
1,656 |
1,622 |
| Cash and Due from Banks |
|
- |
6.40 |
7.78 |
10 |
5.04 |
| Restricted Cash |
|
- |
11 |
17 |
29 |
26 |
| Trading Account Securities |
|
- |
8.15 |
1,587 |
4.82 |
2.14 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Assets |
|
2,515 |
1,268 |
1.46 |
1,600 |
19 |
| Total Liabilities & Shareholders' Equity |
|
0.00 |
1,303 |
1,627 |
1,656 |
1,622 |
| Total Liabilities |
|
0.00 |
690 |
885 |
916 |
916 |
| Long-Term Debt |
|
0.00 |
654 |
845 |
876 |
886 |
| Other Long-Term Liabilities |
|
0.00 |
18 |
21 |
21 |
30 |
| Commitments & Contingencies |
|
- |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
0.00 |
613 |
743 |
741 |
706 |
| Total Preferred & Common Equity |
|
0.00 |
613 |
743 |
741 |
706 |
| Preferred Stock |
|
- |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
0.00 |
613 |
743 |
741 |
706 |
| Common Stock |
|
- |
675 |
966 |
959 |
957 |
| Retained Earnings |
|
- |
-62 |
-223 |
-218 |
-251 |
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 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
1,339 |
1,631 |
1,625 |
1,624 |
1,620 |
1,672 |
1,645 |
1,666 |
1,654 |
1,628 |
1,618 |
| Cash and Due from Banks |
|
13 |
21 |
7.54 |
6.00 |
6.74 |
11 |
17 |
12 |
9.74 |
5.79 |
6.14 |
| Restricted Cash |
|
9.41 |
13 |
14 |
17 |
25 |
25 |
21 |
18 |
16 |
22 |
20 |
| Trading Account Securities |
|
- |
7.51 |
7.07 |
8.85 |
4.71 |
2.77 |
1.40 |
4.24 |
1.44 |
2.08 |
1.81 |
| 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 |
| Other Assets |
|
1,317 |
23 |
1,584 |
28 |
21 |
23 |
1,595 |
1,623 |
26 |
1,583 |
31 |
| Total Liabilities & Shareholders' Equity |
|
1,339 |
1,631 |
1,625 |
1,624 |
1,620 |
1,672 |
1,645 |
1,666 |
1,654 |
1,628 |
1,618 |
| Total Liabilities |
|
717 |
913 |
899 |
894 |
869 |
920 |
896 |
939 |
930 |
914 |
944 |
| Long-Term Debt |
|
691 |
883 |
859 |
864 |
840 |
891 |
857 |
903 |
900 |
875 |
915 |
| Other Long-Term Liabilities |
|
25 |
30 |
23 |
30 |
29 |
29 |
21 |
21 |
30 |
23 |
28 |
| 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 |
|
623 |
718 |
726 |
730 |
752 |
752 |
749 |
727 |
725 |
714 |
674 |
| Total Preferred & Common Equity |
|
623 |
718 |
726 |
730 |
752 |
752 |
749 |
727 |
725 |
714 |
674 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
623 |
718 |
726 |
730 |
752 |
752 |
749 |
727 |
725 |
714 |
674 |
| Common Stock |
|
666 |
788 |
788 |
788 |
966 |
966 |
966 |
959 |
959 |
959 |
956 |
| Retained Earnings |
|
-44 |
-70 |
-63 |
-58 |
-214 |
-213 |
-217 |
-232 |
-234 |
-245 |
-282 |
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 |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
0.00 |
- |
- |
- |
- |
36,992,523.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
- |
- |
- |
- |
36,992,523.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
- |
- |
- |
- |
-0.88 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
638.18% |
-100.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
396.17% |
-107.29% |
-1.04% |
-25.05% |
46.95% |
| EBIT Growth |
|
0.00% |
496.17% |
-100.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Growth |
|
0.00% |
-21.30% |
-100.00% |
0.00% |
0.00% |
0.00% |
| Net Income Growth |
|
0.00% |
44.39% |
-154.95% |
100.61% |
-6,125.86% |
-104.49% |
| EPS Growth |
|
0.00% |
-7.22% |
15.57% |
19.17% |
4.35% |
-24.58% |
| Operating Cash Flow Growth |
|
0.00% |
-155.11% |
117.73% |
230.21% |
-36.18% |
26.85% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
151.23% |
-125.67% |
90.92% |
183.53% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-49.63% |
25.29% |
1.83% |
-1.50% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
100.00% |
-100.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
93.35% |
-157.96% |
-117.99% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
100.00% |
-100.00% |
-100.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
100.00% |
-100.00% |
-100.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
100.36% |
-278.49% |
0.24% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
4.07% |
-2.83% |
-5.24% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
121.89% |
-7.28% |
-38.89% |
51.91% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
98.18% |
32.50% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
6,612,903.38% |
0.65% |
0.17% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
0.00% |
84.25% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
94.72% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
94.72% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
54.51% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
-503.37% |
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
6.28% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
6.28% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
-14.16% |
0.04% |
-2.14% |
-4.48% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-193.72% |
66.00% |
-22.45% |
-1.82% |
1.52% |
| Operating Return on Assets (OROA) |
|
0.00% |
3.14% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
3.14% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
-14.16% |
0.04% |
-2.14% |
-4.48% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
-7.08% |
0.04% |
-2.14% |
-4.59% |
| Net Operating Profit after Tax (NOPAT) |
|
100 |
79 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Margin |
|
0.00% |
94.72% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
2.74% |
-0.04% |
1.84% |
3.68% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
5.28% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-20 |
79 |
0.00 |
0.00 |
0.00 |
0.00 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-24 |
70 |
-5.12 |
-5.17 |
-6.46 |
-3.43 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.51 |
0.78 |
0.96 |
0.71 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.51 |
0.78 |
0.96 |
0.71 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
2,192.89 |
0.00 |
0.00 |
| Dividend Yield |
|
16.48% |
13.51% |
17.55% |
11.63% |
10.61% |
13.48% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.05% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.75 |
0.88 |
0.96 |
0.85 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
34.07 |
15.14 |
26.29 |
18.16 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.76 |
0.00 |
0.00 |
55.82 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
1.07 |
1.14 |
1.18 |
1.26 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
1.07 |
1.14 |
1.18 |
1.26 |
| Financial Leverage |
|
0.00 |
0.00 |
5.17 |
1.11 |
1.16 |
1.22 |
| Leverage Ratio |
|
0.00 |
0.00 |
6.23 |
2.16 |
2.21 |
2.27 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to Total Capital |
|
0.00% |
0.00% |
51.65% |
53.22% |
54.18% |
55.66% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
51.65% |
53.22% |
54.18% |
55.66% |
| Preferred Equity to Total Capital |
|
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% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
48.35% |
46.78% |
45.82% |
44.34% |
| Debt to EBITDA |
|
0.00 |
0.00 |
-127.92 |
-163.43 |
-135.49 |
-258.42 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
-124.59 |
-158.70 |
-129.40 |
-249.24 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
-127.92 |
-163.43 |
-135.49 |
-258.42 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
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% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-2,436 |
1,248 |
-320 |
-29 |
24 |
| Operating Cash Flow to CapEx |
|
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 |
| Operating Cash Flow to Interest Expense |
|
-3.99 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-3.99 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
2,515 |
1,267 |
1,587 |
1,616 |
1,592 |
| Invested Capital Turnover |
|
0.00 |
0.07 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
2,515 |
-1,248 |
320 |
29 |
-24 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
952 |
1,397 |
1,549 |
1,357 |
| Market Capitalization |
|
0.00 |
0.00 |
315 |
577 |
712 |
502 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$19.83 |
$20.04 |
$19.98 |
$19.09 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$19.83 |
$20.04 |
$19.98 |
$19.09 |
| Total Capital |
|
0.00 |
0.00 |
1,267 |
1,587 |
1,616 |
1,592 |
| Total Debt |
|
0.00 |
0.00 |
654 |
845 |
876 |
886 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
654 |
845 |
876 |
886 |
| Net Debt |
|
0.00 |
0.00 |
637 |
820 |
836 |
855 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
46 |
0.00 |
43 |
-0.26 |
16 |
32 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
2,515 |
654 |
845 |
876 |
886 |
| Total Depreciation and Amortization (D&A) |
|
-3.78 |
-8.73 |
-5.12 |
-5.17 |
-6.46 |
-3.43 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$1.93 |
$2.30 |
$2.40 |
$1.81 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
30.89M |
35.93M |
37.06M |
37.04M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$1.93 |
$2.30 |
$2.40 |
$1.81 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
30.89M |
35.93M |
37.06M |
37.04M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
30.89M |
37.06M |
37.06M |
36.92M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
70 |
55 |
0.00 |
0.00 |
0.00 |
0.00 |
| Normalized NOPAT Margin |
|
0.00% |
66.31% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
94.72% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-1.29 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
6.48 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-1.29 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
6.48 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
77.98% |
60.46% |
-127.45% |
24,543.73% |
-474.73% |
-209.25% |
| Augmented Payout Ratio |
|
82.02% |
61.12% |
-127.45% |
24,543.73% |
-474.73% |
-213.37% |
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 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
37,061,547.00 |
37,061,547.00 |
37,061,547.00 |
36,992,523.00 |
36,922,692.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
37,061,547.00 |
37,061,547.00 |
37,061,547.00 |
36,992,523.00 |
36,922,692.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
-0.34 |
-0.15 |
-0.36 |
-0.02 |
-0.84 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
93.69% |
88.31% |
-29.19% |
-93.38% |
477.70% |
-340.34% |
20.47% |
33.52% |
36.24% |
-22.44% |
40.23% |
| EBIT Growth |
|
100.00% |
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
22.25% |
27.93% |
-25.20% |
0.00% |
| NOPAT Growth |
|
100.00% |
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
22.25% |
27.93% |
-25.20% |
0.00% |
| Net Income Growth |
|
105.27% |
133.41% |
143.81% |
-206.09% |
-281.85% |
-316.93% |
-392.41% |
10.64% |
-1.68% |
8.75% |
-143.81% |
| EPS Growth |
|
13.46% |
17.31% |
16.67% |
5.36% |
8.47% |
-11.48% |
-28.57% |
-22.03% |
-28.13% |
-18.52% |
-6.67% |
| Operating Cash Flow Growth |
|
218.22% |
-17.31% |
146.74% |
-221.14% |
119.82% |
-108.35% |
-138.30% |
247.90% |
-34.45% |
883.87% |
-57.31% |
| Free Cash Flow Firm Growth |
|
100.19% |
0.00% |
-5,489,327.66% |
-23,525,510.03% |
-6,671,974.99% |
89.51% |
97.60% |
101.00% |
100.88% |
230.94% |
206.13% |
| Invested Capital Growth |
|
0.00% |
25.29% |
5,489,227.66% |
23,525,610.03% |
6,690,663.48% |
1.83% |
2.40% |
-1.15% |
-1.04% |
-1.50% |
-2.49% |
| Revenue Q/Q Growth |
|
-100.00% |
0.00% |
-100.00% |
0.00% |
529.82% |
-200.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
-300.00% |
-43.79% |
-129.59% |
-160.48% |
251.67% |
-267.64% |
-117.19% |
-187.62% |
-5.94% |
248.07% |
-113.25% |
| EBIT Q/Q Growth |
|
-100.00% |
0.00% |
-100.00% |
-100.00% |
529.82% |
-200.00% |
-100.00% |
0.00% |
-0.20% |
299.80% |
-100.00% |
| NOPAT Q/Q Growth |
|
-100.00% |
0.00% |
-100.00% |
-100.00% |
529.82% |
-200.00% |
-100.00% |
0.00% |
-0.20% |
299.80% |
-100.00% |
| Net Income Q/Q Growth |
|
-31.00% |
700.21% |
-44.26% |
0.00% |
-18.28% |
-854.60% |
-1,308.31% |
57.12% |
-145.97% |
93.86% |
-3,662.74% |
| EPS Q/Q Growth |
|
5.36% |
3.39% |
3.28% |
0.00% |
8.47% |
-15.63% |
-16.67% |
2.22% |
0.00% |
-4.35% |
-4.55% |
| Operating Cash Flow Q/Q Growth |
|
4.99% |
62.06% |
14.14% |
0.00% |
290.52% |
-106.16% |
-423.64% |
340.85% |
-15.56% |
-26.40% |
-205.09% |
| Free Cash Flow Firm Q/Q Growth |
|
-98.00% |
-1,334,760.86% |
-20,467.03% |
-39,312.72% |
-144,797.96% |
97.90% |
-70.67% |
142.90% |
-13.73% |
107.32% |
38.33% |
| Invested Capital Q/Q Growth |
|
-111.43% |
6,612,903.38% |
26,530,182.33% |
1,273,864.77% |
603,676.02% |
0.65% |
0.84% |
-0.34% |
-2.16% |
0.17% |
-0.17% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
71.75% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-27.52% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
0.00% |
0.00% |
0.00% |
0.00% |
-27.52% |
262.69% |
0.00% |
152.36% |
374.04% |
-11.50% |
0.00% |
| Effective Tax Rate |
|
0.00% |
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% |
1.58% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.11% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.13% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
0.04% |
0.00% |
0.00% |
1.70% |
-2.14% |
-4.45% |
-4.37% |
-4.44% |
-4.48% |
-7.24% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-22.45% |
-99.09% |
1.41% |
-99.45% |
-1.82% |
-2.37% |
1.20% |
1.15% |
1.52% |
2.52% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
2.20% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-0.60% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.04% |
0.00% |
0.00% |
1.70% |
-2.14% |
-4.45% |
-4.37% |
-4.44% |
-4.48% |
-7.24% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
1.93% |
1.55% |
1.19% |
0.00% |
-4.53% |
-4.45% |
-4.55% |
0.00% |
-7.52% |
| Net Operating Profit after Tax (NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.51 |
-4.51 |
0.00 |
-2.51 |
-2.51 |
5.02 |
0.00 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
70.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
8,123.44% |
-1.04% |
-1.04% |
0.34% |
1.47% |
1.44% |
1.46% |
0.33% |
1.26% |
0.66% |
3.41% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
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 |
0.00 |
0.00 |
0.00 |
6.44 |
-6.44 |
0.00 |
-3.58 |
-3.59 |
7.17 |
0.00 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-1.22 |
-1.76 |
-1.79 |
-1.55 |
4.62 |
-7.75 |
-1.42 |
-4.09 |
-4.33 |
6.42 |
-0.85 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.78 |
0.78 |
0.00 |
0.89 |
0.96 |
0.77 |
0.72 |
0.74 |
0.71 |
0.67 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.78 |
0.78 |
0.00 |
0.89 |
0.96 |
0.77 |
0.72 |
0.74 |
0.71 |
0.67 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
2,242.77 |
0.00 |
37.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
2,192.89 |
40.57 |
0.00 |
75.30 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
11.56% |
11.63% |
12.00% |
11.39% |
11.36% |
10.61% |
13.28% |
13.76% |
13.32% |
13.48% |
14.65% |
| Earnings Yield |
|
0.00% |
0.05% |
2.46% |
0.00% |
1.33% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.88 |
0.88 |
0.00 |
0.93 |
0.96 |
0.88 |
0.86 |
0.87 |
0.85 |
0.84 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
5,315.82 |
0.00 |
82.34 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
133.41 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
5,315.82 |
0.00 |
82.34 |
0.00 |
0.00 |
1,363.50 |
570.01 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
96.16 |
0.00 |
167.58 |
0.00 |
0.00 |
1,947.86 |
814.30 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.54 |
15.14 |
12.07 |
0.00 |
15.44 |
26.29 |
334.01 |
21.36 |
27.98 |
18.16 |
20.25 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
71.18 |
75.02 |
55.82 |
32.98 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
1.14 |
1.12 |
1.18 |
1.14 |
1.18 |
1.24 |
1.24 |
1.23 |
1.26 |
1.36 |
| Long-Term Debt to Equity |
|
0.00 |
1.14 |
1.12 |
1.18 |
1.14 |
1.18 |
1.24 |
1.24 |
1.23 |
1.26 |
1.36 |
| Financial Leverage |
|
0.00 |
1.11 |
1.12 |
1.18 |
1.14 |
1.16 |
1.18 |
1.21 |
1.18 |
1.22 |
1.30 |
| Leverage Ratio |
|
0.00 |
2.16 |
2.16 |
2.22 |
2.20 |
2.21 |
2.22 |
2.25 |
2.24 |
2.27 |
2.34 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.60 |
5.82 |
0.00 |
3.43 |
8.37 |
-0.26 |
0.00 |
| Debt to Total Capital |
|
100.00% |
53.22% |
52.78% |
54.21% |
53.38% |
54.18% |
55.39% |
55.39% |
55.07% |
55.66% |
57.60% |
| 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% |
0.00% |
| Long-Term Debt to Total Capital |
|
100.00% |
53.22% |
52.78% |
54.21% |
53.38% |
54.18% |
55.39% |
55.39% |
55.07% |
55.66% |
57.60% |
| 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% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
46.78% |
47.22% |
45.79% |
46.62% |
45.82% |
44.61% |
44.61% |
44.93% |
44.34% |
42.40% |
| Debt to EBITDA |
|
0.00 |
-163.43 |
-158.22 |
167.92 |
76.86 |
-135.49 |
-148.07 |
-222.94 |
-556.46 |
-258.42 |
-320.44 |
| Net Debt to EBITDA |
|
0.00 |
-158.70 |
-152.21 |
161.11 |
73.47 |
-129.40 |
-143.07 |
-216.47 |
-538.79 |
-249.24 |
-311.13 |
| Long-Term Debt to EBITDA |
|
0.00 |
-163.43 |
-158.22 |
167.92 |
76.86 |
-135.49 |
-148.07 |
-222.94 |
-556.46 |
-258.42 |
-320.44 |
| Debt to NOPAT |
|
0.00 |
0.00 |
57.79 |
76.63 |
96.55 |
0.00 |
0.00 |
1,255.30 |
518.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
55.59 |
73.52 |
92.29 |
0.00 |
0.00 |
1,218.83 |
501.55 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
57.79 |
76.63 |
96.55 |
0.00 |
0.00 |
1,255.30 |
518.00 |
0.00 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.02 |
-320 |
-1,592 |
-1,643 |
-1,602 |
-34 |
-38 |
16 |
14 |
29 |
41 |
| 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 |
|
0.00 |
0.00 |
0.00 |
0.01 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-0.02 |
1,587 |
1,592 |
1,643 |
1,606 |
1,616 |
1,630 |
1,625 |
1,589 |
1,592 |
1,590 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.01 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
-0.02 |
320 |
1,592 |
1,643 |
1,606 |
29 |
38 |
-19 |
-17 |
-24 |
-41 |
| Enterprise Value (EV) |
|
551 |
1,397 |
1,398 |
0.00 |
1,488 |
1,549 |
1,431 |
1,396 |
1,376 |
1,357 |
1,338 |
| Market Capitalization |
|
551 |
577 |
590 |
0.00 |
669 |
712 |
558 |
523 |
528 |
502 |
449 |
| Book Value per Share |
|
$0.00 |
$20.04 |
$20.28 |
$20.30 |
$20.20 |
$19.98 |
$19.62 |
$19.55 |
$19.27 |
$19.09 |
$18.26 |
| Tangible Book Value per Share |
|
$0.00 |
$20.04 |
$20.28 |
$20.30 |
$20.20 |
$19.98 |
$19.62 |
$19.55 |
$19.27 |
$19.09 |
$18.26 |
| Total Capital |
|
-0.06 |
1,587 |
1,592 |
1,643 |
1,606 |
1,616 |
1,630 |
1,625 |
1,589 |
1,592 |
1,590 |
| Total Debt |
|
-0.06 |
845 |
840 |
891 |
857 |
876 |
903 |
900 |
875 |
886 |
915 |
| Total Long-Term Debt |
|
-0.06 |
845 |
840 |
891 |
857 |
876 |
903 |
900 |
875 |
886 |
915 |
| Net Debt |
|
-0.06 |
820 |
808 |
855 |
819 |
836 |
872 |
874 |
848 |
855 |
889 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
-0.98 |
-7.80 |
-4.35 |
1.50 |
6.28 |
12 |
13 |
2.95 |
11 |
5.84 |
31 |
| Net Nonoperating Obligations (NNO) |
|
-0.02 |
845 |
840 |
891 |
857 |
876 |
903 |
900 |
875 |
886 |
915 |
| Total Depreciation and Amortization (D&A) |
|
-1.22 |
-1.76 |
-1.79 |
-1.55 |
-1.82 |
-1.31 |
-1.42 |
-0.51 |
-0.75 |
-0.75 |
-0.85 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.59 |
$0.61 |
$0.63 |
$0.59 |
$0.64 |
$0.54 |
$0.45 |
$0.46 |
$0.46 |
$0.44 |
$0.42 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
37.06M |
35.93M |
37.06M |
37.06M |
37.06M |
37.06M |
37.06M |
37.06M |
37.06M |
37.04M |
36.92M |
| Adjusted Diluted Earnings per Share |
|
$0.59 |
$0.61 |
$0.63 |
$0.59 |
$0.64 |
$0.54 |
$0.45 |
$0.46 |
$0.46 |
$0.44 |
$0.42 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
37.06M |
35.93M |
37.06M |
37.06M |
37.06M |
37.06M |
37.06M |
37.06M |
37.06M |
37.04M |
36.92M |
| 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 |
|
37.06M |
37.06M |
37.06M |
37.06M |
37.06M |
37.06M |
37.06M |
37.06M |
36.99M |
36.92M |
36.85M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.51 |
-4.51 |
0.00 |
-2.51 |
-2.51 |
5.02 |
0.00 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
70.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
-27.52% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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 |
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 |
|
-81.14% |
24,543.73% |
486.88% |
643.88% |
851.51% |
-474.73% |
-224.08% |
-222.84% |
-216.73% |
-209.25% |
-130.03% |
| Augmented Payout Ratio |
|
-81.14% |
24,543.73% |
486.88% |
643.88% |
851.51% |
-474.73% |
-224.08% |
-222.84% |
-217.76% |
-213.37% |
-134.64% |
Key Financial Trends
Crescent Capital BDC (NASDAQ: CCAP) shows a mixed but generally resilient long-term financial profile, with strong operating cash flow in many quarters, but a sharp deterioration in the most recent quarter.
Because CCAP is a business development company, its earnings can be lumpy quarter to quarter, and the balance sheet tends to be heavily influenced by debt financing and dividend payments. Over the last four years, the company has generally maintained a stable asset base and moderate leverage, but recent results point to pressure on profitability and cash generation.
- Operating cash flow was strong in several periods. CCAP produced solid net cash from operating activities in multiple quarters, including Q3 2024 ($46.9 million), Q2 2025 ($36.4 million), and Q1 2026 was still negative but improved less dramatically on a cash basis than the income statement suggests because of non-cash items.
- The balance sheet remained relatively stable over time. Total assets stayed in a fairly narrow range around $1.6 billion to $1.7 billion from early 2023 through Q1 2026, which suggests the company has not experienced major asset erosion.
- Leverage appears manageable for a BDC. Long-term debt hovered roughly in the $840 million to $915 million range across the period, while total equity remained in the mid-$600 million to mid-$700 million range.
- CCAP continued paying dividends. The company consistently returned cash to shareholders, which is important for income-focused investors.
- Share count has been fairly stable. Weighted average basic shares outstanding were generally around 37 million in 2024 and 2025, limiting dilution risk during the period.
- Cash and restricted cash fluctuated, but remained present. Cash and due from banks plus restricted cash ranged meaningfully quarter to quarter, reflecting active balance sheet management rather than a clear structural liquidity problem.
- Net income has been volatile and often driven by nonoperating items. The income statement shows little to no traditional revenue in the provided data, with earnings largely shaped by insurance policy acquisition costs and nonoperating income or expense.
- Some quarters were unusually strong or weak. For example, Q4 2024 showed a large loss, Q1 2025 showed a large loss, and Q4 2025 briefly turned profitable again before Q1 2026 weakened sharply.
- Q1 2026 was a weak quarter. CCAP reported a net loss of $31.0 million, versus a small loss of $0.8 million in Q4 2025 and a profit of $8.5 million in that prior quarter’s cash flow statement, signaling deterioration in recent operating performance.
- Operating cash flow turned sharply negative in Q1 2026. Net cash from operating activities fell to negative $24.0 million, compared with positive $22.6 million in Q4 2025 and positive $36.4 million in Q2 2025.
- Retained earnings have stayed deeply negative. Retained earnings were negative across the entire period and stood at negative $282.0 million in Q1 2026, indicating the company has accumulated significant historical losses.
- Interest-related cash outflows remain sizable. Cash interest paid stayed high across the period, including $17.2 million in Q1 2026, which reinforces the ongoing burden of debt financing.
Bottom line: CCAP has generally managed its balance sheet with stable assets and consistent dividend activity, but recent quarters show clear pressure on earnings and operating cash flow. For retail investors, the key takeaway is that CCAP still looks like a yield-oriented BDC with a functioning balance sheet, but recent results suggest the business has become more fragile and dependent on favorable financing conditions.
07/13/26 10:12 PM ETAI Generated. May Contain Errors.