Annual Income Statements for Capital Southwest
This table shows Capital Southwest's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Capital Southwest
This table shows Capital Southwest's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
Q4 2026 |
Q1 2027 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
23 |
13 |
14 |
23 |
16 |
17 |
27 |
26 |
33 |
27 |
25 |
| Consolidated Net Income / (Loss) |
|
23 |
13 |
14 |
23 |
16 |
18 |
27 |
26 |
33 |
27 |
25 |
| Net Income / (Loss) Continuing Operations |
|
29 |
29 |
29 |
31 |
30 |
28 |
32 |
32 |
37 |
35 |
36 |
| Total Pre-Tax Income |
|
30 |
30 |
31 |
30 |
31 |
28 |
33 |
34 |
35 |
35 |
35 |
| Total Revenue |
|
49 |
46 |
51 |
49 |
52 |
52 |
56 |
57 |
61 |
58 |
61 |
| Net Interest Income / (Expense) |
|
42 |
43 |
46 |
46 |
46 |
49 |
50 |
51 |
53 |
52 |
55 |
| Total Interest Income |
|
42 |
43 |
46 |
46 |
46 |
49 |
50 |
51 |
53 |
52 |
55 |
| Investment Securities Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
- |
- |
0.00 |
0.00 |
- |
- |
0.00 |
| Other Interest Income |
|
42 |
43 |
46 |
46 |
46 |
49 |
50 |
51 |
53 |
52 |
55 |
| Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Non-Interest Income |
|
6.65 |
3.92 |
5.32 |
2.61 |
5.84 |
3.81 |
5.57 |
5.89 |
8.05 |
6.16 |
5.67 |
| Other Service Charges |
|
1.79 |
1.46 |
2.36 |
1.55 |
4.20 |
2.55 |
1.61 |
2.53 |
3.56 |
3.24 |
3.73 |
| Net Realized & Unrealized Capital Gains on Investments |
|
0.00 |
0.36 |
0.00 |
0.00 |
- |
- |
0.00 |
0.00 |
- |
- |
0.00 |
| Other Non-Interest Income |
|
4.87 |
2.10 |
2.96 |
1.06 |
1.63 |
1.26 |
3.96 |
3.36 |
4.49 |
2.92 |
1.94 |
| Total Non-Interest Expense |
|
19 |
17 |
20 |
19 |
22 |
24 |
23 |
23 |
29 |
23 |
26 |
| Salaries and Employee Benefits |
|
6.41 |
4.37 |
6.26 |
5.01 |
5.58 |
7.50 |
6.76 |
5.57 |
7.56 |
3.97 |
6.12 |
| Other Operating Expenses |
|
12 |
-21 |
14 |
14 |
16 |
29 |
16 |
17 |
19 |
19 |
20 |
| Income Tax Expense |
|
0.91 |
0.37 |
2.43 |
-1.15 |
0.37 |
0.62 |
0.83 |
2.03 |
-2.35 |
0.61 |
-0.71 |
| Other Adjustments to Consolidated Net Income / (Loss) |
|
-5.38 |
-16 |
-15 |
-8.48 |
-14 |
-10 |
-4.89 |
-6.36 |
-1.93 |
-7.13 |
-11 |
| Basic Earnings per Share |
|
$0.70 |
$0.66 |
$0.31 |
$0.48 |
$0.34 |
$0.54 |
$0.50 |
$0.46 |
$0.57 |
$0.45 |
$0.40 |
| Weighted Average Basic Shares Outstanding |
|
41.51M |
40.73M |
45.67M |
47.24M |
48.32M |
47.45M |
53.52M |
55.54M |
57.53M |
56.53M |
61.14M |
| Diluted Earnings per Share |
|
- |
- |
$0.31 |
$0.48 |
$0.34 |
- |
$0.48 |
$0.44 |
$0.54 |
$0.44 |
$0.39 |
| Weighted Average Diluted Shares Outstanding |
|
41.51M |
40.73M |
45.67M |
47.24M |
54.12M |
51.19M |
62.78M |
64.83M |
66.84M |
65.83M |
70.51M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
42.98M |
45.05M |
46.87M |
47.69M |
50.58M |
53.71M |
55.63M |
57.47M |
60.16M |
62.14M |
63.73M |
Annual Cash Flow Statements for Capital Southwest
This table details how cash moves in and out of Capital Southwest's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
| Net Change in Cash & Equivalents |
|
18 |
-20 |
10 |
11 |
13 |
-15 |
| Net Cash From Operating Activities |
|
-68 |
-183 |
-227 |
-188 |
-217 |
-194 |
| Net Cash From Continuing Operating Activities |
|
-68 |
-183 |
-227 |
-188 |
-217 |
-194 |
| Net Income / (Loss) Continuing Operations |
|
51 |
43 |
33 |
83 |
71 |
113 |
| Consolidated Net Income / (Loss) |
|
51 |
43 |
33 |
83 |
71 |
113 |
| Depreciation Expense |
|
1.97 |
2.23 |
2.75 |
4.30 |
5.87 |
6.97 |
| Amortization Expense |
|
-2.35 |
-3.01 |
-3.84 |
-5.16 |
-6.65 |
-9.56 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-125 |
-222 |
-255 |
-267 |
-282 |
-299 |
| Changes in Operating Assets and Liabilities, net |
|
6.63 |
-2.52 |
-3.88 |
-3.86 |
-4.73 |
-5.12 |
| Net Cash From Investing Activities |
|
0.00 |
-2.00 |
-0.28 |
-0.01 |
-1.67 |
-0.29 |
| Net Cash From Continuing Investing Activities |
|
0.00 |
-2.00 |
-0.28 |
-0.01 |
-1.67 |
-0.29 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
0.00 |
-2.00 |
-0.28 |
-0.01 |
-1.67 |
-0.29 |
| Net Cash From Financing Activities |
|
86 |
164 |
238 |
199 |
232 |
178 |
| Net Cash From Continuing Financing Activities |
|
86 |
164 |
238 |
199 |
232 |
178 |
| Issuance of Debt |
|
370 |
500 |
263 |
407 |
613 |
979 |
| Issuance of Common Equity |
|
50 |
98 |
203 |
181 |
178 |
158 |
| Repayment of Debt |
|
-294 |
-374 |
-156 |
-285 |
-432 |
-810 |
| Payment of Dividends |
|
-40 |
-59 |
-71 |
-103 |
-125 |
-147 |
| Other Financing Activities, Net |
|
-0.24 |
-1.41 |
-1.12 |
-1.06 |
-2.71 |
-1.12 |
| Cash Interest Paid |
|
12 |
18 |
25 |
38 |
47 |
64 |
| Cash Income Taxes Paid |
|
1.46 |
0.46 |
1.90 |
1.18 |
1.44 |
12 |
Quarterly Cash Flow Statements for Capital Southwest
This table details how cash moves in and out of Capital Southwest's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
Q4 2026 |
Q1 2027 |
| Net Change in Cash & Equivalents |
|
0.59 |
8.67 |
1.03 |
14 |
-11 |
8.86 |
3.67 |
41 |
-45 |
-15 |
29 |
| Net Cash From Operating Activities |
|
18 |
-102 |
31 |
-24 |
-166 |
-59 |
30 |
-71 |
-94 |
-59 |
-81 |
| Net Cash From Continuing Operating Activities |
|
18 |
-102 |
31 |
-24 |
-166 |
-59 |
30 |
-71 |
-94 |
-59 |
-81 |
| Net Income / (Loss) Continuing Operations |
|
23 |
13 |
14 |
23 |
16 |
18 |
27 |
26 |
33 |
27 |
25 |
| Consolidated Net Income / (Loss) |
|
23 |
13 |
14 |
23 |
16 |
18 |
27 |
26 |
33 |
27 |
25 |
| Depreciation Expense |
|
1.19 |
1.18 |
1.28 |
1.32 |
1.60 |
1.67 |
1.68 |
1.75 |
1.78 |
1.76 |
1.80 |
| Amortization Expense |
|
-1.29 |
-1.25 |
-1.53 |
-1.56 |
-1.64 |
-1.92 |
-2.71 |
-2.05 |
-2.57 |
-2.22 |
-2.62 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-8.45 |
-115 |
20 |
-38 |
-186 |
-78 |
3.30 |
-93 |
-127 |
-82 |
-102 |
| Changes in Operating Assets and Liabilities, net |
|
3.08 |
-0.14 |
-2.53 |
-8.06 |
3.96 |
1.90 |
1.22 |
-3.98 |
1.64 |
-4.00 |
-3.08 |
| Net Cash From Investing Activities |
|
-0.00 |
-0.01 |
-0.03 |
-0.50 |
-0.75 |
-0.40 |
-0.14 |
-0.08 |
-0.02 |
-0.05 |
0.00 |
| Net Cash From Continuing Investing Activities |
|
-0.00 |
-0.01 |
-0.03 |
-0.50 |
-0.75 |
-0.40 |
-0.14 |
-0.08 |
-0.02 |
-0.05 |
0.00 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-0.00 |
-0.01 |
-0.03 |
-0.50 |
-0.75 |
-0.40 |
-0.14 |
-0.08 |
-0.02 |
-0.05 |
0.00 |
| Net Cash From Financing Activities |
|
-17 |
111 |
-30 |
38 |
155 |
68 |
-27 |
112 |
49 |
44 |
110 |
| Net Cash From Continuing Financing Activities |
|
-17 |
111 |
-30 |
38 |
155 |
68 |
-27 |
112 |
49 |
44 |
110 |
| Issuance of Debt |
|
30 |
132 |
74 |
70 |
375 |
94 |
49 |
494 |
344 |
92 |
233 |
| Issuance of Common Equity |
|
66 |
49 |
38 |
20 |
53 |
68 |
41 |
40 |
52 |
25 |
63 |
| Repayment of Debt |
|
-86 |
-42 |
-110 |
-21 |
-241 |
-59 |
-80 |
-386 |
-309 |
-35 |
-144 |
| Payment of Dividends |
|
-27 |
-28 |
-30 |
-31 |
-32 |
-34 |
-35 |
-36 |
-37 |
-39 |
-40 |
| Other Financing Activities, Net |
|
-0.14 |
0.00 |
-1.86 |
- |
- |
-0.85 |
-1.12 |
- |
-0.00 |
0.00 |
-1.70 |
| Cash Interest Paid |
|
9.57 |
12 |
9.27 |
13 |
9.95 |
14 |
15 |
15 |
11 |
23 |
8.65 |
| Cash Income Taxes Paid |
|
0.06 |
0.80 |
0.12 |
- |
0.07 |
1.26 |
2.72 |
6.24 |
1.09 |
2.27 |
1.96 |
Annual Balance Sheets for Capital Southwest
This table presents Capital Southwest's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2022 |
2023 |
2024 |
2025 |
2026 |
| Total Assets |
|
974 |
1,258 |
1,557 |
1,883 |
2,178 |
| Cash and Due from Banks |
|
11 |
22 |
32 |
43 |
29 |
| Restricted Cash |
|
- |
- |
0.00 |
1.65 |
0.40 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Acquisition Cost |
|
4.04 |
3.72 |
11 |
9.27 |
6.87 |
| Other Assets |
|
22 |
26 |
37 |
1,829 |
2,110 |
| Total Liabilities & Shareholders' Equity |
|
974 |
1,258 |
1,557 |
1,883 |
2,178 |
| Total Liabilities |
|
553 |
667 |
801 |
999 |
1,167 |
| Short-Term Debt |
|
205 |
235 |
265 |
343 |
345 |
| Long-Term Debt |
|
324 |
403 |
506 |
613 |
786 |
| Other Long-Term Liabilities |
|
25 |
30 |
30 |
43 |
35 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
421 |
1,181 |
756 |
884 |
1,011 |
| Total Preferred & Common Equity |
|
421 |
590 |
756 |
884 |
1,011 |
| Total Common Equity |
|
421 |
1,181 |
756 |
884 |
1,011 |
| Common Stock |
|
455 |
656 |
808 |
972 |
1,090 |
| Retained Earnings |
|
-10 |
-42 |
-53 |
-89 |
-79 |
Quarterly Balance Sheets for Capital Southwest
This table presents Capital Southwest's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
Q1 2027 |
| Total Assets |
|
6.37 |
1,337 |
1,417 |
1,429 |
1,544 |
1,604 |
1,789 |
1,882 |
2,021 |
2,116 |
2,316 |
| Cash and Due from Banks |
|
- |
21 |
23 |
24 |
33 |
47 |
36 |
47 |
87 |
43 |
58 |
| Restricted Cash |
|
- |
- |
- |
- |
- |
- |
- |
1.65 |
1.65 |
1.65 |
0.40 |
| 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 |
| Deferred Acquisition Cost |
|
- |
3.44 |
9.63 |
9.66 |
11 |
11 |
9.94 |
8.98 |
8.28 |
7.57 |
6.17 |
| Other Assets |
|
6.37 |
27 |
31 |
31 |
32 |
38 |
1,743 |
45 |
1,891 |
2,027 |
2,213 |
| Total Liabilities & Shareholders' Equity |
|
-3.25 |
1,337 |
1,417 |
1,429 |
1,544 |
1,604 |
1,789 |
1,882 |
2,021 |
2,116 |
2,316 |
| Total Liabilities |
|
-3.25 |
701 |
759 |
709 |
767 |
813 |
959 |
966 |
1,074 |
1,120 |
1,257 |
| Short-Term Debt |
|
- |
195 |
250 |
195 |
229 |
278 |
308 |
312 |
77 |
314 |
393 |
| Long-Term Debt |
|
-3.25 |
477 |
483 |
483 |
506 |
507 |
612 |
614 |
958 |
758 |
828 |
| Other Long-Term Liabilities |
|
0.00 |
29 |
26 |
31 |
31 |
28 |
38 |
40 |
39 |
47 |
35 |
| Commitments & Contingencies |
|
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
0.00 |
636 |
658 |
721 |
777 |
791 |
830 |
916 |
947 |
996 |
1,058 |
| Total Preferred & Common Equity |
|
0.00 |
636 |
658 |
721 |
777 |
791 |
830 |
916 |
947 |
996 |
1,058 |
| Total Common Equity |
|
0.00 |
636 |
658 |
721 |
777 |
791 |
830 |
916 |
947 |
996 |
1,058 |
| Common Stock |
|
- |
677 |
701 |
762 |
845 |
867 |
916 |
1,014 |
1,054 |
1,072 |
1,152 |
| Retained Earnings |
|
- |
-41 |
-43 |
-41 |
-68 |
-76 |
-86 |
-97 |
-107 |
-76 |
-94 |
Annual Metrics And Ratios for Capital Southwest
This table displays calculated financial ratios and metrics derived from Capital Southwest's official financial filings.
| Metric |
|
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
60,162,020.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
60,162,020.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
1.88 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-8.61% |
91.79% |
49.32% |
14.77% |
13.53% |
| EBITDA Growth |
|
0.00% |
25.81% |
60.10% |
62.02% |
8.69% |
10.19% |
| EBIT Growth |
|
0.00% |
26.68% |
59.76% |
60.70% |
8.56% |
11.61% |
| NOPAT Growth |
|
0.00% |
34.51% |
61.29% |
60.10% |
7.43% |
14.63% |
| Net Income Growth |
|
0.00% |
-16.28% |
-22.32% |
151.98% |
-15.40% |
60.17% |
| EPS Growth |
|
0.00% |
12.65% |
0.00% |
0.00% |
0.00% |
29.25% |
| Operating Cash Flow Growth |
|
0.00% |
-167.65% |
-24.32% |
17.00% |
-15.26% |
10.93% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
76.86% |
10.20% |
-3.46% |
14.33% |
| Invested Capital Growth |
|
0.00% |
0.00% |
29.34% |
24.30% |
20.52% |
16.44% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
5.47% |
3.01% |
2.36% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
6.96% |
-1.22% |
4.90% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
6.75% |
-1.07% |
4.98% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
6.79% |
-1.30% |
5.26% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-5.34% |
6.16% |
9.62% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-57.27% |
16.64% |
-0.21% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
88.04% |
11.51% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
5.09% |
3.58% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
49.56% |
68.23% |
56.96% |
61.80% |
58.53% |
56.80% |
| EBIT Margin |
|
50.12% |
69.47% |
57.87% |
62.28% |
58.92% |
57.92% |
| Profit (Net Income) Margin |
|
74.76% |
68.48% |
27.74% |
46.81% |
34.51% |
48.68% |
| Tax Burden Percent |
|
149.16% |
98.58% |
47.93% |
75.16% |
58.57% |
82.73% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
101.60% |
| Effective Tax Rate |
|
7.16% |
1.42% |
0.48% |
0.85% |
1.88% |
0.82% |
| Return on Invested Capital (ROIC) |
|
0.00% |
8.97% |
6.31% |
7.99% |
7.02% |
6.80% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
8.97% |
-6.06% |
1.48% |
1.51% |
4.65% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
11.27% |
-2.18% |
0.63% |
1.59% |
5.12% |
| Return on Equity (ROE) |
|
0.00% |
20.24% |
4.13% |
8.61% |
8.61% |
11.93% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-191.03% |
-19.28% |
-13.68% |
-11.58% |
-8.39% |
| Operating Return on Assets (OROA) |
|
0.00% |
4.44% |
6.19% |
7.88% |
7.00% |
6.62% |
| Return on Assets (ROA) |
|
0.00% |
4.37% |
2.97% |
5.93% |
4.10% |
5.57% |
| Return on Common Equity (ROCE) |
|
0.00% |
20.24% |
4.13% |
8.61% |
8.61% |
11.93% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
10.12% |
5.61% |
11.04% |
7.98% |
11.18% |
| Net Operating Profit after Tax (NOPAT) |
|
32 |
43 |
69 |
110 |
118 |
135 |
| NOPAT Margin |
|
46.53% |
68.48% |
57.60% |
61.75% |
57.81% |
58.36% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
12.37% |
6.51% |
5.52% |
2.15% |
| SG&A Expenses to Revenue |
|
20.30% |
19.97% |
15.26% |
11.45% |
11.91% |
10.28% |
| Operating Expenses to Revenue |
|
49.88% |
30.53% |
42.13% |
37.72% |
41.08% |
42.08% |
| Earnings before Interest and Taxes (EBIT) |
|
34 |
43 |
69 |
111 |
120 |
134 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
34 |
42 |
68 |
110 |
120 |
132 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
1.88 |
0.42 |
1.27 |
1.28 |
1.30 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.88 |
0.42 |
1.27 |
1.28 |
1.30 |
| Price to Revenue (P/Rev) |
|
9.85 |
12.71 |
4.14 |
5.41 |
5.52 |
5.64 |
| Price to Earnings (P/E) |
|
13.17 |
18.46 |
14.93 |
11.55 |
16.00 |
11.59 |
| Dividend Yield |
|
11.55% |
10.80% |
14.20% |
7.72% |
11.38% |
11.77% |
| Earnings Yield |
|
7.59% |
5.42% |
6.70% |
8.66% |
6.25% |
8.63% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
1.38 |
0.90 |
1.11 |
1.11 |
1.13 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
21.02 |
9.31 |
9.55 |
9.98 |
10.39 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
30.81 |
16.34 |
15.46 |
17.05 |
18.29 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
30.26 |
16.08 |
15.34 |
16.94 |
17.94 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
30.70 |
16.16 |
15.47 |
17.26 |
17.80 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
1.26 |
0.54 |
1.02 |
1.08 |
1.12 |
| Long-Term Debt to Equity |
|
0.00 |
0.77 |
0.34 |
0.67 |
0.69 |
0.78 |
| Financial Leverage |
|
0.00 |
1.26 |
0.36 |
0.42 |
1.05 |
1.10 |
| Leverage Ratio |
|
0.00 |
2.31 |
1.39 |
1.45 |
2.10 |
2.14 |
| Compound Leverage Factor |
|
0.00 |
2.31 |
1.39 |
1.45 |
2.10 |
2.18 |
| Debt to Total Capital |
|
0.00% |
55.67% |
35.07% |
50.50% |
51.97% |
52.81% |
| Short-Term Debt to Total Capital |
|
0.00% |
21.59% |
12.92% |
17.36% |
18.64% |
16.10% |
| Long-Term Debt to Total Capital |
|
0.00% |
34.08% |
22.14% |
33.14% |
33.32% |
36.70% |
| 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% |
44.33% |
64.93% |
49.50% |
48.03% |
47.19% |
| Debt to EBITDA |
|
0.00 |
12.45 |
9.38 |
7.00 |
7.99 |
8.58 |
| Net Debt to EBITDA |
|
0.00 |
12.19 |
9.07 |
6.71 |
7.61 |
8.36 |
| Long-Term Debt to EBITDA |
|
0.00 |
7.62 |
5.93 |
4.59 |
5.12 |
5.96 |
| Debt to NOPAT |
|
0.00 |
12.41 |
9.28 |
7.01 |
8.09 |
8.35 |
| Net Debt to NOPAT |
|
0.00 |
12.14 |
8.97 |
6.71 |
7.71 |
8.13 |
| Long-Term Debt to NOPAT |
|
0.00 |
7.60 |
5.86 |
4.60 |
5.19 |
5.80 |
| 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 |
-907 |
-210 |
-188 |
-195 |
-167 |
| Operating Cash Flow to CapEx |
|
0.00% |
-9,156.64% |
-80,818.51% |
-1,449,969.23% |
-13,040.70% |
-67,658.74% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-45.52 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
-9.17 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-9.27 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.06 |
0.11 |
0.13 |
0.12 |
0.11 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
949 |
1,228 |
1,527 |
1,840 |
2,142 |
| Invested Capital Turnover |
|
0.00 |
0.13 |
0.11 |
0.13 |
0.12 |
0.12 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
949 |
279 |
298 |
313 |
303 |
| Enterprise Value (EV) |
|
0.00 |
1,308 |
1,110 |
1,702 |
2,040 |
2,411 |
| Market Capitalization |
|
670 |
791 |
494 |
963 |
1,129 |
1,309 |
| Book Value per Share |
|
$0.00 |
$110.48 |
$34.17 |
$17.58 |
$17.47 |
$16.80 |
| Tangible Book Value per Share |
|
$0.00 |
$110.48 |
$34.17 |
$17.58 |
$17.47 |
$16.80 |
| Total Capital |
|
0.00 |
949 |
1,818 |
1,527 |
1,840 |
2,142 |
| Total Debt |
|
0.00 |
529 |
638 |
771 |
956 |
1,131 |
| Total Long-Term Debt |
|
0.00 |
324 |
403 |
506 |
613 |
786 |
| Net Debt |
|
0.00 |
517 |
616 |
739 |
911 |
1,102 |
| Capital Expenditures (CapEx) |
|
0.00 |
2.00 |
0.28 |
0.01 |
1.67 |
0.29 |
| Net Nonoperating Expense (NNE) |
|
-19 |
0.00 |
36 |
27 |
48 |
22 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
529 |
47 |
771 |
956 |
1,131 |
| Total Depreciation and Amortization (D&A) |
|
-0.38 |
-0.78 |
-1.09 |
-0.86 |
-0.79 |
-2.59 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$2.29 |
$2.70 |
$2.46 |
$1.98 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
30.02M |
40.73M |
47.45M |
56.53M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$2.29 |
$2.70 |
$0.00 |
$1.90 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
30.02M |
40.73M |
51.19M |
65.83M |
| 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 |
36.72M |
45.05M |
53.71M |
62.14M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
48 |
43 |
69 |
110 |
118 |
138 |
| Normalized NOPAT Margin |
|
71.01% |
68.48% |
57.60% |
61.75% |
57.81% |
59.29% |
| Pre Tax Income Margin |
|
50.12% |
69.47% |
57.87% |
62.28% |
58.92% |
58.85% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
2.17 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
2.14 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
2.07 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
2.04 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
78.50% |
137.61% |
214.86% |
123.43% |
177.56% |
130.30% |
| Augmented Payout Ratio |
|
78.50% |
137.61% |
214.86% |
123.43% |
177.56% |
130.30% |
Quarterly Metrics And Ratios for Capital Southwest
This table displays calculated financial ratios and metrics derived from Capital Southwest's official financial filings.
| Metric |
|
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
Q4 2026 |
Q1 2027 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
57,466,998.00 |
60,162,020.00 |
62,140,726.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
57,466,998.00 |
60,162,020.00 |
62,140,726.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
0.57 |
0.46 |
0.40 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
48.22% |
0.00% |
27.24% |
13.86% |
7.02% |
12.87% |
8.94% |
16.92% |
18.23% |
10.23% |
9.12% |
| EBITDA Growth |
|
62.17% |
13,535.75% |
26.10% |
13.96% |
3.29% |
-4.98% |
2.11% |
13.24% |
4.73% |
21.53% |
7.74% |
| EBIT Growth |
|
59.36% |
0.00% |
25.13% |
13.64% |
3.08% |
-4.38% |
4.57% |
13.34% |
7.19% |
22.09% |
6.88% |
| NOPAT Growth |
|
48.57% |
0.00% |
17.52% |
14.60% |
5.05% |
-5.29% |
10.50% |
2.63% |
22.00% |
24.31% |
11.89% |
| Net Income Growth |
|
696.34% |
0.00% |
-41.06% |
0.27% |
-30.73% |
30.38% |
92.38% |
12.94% |
102.21% |
56.48% |
-8.40% |
| EPS Growth |
|
0.00% |
0.00% |
-3.08% |
-4.35% |
0.00% |
0.00% |
54.84% |
-8.33% |
58.82% |
29.41% |
-18.75% |
| Operating Cash Flow Growth |
|
118.36% |
-205.19% |
155.95% |
51.16% |
-1,020.53% |
42.48% |
-2.03% |
-198.87% |
43.53% |
-0.70% |
-365.21% |
| Free Cash Flow Firm Growth |
|
169.82% |
0.00% |
86.33% |
45.57% |
-4,983.39% |
-6.04% |
-69.71% |
-141.45% |
83.70% |
6.10% |
-34.85% |
| Invested Capital Growth |
|
0.00% |
24.30% |
15.61% |
13.37% |
0.00% |
20.52% |
21.79% |
25.72% |
18.14% |
16.44% |
23.73% |
| Revenue Q/Q Growth |
|
13.53% |
-4.40% |
10.60% |
-5.16% |
6.71% |
0.83% |
6.76% |
1.78% |
7.91% |
-5.99% |
5.68% |
| EBITDA Q/Q Growth |
|
13.54% |
0.10% |
4.52% |
-4.06% |
2.91% |
-7.91% |
12.32% |
6.39% |
-6.03% |
9.72% |
-1.78% |
| EBIT Q/Q Growth |
|
12.70% |
0.01% |
5.10% |
-4.07% |
2.23% |
-7.23% |
14.94% |
3.97% |
-4.53% |
8.46% |
-0.72% |
| NOPAT Q/Q Growth |
|
6.12% |
1.86% |
-1.83% |
7.99% |
-2.72% |
-8.16% |
14.54% |
0.30% |
15.64% |
-6.42% |
3.09% |
| Net Income Q/Q Growth |
|
3.80% |
-42.65% |
4.20% |
61.62% |
-28.28% |
7.95% |
53.76% |
-5.12% |
28.40% |
-16.47% |
-10.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
4.76% |
0.00% |
0.00% |
0.00% |
-8.33% |
22.73% |
-18.52% |
-11.36% |
| Operating Cash Flow Q/Q Growth |
|
136.92% |
-666.74% |
130.49% |
-176.57% |
-595.83% |
64.58% |
151.92% |
-333.57% |
-31.46% |
36.84% |
-36.75% |
| Free Cash Flow Firm Q/Q Growth |
|
20.93% |
-863.83% |
34.80% |
11.84% |
-5,620.04% |
83.41% |
-4.36% |
-25.43% |
24.90% |
4.49% |
-49.87% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-0.90% |
4.20% |
0.00% |
5.09% |
0.15% |
7.56% |
4.36% |
3.58% |
6.41% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
61.08% |
63.95% |
60.43% |
61.13% |
58.95% |
53.84% |
56.64% |
59.21% |
51.56% |
60.17% |
55.93% |
| EBIT Margin |
|
61.29% |
64.11% |
60.92% |
61.62% |
59.04% |
54.31% |
58.48% |
59.74% |
52.85% |
60.98% |
57.28% |
| Profit (Net Income) Margin |
|
48.35% |
29.01% |
27.33% |
46.57% |
31.30% |
33.51% |
48.26% |
44.99% |
53.54% |
47.57% |
40.51% |
| Tax Burden Percent |
|
78.90% |
45.25% |
44.86% |
75.58% |
53.02% |
61.70% |
82.53% |
75.31% |
94.99% |
78.01% |
70.73% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
106.64% |
100.00% |
100.00% |
| Effective Tax Rate |
|
3.05% |
1.25% |
7.76% |
-3.83% |
1.20% |
2.19% |
2.53% |
5.98% |
-6.80% |
1.74% |
-2.03% |
| Return on Invested Capital (ROIC) |
|
0.00% |
8.19% |
7.53% |
8.41% |
13.23% |
6.45% |
7.10% |
6.86% |
7.15% |
6.98% |
6.73% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
4.29% |
5.43% |
7.30% |
10.17% |
5.26% |
6.51% |
6.16% |
6.74% |
6.30% |
5.71% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
1.81% |
5.41% |
7.64% |
11.27% |
5.54% |
6.39% |
6.45% |
7.35% |
6.94% |
6.20% |
| Return on Equity (ROE) |
|
0.00% |
10.00% |
12.94% |
16.06% |
24.50% |
12.00% |
13.49% |
13.31% |
14.50% |
13.93% |
12.93% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-13.68% |
-6.38% |
-4.56% |
-186.32% |
-11.58% |
-12.42% |
-15.93% |
-9.89% |
-8.39% |
-14.46% |
| Operating Return on Assets (OROA) |
|
0.00% |
8.12% |
8.00% |
7.96% |
6.55% |
6.46% |
7.14% |
7.16% |
6.14% |
6.97% |
6.47% |
| Return on Assets (ROA) |
|
0.00% |
3.67% |
3.59% |
6.01% |
3.47% |
3.98% |
5.89% |
5.39% |
6.22% |
5.44% |
4.58% |
| Return on Common Equity (ROCE) |
|
0.00% |
10.00% |
12.94% |
16.06% |
24.50% |
12.00% |
13.49% |
13.31% |
14.50% |
13.93% |
12.93% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
9.47% |
9.31% |
8.00% |
0.00% |
9.11% |
9.13% |
10.35% |
0.00% |
10.46% |
| Net Operating Profit after Tax (NOPAT) |
|
29 |
29 |
29 |
31 |
30 |
28 |
32 |
32 |
37 |
35 |
36 |
| NOPAT Margin |
|
59.42% |
63.31% |
56.20% |
63.99% |
58.33% |
53.13% |
57.00% |
56.17% |
60.19% |
59.91% |
58.45% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
3.89% |
2.11% |
1.12% |
3.05% |
1.19% |
0.59% |
0.70% |
0.41% |
0.68% |
1.02% |
| SG&A Expenses to Revenue |
|
13.19% |
9.41% |
12.20% |
10.29% |
10.73% |
14.31% |
12.08% |
9.78% |
12.31% |
6.87% |
10.02% |
| Operating Expenses to Revenue |
|
38.71% |
35.89% |
39.08% |
38.38% |
40.96% |
45.69% |
41.52% |
40.26% |
47.15% |
39.02% |
42.72% |
| Earnings before Interest and Taxes (EBIT) |
|
30 |
30 |
31 |
30 |
31 |
28 |
33 |
34 |
32 |
35 |
35 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
30 |
30 |
31 |
30 |
31 |
28 |
32 |
34 |
32 |
35 |
34 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
1.18 |
1.39 |
1.41 |
1.25 |
1.28 |
1.28 |
1.27 |
1.27 |
1.30 |
1.38 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.18 |
1.39 |
1.41 |
1.25 |
1.28 |
1.28 |
1.27 |
1.27 |
1.30 |
1.38 |
| Price to Revenue (P/Rev) |
|
5.05 |
5.03 |
5.72 |
5.73 |
5.24 |
5.52 |
5.62 |
5.54 |
5.57 |
5.64 |
6.18 |
| Price to Earnings (P/E) |
|
9.65 |
10.74 |
14.69 |
15.26 |
15.65 |
16.00 |
14.06 |
13.93 |
12.25 |
11.59 |
13.23 |
| Dividend Yield |
|
10.30% |
7.72% |
7.58% |
7.96% |
8.98% |
11.38% |
11.67% |
11.78% |
11.66% |
11.77% |
0.00% |
| Earnings Yield |
|
10.36% |
9.31% |
6.81% |
6.55% |
6.39% |
6.25% |
7.11% |
7.18% |
8.17% |
8.63% |
7.56% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
1.07 |
1.18 |
1.18 |
1.10 |
1.11 |
1.11 |
1.08 |
1.11 |
1.13 |
1.15 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
9.17 |
9.43 |
9.52 |
9.70 |
9.98 |
9.81 |
9.90 |
10.10 |
10.39 |
11.08 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
14.84 |
15.31 |
15.45 |
15.89 |
17.05 |
17.05 |
17.30 |
18.23 |
18.29 |
19.56 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
14.73 |
15.21 |
15.36 |
15.81 |
16.94 |
16.83 |
17.08 |
17.89 |
17.94 |
19.22 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
14.85 |
15.60 |
15.69 |
16.07 |
17.26 |
16.92 |
17.62 |
17.80 |
17.80 |
18.87 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
1.02 |
0.95 |
0.99 |
1.11 |
1.08 |
1.01 |
1.09 |
1.08 |
1.12 |
1.15 |
| Long-Term Debt to Equity |
|
0.00 |
0.67 |
0.65 |
0.64 |
0.74 |
0.69 |
0.67 |
1.01 |
0.76 |
0.78 |
0.78 |
| Financial Leverage |
|
0.00 |
0.42 |
1.00 |
1.05 |
1.11 |
1.05 |
0.98 |
1.05 |
1.09 |
1.10 |
1.09 |
| Leverage Ratio |
|
0.00 |
1.45 |
2.04 |
2.09 |
2.15 |
2.10 |
2.02 |
2.09 |
2.14 |
2.14 |
2.13 |
| Compound Leverage Factor |
|
0.00 |
1.45 |
2.04 |
2.09 |
2.15 |
2.10 |
2.02 |
2.09 |
2.28 |
2.14 |
2.13 |
| Debt to Total Capital |
|
0.00% |
50.50% |
48.62% |
49.80% |
52.56% |
51.97% |
50.26% |
52.21% |
51.86% |
52.81% |
53.57% |
| Short-Term Debt to Total Capital |
|
0.00% |
17.36% |
15.14% |
17.64% |
17.59% |
18.64% |
16.93% |
3.89% |
15.18% |
16.10% |
17.24% |
| Long-Term Debt to Total Capital |
|
0.00% |
33.14% |
33.48% |
32.17% |
34.97% |
33.32% |
33.32% |
48.33% |
36.68% |
36.70% |
36.33% |
| 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% |
49.50% |
51.38% |
50.20% |
47.44% |
48.03% |
49.74% |
47.79% |
48.14% |
47.19% |
46.43% |
| Debt to EBITDA |
|
0.00 |
7.00 |
6.31 |
6.53 |
7.60 |
7.99 |
7.70 |
8.33 |
8.53 |
8.58 |
9.09 |
| Net Debt to EBITDA |
|
0.00 |
6.71 |
6.03 |
6.14 |
7.30 |
7.61 |
7.29 |
7.61 |
8.18 |
8.36 |
8.65 |
| Long-Term Debt to EBITDA |
|
0.00 |
4.59 |
4.35 |
4.22 |
5.05 |
5.12 |
5.10 |
7.71 |
6.03 |
5.96 |
6.17 |
| Debt to NOPAT |
|
0.00 |
7.01 |
6.43 |
6.64 |
7.69 |
8.09 |
7.64 |
8.48 |
8.33 |
8.35 |
8.77 |
| Net Debt to NOPAT |
|
0.00 |
6.71 |
6.14 |
6.24 |
7.38 |
7.71 |
7.24 |
7.75 |
7.99 |
8.13 |
8.35 |
| Long-Term Debt to NOPAT |
|
0.00 |
4.60 |
4.43 |
4.29 |
5.11 |
5.19 |
5.07 |
7.85 |
5.89 |
5.80 |
5.95 |
| 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) |
|
35 |
-269 |
-175 |
-155 |
-1,720 |
-285 |
-298 |
-373 |
-280 |
-268 |
-402 |
| Operating Cash Flow to CapEx |
|
1,801,400.00% |
-1,020,930.00% |
124,500.00% |
-4,794.97% |
-22,168.98% |
-14,830.30% |
21,626.24% |
-87,930.86% |
-624,226.67% |
-120,691.84% |
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 |
0.13 |
0.13 |
0.13 |
0.11 |
0.12 |
0.12 |
0.12 |
0.12 |
0.11 |
0.11 |
| 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 |
|
0.00 |
1,527 |
1,513 |
1,576 |
1,751 |
1,840 |
1,842 |
1,982 |
2,068 |
2,142 |
2,280 |
| Invested Capital Turnover |
|
0.00 |
0.13 |
0.13 |
0.13 |
0.23 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
| Increase / (Decrease) in Invested Capital |
|
-6.37 |
298 |
204 |
186 |
1,751 |
313 |
330 |
405 |
317 |
303 |
437 |
| Enterprise Value (EV) |
|
0.00 |
1,634 |
1,783 |
1,856 |
1,925 |
2,040 |
2,051 |
2,150 |
2,291 |
2,411 |
2,627 |
| Market Capitalization |
|
854 |
895 |
1,081 |
1,119 |
1,041 |
1,129 |
1,174 |
1,204 |
1,262 |
1,309 |
1,465 |
| Book Value per Share |
|
$0.00 |
$18.55 |
$17.25 |
$16.88 |
$17.41 |
$17.47 |
$17.06 |
$17.02 |
$17.33 |
$16.80 |
$17.03 |
| Tangible Book Value per Share |
|
$0.00 |
$18.55 |
$17.25 |
$16.88 |
$17.41 |
$17.47 |
$17.06 |
$17.02 |
$17.33 |
$16.80 |
$17.03 |
| Total Capital |
|
0.00 |
1,527 |
1,513 |
1,576 |
1,751 |
1,840 |
1,842 |
1,982 |
2,068 |
2,142 |
2,280 |
| Total Debt |
|
0.00 |
771 |
735 |
785 |
920 |
956 |
926 |
1,035 |
1,072 |
1,131 |
1,221 |
| Total Long-Term Debt |
|
0.00 |
506 |
506 |
507 |
612 |
613 |
614 |
958 |
758 |
786 |
828 |
| Net Debt |
|
0.00 |
739 |
702 |
738 |
884 |
911 |
877 |
946 |
1,028 |
1,102 |
1,162 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.01 |
0.03 |
0.50 |
0.75 |
0.40 |
0.14 |
0.08 |
0.02 |
0.05 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
5.38 |
16 |
15 |
8.48 |
14 |
10 |
4.89 |
6.37 |
4.09 |
7.13 |
11 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
771 |
735 |
785 |
920 |
956 |
926 |
1,035 |
1,072 |
1,131 |
1,221 |
| Total Depreciation and Amortization (D&A) |
|
-0.10 |
-0.08 |
-0.25 |
-0.24 |
-0.05 |
-0.25 |
-1.03 |
-0.30 |
-0.79 |
-0.46 |
-0.83 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.70 |
$0.66 |
$0.63 |
$0.66 |
$0.63 |
$0.54 |
$0.50 |
$0.46 |
$0.57 |
$0.45 |
$0.40 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
41.51M |
40.73M |
45.67M |
47.24M |
48.32M |
47.45M |
53.52M |
55.54M |
57.53M |
56.53M |
61.14M |
| Adjusted Diluted Earnings per Share |
|
$0.70 |
$0.00 |
$0.63 |
$0.66 |
$0.00 |
$0.00 |
$0.48 |
$0.44 |
$0.54 |
$0.44 |
$0.39 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
41.51M |
40.73M |
45.67M |
47.24M |
54.12M |
51.19M |
62.78M |
64.83M |
66.84M |
65.83M |
70.51M |
| 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 |
|
42.98M |
45.05M |
46.87M |
47.69M |
50.58M |
53.71M |
55.63M |
57.47M |
60.16M |
62.14M |
63.73M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
29 |
29 |
40 |
21 |
30 |
28 |
32 |
32 |
26 |
35 |
24 |
| Normalized NOPAT Margin |
|
59.42% |
63.31% |
78.55% |
43.14% |
58.33% |
53.13% |
57.00% |
56.17% |
41.91% |
59.91% |
40.10% |
| Pre Tax Income Margin |
|
61.29% |
64.11% |
60.92% |
61.62% |
59.04% |
54.31% |
58.48% |
59.74% |
56.36% |
60.98% |
57.28% |
| 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 |
|
108.37% |
123.43% |
148.78% |
156.46% |
180.48% |
177.56% |
156.98% |
158.04% |
138.14% |
130.30% |
136.85% |
| Augmented Payout Ratio |
|
108.37% |
123.43% |
148.78% |
156.46% |
180.48% |
177.56% |
156.98% |
158.04% |
138.14% |
130.30% |
136.85% |
Key Financial Trends
Capital Southwest’s revenue growth remains strong, but recent earnings and cash-flow trends are becoming more uneven. Q1 2027 total revenue increased to $61.0 million, up 9.1% from $55.9 million in Q1 2026 and 16.4% from Q1 2025. The longer-term trend is also favorable, with quarterly revenue rising from $40.4 million in Q1 2024 to the current level.
Interest income continues to drive the business. Total interest income reached $55.4 million in Q1 2027, compared with $50.4 million in Q1 2026 and $36.5 million in Q1 2024. Non-interest income was $5.7 million, below Q1 2026’s $5.6 million only marginally but well above the $3.9 million reported in Q1 2024.
Profitability was less consistent. Q1 2027 net income attributable to common shareholders fell to $24.7 million from $27.0 million in Q1 2026, while diluted EPS declined to $0.39 from $0.48. A $10.9 million negative adjustment to consolidated net income was a significant drag in the latest quarter, compared with a $4.9 million adjustment in Q1 2026.
The balance sheet has expanded considerably. Total assets increased to $2.32 billion at June 30, 2026, up from $1.88 billion one year earlier and $1.34 billion in Q1 2024. Common equity also grew to $1.06 billion from $916.5 million a year earlier. However, debt has risen alongside asset growth, with short- and long-term debt totaling approximately $1.22 billion at the latest quarter.
Cash-flow generation remains the largest concern. Operating cash flow was negative in Q1 2027 at -$80.9 million, following negative operating cash flow of $59.1 million in Q4 2026 and $93.6 million in Q3 2026. Financing activities, including $233.0 million of debt issuance and $62.6 million of common equity issuance, more than offset the operating deficit and produced a $29.4 million increase in cash.
- Total revenue has increased steadily from $40.4 million in Q1 2024 to $61.0 million in Q1 2027, supported primarily by higher interest income.
- Interest income reached a new high in the provided period at $55.4 million in Q1 2027, approximately 52% above Q1 2024.
- Total assets expanded to $2.32 billion, providing Capital Southwest with a larger platform for investments and income generation.
- Cash and cash equivalents increased to $58.5 million at June 30, 2026, up from $42.6 million at the end of Q3 2026 and $46.9 million at June 30, 2025.
- The company continues to pay substantial dividends, distributing $39.6 million in Q1 2027 compared with $35.3 million in Q1 2026.
- Non-interest expense increased to $26.1 million in Q1 2027 from $23.2 million in Q1 2026, although salary and employee-benefit costs declined while other operating expenses increased.
- Total common equity rose to $1.06 billion, but retained earnings remained negative at approximately $93.9 million.
- Net income attributable to common shareholders declined 8.4% year over year in Q1 2027, and diluted EPS fell to $0.39 from $0.48.
- Operating cash flow has been negative in each of the latest three reported quarters, indicating that financing and portfolio-related cash movements are currently supporting liquidity.
- Debt has increased substantially, reaching approximately $1.22 billion at June 30, 2026 versus $1.07 billion at December 31, 2025 and $926.0 million at June 30, 2025, increasing exposure to interest-rate and refinancing risk.
08/20/26 08:40 AM ETAI Generated. May Contain Errors.