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 |
|
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
9.46 |
2.95 |
- |
24 |
23 |
23 |
13 |
14 |
23 |
17 |
17 |
Consolidated Net Income / (Loss) |
|
9.46 |
2.95 |
- |
24 |
23 |
23 |
13 |
14 |
23 |
16 |
18 |
Net Income / (Loss) Continuing Operations |
|
14 |
19 |
- |
25 |
27 |
29 |
29 |
29 |
31 |
30 |
28 |
Total Pre-Tax Income |
|
15 |
19 |
- |
25 |
26 |
30 |
30 |
31 |
30 |
31 |
28 |
Total Revenue |
|
27 |
33 |
- |
40 |
43 |
49 |
46 |
51 |
49 |
52 |
52 |
Net Interest Income / (Expense) |
|
24 |
29 |
- |
36 |
39 |
42 |
43 |
46 |
46 |
46 |
49 |
Total Interest Income |
|
24 |
29 |
- |
36 |
39 |
42 |
43 |
46 |
46 |
46 |
49 |
Other Interest Income |
|
24 |
29 |
- |
36 |
39 |
42 |
43 |
46 |
46 |
46 |
49 |
Total Non-Interest Income |
|
3.30 |
3.63 |
- |
3.89 |
2.94 |
6.65 |
3.92 |
5.32 |
2.61 |
5.45 |
3.81 |
Other Service Charges |
|
0.75 |
1.20 |
- |
1.13 |
0.73 |
1.79 |
1.46 |
2.36 |
1.55 |
4.20 |
2.55 |
Other Non-Interest Income |
|
2.55 |
2.42 |
- |
2.76 |
2.57 |
4.87 |
2.10 |
2.96 |
1.06 |
1.63 |
1.26 |
Total Non-Interest Expense |
|
12 |
14 |
- |
15 |
16 |
19 |
17 |
20 |
19 |
21 |
24 |
Salaries and Employee Benefits |
|
4.38 |
5.48 |
- |
4.72 |
4.90 |
6.41 |
4.37 |
6.26 |
5.01 |
5.58 |
7.50 |
Other Operating Expenses |
|
0.81 |
0.67 |
- |
0.96 |
11 |
12 |
-21 |
1.36 |
14 |
16 |
29 |
Income Tax Expense |
|
0.53 |
-0.75 |
- |
0.45 |
-0.78 |
0.91 |
0.37 |
2.43 |
-1.15 |
0.37 |
0.62 |
Other Adjustments to Consolidated Net Income / (Loss) |
|
-4.99 |
-16 |
- |
-0.74 |
-4.21 |
-5.38 |
-16 |
-15 |
-8.48 |
-14 |
-10 |
Basic Earnings per Share |
|
$0.52 |
$0.62 |
- |
$0.65 |
$0.69 |
$0.70 |
$0.66 |
$0.63 |
$0.66 |
$0.63 |
$0.54 |
Weighted Average Basic Shares Outstanding |
|
27.99M |
31.38M |
30.02M |
37.60M |
39.70M |
41.51M |
40.73M |
45.67M |
47.24M |
48.32M |
47.45M |
Weighted Average Diluted Shares Outstanding |
|
27.99M |
31.38M |
30.02M |
37.60M |
39.70M |
41.51M |
40.73M |
45.67M |
47.24M |
54.12M |
51.19M |
Weighted Average Basic & Diluted Shares Outstanding |
|
59.04M |
34.56M |
0.00 |
39.94M |
39.95M |
42.98M |
45.05M |
46.87M |
47.69M |
50.58M |
53.71M |
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 |
Net Change in Cash & Equivalents |
|
18 |
-20 |
10 |
11 |
13 |
Net Cash From Operating Activities |
|
-68 |
-183 |
-227 |
-188 |
-217 |
Net Cash From Continuing Operating Activities |
|
-68 |
-183 |
-227 |
-188 |
-217 |
Net Income / (Loss) Continuing Operations |
|
51 |
43 |
33 |
83 |
71 |
Consolidated Net Income / (Loss) |
|
51 |
43 |
33 |
83 |
71 |
Depreciation Expense |
|
1.97 |
2.23 |
2.75 |
4.30 |
5.87 |
Amortization Expense |
|
-2.35 |
-3.01 |
-3.84 |
-5.16 |
-6.65 |
Non-Cash Adjustments to Reconcile Net Income |
|
-125 |
-222 |
-255 |
-267 |
-282 |
Changes in Operating Assets and Liabilities, net |
|
6.63 |
-2.52 |
-3.88 |
-3.86 |
-4.73 |
Net Cash From Investing Activities |
|
0.00 |
-2.00 |
-0.28 |
-0.01 |
-1.67 |
Net Cash From Continuing Investing Activities |
|
0.00 |
-2.00 |
-0.28 |
-0.01 |
-1.67 |
Purchase of Property, Leasehold Improvements and Equipment |
|
0.00 |
-2.00 |
-0.28 |
-0.01 |
-1.67 |
Net Cash From Financing Activities |
|
86 |
164 |
238 |
199 |
232 |
Net Cash From Continuing Financing Activities |
|
86 |
164 |
238 |
199 |
232 |
Issuance of Debt |
|
370 |
500 |
263 |
407 |
613 |
Issuance of Common Equity |
|
50 |
98 |
203 |
181 |
178 |
Repayment of Debt |
|
-294 |
-374 |
-156 |
-285 |
-432 |
Payment of Dividends |
|
-40 |
-59 |
-71 |
-103 |
-125 |
Other Financing Activities, Net |
|
-0.24 |
-1.41 |
-1.12 |
-1.06 |
-2.71 |
Cash Interest Paid |
|
12 |
18 |
25 |
38 |
47 |
Cash Income Taxes Paid |
|
1.46 |
0.46 |
1.90 |
1.18 |
1.44 |
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 |
|
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Net Change in Cash & Equivalents |
|
11 |
-8.55 |
-0.10 |
-0.31 |
1.74 |
0.59 |
8.67 |
1.03 |
14 |
-11 |
8.86 |
Net Cash From Operating Activities |
|
-26 |
-98 |
-33 |
-56 |
-49 |
18 |
-102 |
31 |
-24 |
-166 |
-59 |
Net Cash From Continuing Operating Activities |
|
-26 |
-98 |
-33 |
-56 |
-49 |
18 |
-102 |
31 |
-24 |
-166 |
-59 |
Net Income / (Loss) Continuing Operations |
|
9.46 |
2.95 |
18 |
24 |
23 |
23 |
13 |
14 |
23 |
16 |
18 |
Consolidated Net Income / (Loss) |
|
9.46 |
2.95 |
18 |
24 |
23 |
23 |
13 |
14 |
23 |
16 |
18 |
Depreciation Expense |
|
0.68 |
0.67 |
0.75 |
0.78 |
1.16 |
1.19 |
1.18 |
1.28 |
1.32 |
1.60 |
1.67 |
Amortization Expense |
|
-0.96 |
-1.06 |
-0.97 |
-1.17 |
-1.45 |
-1.29 |
-1.25 |
-1.53 |
-1.56 |
-1.64 |
-1.92 |
Non-Cash Adjustments to Reconcile Net Income |
|
-46 |
-88 |
-54 |
-77 |
-67 |
-8.45 |
-115 |
20 |
-38 |
-186 |
-78 |
Changes in Operating Assets and Liabilities, net |
|
11 |
-13 |
2.43 |
-2.31 |
-4.49 |
3.08 |
-0.14 |
-2.53 |
-8.06 |
3.96 |
1.90 |
Net Cash From Investing Activities |
|
- |
-0.00 |
-0.12 |
-0.00 |
- |
-0.00 |
-0.01 |
-0.03 |
-0.50 |
-0.75 |
-0.40 |
Net Cash From Continuing Investing Activities |
|
- |
-0.00 |
-0.12 |
-0.00 |
- |
-0.00 |
-0.01 |
-0.03 |
-0.50 |
-0.75 |
-0.40 |
Purchase of Property, Leasehold Improvements and Equipment |
|
- |
-0.00 |
-0.12 |
-0.00 |
- |
-0.00 |
-0.01 |
-0.03 |
-0.50 |
-0.75 |
-0.40 |
Net Cash From Financing Activities |
|
37 |
90 |
33 |
55 |
51 |
-17 |
111 |
-30 |
38 |
155 |
68 |
Net Cash From Continuing Financing Activities |
|
37 |
90 |
33 |
55 |
51 |
-17 |
111 |
-30 |
38 |
155 |
68 |
Issuance of Debt |
|
40 |
68 |
61 |
150 |
95 |
30 |
132 |
74 |
70 |
375 |
94 |
Issuance of Common Equity |
|
27 |
102 |
29 |
45 |
23 |
66 |
49 |
38 |
20 |
53 |
68 |
Repayment of Debt |
|
-15 |
-61 |
-35 |
-115 |
-42 |
-86 |
-42 |
-110 |
-21 |
-241 |
-59 |
Payment of Dividends |
|
-14 |
-19 |
-21 |
-23 |
-25 |
-27 |
-28 |
-30 |
-31 |
-32 |
-34 |
Other Financing Activities, Net |
|
- |
-0.48 |
0.00 |
-0.93 |
- |
-0.14 |
0.00 |
-1.86 |
- |
- |
-0.85 |
Cash Interest Paid |
|
3.44 |
7.97 |
9.53 |
5.98 |
10 |
9.57 |
12 |
9.27 |
13 |
9.95 |
14 |
Cash Income Taxes Paid |
|
- |
0.08 |
0.42 |
0.07 |
0.25 |
0.06 |
0.80 |
0.12 |
- |
0.07 |
1.26 |
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 |
Total Assets |
974 |
1,258 |
1,557 |
1,883 |
Cash and Due from Banks |
11 |
22 |
32 |
43 |
Restricted Cash |
- |
- |
0.00 |
1.65 |
Trading Account Securities |
937 |
1,206 |
1,478 |
1,785 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
0.00 |
Deferred Acquisition Cost |
4.04 |
3.72 |
11 |
9.27 |
Other Assets |
22 |
26 |
37 |
43 |
Total Liabilities & Shareholders' Equity |
974 |
1,258 |
1,557 |
1,883 |
Total Liabilities |
553 |
667 |
801 |
999 |
Short-Term Debt |
205 |
235 |
265 |
343 |
Long-Term Debt |
324 |
403 |
506 |
613 |
Other Long-Term Liabilities |
25 |
30 |
30 |
43 |
Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
421 |
1,181 |
756 |
884 |
Total Preferred & Common Equity |
421 |
590 |
756 |
884 |
Total Common Equity |
421 |
1,181 |
756 |
884 |
Common Stock |
455 |
656 |
808 |
972 |
Retained Earnings |
-10 |
-42 |
-53 |
-89 |
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 |
|
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Total Assets |
|
1,113 |
6.37 |
1,337 |
1,417 |
1,429 |
1,544 |
1,604 |
1,789 |
Cash and Due from Banks |
|
30 |
- |
21 |
23 |
24 |
33 |
47 |
36 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Deferred Acquisition Cost |
|
4.04 |
- |
3.44 |
9.63 |
9.66 |
11 |
11 |
9.94 |
Other Assets |
|
1,065 |
6.37 |
27 |
31 |
31 |
32 |
38 |
1,743 |
Total Liabilities & Shareholders' Equity |
|
1,113 |
-3.25 |
1,337 |
1,417 |
1,429 |
1,544 |
1,604 |
1,789 |
Total Liabilities |
|
637 |
-3.25 |
701 |
759 |
709 |
767 |
813 |
959 |
Short-Term Debt |
|
240 |
- |
195 |
250 |
195 |
229 |
278 |
308 |
Long-Term Debt |
|
363 |
-3.25 |
477 |
483 |
483 |
506 |
507 |
612 |
Other Long-Term Liabilities |
|
31 |
0.00 |
29 |
26 |
31 |
31 |
28 |
38 |
Commitments & Contingencies |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
476 |
0.00 |
636 |
658 |
721 |
777 |
791 |
830 |
Total Preferred & Common Equity |
|
476 |
0.00 |
636 |
658 |
721 |
777 |
791 |
830 |
Total Common Equity |
|
476 |
0.00 |
636 |
658 |
721 |
777 |
791 |
830 |
Common Stock |
|
529 |
- |
677 |
701 |
762 |
845 |
867 |
916 |
Retained Earnings |
|
-29 |
- |
-41 |
-43 |
-41 |
-68 |
-76 |
-86 |
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 |
Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
-8.61% |
91.79% |
49.32% |
14.77% |
EBITDA Growth |
|
0.00% |
25.81% |
60.10% |
62.02% |
8.69% |
EBIT Growth |
|
0.00% |
26.68% |
59.76% |
60.70% |
8.56% |
NOPAT Growth |
|
0.00% |
34.51% |
61.29% |
60.10% |
7.43% |
Net Income Growth |
|
0.00% |
-16.28% |
-22.32% |
151.98% |
-15.40% |
EPS Growth |
|
0.00% |
12.65% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
0.00% |
-167.65% |
-24.32% |
17.00% |
-15.26% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
76.86% |
10.20% |
-3.46% |
Invested Capital Growth |
|
0.00% |
0.00% |
29.34% |
24.30% |
20.52% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
5.47% |
3.01% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
6.96% |
-1.22% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
6.75% |
-1.07% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
6.79% |
-1.30% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-5.34% |
6.16% |
EPS Q/Q Growth |
|
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% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
88.04% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
5.09% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
EBITDA Margin |
|
49.56% |
68.23% |
56.96% |
61.80% |
58.53% |
EBIT Margin |
|
50.12% |
69.47% |
57.87% |
62.28% |
58.92% |
Profit (Net Income) Margin |
|
74.76% |
68.48% |
27.74% |
46.81% |
34.51% |
Tax Burden Percent |
|
149.16% |
98.58% |
47.93% |
75.16% |
58.57% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
7.16% |
1.42% |
0.48% |
0.85% |
1.88% |
Return on Invested Capital (ROIC) |
|
0.00% |
8.97% |
6.31% |
7.99% |
7.02% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
8.97% |
-6.06% |
1.48% |
1.51% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
11.27% |
-2.18% |
0.63% |
1.59% |
Return on Equity (ROE) |
|
0.00% |
20.24% |
4.13% |
8.61% |
8.61% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-191.03% |
-19.28% |
-13.68% |
-11.58% |
Operating Return on Assets (OROA) |
|
0.00% |
4.44% |
6.19% |
7.88% |
7.00% |
Return on Assets (ROA) |
|
0.00% |
4.37% |
2.97% |
5.93% |
4.10% |
Return on Common Equity (ROCE) |
|
0.00% |
20.24% |
4.13% |
8.61% |
8.61% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
10.12% |
5.61% |
11.04% |
7.98% |
Net Operating Profit after Tax (NOPAT) |
|
32 |
43 |
69 |
110 |
118 |
NOPAT Margin |
|
46.53% |
68.48% |
57.60% |
61.75% |
57.81% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
12.37% |
6.51% |
5.52% |
SG&A Expenses to Revenue |
|
20.30% |
19.97% |
15.26% |
11.45% |
11.91% |
Operating Expenses to Revenue |
|
49.88% |
30.53% |
42.13% |
37.72% |
41.08% |
Earnings before Interest and Taxes (EBIT) |
|
34 |
43 |
69 |
111 |
120 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
34 |
42 |
68 |
110 |
120 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
1.88 |
0.42 |
1.27 |
1.28 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.88 |
0.42 |
1.27 |
1.28 |
Price to Revenue (P/Rev) |
|
9.85 |
12.71 |
4.14 |
5.41 |
5.52 |
Price to Earnings (P/E) |
|
13.17 |
18.46 |
14.93 |
11.55 |
16.00 |
Dividend Yield |
|
11.55% |
10.80% |
14.20% |
7.72% |
11.38% |
Earnings Yield |
|
7.59% |
5.42% |
6.70% |
8.66% |
6.25% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
1.38 |
0.90 |
1.11 |
1.11 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
21.02 |
9.31 |
9.55 |
9.98 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
30.81 |
16.34 |
15.46 |
17.05 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
30.26 |
16.08 |
15.34 |
16.94 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
30.70 |
16.16 |
15.47 |
17.26 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
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 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
1.26 |
0.54 |
1.02 |
1.08 |
Long-Term Debt to Equity |
|
0.00 |
0.77 |
0.34 |
0.67 |
0.69 |
Financial Leverage |
|
0.00 |
1.26 |
0.36 |
0.42 |
1.05 |
Leverage Ratio |
|
0.00 |
2.31 |
1.39 |
1.45 |
2.10 |
Compound Leverage Factor |
|
0.00 |
2.31 |
1.39 |
1.45 |
2.10 |
Debt to Total Capital |
|
0.00% |
55.67% |
35.07% |
50.50% |
51.97% |
Short-Term Debt to Total Capital |
|
0.00% |
21.59% |
12.92% |
17.36% |
18.64% |
Long-Term Debt to Total Capital |
|
0.00% |
34.08% |
22.14% |
33.14% |
33.32% |
Preferred Equity to Total Capital |
|
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% |
Common Equity to Total Capital |
|
0.00% |
44.33% |
64.93% |
49.50% |
48.03% |
Debt to EBITDA |
|
0.00 |
12.45 |
9.38 |
7.00 |
7.99 |
Net Debt to EBITDA |
|
0.00 |
12.19 |
9.07 |
6.71 |
7.61 |
Long-Term Debt to EBITDA |
|
0.00 |
7.62 |
5.93 |
4.59 |
5.12 |
Debt to NOPAT |
|
0.00 |
12.41 |
9.28 |
7.01 |
8.09 |
Net Debt to NOPAT |
|
0.00 |
12.14 |
8.97 |
6.71 |
7.71 |
Long-Term Debt to NOPAT |
|
0.00 |
7.60 |
5.86 |
4.60 |
5.19 |
Noncontrolling Interest Sharing Ratio |
|
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 |
Operating Cash Flow to CapEx |
|
0.00% |
-9,156.64% |
-80,818.51% |
-1,449,969.23% |
-13,040.70% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-45.52 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
-9.17 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-9.27 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.06 |
0.11 |
0.13 |
0.12 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
949 |
1,228 |
1,527 |
1,840 |
Invested Capital Turnover |
|
0.00 |
0.13 |
0.11 |
0.13 |
0.12 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
949 |
279 |
298 |
313 |
Enterprise Value (EV) |
|
0.00 |
1,308 |
1,110 |
1,702 |
2,040 |
Market Capitalization |
|
670 |
791 |
494 |
963 |
1,129 |
Book Value per Share |
|
$0.00 |
$110.48 |
$34.17 |
$17.58 |
$17.47 |
Tangible Book Value per Share |
|
$0.00 |
$110.48 |
$34.17 |
$17.58 |
$17.47 |
Total Capital |
|
0.00 |
949 |
1,818 |
1,527 |
1,840 |
Total Debt |
|
0.00 |
529 |
638 |
771 |
956 |
Total Long-Term Debt |
|
0.00 |
324 |
403 |
506 |
613 |
Net Debt |
|
0.00 |
517 |
616 |
739 |
911 |
Capital Expenditures (CapEx) |
|
0.00 |
2.00 |
0.28 |
0.01 |
1.67 |
Net Nonoperating Expense (NNE) |
|
-19 |
0.00 |
36 |
27 |
48 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
529 |
47 |
771 |
956 |
Total Depreciation and Amortization (D&A) |
|
-0.38 |
-0.78 |
-1.09 |
-0.86 |
-0.79 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$2.29 |
$2.70 |
$2.46 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
30.02M |
40.73M |
47.45M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$2.29 |
$2.70 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
30.02M |
40.73M |
51.19M |
Adjusted Basic & Diluted Earnings per Share |
|
$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 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
48 |
43 |
69 |
110 |
118 |
Normalized NOPAT Margin |
|
71.01% |
68.48% |
57.60% |
61.75% |
57.81% |
Pre Tax Income Margin |
|
50.12% |
69.47% |
57.87% |
62.28% |
58.92% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
2.17 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
2.14 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
2.07 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
2.04 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
78.50% |
137.61% |
214.86% |
123.43% |
177.56% |
Augmented Payout Ratio |
|
78.50% |
137.61% |
214.86% |
123.43% |
177.56% |
Quarterly Metrics And Ratios for Capital Southwest
This table displays calculated financial ratios and metrics derived from Capital Southwest's official financial filings.
Metric |
|
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
32.04% |
46.86% |
0.00% |
79.04% |
59.62% |
48.22% |
0.00% |
27.24% |
13.86% |
7.02% |
12.87% |
EBITDA Growth |
|
46.33% |
57.41% |
0.00% |
97.94% |
77.82% |
62.17% |
13,535.75% |
26.10% |
13.96% |
3.29% |
-4.98% |
EBIT Growth |
|
49.18% |
57.80% |
0.00% |
97.97% |
76.33% |
59.36% |
0.00% |
25.13% |
13.64% |
3.08% |
-4.38% |
NOPAT Growth |
|
48.51% |
63.25% |
0.00% |
97.43% |
88.27% |
48.57% |
0.00% |
17.52% |
14.60% |
5.05% |
-5.29% |
Net Income Growth |
|
307.59% |
-76.52% |
0.00% |
848.69% |
139.20% |
696.34% |
0.00% |
-41.06% |
0.27% |
-30.73% |
30.38% |
EPS Growth |
|
20.93% |
21.57% |
0.00% |
32.65% |
32.69% |
0.00% |
0.00% |
-3.08% |
-4.35% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
0.00% |
-177.77% |
23.23% |
20.31% |
-89.44% |
118.36% |
-205.19% |
155.95% |
51.16% |
-1,020.53% |
42.48% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
73.31% |
169.82% |
0.00% |
86.33% |
45.57% |
-4,983.39% |
-6.04% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
28.86% |
0.00% |
24.30% |
15.61% |
13.37% |
0.00% |
20.52% |
Revenue Q/Q Growth |
|
18.88% |
22.27% |
0.00% |
0.00% |
5.99% |
13.53% |
-4.40% |
10.60% |
-5.16% |
6.71% |
0.83% |
EBITDA Q/Q Growth |
|
18.17% |
24.50% |
-101.21% |
11,235.75% |
6.16% |
13.54% |
0.10% |
4.52% |
-4.06% |
2.91% |
-7.91% |
EBIT Q/Q Growth |
|
18.59% |
24.71% |
-100.00% |
0.00% |
5.63% |
12.70% |
0.01% |
5.10% |
-4.07% |
2.23% |
-7.23% |
NOPAT Q/Q Growth |
|
16.13% |
34.48% |
-100.00% |
0.00% |
10.74% |
6.12% |
1.86% |
-1.83% |
7.99% |
-2.72% |
-8.16% |
Net Income Q/Q Growth |
|
276.81% |
-68.82% |
0.00% |
0.00% |
-4.99% |
3.80% |
-42.65% |
4.20% |
61.62% |
-28.28% |
7.95% |
EPS Q/Q Growth |
|
6.12% |
19.23% |
0.00% |
0.00% |
6.15% |
0.00% |
0.00% |
0.00% |
4.76% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
63.10% |
-280.86% |
65.90% |
-66.29% |
12.29% |
136.92% |
-666.74% |
130.49% |
-176.57% |
-595.83% |
64.58% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
101.23% |
-100.00% |
0.00% |
77.86% |
20.93% |
-863.83% |
34.80% |
11.84% |
-5,620.04% |
83.41% |
Invested Capital Q/Q Growth |
|
0.00% |
-99.41% |
19,181.71% |
6.55% |
6.27% |
0.00% |
0.00% |
-0.90% |
4.20% |
0.00% |
5.09% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
54.82% |
55.82% |
0.00% |
60.97% |
61.07% |
61.08% |
63.95% |
60.43% |
61.13% |
58.95% |
53.84% |
EBIT Margin |
|
55.89% |
57.01% |
0.00% |
61.95% |
61.74% |
61.29% |
64.11% |
60.92% |
61.62% |
59.04% |
54.31% |
Profit (Net Income) Margin |
|
35.29% |
9.00% |
0.00% |
59.00% |
52.89% |
48.35% |
29.01% |
27.33% |
46.57% |
31.30% |
33.51% |
Tax Burden Percent |
|
63.15% |
15.79% |
0.00% |
95.24% |
85.66% |
78.90% |
45.25% |
44.86% |
75.58% |
53.02% |
61.70% |
Interest Burden Percent |
|
100.00% |
100.00% |
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
3.57% |
-3.99% |
0.00% |
1.79% |
-2.96% |
3.05% |
1.25% |
7.76% |
-3.83% |
1.20% |
2.19% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
12.75% |
7.88% |
0.00% |
8.19% |
7.53% |
8.41% |
13.23% |
6.45% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
12.53% |
7.20% |
0.00% |
4.29% |
5.43% |
7.30% |
10.17% |
5.26% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
13.24% |
8.48% |
0.00% |
1.81% |
5.41% |
7.64% |
11.27% |
5.54% |
Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
25.99% |
16.37% |
0.00% |
10.00% |
12.94% |
16.06% |
24.50% |
12.00% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-93.02% |
0.00% |
0.00% |
0.00% |
-13.68% |
-6.38% |
-4.56% |
-186.32% |
-11.58% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
6.35% |
7.47% |
0.00% |
8.12% |
8.00% |
7.96% |
6.55% |
6.46% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
6.05% |
6.40% |
0.00% |
3.67% |
3.59% |
6.01% |
3.47% |
3.98% |
Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
25.99% |
16.37% |
0.00% |
10.00% |
12.94% |
16.06% |
24.50% |
12.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
8.55% |
10.27% |
0.00% |
0.00% |
9.47% |
9.31% |
8.00% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
14 |
19 |
0.00 |
25 |
27 |
29 |
29 |
29 |
31 |
30 |
28 |
NOPAT Margin |
|
53.90% |
59.28% |
0.00% |
60.84% |
63.57% |
59.42% |
63.31% |
56.20% |
63.99% |
58.33% |
53.13% |
Net Nonoperating Expense Percent (NNEP) |
|
1.65% |
517.38% |
0.00% |
0.22% |
0.68% |
0.00% |
3.89% |
2.11% |
1.12% |
3.05% |
1.19% |
SG&A Expenses to Revenue |
|
16.35% |
16.74% |
0.00% |
11.70% |
11.45% |
13.19% |
9.41% |
12.20% |
10.29% |
10.73% |
14.31% |
Operating Expenses to Revenue |
|
44.11% |
42.99% |
0.00% |
38.05% |
38.26% |
38.71% |
35.89% |
39.08% |
38.38% |
40.96% |
45.69% |
Earnings before Interest and Taxes (EBIT) |
|
15 |
19 |
0.00 |
25 |
26 |
30 |
30 |
31 |
30 |
31 |
28 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
15 |
18 |
-0.22 |
25 |
26 |
30 |
30 |
31 |
30 |
31 |
28 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.26 |
0.00 |
0.42 |
0.94 |
1.18 |
0.00 |
1.18 |
1.39 |
1.41 |
1.25 |
1.28 |
Price to Tangible Book Value (P/TBV) |
|
1.26 |
0.00 |
0.42 |
0.94 |
1.18 |
0.00 |
1.18 |
1.39 |
1.41 |
1.25 |
1.28 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
4.14 |
4.38 |
5.09 |
5.05 |
5.03 |
5.72 |
5.73 |
5.24 |
5.52 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
14.93 |
11.03 |
11.47 |
9.65 |
10.74 |
14.69 |
15.26 |
15.65 |
16.00 |
Dividend Yield |
|
15.12% |
14.90% |
14.20% |
12.79% |
11.02% |
10.30% |
7.72% |
7.58% |
7.96% |
8.98% |
11.38% |
Earnings Yield |
|
0.00% |
0.00% |
6.70% |
9.06% |
8.72% |
10.36% |
9.31% |
6.81% |
6.55% |
6.39% |
6.25% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.09 |
61.10 |
0.90 |
0.96 |
1.07 |
0.00 |
1.07 |
1.18 |
1.18 |
1.10 |
1.11 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
9.31 |
9.12 |
9.72 |
0.00 |
9.17 |
9.43 |
9.52 |
9.70 |
9.98 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
16.08 |
15.61 |
16.26 |
0.00 |
14.84 |
15.31 |
15.45 |
15.89 |
17.05 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
16.08 |
15.37 |
16.04 |
0.00 |
14.73 |
15.21 |
15.36 |
15.81 |
16.94 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
16.16 |
15.48 |
15.91 |
0.00 |
14.85 |
15.60 |
15.69 |
16.07 |
17.26 |
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 |
|
1.27 |
0.00 |
0.54 |
1.06 |
1.11 |
0.00 |
1.02 |
0.95 |
0.99 |
1.11 |
1.08 |
Long-Term Debt to Equity |
|
0.76 |
0.00 |
0.34 |
0.75 |
0.73 |
0.00 |
0.67 |
0.65 |
0.64 |
0.74 |
0.69 |
Financial Leverage |
|
1.27 |
0.00 |
0.04 |
1.06 |
1.18 |
0.00 |
0.42 |
1.00 |
1.05 |
1.11 |
1.05 |
Leverage Ratio |
|
2.34 |
0.00 |
1.39 |
2.10 |
2.23 |
0.00 |
1.45 |
2.04 |
2.09 |
2.15 |
2.10 |
Compound Leverage Factor |
|
2.34 |
0.00 |
0.00 |
2.10 |
2.23 |
0.00 |
1.45 |
2.04 |
2.09 |
2.15 |
2.10 |
Debt to Total Capital |
|
55.91% |
100.00% |
35.07% |
51.38% |
52.69% |
0.00% |
50.50% |
48.62% |
49.80% |
52.56% |
51.97% |
Short-Term Debt to Total Capital |
|
22.24% |
0.00% |
12.92% |
14.90% |
17.98% |
0.00% |
17.36% |
15.14% |
17.64% |
17.59% |
18.64% |
Long-Term Debt to Total Capital |
|
33.67% |
100.00% |
22.14% |
36.48% |
34.71% |
0.00% |
33.14% |
33.48% |
32.17% |
34.97% |
33.32% |
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 |
|
44.09% |
0.00% |
64.93% |
48.62% |
47.31% |
0.00% |
49.50% |
51.38% |
50.20% |
47.44% |
48.03% |
Debt to EBITDA |
|
0.00 |
0.00 |
9.24 |
8.39 |
8.00 |
0.00 |
7.00 |
6.31 |
6.53 |
7.60 |
7.99 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
8.92 |
8.12 |
7.75 |
0.00 |
6.71 |
6.03 |
6.14 |
7.30 |
7.61 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
5.83 |
5.96 |
5.27 |
0.00 |
4.59 |
4.35 |
4.22 |
5.05 |
5.12 |
Debt to NOPAT |
|
0.00 |
0.00 |
9.28 |
8.32 |
7.83 |
0.00 |
7.01 |
6.43 |
6.64 |
7.69 |
8.09 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
8.97 |
8.05 |
7.58 |
0.00 |
6.71 |
6.14 |
6.24 |
7.38 |
7.71 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
5.86 |
5.90 |
5.16 |
0.00 |
4.60 |
4.43 |
4.29 |
5.11 |
5.19 |
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) |
|
-1,065 |
13 |
0.00 |
-1,284 |
-284 |
35 |
-269 |
-175 |
-155 |
-1,720 |
-285 |
Operating Cash Flow to CapEx |
|
0.00% |
-3,269,666.67% |
-27,419.67% |
-2,781,300.00% |
0.00% |
1,801,400.00% |
-1,020,930.00% |
124,500.00% |
-4,794.97% |
-22,168.98% |
-14,830.30% |
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 |
0.11 |
0.10 |
0.12 |
0.00 |
0.13 |
0.13 |
0.13 |
0.11 |
0.12 |
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 |
|
1,079 |
6.37 |
1,228 |
1,308 |
1,390 |
0.00 |
1,527 |
1,513 |
1,576 |
1,751 |
1,840 |
Invested Capital Turnover |
|
0.00 |
0.00 |
0.10 |
0.21 |
0.12 |
0.00 |
0.13 |
0.13 |
0.13 |
0.23 |
0.12 |
Increase / (Decrease) in Invested Capital |
|
1,079 |
6.37 |
0.00 |
1,308 |
311 |
-6.37 |
298 |
204 |
186 |
1,751 |
313 |
Enterprise Value (EV) |
|
1,172 |
389 |
1,110 |
1,251 |
1,489 |
0.00 |
1,634 |
1,783 |
1,856 |
1,925 |
2,040 |
Market Capitalization |
|
598 |
392 |
494 |
600 |
779 |
854 |
895 |
1,081 |
1,119 |
1,041 |
1,129 |
Book Value per Share |
|
$17.00 |
$0.00 |
$34.17 |
$17.32 |
$16.47 |
$0.00 |
$18.55 |
$17.25 |
$16.88 |
$17.41 |
$17.47 |
Tangible Book Value per Share |
|
$17.00 |
$0.00 |
$34.17 |
$17.32 |
$16.47 |
$0.00 |
$18.55 |
$17.25 |
$16.88 |
$17.41 |
$17.47 |
Total Capital |
|
1,079 |
-3.25 |
1,818 |
1,308 |
1,390 |
0.00 |
1,527 |
1,513 |
1,576 |
1,751 |
1,840 |
Total Debt |
|
603 |
-3.25 |
638 |
672 |
733 |
0.00 |
771 |
735 |
785 |
920 |
956 |
Total Long-Term Debt |
|
363 |
-3.25 |
403 |
477 |
483 |
0.00 |
506 |
506 |
507 |
612 |
613 |
Net Debt |
|
573 |
-3.25 |
616 |
651 |
710 |
0.00 |
739 |
702 |
738 |
884 |
911 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.12 |
0.00 |
0.00 |
0.00 |
0.01 |
0.03 |
0.50 |
0.75 |
0.40 |
Net Nonoperating Expense (NNE) |
|
4.99 |
16 |
0.00 |
0.74 |
4.57 |
5.38 |
16 |
15 |
8.48 |
14 |
10 |
Net Nonoperating Obligations (NNO) |
|
603 |
6.37 |
47 |
672 |
733 |
0.00 |
771 |
735 |
785 |
920 |
956 |
Total Depreciation and Amortization (D&A) |
|
-0.29 |
-0.39 |
-0.22 |
-0.39 |
-0.29 |
-0.10 |
-0.08 |
-0.25 |
-0.24 |
-0.05 |
-0.25 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.52 |
$0.62 |
$0.00 |
$0.65 |
$0.69 |
$0.70 |
$0.66 |
$0.63 |
$0.66 |
$0.63 |
$0.54 |
Adjusted Weighted Average Basic Shares Outstanding |
|
27.99M |
31.38M |
30.02M |
37.60M |
39.70M |
41.51M |
40.73M |
45.67M |
47.24M |
48.32M |
47.45M |
Adjusted Diluted Earnings per Share |
|
$0.52 |
$0.62 |
$0.00 |
$0.65 |
$0.69 |
$0.70 |
$0.00 |
$0.63 |
$0.66 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
27.99M |
31.38M |
30.02M |
37.60M |
39.70M |
41.51M |
40.73M |
45.67M |
47.24M |
54.12M |
51.19M |
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 |
|
29.52M |
34.56M |
0.00 |
39.94M |
39.95M |
42.98M |
45.05M |
46.87M |
47.69M |
50.58M |
53.71M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
21 |
19 |
0.00 |
34 |
18 |
29 |
29 |
40 |
21 |
30 |
28 |
Normalized NOPAT Margin |
|
77.75% |
56.86% |
0.00% |
84.40% |
43.22% |
59.42% |
63.31% |
78.55% |
43.14% |
58.33% |
53.13% |
Pre Tax Income Margin |
|
55.89% |
57.01% |
0.00% |
61.95% |
61.74% |
61.29% |
64.11% |
60.92% |
61.62% |
59.04% |
54.31% |
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 |
|
0.00% |
0.00% |
0.00% |
142.30% |
130.08% |
108.37% |
123.43% |
148.78% |
156.46% |
180.48% |
177.56% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
142.30% |
130.08% |
108.37% |
123.43% |
148.78% |
156.46% |
180.48% |
177.56% |
Key Financial Trends
Capital Southwest Corp (NASDAQ: CSWC) demonstrated steady financial performance over the last four years, with key metrics showing solid income growth, fluctuating cash flow patterns, and a strong balance sheet position as of the latest periods.
Positive Indicators:
- Consistent increase in Total Interest Income quarterly, from $17.7M in Q3 2022 to $48.6M in Q4 2025, indicating growth in core earnings.
- Net Income Attributable to Common Shareholders showed a general upward trend with $2.5M in Q1 2023 rising to $17.2M in Q4 2025, reflecting improved profitability.
- Basic and diluted EPS steadily rose from $0.49 in Q1 2023 to $0.54 in Q4 2025, suggesting value creation for shareholders.
- Total Common Equity increased significantly from approximately $475.7M in Q2 2023 to $830.4M by Q3 2025, enhancing the financial stability of the company.
- The company maintained a focus on issuing common equity each quarter, supporting capital growth, with $67.5M issued in Q4 2025.
- Dividends per common share increased from $0.50 in early 2023 to $0.63 by late 2024, showing consistent and growing returns to shareholders.
- Debt issuance appears strategic, generally increasing long-term financing and balancing repayments, promoting flexible capital structure management.
- Cash and equivalent balances have remained healthy, ranging around $20M-$47M in recent quarters, supporting liquidity needs.
- Operating expenses, while increasing in nominal terms, are reasonable relative to revenue growth, indicating operational control.
- Non-interest income components such as Other Service Charges and Other Non-Interest Income have steadily grown, contributing to revenue diversification.
Neutral Considerations:
- Non-cash adjustments to reconcile net income show volatile large figures each quarter, reflecting complex accounting or valuation impacts in the operations.
- Other Special Charges fluctuate significantly across quarters, which may be tied to one-off items or restructuring costs but require monitoring.
- Net cash from continuing operating activities has been volatile and often negative, suggesting working capital or investment cycle stress at times.
- Cash interest paid remains relatively steady around $9M-$14M quarterly, reflecting stable interest expense relative to debt levels.
- Capital expenditures for property and equipment are modest and appear stable, aligning with growth investment expectations.
Negative Factors:
- Net Cash from Operating Activities frequently shows large negative values in many quarters, indicating substantial cash outflows and potential liquidity pressure.
- Recurring “Other Adjustments to Consolidated Net Income” are sizeable negative amounts, which have significantly reduced consolidated net income in some quarters.
- Certain quarters record substantial repayments of debt exceeding issuance, which may tighten liquidity if not balanced by financing or operational cash flows.
- The total liabilities have consistently increased, reaching nearly $959M by Q3 2025, which, if unchecked, could pressure leverage ratios.
- While income and equity grew, the volatility in realized and unrealized gains/losses on investments may pose earnings volatility risks.
In summary, Capital Southwest Corp has shown robust growth in revenue and shareholder equity with steady earnings improvement and shareholder returns. However, the company experiences volatile cash flows and adjustment items that investors should watch closely. The balance sheet remains strong with significant equity growth, but rising liabilities and cash flow variability indicate a need for careful liquidity and risk management going forward.
09/14/25 06:52 AM ETAI Generated. May Contain Errors.