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 (NASDAQ: CSWC) has demonstrated steady financial performance over the past several years, with particular strength in its interest income generation and ability to maintain profitability. Here’s an analysis of key financial trends based on the past four years' quarterly statements ending in Q4 2025:
- Consistent Increase in Total Interest Income: Interest income has steadily grown from approximately $17.7M in Q3 2022 to $48.6M in Q4 2025, indicating strong earnings from its core lending or investment activities.
- Healthy Net Income Growth: Net income attributable to common shareholders increased from $2.5M in Q1 2023 to $17.2M in Q4 2025, reflecting improved profitability and operational efficiency.
- Rising Earnings Per Share (EPS): Basic EPS rose from $0.49 in Q1 2023 to $0.54 in Q4 2025, showing that earnings growth is not diluted by outstanding shares increase significantly.
- Strong Dividend Payments: The company consistently paid quarterly dividends, with dividends per share increasing from $0.50 (Q2 2023) to $0.63 by Q3-Q4 2025, highlighting a commitment to rewarding shareholders.
- Growth in Common Equity: The total common equity increased from around $475.7M in Q2 2023 to $830.4M by Q3 2025, indicating a stronger balance sheet and enhanced shareholder value.
- Substantial Non-Cash Adjustments in Operating Activities: Cash flow statements reveal significant negative non-cash adjustments (e.g., -$77.9M in Q4 2025, -$186M in Q3 2025) which require detailed understanding but do not necessarily impact cash profitability negatively.
- Fluctuating Net Cash from Operating Activities: Operating cash flow showed volatility: positive $31.1M in Q1 2025, negative $165.8M in Q3 2025, and negative $58.7M in Q4 2025, which may require management scrutiny on working capital and operational efficiency.
- Significant Debt Issuance and Repayments: The company actively manages debt, issuing large sums (up to $374.6M in Q3 2025) and repaying substantial amounts (e.g., $240.6M repaid in Q3 2025), reflecting efforts to optimize capital structure.
- High Other Adjustments Impacting Net Income: Negative adjustments to consolidated net income, such as -$10.3M in Q4 2025 and -$13.7M in Q3 2025, reduce reported earnings and indicate potential non-recurring expenses or valuation changes.
- Elevated Operating Expenses in Some Quarters: Total non-interest expenses reached $23.9M in Q4 2025 and peaked at $21.3M in Q3 2025, implying cost pressures that might affect margins if not controlled.
Summary: Capital Southwest has shown robust revenue and net income growth with increasing dividends and a strengthening equity base. However, the company exhibits volatility in operating cash flows and faces periodic large non-cash expenses and adjustments that impact reported earnings. Debt management appears active, which may present both financial flexibility and refinancing risks. Retail investors might view CSWC positively for income and growth potential but should monitor cash flow volatility and expense management going forward.
08/24/25 08:01 PMAI Generated. May Contain Errors.