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 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
Q4 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
23 |
23 |
13 |
14 |
23 |
16 |
17 |
27 |
26 |
33 |
27 |
| Consolidated Net Income / (Loss) |
|
23 |
23 |
13 |
14 |
23 |
16 |
18 |
27 |
26 |
33 |
27 |
| Net Income / (Loss) Continuing Operations |
|
27 |
29 |
29 |
29 |
31 |
30 |
28 |
32 |
32 |
37 |
35 |
| Total Pre-Tax Income |
|
26 |
30 |
30 |
31 |
30 |
31 |
28 |
33 |
34 |
35 |
35 |
| Total Revenue |
|
43 |
49 |
46 |
51 |
49 |
52 |
52 |
56 |
57 |
61 |
58 |
| Net Interest Income / (Expense) |
|
39 |
42 |
43 |
46 |
46 |
46 |
49 |
50 |
51 |
53 |
52 |
| Total Interest Income |
|
39 |
42 |
43 |
46 |
46 |
46 |
49 |
50 |
51 |
53 |
52 |
| Other Interest Income |
|
39 |
42 |
43 |
46 |
46 |
46 |
49 |
50 |
51 |
53 |
52 |
| Total Non-Interest Income |
|
2.94 |
6.65 |
3.92 |
5.32 |
2.61 |
5.84 |
3.81 |
5.57 |
5.89 |
8.05 |
6.16 |
| Other Service Charges |
|
0.73 |
1.79 |
1.46 |
2.36 |
1.55 |
4.20 |
2.55 |
1.61 |
2.53 |
3.56 |
3.24 |
| Other Non-Interest Income |
|
2.57 |
4.87 |
2.10 |
2.96 |
1.06 |
1.63 |
1.26 |
3.96 |
3.36 |
4.49 |
2.92 |
| Total Non-Interest Expense |
|
16 |
19 |
17 |
20 |
19 |
22 |
24 |
23 |
23 |
29 |
23 |
| Salaries and Employee Benefits |
|
4.90 |
6.41 |
4.37 |
6.26 |
5.01 |
5.58 |
7.50 |
6.76 |
5.57 |
7.56 |
3.97 |
| Other Operating Expenses |
|
11 |
12 |
-21 |
14 |
14 |
16 |
29 |
16 |
17 |
19 |
19 |
| Income Tax Expense |
|
-0.78 |
0.91 |
0.37 |
2.43 |
-1.15 |
0.37 |
0.62 |
0.83 |
2.03 |
-2.35 |
0.61 |
| Other Adjustments to Consolidated Net Income / (Loss) |
|
-4.21 |
-5.38 |
-16 |
-15 |
-8.48 |
-14 |
-10 |
-4.89 |
-6.36 |
-1.93 |
-7.13 |
| Basic Earnings per Share |
|
$0.69 |
$0.70 |
$0.66 |
$0.31 |
$0.48 |
$0.34 |
$0.54 |
$0.50 |
$0.46 |
$0.57 |
$0.45 |
| Weighted Average Basic Shares Outstanding |
|
39.70M |
41.51M |
40.73M |
45.67M |
47.24M |
48.32M |
47.45M |
53.52M |
55.54M |
57.53M |
56.53M |
| Diluted Earnings per Share |
|
$0.69 |
- |
- |
$0.31 |
$0.48 |
$0.34 |
- |
$0.48 |
$0.44 |
$0.54 |
$0.44 |
| Weighted Average Diluted Shares Outstanding |
|
39.70M |
41.51M |
40.73M |
45.67M |
47.24M |
54.12M |
51.19M |
62.78M |
64.83M |
66.84M |
65.83M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
39.95M |
42.98M |
45.05M |
46.87M |
47.69M |
50.58M |
53.71M |
55.63M |
57.47M |
60.16M |
62.14M |
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 |
|
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
Q4 2026 |
| Net Change in Cash & Equivalents |
|
1.74 |
0.59 |
8.67 |
1.03 |
14 |
-11 |
8.86 |
3.67 |
41 |
-45 |
-15 |
| Net Cash From Operating Activities |
|
-49 |
18 |
-102 |
31 |
-24 |
-166 |
-59 |
30 |
-71 |
-94 |
-59 |
| Net Cash From Continuing Operating Activities |
|
-49 |
18 |
-102 |
31 |
-24 |
-166 |
-59 |
30 |
-71 |
-94 |
-59 |
| Net Income / (Loss) Continuing Operations |
|
23 |
23 |
13 |
14 |
23 |
16 |
18 |
27 |
26 |
33 |
27 |
| Consolidated Net Income / (Loss) |
|
23 |
23 |
13 |
14 |
23 |
16 |
18 |
27 |
26 |
33 |
27 |
| Depreciation Expense |
|
1.16 |
1.19 |
1.18 |
1.28 |
1.32 |
1.60 |
1.67 |
1.68 |
1.75 |
1.78 |
1.76 |
| Amortization Expense |
|
-1.45 |
-1.29 |
-1.25 |
-1.53 |
-1.56 |
-1.64 |
-1.92 |
-2.71 |
-2.05 |
-2.57 |
-2.22 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-67 |
-8.45 |
-115 |
20 |
-38 |
-186 |
-78 |
3.30 |
-93 |
-127 |
-82 |
| Changes in Operating Assets and Liabilities, net |
|
-4.49 |
3.08 |
-0.14 |
-2.53 |
-8.06 |
3.96 |
1.90 |
1.22 |
-3.98 |
1.64 |
-4.00 |
| 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 |
| 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 |
| 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 |
| Net Cash From Financing Activities |
|
51 |
-17 |
111 |
-30 |
38 |
155 |
68 |
-27 |
112 |
49 |
44 |
| Net Cash From Continuing Financing Activities |
|
51 |
-17 |
111 |
-30 |
38 |
155 |
68 |
-27 |
112 |
49 |
44 |
| Issuance of Debt |
|
95 |
30 |
132 |
74 |
70 |
375 |
94 |
49 |
494 |
344 |
92 |
| Issuance of Common Equity |
|
23 |
66 |
49 |
38 |
20 |
53 |
68 |
41 |
40 |
52 |
25 |
| Repayment of Debt |
|
-42 |
-86 |
-42 |
-110 |
-21 |
-241 |
-59 |
-80 |
-386 |
-309 |
-35 |
| Payment of Dividends |
|
-25 |
-27 |
-28 |
-30 |
-31 |
-32 |
-34 |
-35 |
-36 |
-37 |
-39 |
| Other Financing Activities, Net |
|
- |
-0.14 |
0.00 |
-1.86 |
- |
- |
-0.85 |
-1.12 |
- |
-0.00 |
0.00 |
| Cash Interest Paid |
|
10 |
9.57 |
12 |
9.27 |
13 |
9.95 |
14 |
15 |
15 |
11 |
23 |
| Cash Income Taxes Paid |
|
0.25 |
0.06 |
0.80 |
0.12 |
- |
0.07 |
1.26 |
2.72 |
6.24 |
1.09 |
2.27 |
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 |
|
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Total Assets |
|
1,113 |
6.37 |
1,337 |
1,417 |
1,429 |
1,544 |
1,604 |
1,789 |
1,882 |
2,021 |
2,116 |
| Cash and Due from Banks |
|
30 |
- |
21 |
23 |
24 |
33 |
47 |
36 |
47 |
87 |
43 |
| Restricted Cash |
|
- |
- |
- |
- |
- |
- |
- |
- |
1.65 |
1.65 |
1.65 |
| 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 |
|
4.04 |
- |
3.44 |
9.63 |
9.66 |
11 |
11 |
9.94 |
8.98 |
8.28 |
7.57 |
| Other Assets |
|
1,065 |
6.37 |
27 |
31 |
31 |
32 |
38 |
1,743 |
45 |
1,891 |
2,027 |
| Total Liabilities & Shareholders' Equity |
|
1,113 |
-3.25 |
1,337 |
1,417 |
1,429 |
1,544 |
1,604 |
1,789 |
1,882 |
2,021 |
2,116 |
| Total Liabilities |
|
637 |
-3.25 |
701 |
759 |
709 |
767 |
813 |
959 |
966 |
1,074 |
1,120 |
| Short-Term Debt |
|
240 |
- |
195 |
250 |
195 |
229 |
278 |
308 |
312 |
77 |
314 |
| Long-Term Debt |
|
363 |
-3.25 |
477 |
483 |
483 |
506 |
507 |
612 |
614 |
958 |
758 |
| Other Long-Term Liabilities |
|
31 |
0.00 |
29 |
26 |
31 |
31 |
28 |
38 |
40 |
39 |
47 |
| 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 |
|
476 |
0.00 |
636 |
658 |
721 |
777 |
791 |
830 |
916 |
947 |
996 |
| Total Preferred & Common Equity |
|
476 |
0.00 |
636 |
658 |
721 |
777 |
791 |
830 |
916 |
947 |
996 |
| Total Common Equity |
|
476 |
0.00 |
636 |
658 |
721 |
777 |
791 |
830 |
916 |
947 |
996 |
| Common Stock |
|
529 |
- |
677 |
701 |
762 |
845 |
867 |
916 |
1,014 |
1,054 |
1,072 |
| Retained Earnings |
|
-29 |
- |
-41 |
-43 |
-41 |
-68 |
-76 |
-86 |
-97 |
-107 |
-76 |
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 |
|
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
Q4 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
57,466,998.00 |
60,162,020.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
57,466,998.00 |
60,162,020.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.57 |
0.46 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
59.62% |
48.22% |
0.00% |
27.24% |
13.86% |
7.02% |
12.87% |
8.94% |
16.92% |
18.23% |
10.23% |
| EBITDA Growth |
|
77.82% |
62.17% |
13,535.75% |
26.10% |
13.96% |
3.29% |
-4.98% |
2.11% |
13.24% |
4.73% |
21.53% |
| EBIT Growth |
|
76.33% |
59.36% |
0.00% |
25.13% |
13.64% |
3.08% |
-4.38% |
4.57% |
13.34% |
7.19% |
22.09% |
| NOPAT Growth |
|
88.27% |
48.57% |
0.00% |
17.52% |
14.60% |
5.05% |
-5.29% |
10.50% |
2.63% |
22.00% |
24.31% |
| Net Income Growth |
|
139.20% |
696.34% |
0.00% |
-41.06% |
0.27% |
-30.73% |
30.38% |
92.38% |
12.94% |
102.21% |
56.48% |
| EPS Growth |
|
32.69% |
0.00% |
0.00% |
-3.08% |
-4.35% |
0.00% |
0.00% |
54.84% |
-8.33% |
58.82% |
29.41% |
| Operating Cash Flow Growth |
|
-89.44% |
118.36% |
-205.19% |
155.95% |
51.16% |
-1,020.53% |
42.48% |
-2.03% |
-198.87% |
43.53% |
-0.70% |
| Free Cash Flow Firm Growth |
|
73.31% |
169.82% |
0.00% |
86.33% |
45.57% |
-4,983.39% |
-6.04% |
-69.71% |
-141.45% |
83.70% |
6.10% |
| Invested Capital Growth |
|
28.86% |
0.00% |
24.30% |
15.61% |
13.37% |
0.00% |
20.52% |
21.79% |
25.72% |
18.14% |
16.44% |
| Revenue Q/Q Growth |
|
5.99% |
13.53% |
-4.40% |
10.60% |
-5.16% |
6.71% |
0.83% |
6.76% |
1.78% |
7.91% |
-5.99% |
| EBITDA Q/Q Growth |
|
6.16% |
13.54% |
0.10% |
4.52% |
-4.06% |
2.91% |
-7.91% |
12.32% |
6.39% |
-6.03% |
9.72% |
| EBIT Q/Q Growth |
|
5.63% |
12.70% |
0.01% |
5.10% |
-4.07% |
2.23% |
-7.23% |
14.94% |
3.97% |
-4.53% |
8.46% |
| NOPAT Q/Q Growth |
|
10.74% |
6.12% |
1.86% |
-1.83% |
7.99% |
-2.72% |
-8.16% |
14.54% |
0.30% |
15.64% |
-6.42% |
| Net Income Q/Q Growth |
|
-4.99% |
3.80% |
-42.65% |
4.20% |
61.62% |
-28.28% |
7.95% |
53.76% |
-5.12% |
28.40% |
-16.47% |
| EPS Q/Q Growth |
|
6.15% |
0.00% |
0.00% |
0.00% |
4.76% |
0.00% |
0.00% |
0.00% |
-8.33% |
22.73% |
-18.52% |
| Operating Cash Flow Q/Q Growth |
|
12.29% |
136.92% |
-666.74% |
130.49% |
-176.57% |
-595.83% |
64.58% |
151.92% |
-333.57% |
-31.46% |
36.84% |
| Free Cash Flow Firm Q/Q Growth |
|
77.86% |
20.93% |
-863.83% |
34.80% |
11.84% |
-5,620.04% |
83.41% |
-4.36% |
-25.43% |
24.90% |
4.49% |
| Invested Capital Q/Q Growth |
|
6.27% |
0.00% |
0.00% |
-0.90% |
4.20% |
0.00% |
5.09% |
0.15% |
7.56% |
4.36% |
3.58% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
61.07% |
61.08% |
63.95% |
60.43% |
61.13% |
58.95% |
53.84% |
56.64% |
59.21% |
51.56% |
60.17% |
| EBIT Margin |
|
61.74% |
61.29% |
64.11% |
60.92% |
61.62% |
59.04% |
54.31% |
58.48% |
59.74% |
52.85% |
60.98% |
| Profit (Net Income) Margin |
|
52.89% |
48.35% |
29.01% |
27.33% |
46.57% |
31.30% |
33.51% |
48.26% |
44.99% |
53.54% |
47.57% |
| Tax Burden Percent |
|
85.66% |
78.90% |
45.25% |
44.86% |
75.58% |
53.02% |
61.70% |
82.53% |
75.31% |
94.99% |
78.01% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
106.64% |
100.00% |
| Effective Tax Rate |
|
-2.96% |
3.05% |
1.25% |
7.76% |
-3.83% |
1.20% |
2.19% |
2.53% |
5.98% |
-6.80% |
1.74% |
| Return on Invested Capital (ROIC) |
|
7.88% |
0.00% |
8.19% |
7.53% |
8.41% |
13.23% |
6.45% |
7.10% |
6.86% |
7.15% |
6.98% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.20% |
0.00% |
4.29% |
5.43% |
7.30% |
10.17% |
5.26% |
6.51% |
6.16% |
6.74% |
6.30% |
| Return on Net Nonoperating Assets (RNNOA) |
|
8.48% |
0.00% |
1.81% |
5.41% |
7.64% |
11.27% |
5.54% |
6.39% |
6.45% |
7.35% |
6.94% |
| Return on Equity (ROE) |
|
16.37% |
0.00% |
10.00% |
12.94% |
16.06% |
24.50% |
12.00% |
13.49% |
13.31% |
14.50% |
13.93% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-13.68% |
-6.38% |
-4.56% |
-186.32% |
-11.58% |
-12.42% |
-15.93% |
-9.89% |
-8.39% |
| Operating Return on Assets (OROA) |
|
7.47% |
0.00% |
8.12% |
8.00% |
7.96% |
6.55% |
6.46% |
7.14% |
7.16% |
6.14% |
6.97% |
| Return on Assets (ROA) |
|
6.40% |
0.00% |
3.67% |
3.59% |
6.01% |
3.47% |
3.98% |
5.89% |
5.39% |
6.22% |
5.44% |
| Return on Common Equity (ROCE) |
|
16.37% |
0.00% |
10.00% |
12.94% |
16.06% |
24.50% |
12.00% |
13.49% |
13.31% |
14.50% |
13.93% |
| Return on Equity Simple (ROE_SIMPLE) |
|
10.27% |
0.00% |
0.00% |
9.47% |
9.31% |
8.00% |
0.00% |
9.11% |
9.13% |
10.35% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
27 |
29 |
29 |
29 |
31 |
30 |
28 |
32 |
32 |
37 |
35 |
| NOPAT Margin |
|
63.57% |
59.42% |
63.31% |
56.20% |
63.99% |
58.33% |
53.13% |
57.00% |
56.17% |
60.19% |
59.91% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.68% |
0.00% |
3.89% |
2.11% |
1.12% |
3.05% |
1.19% |
0.59% |
0.70% |
0.41% |
0.68% |
| SG&A Expenses to Revenue |
|
11.45% |
13.19% |
9.41% |
12.20% |
10.29% |
10.73% |
14.31% |
12.08% |
9.78% |
12.31% |
6.87% |
| Operating Expenses to Revenue |
|
38.26% |
38.71% |
35.89% |
39.08% |
38.38% |
40.96% |
45.69% |
41.52% |
40.26% |
47.15% |
39.02% |
| Earnings before Interest and Taxes (EBIT) |
|
26 |
30 |
30 |
31 |
30 |
31 |
28 |
33 |
34 |
32 |
35 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
26 |
30 |
30 |
31 |
30 |
31 |
28 |
32 |
34 |
32 |
35 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.18 |
0.00 |
1.18 |
1.39 |
1.41 |
1.25 |
1.28 |
1.28 |
1.27 |
1.27 |
1.30 |
| Price to Tangible Book Value (P/TBV) |
|
1.18 |
0.00 |
1.18 |
1.39 |
1.41 |
1.25 |
1.28 |
1.28 |
1.27 |
1.27 |
1.30 |
| Price to Revenue (P/Rev) |
|
5.09 |
5.05 |
5.03 |
5.72 |
5.73 |
5.24 |
5.52 |
5.62 |
5.54 |
5.57 |
5.64 |
| Price to Earnings (P/E) |
|
11.47 |
9.65 |
10.74 |
14.69 |
15.26 |
15.65 |
16.00 |
14.06 |
13.93 |
12.25 |
11.59 |
| Dividend Yield |
|
11.02% |
10.30% |
7.72% |
7.58% |
7.96% |
8.98% |
11.38% |
11.67% |
11.78% |
11.66% |
11.77% |
| Earnings Yield |
|
8.72% |
10.36% |
9.31% |
6.81% |
6.55% |
6.39% |
6.25% |
7.11% |
7.18% |
8.17% |
8.63% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.07 |
0.00 |
1.07 |
1.18 |
1.18 |
1.10 |
1.11 |
1.11 |
1.08 |
1.11 |
1.13 |
| Enterprise Value to Revenue (EV/Rev) |
|
9.72 |
0.00 |
9.17 |
9.43 |
9.52 |
9.70 |
9.98 |
9.81 |
9.90 |
10.10 |
10.39 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
16.26 |
0.00 |
14.84 |
15.31 |
15.45 |
15.89 |
17.05 |
17.05 |
17.30 |
18.23 |
18.29 |
| Enterprise Value to EBIT (EV/EBIT) |
|
16.04 |
0.00 |
14.73 |
15.21 |
15.36 |
15.81 |
16.94 |
16.83 |
17.08 |
17.89 |
17.94 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
15.91 |
0.00 |
14.85 |
15.60 |
15.69 |
16.07 |
17.26 |
16.92 |
17.62 |
17.80 |
17.80 |
| 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 |
|
1.11 |
0.00 |
1.02 |
0.95 |
0.99 |
1.11 |
1.08 |
1.01 |
1.09 |
1.08 |
1.12 |
| Long-Term Debt to Equity |
|
0.73 |
0.00 |
0.67 |
0.65 |
0.64 |
0.74 |
0.69 |
0.67 |
1.01 |
0.76 |
0.78 |
| Financial Leverage |
|
1.18 |
0.00 |
0.42 |
1.00 |
1.05 |
1.11 |
1.05 |
0.98 |
1.05 |
1.09 |
1.10 |
| Leverage Ratio |
|
2.23 |
0.00 |
1.45 |
2.04 |
2.09 |
2.15 |
2.10 |
2.02 |
2.09 |
2.14 |
2.14 |
| Compound Leverage Factor |
|
2.23 |
0.00 |
1.45 |
2.04 |
2.09 |
2.15 |
2.10 |
2.02 |
2.09 |
2.28 |
2.14 |
| Debt to Total Capital |
|
52.69% |
0.00% |
50.50% |
48.62% |
49.80% |
52.56% |
51.97% |
50.26% |
52.21% |
51.86% |
52.81% |
| Short-Term Debt to Total Capital |
|
17.98% |
0.00% |
17.36% |
15.14% |
17.64% |
17.59% |
18.64% |
16.93% |
3.89% |
15.18% |
16.10% |
| Long-Term Debt to Total Capital |
|
34.71% |
0.00% |
33.14% |
33.48% |
32.17% |
34.97% |
33.32% |
33.32% |
48.33% |
36.68% |
36.70% |
| 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 |
|
47.31% |
0.00% |
49.50% |
51.38% |
50.20% |
47.44% |
48.03% |
49.74% |
47.79% |
48.14% |
47.19% |
| Debt to EBITDA |
|
8.00 |
0.00 |
7.00 |
6.31 |
6.53 |
7.60 |
7.99 |
7.70 |
8.33 |
8.53 |
8.58 |
| Net Debt to EBITDA |
|
7.75 |
0.00 |
6.71 |
6.03 |
6.14 |
7.30 |
7.61 |
7.29 |
7.61 |
8.18 |
8.36 |
| Long-Term Debt to EBITDA |
|
5.27 |
0.00 |
4.59 |
4.35 |
4.22 |
5.05 |
5.12 |
5.10 |
7.71 |
6.03 |
5.96 |
| Debt to NOPAT |
|
7.83 |
0.00 |
7.01 |
6.43 |
6.64 |
7.69 |
8.09 |
7.64 |
8.48 |
8.33 |
8.35 |
| Net Debt to NOPAT |
|
7.58 |
0.00 |
6.71 |
6.14 |
6.24 |
7.38 |
7.71 |
7.24 |
7.75 |
7.99 |
8.13 |
| Long-Term Debt to NOPAT |
|
5.16 |
0.00 |
4.60 |
4.43 |
4.29 |
5.11 |
5.19 |
5.07 |
7.85 |
5.89 |
5.80 |
| 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) |
|
-284 |
35 |
-269 |
-175 |
-155 |
-1,720 |
-285 |
-298 |
-373 |
-280 |
-268 |
| Operating Cash Flow to CapEx |
|
0.00% |
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% |
| 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 |
|
0.12 |
0.00 |
0.13 |
0.13 |
0.13 |
0.11 |
0.12 |
0.12 |
0.12 |
0.12 |
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 |
|
1,390 |
0.00 |
1,527 |
1,513 |
1,576 |
1,751 |
1,840 |
1,842 |
1,982 |
2,068 |
2,142 |
| Invested Capital Turnover |
|
0.12 |
0.00 |
0.13 |
0.13 |
0.13 |
0.23 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
| Increase / (Decrease) in Invested Capital |
|
311 |
-6.37 |
298 |
204 |
186 |
1,751 |
313 |
330 |
405 |
317 |
303 |
| Enterprise Value (EV) |
|
1,489 |
0.00 |
1,634 |
1,783 |
1,856 |
1,925 |
2,040 |
2,051 |
2,150 |
2,291 |
2,411 |
| Market Capitalization |
|
779 |
854 |
895 |
1,081 |
1,119 |
1,041 |
1,129 |
1,174 |
1,204 |
1,262 |
1,309 |
| Book Value per Share |
|
$16.47 |
$0.00 |
$18.55 |
$17.25 |
$16.88 |
$17.41 |
$17.47 |
$17.06 |
$17.02 |
$17.33 |
$16.80 |
| Tangible Book Value per Share |
|
$16.47 |
$0.00 |
$18.55 |
$17.25 |
$16.88 |
$17.41 |
$17.47 |
$17.06 |
$17.02 |
$17.33 |
$16.80 |
| Total Capital |
|
1,390 |
0.00 |
1,527 |
1,513 |
1,576 |
1,751 |
1,840 |
1,842 |
1,982 |
2,068 |
2,142 |
| Total Debt |
|
733 |
0.00 |
771 |
735 |
785 |
920 |
956 |
926 |
1,035 |
1,072 |
1,131 |
| Total Long-Term Debt |
|
483 |
0.00 |
506 |
506 |
507 |
612 |
613 |
614 |
958 |
758 |
786 |
| Net Debt |
|
710 |
0.00 |
739 |
702 |
738 |
884 |
911 |
877 |
946 |
1,028 |
1,102 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.01 |
0.03 |
0.50 |
0.75 |
0.40 |
0.14 |
0.08 |
0.02 |
0.05 |
| Net Nonoperating Expense (NNE) |
|
4.57 |
5.38 |
16 |
15 |
8.48 |
14 |
10 |
4.89 |
6.37 |
4.09 |
7.13 |
| Net Nonoperating Obligations (NNO) |
|
733 |
0.00 |
771 |
735 |
785 |
920 |
956 |
926 |
1,035 |
1,072 |
1,131 |
| Total Depreciation and Amortization (D&A) |
|
-0.29 |
-0.10 |
-0.08 |
-0.25 |
-0.24 |
-0.05 |
-0.25 |
-1.03 |
-0.30 |
-0.79 |
-0.46 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.69 |
$0.70 |
$0.66 |
$0.63 |
$0.66 |
$0.63 |
$0.54 |
$0.50 |
$0.46 |
$0.57 |
$0.45 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
39.70M |
41.51M |
40.73M |
45.67M |
47.24M |
48.32M |
47.45M |
53.52M |
55.54M |
57.53M |
56.53M |
| Adjusted Diluted Earnings per Share |
|
$0.69 |
$0.70 |
$0.00 |
$0.63 |
$0.66 |
$0.00 |
$0.00 |
$0.48 |
$0.44 |
$0.54 |
$0.44 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
39.70M |
41.51M |
40.73M |
45.67M |
47.24M |
54.12M |
51.19M |
62.78M |
64.83M |
66.84M |
65.83M |
| 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 |
|
39.95M |
42.98M |
45.05M |
46.87M |
47.69M |
50.58M |
53.71M |
55.63M |
57.47M |
60.16M |
62.14M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
18 |
29 |
29 |
40 |
21 |
30 |
28 |
32 |
32 |
26 |
35 |
| Normalized NOPAT Margin |
|
43.22% |
59.42% |
63.31% |
78.55% |
43.14% |
58.33% |
53.13% |
57.00% |
56.17% |
41.91% |
59.91% |
| Pre Tax Income Margin |
|
61.74% |
61.29% |
64.11% |
60.92% |
61.62% |
59.04% |
54.31% |
58.48% |
59.74% |
56.36% |
60.98% |
| 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 |
|
130.08% |
108.37% |
123.43% |
148.78% |
156.46% |
180.48% |
177.56% |
156.98% |
158.04% |
138.14% |
130.30% |
| Augmented Payout Ratio |
|
130.08% |
108.37% |
123.43% |
148.78% |
156.46% |
180.48% |
177.56% |
156.98% |
158.04% |
138.14% |
130.30% |
Key Financial Trends
Capital Southwest (NASDAQ: CSWC) showed solid earnings growth in fiscal 2026, but cash flow remains under pressure and leverage has climbed meaningfully over the last year. Across the latest quarters, the company has continued to post strong net interest income and steady net income, while also funding dividends and debt activity through the balance sheet. The most notable trend is that earnings have improved, but operating cash flow turned sharply negative in recent quarters, and total debt has increased.
- Revenue remained resilient in Q4 2026, with total revenue of $57.8 million, up from $52.4 million in Q4 2025.
- Net income attributable to common shareholders reached $27.5 million in Q4 2026, up from $17.2 million a year earlier.
- Full-year quarter-to-quarter profitability stayed strong in fiscal 2026, with Q2, Q3, and Q4 each producing roughly $25.6 million to $33.0 million in common shareholder earnings.
- Basic EPS improved to $0.45 in Q4 2026 from $0.54 in Q4 2025, while Q3 and Q2 2026 also showed healthy per-share earnings.
- The company generated strong financing inflows in several quarters, reflecting continued access to debt and equity markets.
- Cash and cash equivalents increased to $42.6 million at Q3 2026 from $36.0 million at Q3 2025, although cash later fell to $42.6 million from $87.4 million at Q2 2026.
- Common stock/equity continued rising, with total common equity at $995.6 million in Q3 2026 versus $830.4 million a year earlier, reflecting ongoing capital raising.
- Operating cash flow was deeply negative in Q4 2026 at $(59.1 million), after also being negative in Q3 2026 at $(93.6 million).
- Non-cash adjustments were very large and negative in recent periods, including $(82.2 million) in Q4 2026 and $(127.4 million) in Q3 2026, which weighed heavily on operating cash generation.
- Total liabilities rose to $1.12 billion in Q3 2026 from $958.6 million a year earlier, while short-term and long-term debt also increased, signaling higher leverage.
Looking at the longer trend, CSWC has grown earnings and total assets, but not without tradeoffs. Total assets climbed to $2.12 billion in Q3 2026 from $1.79 billion in Q3 2025 and $1.43 billion in Q3 2024, showing a larger investment base. However, the company has also leaned more on borrowing, with debt balances rising sharply over time. At the same time, dividend payments remain substantial, which is important for income investors but adds pressure when operating cash flow is weak.
Bottom line: Capital Southwest appears to be doing a good job of producing accounting earnings and supporting its dividend profile, but the negative operating cash flow and higher leverage are the main risks to watch. For retail investors, the key question is whether future earnings can continue to grow while cash generation and balance-sheet discipline improve.
05/25/26 07:06 PM ETAI Generated. May Contain Errors.