Annual Income Statements for Fidus Investment
This table shows Fidus Investment's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Fidus Investment
This table shows Fidus Investment's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Income / (Loss) Attributable to Common Shareholders |
|
11 |
4.72 |
15 |
11 |
24 |
26 |
20 |
24 |
16 |
18 |
Consolidated Net Income / (Loss) |
|
11 |
5.38 |
15 |
11 |
24 |
26 |
20 |
24 |
16 |
18 |
Net Income / (Loss) Continuing Operations |
|
11 |
5.38 |
15 |
11 |
24 |
26 |
20 |
24 |
16 |
18 |
Total Pre-Tax Income |
|
11 |
6.80 |
16 |
11 |
24 |
27 |
20 |
24 |
17 |
19 |
Total Revenue |
|
24 |
33 |
30 |
25 |
42 |
46 |
37 |
43 |
33 |
36 |
Net Interest Income / (Expense) |
|
25 |
32 |
29 |
31 |
34 |
36 |
35 |
36 |
38 |
37 |
Total Interest Income |
|
25 |
32 |
29 |
31 |
34 |
36 |
35 |
36 |
38 |
37 |
Total Non-Interest Income |
|
-1.29 |
0.69 |
0.77 |
-5.87 |
7.64 |
9.49 |
2.50 |
7.15 |
-4.93 |
-1.06 |
Net Realized & Unrealized Capital Gains on Investments |
|
-1.29 |
0.69 |
0.77 |
-5.87 |
7.64 |
9.49 |
2.50 |
7.15 |
-4.93 |
-1.06 |
Total Non-Interest Expense |
|
12 |
26 |
14 |
14 |
18 |
18 |
17 |
19 |
16 |
17 |
Insurance Policy Acquisition Costs |
|
2.79 |
3.20 |
3.80 |
2.66 |
6.01 |
6.47 |
4.97 |
5.98 |
4.07 |
4.27 |
Other Operating Expenses |
|
9.50 |
23 |
10 |
11 |
12 |
12 |
12 |
13 |
12 |
13 |
Income Tax Expense |
|
-0.01 |
1.42 |
0.04 |
0.02 |
0.04 |
0.93 |
-0.08 |
0.13 |
0.57 |
1.81 |
Basic Earnings per Share |
|
$0.52 |
$0.51 |
$0.59 |
$0.67 |
$0.63 |
$0.58 |
$0.57 |
$0.53 |
$0.64 |
$0.55 |
Weighted Average Basic Shares Outstanding |
|
24.44M |
24.47M |
24.80M |
25.03M |
26.62M |
26.37M |
30.78M |
32.25M |
33.38M |
32.59M |
Diluted Earnings per Share |
|
$0.52 |
$0.51 |
$0.59 |
$0.67 |
$0.63 |
$0.58 |
$0.57 |
$0.53 |
$0.64 |
$0.55 |
Weighted Average Diluted Shares Outstanding |
|
24.44M |
24.47M |
24.80M |
25.03M |
26.62M |
26.37M |
30.78M |
32.25M |
33.38M |
32.59M |
Basic & Diluted Earnings per Share |
|
$0.47 |
$0.18 |
$0.62 |
$0.44 |
$0.91 |
$0.96 |
$0.65 |
$0.75 |
$0.49 |
$0.51 |
Weighted Average Basic & Diluted Shares Outstanding |
|
24.44M |
24.84M |
- |
25.32M |
28.45M |
30.65M |
31.55M |
33.16M |
33.91M |
33.91M |
Cash Dividends to Common per Share |
|
$0.86 |
$0.18 |
$0.66 |
$0.70 |
$0.72 |
$0.80 |
$0.65 |
$0.59 |
$0.57 |
$0.61 |
Annual Cash Flow Statements for Fidus Investment
This table details how cash moves in and out of Fidus Investment's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
-107 |
-107 |
57 |
-62 |
Net Cash From Operating Activities |
-106 |
-106 |
-29 |
-55 |
Net Cash From Continuing Operating Activities |
-106 |
-106 |
-29 |
-55 |
Net Income / (Loss) Continuing Operations |
36 |
36 |
77 |
78 |
Consolidated Net Income / (Loss) |
36 |
36 |
77 |
78 |
Depreciation Expense |
66 |
66 |
10 |
5.93 |
Amortization Expense |
2.11 |
2.11 |
2.21 |
2.14 |
Non-Cash Adjustments to Reconcile Net Income |
-206 |
-206 |
-108 |
-137 |
Changes in Operating Assets and Liabilities, net |
-3.15 |
-3.15 |
-12 |
-4.32 |
Net Cash From Investing Activities |
0.00 |
0.00 |
0.00 |
0.00 |
Net Cash From Continuing Investing Activities |
0.00 |
0.00 |
0.00 |
0.00 |
Net Cash From Financing Activities |
-1.53 |
-1.53 |
86 |
-6.67 |
Net Cash From Continuing Financing Activities |
-1.53 |
-1.53 |
86 |
-6.67 |
Issuance of Debt |
76 |
76 |
62 |
45 |
Issuance of Common Equity |
5.81 |
5.81 |
110 |
66 |
Repayment of Debt |
-31 |
-31 |
-6.00 |
-37 |
Payment of Dividends |
-49 |
-49 |
-78 |
-78 |
Other Financing Activities, Net |
-3.53 |
-3.53 |
-1.76 |
-2.36 |
Cash Interest Paid |
16 |
16 |
19 |
22 |
Cash Income Taxes Paid |
4.29 |
4.29 |
11 |
3.30 |
Quarterly Cash Flow Statements for Fidus Investment
This table details how cash moves in and out of Fidus Investment's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Change in Cash & Equivalents |
|
-32 |
22 |
-26 |
1.56 |
42 |
39 |
-92 |
21 |
6.12 |
2.72 |
Net Cash From Operating Activities |
|
-24 |
12 |
-41 |
-17 |
25 |
3.35 |
-78 |
-2.67 |
4.68 |
21 |
Net Cash From Continuing Operating Activities |
|
-33 |
12 |
-41 |
-17 |
25 |
3.35 |
-78 |
-2.67 |
4.68 |
21 |
Net Income / (Loss) Continuing Operations |
|
11 |
4.72 |
15 |
11 |
24 |
26 |
20 |
24 |
16 |
18 |
Consolidated Net Income / (Loss) |
|
11 |
4.72 |
15 |
11 |
24 |
26 |
20 |
24 |
16 |
18 |
Depreciation Expense |
|
41 |
-2.11 |
-0.71 |
-1.21 |
2.06 |
10 |
-1.22 |
2.06 |
4.57 |
0.52 |
Amortization Expense |
|
0.53 |
0.52 |
0.52 |
0.53 |
0.58 |
0.57 |
0.55 |
0.51 |
0.53 |
0.56 |
Non-Cash Adjustments to Reconcile Net Income |
|
-87 |
-1.22 |
-36 |
-30 |
-0.06 |
-41 |
-88 |
-32 |
-17 |
-0.33 |
Changes in Operating Assets and Liabilities, net |
|
0.87 |
9.91 |
-20 |
2.92 |
-1.64 |
7.33 |
-9.06 |
2.80 |
-0.21 |
2.16 |
Net Cash From Financing Activities |
|
-7.81 |
10 |
15 |
18 |
17 |
35 |
-14 |
24 |
1.44 |
-18 |
Net Cash From Continuing Financing Activities |
|
-7.81 |
10 |
15 |
18 |
17 |
35 |
-14 |
24 |
1.44 |
-18 |
Issuance of Debt |
|
15 |
20 |
27 |
32 |
-19 |
22 |
23 |
10 |
7.50 |
5.00 |
Repayment of Debt |
|
-10 |
-0.12 |
-0.25 |
-0.08 |
-5.23 |
-0.44 |
-35 |
-0.35 |
-1.26 |
-0.35 |
Payment of Dividends |
|
-11 |
-15 |
-16 |
-18 |
-20 |
-24 |
-20 |
-19 |
-19 |
-21 |
Other Financing Activities, Net |
|
-1.53 |
-0.49 |
-0.29 |
-0.41 |
-0.52 |
-0.54 |
-0.18 |
-0.11 |
-0.32 |
-1.75 |
Cash Interest Paid |
|
5.61 |
2.71 |
6.09 |
3.17 |
7.32 |
2.85 |
7.86 |
3.43 |
7.64 |
3.50 |
Cash Income Taxes Paid |
|
0.02 |
2.08 |
9.89 |
0.50 |
0.91 |
0.11 |
0.87 |
0.21 |
1.59 |
0.62 |
Annual Balance Sheets for Fidus Investment
This table presents Fidus Investment's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
2021 |
2022 |
2023 |
2024 |
Total Assets |
1,903 |
936 |
1,091 |
1,164 |
Cash and Due from Banks |
0.00 |
62 |
119 |
57 |
Trading Account Securities |
0.00 |
- |
976 |
1,100 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
0.00 |
Other Assets |
1,903 |
23 |
14 |
16 |
Total Liabilities & Shareholders' Equity |
0.00 |
936 |
1,091 |
1,164 |
Total Liabilities |
0.00 |
456 |
501 |
508 |
Accrued Interest Payable |
- |
4.75 |
5.92 |
5.78 |
Long-Term Debt |
- |
410 |
467 |
475 |
Other Long-Term Liabilities |
- |
41 |
29 |
28 |
Commitments & Contingencies |
- |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
0.00 |
480 |
589 |
656 |
Total Preferred & Common Equity |
0.00 |
480 |
589 |
656 |
Total Common Equity |
0.00 |
480 |
589 |
656 |
Common Stock |
- |
396 |
504 |
567 |
Retained Earnings |
- |
84 |
85 |
88 |
Quarterly Balance Sheets for Fidus Investment
This table presents Fidus Investment's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Total Assets |
|
910 |
949 |
982 |
1,023 |
1,093 |
1,146 |
1,161 |
Cash and Due from Banks |
|
40 |
36 |
38 |
80 |
27 |
48 |
54 |
Trading Account Securities |
|
857 |
897 |
929 |
927 |
1,048 |
1,078 |
1,091 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Assets |
|
12 |
15 |
15 |
16 |
18 |
19 |
16 |
Total Liabilities & Shareholders' Equity |
|
910 |
949 |
982 |
1,023 |
1,093 |
1,146 |
1,161 |
Total Liabilities |
|
435 |
464 |
499 |
474 |
484 |
499 |
502 |
Accrued Interest Payable |
|
3.04 |
3.33 |
5.22 |
3.34 |
3.54 |
5.67 |
3.54 |
Long-Term Debt |
|
390 |
437 |
469 |
445 |
455 |
465 |
471 |
Other Long-Term Liabilities |
|
42 |
24 |
25 |
26 |
26 |
29 |
27 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
474 |
485 |
967 |
549 |
608 |
647 |
659 |
Total Preferred & Common Equity |
|
474 |
485 |
483 |
549 |
608 |
647 |
659 |
Total Common Equity |
|
474 |
485 |
967 |
549 |
608 |
647 |
659 |
Common Stock |
|
362 |
401 |
406 |
468 |
523 |
557 |
572 |
Retained Earnings |
|
113 |
84 |
77 |
81 |
85 |
89 |
87 |
Annual Metrics And Ratios for Fidus Investment
This table displays calculated financial ratios and metrics derived from Fidus Investment's official financial filings.
Metric |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
- |
- |
- |
- |
Revenue Growth |
137.44% |
-49.87% |
54.53% |
5.40% |
EBITDA Growth |
91.23% |
32.31% |
-13.63% |
-2.12% |
EBIT Growth |
263.29% |
-68.62% |
109.92% |
3.29% |
NOPAT Growth |
271.82% |
-69.15% |
115.32% |
1.50% |
Net Income Growth |
271.82% |
-69.15% |
115.32% |
1.50% |
EPS Growth |
-36.42% |
84.47% |
30.00% |
-7.29% |
Operating Cash Flow Growth |
200.03% |
0.00% |
72.09% |
-87.75% |
Free Cash Flow Firm Growth |
0.00% |
158.67% |
-108.43% |
104.21% |
Invested Capital Growth |
0.00% |
-53.21% |
18.59% |
7.06% |
Revenue Q/Q Growth |
0.00% |
0.00% |
8.60% |
-6.88% |
EBITDA Q/Q Growth |
0.00% |
0.00% |
33.13% |
-17.94% |
EBIT Q/Q Growth |
0.00% |
0.00% |
14.99% |
-10.73% |
NOPAT Q/Q Growth |
0.00% |
0.00% |
37.61% |
-10.23% |
Net Income Q/Q Growth |
0.00% |
0.00% |
37.53% |
-10.14% |
EPS Q/Q Growth |
0.00% |
0.00% |
2.92% |
-1.29% |
Operating Cash Flow Q/Q Growth |
0.00% |
-118.40% |
-40.33% |
23.67% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
-95.73% |
Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
- |
- |
- |
- |
EBITDA Margin |
43.27% |
114.20% |
63.83% |
59.28% |
EBIT Margin |
64.67% |
40.48% |
54.99% |
53.89% |
Profit (Net Income) Margin |
63.28% |
38.95% |
54.27% |
52.26% |
Tax Burden Percent |
97.84% |
96.21% |
98.68% |
96.98% |
Interest Burden Percent |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
2.16% |
3.79% |
1.32% |
3.02% |
Return on Invested Capital (ROIC) |
12.20% |
2.56% |
7.93% |
7.16% |
ROIC Less NNEP Spread (ROIC-NNEP) |
12.20% |
2.56% |
7.93% |
7.16% |
Return on Net Nonoperating Assets (RNNOA) |
0.00% |
12.35% |
6.49% |
5.41% |
Return on Equity (ROE) |
0.00% |
14.92% |
14.42% |
12.58% |
Cash Return on Invested Capital (CROIC) |
-187.80% |
75.06% |
-9.08% |
0.34% |
Operating Return on Assets (OROA) |
6.24% |
2.62% |
7.71% |
7.16% |
Return on Assets (ROA) |
6.10% |
2.52% |
7.61% |
6.94% |
Return on Common Equity (ROCE) |
0.00% |
14.92% |
14.42% |
12.58% |
Return on Equity Simple (ROE_SIMPLE) |
0.00% |
7.46% |
13.09% |
11.94% |
Net Operating Profit after Tax (NOPAT) |
116 |
36 |
77 |
78 |
NOPAT Margin |
63.28% |
38.95% |
54.27% |
52.26% |
Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
35.33% |
59.52% |
45.01% |
46.11% |
Earnings before Interest and Taxes (EBIT) |
119 |
37 |
78 |
81 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
79 |
105 |
91 |
89 |
Valuation Ratios |
- |
- |
- |
- |
Price to Book Value (P/BV) |
0.00 |
0.74 |
0.84 |
1.09 |
Price to Tangible Book Value (P/TBV) |
0.00 |
0.74 |
0.84 |
1.09 |
Price to Revenue (P/Rev) |
0.00 |
3.87 |
3.49 |
4.76 |
Price to Earnings (P/E) |
0.00 |
9.93 |
6.44 |
9.11 |
Dividend Yield |
8.04% |
9.89% |
7.74% |
9.47% |
Earnings Yield |
0.00% |
10.07% |
15.53% |
10.98% |
Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.79 |
0.80 |
1.00 |
Enterprise Value to Revenue (EV/Rev) |
0.00 |
7.65 |
5.94 |
7.55 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
6.70 |
9.30 |
12.73 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
18.90 |
10.80 |
14.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
19.64 |
10.94 |
14.44 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.67 |
0.00 |
303.60 |
Leverage & Solvency |
- |
- |
- |
- |
Debt to Equity |
0.00 |
0.85 |
0.79 |
0.72 |
Long-Term Debt to Equity |
0.00 |
0.85 |
0.79 |
0.72 |
Financial Leverage |
0.00 |
4.82 |
0.82 |
0.76 |
Leverage Ratio |
0.00 |
5.91 |
1.89 |
1.81 |
Compound Leverage Factor |
0.00 |
5.91 |
1.89 |
1.81 |
Debt to Total Capital |
0.00% |
46.06% |
44.18% |
42.00% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
0.00% |
46.06% |
44.18% |
42.00% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
0.00% |
53.94% |
55.82% |
58.00% |
Debt to EBITDA |
0.00 |
3.90 |
5.14 |
5.35 |
Net Debt to EBITDA |
0.00 |
3.31 |
3.83 |
4.70 |
Long-Term Debt to EBITDA |
0.00 |
3.90 |
5.14 |
5.35 |
Debt to NOPAT |
0.00 |
11.45 |
6.05 |
6.07 |
Net Debt to NOPAT |
0.00 |
9.71 |
4.50 |
5.34 |
Long-Term Debt to NOPAT |
0.00 |
11.45 |
6.05 |
6.07 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
- |
Cash Flow Metrics |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-1,787 |
1,048 |
-88 |
3.72 |
Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
- |
- |
- |
- |
Asset Turnover |
0.10 |
0.06 |
0.14 |
0.13 |
Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
- |
- |
- |
- |
Invested Capital |
1,903 |
890 |
1,056 |
1,131 |
Invested Capital Turnover |
0.19 |
0.07 |
0.15 |
0.14 |
Increase / (Decrease) in Invested Capital |
1,903 |
-1,013 |
166 |
75 |
Enterprise Value (EV) |
0.00 |
704 |
844 |
1,131 |
Market Capitalization |
0.00 |
356 |
497 |
713 |
Book Value per Share |
$0.00 |
$19.66 |
$20.72 |
$19.33 |
Tangible Book Value per Share |
$0.00 |
$19.66 |
$20.72 |
$19.33 |
Total Capital |
0.00 |
890 |
1,056 |
1,131 |
Total Debt |
0.00 |
410 |
467 |
475 |
Total Long-Term Debt |
0.00 |
410 |
467 |
475 |
Net Debt |
-0.00 |
348 |
347 |
418 |
Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
1,903 |
410 |
467 |
475 |
Total Depreciation and Amortization (D&A) |
-39 |
68 |
13 |
8.07 |
Earnings Adjustments |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.00 |
$1.90 |
$2.47 |
$2.29 |
Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
24.47M |
26.37M |
32.59M |
Adjusted Diluted Earnings per Share |
$0.00 |
$1.90 |
$2.47 |
$2.29 |
Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
24.47M |
26.37M |
32.59M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$1.46 |
$2.93 |
$2.40 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
24.84M |
30.65M |
33.91M |
Normalized Net Operating Profit after Tax (NOPAT) |
116 |
36 |
77 |
78 |
Normalized NOPAT Margin |
63.28% |
38.95% |
54.27% |
52.26% |
Pre Tax Income Margin |
64.67% |
40.48% |
54.99% |
53.89% |
Debt Service Ratios |
- |
- |
- |
- |
EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
- |
- |
- |
- |
Dividend Payout Ratio |
33.68% |
136.93% |
101.55% |
100.10% |
Augmented Payout Ratio |
33.68% |
136.93% |
101.55% |
100.10% |
Quarterly Metrics And Ratios for Fidus Investment
This table displays calculated financial ratios and metrics derived from Fidus Investment's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.00% |
0.00% |
36.21% |
76.47% |
40.07% |
24.56% |
0.00% |
-20.03% |
-20.52% |
EBITDA Growth |
|
88.10% |
0.00% |
-12.29% |
27.65% |
-49.38% |
633.96% |
26.69% |
161.28% |
-17.84% |
-46.50% |
EBIT Growth |
|
-59.66% |
0.00% |
33.35% |
36.09% |
112.90% |
303.09% |
29.48% |
121.59% |
-29.88% |
-29.36% |
NOPAT Growth |
|
-59.82% |
0.00% |
32.50% |
36.76% |
112.36% |
391.75% |
30.28% |
120.79% |
-32.10% |
-33.73% |
Net Income Growth |
|
0.00% |
0.00% |
0.00% |
36.76% |
112.63% |
391.17% |
29.92% |
0.00% |
-32.19% |
-33.44% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
48.89% |
21.15% |
13.73% |
-3.39% |
0.00% |
1.59% |
-5.17% |
Operating Cash Flow Growth |
|
0.00% |
105.78% |
0.00% |
0.00% |
204.09% |
-71.65% |
-88.85% |
84.14% |
-81.44% |
512.06% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
87.73% |
0.00% |
-6,833.66% |
-10,064.60% |
-14.74% |
58.99% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
14.92% |
18.59% |
0.00% |
0.00% |
13.75% |
7.06% |
Revenue Q/Q Growth |
|
30.76% |
56.72% |
-8.80% |
-17.21% |
69.40% |
9.51% |
-18.90% |
15.25% |
-21.87% |
8.83% |
EBITDA Q/Q Growth |
|
562.38% |
-90.15% |
194.77% |
-33.12% |
162.67% |
41.73% |
-49.12% |
37.93% |
-17.40% |
-7.71% |
EBIT Q/Q Growth |
|
42.07% |
-38.24% |
128.46% |
-29.56% |
122.27% |
12.70% |
-26.62% |
20.54% |
-29.66% |
13.53% |
NOPAT Q/Q Growth |
|
43.19% |
-51.15% |
187.85% |
-29.53% |
122.34% |
9.04% |
-23.74% |
19.43% |
-31.63% |
6.43% |
Net Income Q/Q Growth |
|
43.19% |
-51.15% |
187.85% |
-29.53% |
122.62% |
8.77% |
-23.86% |
19.76% |
-31.63% |
6.77% |
EPS Q/Q Growth |
|
15.56% |
-1.92% |
15.69% |
13.56% |
-5.97% |
-7.94% |
-1.72% |
-7.02% |
20.75% |
-14.06% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
148.73% |
-448.75% |
59.14% |
249.90% |
-86.73% |
-2,423.07% |
96.57% |
275.39% |
337.84% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
-100.00% |
0.00% |
-6,178.82% |
88.88% |
-673.10% |
-649.92% |
-4.28% |
88.95% |
-446.12% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-100.00% |
0.00% |
4.31% |
0.00% |
0.68% |
4.57% |
1.66% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
224.59% |
15.91% |
51.43% |
41.55% |
64.42% |
83.38% |
52.31% |
62.60% |
66.19% |
56.13% |
EBIT Margin |
|
48.17% |
20.78% |
52.06% |
44.30% |
58.12% |
59.81% |
54.12% |
56.60% |
50.96% |
53.16% |
Profit (Net Income) Margin |
|
48.22% |
16.46% |
51.94% |
44.21% |
58.10% |
57.70% |
54.17% |
56.29% |
49.26% |
48.33% |
Tax Burden Percent |
|
100.10% |
79.18% |
99.76% |
99.81% |
99.97% |
96.48% |
100.10% |
99.45% |
96.67% |
90.92% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
-0.10% |
20.82% |
0.24% |
0.19% |
0.16% |
3.41% |
-0.38% |
0.55% |
3.33% |
9.37% |
Return on Invested Capital (ROIC) |
|
0.00% |
1.70% |
0.00% |
9.89% |
7.78% |
8.44% |
15.27% |
0.00% |
7.39% |
6.60% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
1.70% |
0.00% |
9.89% |
7.79% |
8.43% |
15.25% |
0.00% |
7.39% |
6.61% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
1.45% |
0.00% |
-0.15% |
6.36% |
6.91% |
11.40% |
0.00% |
5.61% |
5.00% |
Return on Equity (ROE) |
|
0.00% |
3.15% |
0.00% |
9.74% |
14.14% |
15.35% |
26.67% |
0.00% |
12.99% |
11.60% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
117.75% |
0.00% |
0.00% |
0.00% |
-9.08% |
-184.61% |
-200.00% |
-4.65% |
0.34% |
Operating Return on Assets (OROA) |
|
0.00% |
1.35% |
0.00% |
4.80% |
7.50% |
8.39% |
14.80% |
0.00% |
7.43% |
7.06% |
Return on Assets (ROA) |
|
0.00% |
1.07% |
0.00% |
4.79% |
7.49% |
8.09% |
14.82% |
0.00% |
7.18% |
6.42% |
Return on Common Equity (ROCE) |
|
0.00% |
3.15% |
0.00% |
9.74% |
14.14% |
15.35% |
26.67% |
0.00% |
12.99% |
11.60% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
8.80% |
10.10% |
0.00% |
13.44% |
0.00% |
13.23% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
11 |
5.38 |
15 |
11 |
24 |
26 |
20 |
24 |
16 |
18 |
NOPAT Margin |
|
48.22% |
16.46% |
51.94% |
44.21% |
58.02% |
57.77% |
54.32% |
56.29% |
49.26% |
48.18% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-0.01% |
0.01% |
0.02% |
0.00% |
0.00% |
-0.01% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
51.83% |
79.22% |
47.94% |
55.71% |
41.88% |
40.19% |
45.88% |
43.40% |
49.04% |
46.84% |
Earnings before Interest and Taxes (EBIT) |
|
11 |
6.80 |
16 |
11 |
24 |
27 |
20 |
24 |
17 |
19 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
53 |
5.20 |
15 |
10 |
27 |
38 |
19 |
27 |
22 |
20 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.74 |
0.00 |
0.42 |
0.75 |
0.84 |
0.91 |
0.90 |
0.96 |
1.09 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.74 |
0.00 |
0.42 |
0.75 |
0.84 |
0.91 |
0.90 |
0.96 |
1.09 |
Price to Revenue (P/Rev) |
|
0.00 |
3.87 |
0.00 |
3.77 |
3.32 |
3.49 |
3.71 |
0.00 |
3.96 |
4.76 |
Price to Earnings (P/E) |
|
0.00 |
9.93 |
0.00 |
9.44 |
7.47 |
6.44 |
6.78 |
0.00 |
7.24 |
9.11 |
Dividend Yield |
|
10.98% |
9.89% |
9.87% |
7.65% |
7.83% |
7.74% |
6.41% |
8.97% |
9.51% |
9.47% |
Earnings Yield |
|
0.00% |
10.07% |
0.00% |
10.59% |
13.39% |
15.53% |
14.75% |
0.00% |
13.80% |
10.98% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.79 |
0.00 |
0.87 |
0.78 |
0.80 |
0.92 |
0.90 |
0.93 |
1.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
7.65 |
0.00 |
7.82 |
6.25 |
5.94 |
6.57 |
0.00 |
6.58 |
7.55 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
6.70 |
0.00 |
9.99 |
13.64 |
9.30 |
10.36 |
65.04 |
9.84 |
12.73 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
18.90 |
0.00 |
18.92 |
13.68 |
10.80 |
11.87 |
0.00 |
11.81 |
14.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
19.64 |
0.00 |
19.57 |
14.05 |
10.94 |
12.00 |
0.00 |
12.02 |
14.44 |
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 |
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 |
303.60 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.82 |
0.85 |
0.00 |
0.49 |
0.81 |
0.79 |
0.75 |
0.72 |
0.72 |
0.72 |
Long-Term Debt to Equity |
|
0.82 |
0.85 |
0.00 |
0.49 |
0.81 |
0.79 |
0.75 |
0.72 |
0.72 |
0.72 |
Financial Leverage |
|
0.82 |
0.85 |
0.00 |
-0.01 |
0.82 |
0.82 |
0.75 |
0.29 |
0.76 |
0.76 |
Leverage Ratio |
|
1.92 |
5.91 |
0.00 |
1.02 |
1.89 |
1.89 |
1.80 |
1.32 |
1.81 |
1.81 |
Compound Leverage Factor |
|
1.92 |
5.91 |
0.00 |
1.02 |
1.89 |
1.89 |
1.80 |
1.32 |
1.81 |
1.81 |
Debt to Total Capital |
|
45.13% |
46.06% |
0.00% |
32.67% |
44.78% |
44.18% |
42.78% |
41.82% |
41.71% |
42.00% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
45.13% |
46.06% |
0.00% |
32.67% |
44.78% |
44.18% |
42.78% |
41.82% |
41.71% |
42.00% |
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% |
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% |
Common Equity to Total Capital |
|
54.87% |
53.94% |
0.00% |
67.33% |
55.22% |
55.82% |
57.22% |
58.18% |
58.29% |
58.00% |
Debt to EBITDA |
|
0.00 |
3.90 |
0.00 |
5.63 |
7.79 |
5.14 |
4.80 |
30.33 |
4.42 |
5.35 |
Net Debt to EBITDA |
|
0.00 |
3.31 |
0.00 |
5.17 |
6.39 |
3.83 |
4.51 |
27.18 |
3.91 |
4.70 |
Long-Term Debt to EBITDA |
|
0.00 |
3.90 |
0.00 |
5.63 |
7.79 |
5.14 |
4.80 |
30.33 |
4.42 |
5.35 |
Debt to NOPAT |
|
0.00 |
11.45 |
0.00 |
11.02 |
8.03 |
6.05 |
5.56 |
0.00 |
5.41 |
6.07 |
Net Debt to NOPAT |
|
0.00 |
9.71 |
0.00 |
10.13 |
6.58 |
4.50 |
5.23 |
0.00 |
4.78 |
5.34 |
Long-Term Debt to NOPAT |
|
0.00 |
11.45 |
0.00 |
11.02 |
8.03 |
6.05 |
5.56 |
0.00 |
5.41 |
6.07 |
Noncontrolling Interest Sharing Ratio |
|
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) |
|
-853 |
0.00 |
15 |
-942 |
-105 |
-139 |
-1,043 |
-1,088 |
-120 |
-57 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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 |
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 |
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 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.06 |
0.00 |
0.11 |
0.13 |
0.14 |
0.27 |
0.00 |
0.15 |
0.13 |
Fixed Asset Turnover |
|
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 |
|
865 |
890 |
0.00 |
952 |
994 |
1,056 |
1,063 |
1,112 |
1,130 |
1,131 |
Invested Capital Turnover |
|
0.00 |
0.10 |
0.00 |
0.22 |
0.13 |
0.15 |
0.28 |
0.00 |
0.15 |
0.14 |
Increase / (Decrease) in Invested Capital |
|
865 |
0.00 |
0.00 |
952 |
129 |
166 |
1,063 |
1,112 |
137 |
75 |
Enterprise Value (EV) |
|
0.00 |
704 |
375 |
833 |
778 |
844 |
982 |
997 |
1,048 |
1,131 |
Market Capitalization |
|
0.00 |
356 |
375 |
402 |
414 |
497 |
554 |
580 |
631 |
713 |
Book Value per Share |
|
$19.41 |
$19.66 |
$0.00 |
$38.69 |
$21.67 |
$20.72 |
$19.85 |
$20.50 |
$19.87 |
$19.33 |
Tangible Book Value per Share |
|
$19.41 |
$19.66 |
$0.00 |
$38.69 |
$21.67 |
$20.72 |
$19.85 |
$20.50 |
$19.87 |
$19.33 |
Total Capital |
|
865 |
890 |
0.00 |
1,436 |
994 |
1,056 |
1,063 |
1,112 |
1,130 |
1,131 |
Total Debt |
|
390 |
410 |
0.00 |
469 |
445 |
467 |
455 |
465 |
471 |
475 |
Total Long-Term Debt |
|
390 |
410 |
0.00 |
469 |
445 |
467 |
455 |
465 |
471 |
475 |
Net Debt |
|
350 |
348 |
0.00 |
431 |
365 |
347 |
428 |
417 |
417 |
418 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.03 |
0.03 |
0.06 |
0.00 |
0.00 |
-0.06 |
Net Nonoperating Obligations (NNO) |
|
390 |
410 |
0.00 |
-14 |
445 |
467 |
455 |
465 |
471 |
475 |
Total Depreciation and Amortization (D&A) |
|
42 |
-1.59 |
-0.19 |
-0.68 |
2.64 |
11 |
-0.67 |
2.57 |
5.09 |
1.08 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.52 |
$0.51 |
$0.00 |
$0.67 |
$0.63 |
$0.58 |
$0.57 |
$0.53 |
$0.64 |
$0.55 |
Adjusted Weighted Average Basic Shares Outstanding |
|
24.44M |
24.47M |
0.00 |
25.03M |
26.62M |
26.37M |
30.78M |
32.25M |
33.38M |
32.59M |
Adjusted Diluted Earnings per Share |
|
$0.52 |
$0.51 |
$0.00 |
$0.67 |
$0.63 |
$0.58 |
$0.57 |
$0.53 |
$0.64 |
$0.55 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
24.44M |
24.47M |
0.00 |
25.03M |
26.62M |
26.37M |
30.78M |
32.25M |
33.38M |
32.59M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.47 |
$0.18 |
$0.00 |
$0.44 |
$0.91 |
$0.96 |
$0.65 |
$0.75 |
$0.49 |
$0.51 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
48.87M |
24.84M |
0.00 |
50.63M |
28.45M |
30.65M |
31.55M |
33.16M |
33.91M |
33.91M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
7.99 |
5.38 |
15 |
11 |
24 |
26 |
14 |
24 |
16 |
18 |
Normalized NOPAT Margin |
|
33.72% |
16.46% |
51.94% |
44.21% |
58.02% |
57.77% |
37.88% |
56.29% |
49.26% |
48.18% |
Pre Tax Income Margin |
|
48.17% |
20.78% |
52.06% |
44.30% |
58.12% |
59.81% |
54.12% |
56.60% |
50.96% |
53.16% |
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 |
NOPAT to Interest Expense |
|
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 |
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 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
136.93% |
0.00% |
140.38% |
124.69% |
101.55% |
100.61% |
0.00% |
94.09% |
100.10% |
Augmented Payout Ratio |
|
0.00% |
136.93% |
0.00% |
140.38% |
124.69% |
101.55% |
100.61% |
0.00% |
94.09% |
100.10% |
Key Financial Trends
Fidus Investment Corp (NASDAQ: FDUS) has shown overall growth and solid financial performance over the last several years, with some fluctuations worth noting.
- Net Interest Income grew from approximately $29.1 million in Q1 2023 to $37.5 million in Q4 2024, indicating consistent improvement in core lending or investment income.
- Consolidated Net Income increased from $15.5 million in Q1 2023 to $17.6 million in Q4 2024, reflecting overall profitability improvement.
- Total Revenue increased from about $29.8 million in Q1 2023 to $36.4 million in Q4 2024, showing revenue growth despite some volatility in non-interest income.
- Cash and Due from Banks increased from $36.4 million in Q1 2023 to $54.4 million by Q3 2024, indicating a stronger liquidity position.
- Total Common Equity increased steadily, from roughly $484.6 million in Q1 2023 to $658.8 million in Q3 2024, suggesting growth in shareholder value and retained earnings.
- Weighted Average Shares Outstanding increased moderately from about 24.8 million in early 2023 to 33.9 million by late 2024, which slightly diluted earnings per share.
- Basic & Diluted Earnings Per Share remained strong, fluctuating between $0.44 and $0.65 quarterly in 2024, compared to lows of around $0.18 - $0.59 in 2022 and 2023.
- Dividends per share showed a generally increasing trend from $0.18 per share in Q4 2022 to $0.61 by Q4 2024, indicating a shareholder-friendly policy but raising payout obligations.
- Net Realized & Unrealized Capital Gains on Investments have varied significantly, from negative values like -$4.9 million in Q3 2024 to positive $9.5 million in Q4 2023, reflecting volatility in investment portfolio performance.
- Operating cash flows have been volatile, with significant negative cash from operating activities in Q1 2024 (-$77.8 million) followed by recovery to positive $20.5 million in Q4 2024, suggesting some instability in cash conversion cycle.
Summary: Fidus Investment has demonstrated healthy growth in earnings, revenue, and equity over the past few years, supported by increasing net interest income and an improving liquidity position. Earnings per share have generally increased despite share dilution, and dividend payouts have grown steadily, reflecting confidence in cash flows. However, the company has experienced volatility in non-interest income from investments and cash flow from operations, which could be areas to monitor. Overall, the financial trends suggest a company with improving profitability and shareholder value, but with some sensitivity to market fluctuations in investment gains and operational cash management.
09/19/25 04:34 AM ETAI Generated. May Contain Errors.