Annual Income Statements for Gladstone Investment
This table shows Gladstone Investment's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Gladstone Investment
This table shows Gladstone Investment's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
12 |
3.08 |
16 |
4.66 |
8.79 |
47 |
6.58 |
23 |
-6.53 |
15 |
38 |
Consolidated Net Income / (Loss) |
|
12 |
3.08 |
16 |
4.66 |
8.79 |
47 |
6.58 |
23 |
-6.53 |
15 |
38 |
Net Income / (Loss) Continuing Operations |
|
7.37 |
11 |
8.57 |
9.64 |
8.44 |
-1.73 |
9.74 |
5.32 |
12 |
7.29 |
1.16 |
Total Pre-Tax Income |
|
7.37 |
11 |
8.57 |
9.64 |
8.44 |
-1.73 |
9.74 |
5.32 |
12 |
7.29 |
1.16 |
Total Revenue |
|
16 |
17 |
18 |
16 |
15 |
14 |
17 |
17 |
16 |
16 |
15 |
Net Interest Income / (Expense) |
|
8.96 |
10 |
12 |
13 |
13 |
14 |
15 |
15 |
14 |
15 |
14 |
Total Interest Income |
|
13 |
14 |
16 |
17 |
18 |
20 |
22 |
21 |
21 |
21 |
21 |
Loans and Leases Interest Income |
|
13 |
14 |
16 |
17 |
18 |
20 |
22 |
21 |
21 |
21 |
21 |
Total Interest Expense |
|
3.78 |
3.86 |
4.07 |
4.16 |
4.97 |
6.10 |
6.52 |
6.52 |
6.48 |
6.40 |
6.39 |
Long-Term Debt Interest Expense |
|
3.78 |
3.86 |
4.07 |
4.16 |
4.97 |
6.10 |
6.52 |
6.52 |
6.48 |
6.40 |
6.39 |
Total Non-Interest Income |
|
6.56 |
6.56 |
5.53 |
2.63 |
1.91 |
0.00 |
1.38 |
2.22 |
1.55 |
1.57 |
0.84 |
Investment Banking Income |
|
6.56 |
6.56 |
5.53 |
2.63 |
1.91 |
0.00 |
1.38 |
2.22 |
1.55 |
1.57 |
0.84 |
Total Non-Interest Expense |
|
8.14 |
5.52 |
8.95 |
6.05 |
6.89 |
16 |
6.82 |
12 |
3.28 |
8.88 |
14 |
Insurance Policy Acquisition Costs |
|
3.01 |
0.77 |
3.95 |
1.16 |
2.19 |
12 |
1.67 |
5.65 |
-3.79 |
2.23 |
9.35 |
Other Operating Expenses |
|
4.69 |
4.30 |
4.55 |
4.44 |
4.15 |
3.79 |
4.56 |
5.56 |
6.44 |
6.01 |
3.78 |
Amortization Expense |
|
- |
0.45 |
0.45 |
- |
- |
- |
0.59 |
- |
0.63 |
0.63 |
0.69 |
Other Adjustments to Consolidated Net Income / (Loss) |
|
4.66 |
-8.34 |
7.21 |
-4.99 |
0.35 |
49 |
-3.17 |
17 |
-19 |
8.19 |
37 |
Basic Earnings per Share |
|
$0.22 |
$0.34 |
$0.26 |
$0.29 |
$0.25 |
($0.05) |
$0.28 |
$0.15 |
$0.34 |
$0.20 |
$0.03 |
Weighted Average Basic Shares Outstanding |
|
33.21M |
33.22M |
33.32M |
33.31M |
33.59M |
33.82M |
34.35M |
34.47M |
36.69M |
36.69M |
36.73M |
Diluted Earnings per Share |
|
$0.22 |
$0.34 |
$0.26 |
$0.29 |
$0.25 |
($0.05) |
$0.28 |
$0.15 |
$0.34 |
$0.20 |
$0.03 |
Weighted Average Diluted Shares Outstanding |
|
33.21M |
33.22M |
33.32M |
33.31M |
33.59M |
33.82M |
34.35M |
34.47M |
36.69M |
36.69M |
36.73M |
Weighted Average Basic & Diluted Shares Outstanding |
|
- |
33.23M |
33.46M |
33.59M |
33.90M |
33.90M |
35.89M |
36.69M |
36.69M |
36.69M |
36.84M |
Annual Cash Flow Statements for Gladstone Investment
This table details how cash moves in and out of Gladstone 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 |
-1.66 |
12 |
-11 |
-0.03 |
Net Cash From Operating Activities |
-30 |
37 |
-4.50 |
-70 |
Net Cash From Continuing Operating Activities |
-30 |
37 |
-4.50 |
-70 |
Net Income / (Loss) Continuing Operations |
42 |
102 |
36 |
85 |
Consolidated Net Income / (Loss) |
42 |
102 |
36 |
85 |
Depreciation Expense |
-14 |
-75 |
12 |
-33 |
Amortization Expense |
1.73 |
1.79 |
1.79 |
2.31 |
Non-Cash Adjustments to Reconcile Net Income |
-54 |
-2.97 |
-56 |
-134 |
Changes in Operating Assets and Liabilities, net |
-6.00 |
10 |
2.27 |
9.68 |
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 |
28 |
-25 |
-6.74 |
70 |
Net Cash From Continuing Financing Activities |
28 |
-25 |
-6.74 |
70 |
Issuance of Debt |
254 |
246 |
103 |
317 |
Issuance of Common Equity |
1.77 |
0.00 |
5.49 |
45 |
Repayment of Debt |
-153 |
-134 |
-67 |
-211 |
Repurchase of Preferred Equity |
-58 |
-94 |
0.00 |
0.00 |
Payment of Dividends |
-31 |
-39 |
-47 |
-76 |
Other Financing Activities, Net |
-5.76 |
-3.43 |
-0.39 |
-5.09 |
Cash Interest Paid |
3.17 |
9.84 |
14 |
22 |
Quarterly Cash Flow Statements for Gladstone Investment
This table details how cash moves in and out of Gladstone Investment's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Net Change in Cash & Equivalents |
|
30 |
-41 |
-0.06 |
0.40 |
35 |
-35 |
1.00 |
-0.37 |
-0.03 |
-0.52 |
0.47 |
Net Cash From Operating Activities |
|
41 |
-51 |
-3.96 |
8.90 |
-36 |
-60 |
21 |
5.78 |
12 |
63 |
-172 |
Net Cash From Continuing Operating Activities |
|
41 |
-51 |
-3.96 |
8.90 |
-36 |
-60 |
21 |
5.78 |
12 |
63 |
-172 |
Net Income / (Loss) Continuing Operations |
|
12 |
3.08 |
16 |
4.66 |
8.79 |
47 |
6.58 |
23 |
-6.53 |
15 |
38 |
Consolidated Net Income / (Loss) |
|
12 |
3.08 |
16 |
4.66 |
8.79 |
47 |
6.58 |
23 |
-6.53 |
15 |
38 |
Depreciation Expense |
|
-0.21 |
11 |
-3.37 |
5.14 |
0.81 |
-49 |
47 |
-32 |
19 |
34 |
-37 |
Amortization Expense |
|
0.44 |
0.45 |
0.45 |
0.45 |
0.53 |
0.59 |
0.59 |
0.60 |
0.63 |
0.63 |
0.69 |
Non-Cash Adjustments to Reconcile Net Income |
|
25 |
-64 |
-19 |
1.76 |
-47 |
-67 |
-34 |
14 |
3.31 |
12 |
-182 |
Changes in Operating Assets and Liabilities, net |
|
3.88 |
-0.79 |
2.29 |
-3.11 |
0.85 |
7.86 |
0.73 |
0.24 |
-4.04 |
1.07 |
7.84 |
Net Cash From Financing Activities |
|
-12 |
9.38 |
3.90 |
-8.50 |
71 |
25 |
-20 |
-6.14 |
-12 |
-64 |
172 |
Net Cash From Continuing Financing Activities |
|
-12 |
9.38 |
3.90 |
-8.50 |
71 |
25 |
-20 |
-6.14 |
-12 |
-64 |
172 |
Issuance of Debt |
|
0.00 |
42 |
41 |
20 |
107 |
95 |
105 |
10 |
16 |
32 |
271 |
Issuance of Common Equity |
|
- |
- |
3.00 |
2.03 |
- |
- |
21 |
19 |
- |
- |
2.03 |
Repayment of Debt |
|
0.00 |
-25 |
-28 |
-14 |
-21 |
-62 |
-102 |
-26 |
-20 |
-86 |
-62 |
Payment of Dividends |
|
-11 |
-7.48 |
-12 |
-16 |
-12 |
-12 |
-43 |
-8.68 |
-8.81 |
-8.81 |
-34 |
Other Financing Activities, Net |
|
-0.08 |
-0.21 |
-0.08 |
-0.02 |
-2.71 |
-0.07 |
-1.19 |
-1.12 |
-0.25 |
-0.07 |
-4.30 |
Cash Interest Paid |
|
3.33 |
3.41 |
3.59 |
3.77 |
4.02 |
5.22 |
6.35 |
6.39 |
6.14 |
6.30 |
5.47 |
Annual Balance Sheets for Gladstone Investment
This table presents Gladstone 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 |
2022 |
2023 |
2024 |
Total Assets |
740 |
766 |
938 |
Cash and Due from Banks |
14 |
2.68 |
2.46 |
Restricted Cash |
0.31 |
0.57 |
0.76 |
Trading Account Securities |
716 |
754 |
921 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
Deferred Acquisition Cost |
0.90 |
0.43 |
1.64 |
Other Assets |
4.22 |
8.42 |
9.29 |
Total Liabilities & Shareholders' Equity |
972 |
766 |
938 |
Total Liabilities |
295 |
326 |
445 |
Short-Term Debt |
0.00 |
35 |
67 |
Accrued Interest Payable |
2.19 |
2.31 |
3.47 |
Long-Term Debt |
523 |
257 |
331 |
Other Long-Term Liabilities |
1.13 |
31 |
44 |
Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
446 |
440 |
493 |
Total Preferred & Common Equity |
446 |
440 |
493 |
Total Common Equity |
446 |
440 |
493 |
Common Stock |
398 |
402 |
445 |
Retained Earnings |
48 |
38 |
48 |
Quarterly Balance Sheets for Gladstone Investment
This table presents Gladstone 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 |
|
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Total Assets |
|
749 |
772 |
847 |
928 |
918 |
914 |
869 |
1,088 |
Cash and Due from Banks |
|
2.56 |
1.98 |
37 |
2.09 |
2.82 |
2.44 |
2.03 |
2.57 |
Trading Account Securities |
|
739 |
- |
- |
954 |
941 |
937 |
892 |
1,072 |
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 |
|
0.70 |
0.57 |
0.37 |
0.24 |
1.07 |
1.54 |
1.36 |
1.18 |
Other Assets |
|
4.85 |
44 |
44 |
6.78 |
8.01 |
8.69 |
8.88 |
7.90 |
Total Liabilities & Shareholders' Equity |
|
994 |
772 |
876 |
1,376 |
1,369 |
1,346 |
1,248 |
1,088 |
Total Liabilities |
|
306 |
322 |
411 |
453 |
458 |
437 |
410 |
598 |
Short-Term Debt |
|
17 |
30 |
- |
79 |
83 |
64 |
8.90 |
92 |
Accrued Interest Payable |
|
2.21 |
2.30 |
2.92 |
3.49 |
3.55 |
3.46 |
3.24 |
3.75 |
Long-Term Debt |
|
530 |
288 |
376 |
740 |
744 |
727 |
673 |
455 |
Other Long-Term Liabilities |
|
2.14 |
2.63 |
61 |
77 |
79 |
74 |
104 |
47 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
442 |
449 |
436 |
476 |
460 |
477 |
458 |
490 |
Total Preferred & Common Equity |
|
442 |
449 |
436 |
476 |
460 |
477 |
458 |
490 |
Total Common Equity |
|
442 |
449 |
440 |
476 |
460 |
477 |
458 |
490 |
Common Stock |
|
397 |
438 |
435 |
406 |
426 |
445 |
444 |
446 |
Retained Earnings |
|
45 |
- |
- |
70 |
34 |
33 |
14 |
44 |
Annual Metrics And Ratios for Gladstone Investment
This table displays calculated financial ratios and metrics derived from Gladstone Investment's official financial filings.
Metric |
2022 |
2023 |
2024 |
Growth Metrics |
- |
- |
- |
Revenue Growth |
13.96% |
10.41% |
-3.78% |
EBITDA Growth |
-1,111.26% |
187.76% |
-118.02% |
EBIT Growth |
-16.43% |
146.83% |
-41.14% |
NOPAT Growth |
-16.43% |
146.83% |
-41.14% |
Net Income Growth |
141.00% |
-65.26% |
139.98% |
EPS Growth |
-16.67% |
146.67% |
-43.24% |
Operating Cash Flow Growth |
223.10% |
-112.31% |
-1,452.80% |
Free Cash Flow Firm Growth |
0.00% |
128.65% |
-150.13% |
Invested Capital Growth |
0.00% |
-24.39% |
21.67% |
Revenue Q/Q Growth |
0.00% |
0.00% |
2.32% |
EBITDA Q/Q Growth |
0.00% |
0.00% |
-128.69% |
EBIT Q/Q Growth |
0.00% |
0.00% |
-16.56% |
NOPAT Q/Q Growth |
0.00% |
0.00% |
-16.56% |
Net Income Q/Q Growth |
0.00% |
0.00% |
26.60% |
EPS Q/Q Growth |
0.00% |
0.00% |
-18.18% |
Operating Cash Flow Q/Q Growth |
0.00% |
72.02% |
-4.67% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
0.00% |
0.00% |
-30.76% |
Profitability Metrics |
- |
- |
- |
EBITDA Margin |
-97.70% |
77.66% |
-14.54% |
EBIT Margin |
25.20% |
56.35% |
34.47% |
Profit (Net Income) Margin |
172.03% |
54.13% |
135.01% |
Tax Burden Percent |
682.56% |
96.07% |
391.72% |
Interest Burden Percent |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
3.10% |
4.35% |
2.68% |
ROIC Less NNEP Spread (ROIC-NNEP) |
36.51% |
3.99% |
21.07% |
Return on Net Nonoperating Assets (RNNOA) |
42.80% |
3.68% |
15.61% |
Return on Equity (ROE) |
45.90% |
8.03% |
18.30% |
Cash Return on Invested Capital (CROIC) |
-196.90% |
32.12% |
-16.87% |
Operating Return on Assets (OROA) |
2.02% |
4.91% |
2.56% |
Return on Assets (ROA) |
13.82% |
4.72% |
10.01% |
Return on Common Equity (ROCE) |
45.90% |
8.03% |
18.30% |
Return on Equity Simple (ROE_SIMPLE) |
22.95% |
8.08% |
17.31% |
Net Operating Profit after Tax (NOPAT) |
15 |
37 |
22 |
NOPAT Margin |
25.20% |
56.35% |
34.47% |
Net Nonoperating Expense Percent (NNEP) |
-33.41% |
0.36% |
-18.39% |
SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
74.80% |
43.65% |
65.53% |
Earnings before Interest and Taxes (EBIT) |
15 |
37 |
22 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-58 |
51 |
-9.19 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
0.00 |
0.77 |
0.93 |
Price to Tangible Book Value (P/TBV) |
0.00 |
0.77 |
0.93 |
Price to Revenue (P/Rev) |
0.00 |
5.14 |
7.22 |
Price to Earnings (P/E) |
0.00 |
9.49 |
5.35 |
Dividend Yield |
10.54% |
13.98% |
17.30% |
Earnings Yield |
0.00% |
10.53% |
18.69% |
Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.86 |
0.96 |
Enterprise Value to Revenue (EV/Rev) |
0.00 |
9.55 |
13.48 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
12.29 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
16.94 |
39.10 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
16.94 |
39.10 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
2.29 |
0.00 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
1.17 |
0.67 |
0.81 |
Long-Term Debt to Equity |
1.17 |
0.59 |
0.67 |
Financial Leverage |
1.17 |
0.92 |
0.74 |
Leverage Ratio |
1.66 |
1.70 |
1.83 |
Compound Leverage Factor |
1.66 |
1.70 |
1.83 |
Debt to Total Capital |
53.97% |
39.95% |
44.70% |
Short-Term Debt to Total Capital |
0.00% |
4.80% |
7.52% |
Long-Term Debt to Total Capital |
53.97% |
35.15% |
37.19% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
46.03% |
60.05% |
55.30% |
Debt to EBITDA |
-9.00 |
5.74 |
-43.35 |
Net Debt to EBITDA |
-8.75 |
5.67 |
-43.00 |
Long-Term Debt to EBITDA |
-9.00 |
5.05 |
-36.06 |
Debt to NOPAT |
34.87 |
7.91 |
18.29 |
Net Debt to NOPAT |
33.90 |
7.82 |
18.14 |
Long-Term Debt to NOPAT |
34.87 |
6.96 |
15.22 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-954 |
273 |
-137 |
Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
-72.91 |
17.21 |
-5.68 |
Operating Cash Flow to Interest Expense |
2.80 |
-0.28 |
-2.90 |
Operating Cash Flow Less CapEx to Interest Expense |
2.80 |
-0.28 |
-2.90 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.08 |
0.09 |
0.07 |
Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
969 |
732 |
891 |
Invested Capital Turnover |
0.12 |
0.08 |
0.08 |
Increase / (Decrease) in Invested Capital |
969 |
-236 |
159 |
Enterprise Value (EV) |
0.00 |
627 |
851 |
Market Capitalization |
0.00 |
338 |
456 |
Book Value per Share |
$13.43 |
$13.14 |
$13.73 |
Tangible Book Value per Share |
$13.43 |
$13.14 |
$13.73 |
Total Capital |
969 |
732 |
891 |
Total Debt |
523 |
293 |
398 |
Total Long-Term Debt |
523 |
257 |
331 |
Net Debt |
508 |
289 |
395 |
Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
-87 |
1.45 |
-64 |
Net Nonoperating Obligations (NNO) |
523 |
293 |
398 |
Total Depreciation and Amortization (D&A) |
-73 |
14 |
-31 |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.00 |
$1.11 |
$0.63 |
Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
33.31M |
34.47M |
Adjusted Diluted Earnings per Share |
$0.00 |
$1.11 |
$0.63 |
Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
33.31M |
34.47M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
33.59M |
36.69M |
Normalized Net Operating Profit after Tax (NOPAT) |
10 |
27 |
17 |
Normalized NOPAT Margin |
17.64% |
41.36% |
26.68% |
Pre Tax Income Margin |
25.20% |
56.35% |
34.47% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
1.15 |
2.33 |
0.90 |
NOPAT to Interest Expense |
1.15 |
2.33 |
0.90 |
EBIT Less CapEx to Interest Expense |
1.15 |
2.33 |
0.90 |
NOPAT Less CapEx to Interest Expense |
1.15 |
2.33 |
0.90 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
37.97% |
132.36% |
89.16% |
Augmented Payout Ratio |
37.97% |
132.36% |
89.16% |
Quarterly Metrics And Ratios for Gladstone Investment
This table displays calculated financial ratios and metrics derived from Gladstone Investment's official financial filings.
Metric |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
-6.83% |
-4.13% |
0.00% |
-1.21% |
-16.32% |
-5.47% |
9.11% |
2.43% |
14.06% |
-9.51% |
EBITDA Growth |
|
0.00% |
939.49% |
-80.47% |
0.00% |
28.69% |
-321.92% |
907.77% |
-270.57% |
226.97% |
184.16% |
-162.29% |
EBIT Growth |
|
0.00% |
427.30% |
2.02% |
0.00% |
14.50% |
-115.15% |
13.71% |
-44.81% |
47.09% |
521.45% |
-88.09% |
NOPAT Growth |
|
0.00% |
427.30% |
2.02% |
0.00% |
14.50% |
-110.61% |
13.71% |
-44.81% |
47.09% |
702.06% |
-88.09% |
Net Income Growth |
|
0.00% |
-89.07% |
52.51% |
0.00% |
-27.00% |
1,440.03% |
-58.31% |
384.84% |
-174.28% |
-67.31% |
485.04% |
EPS Growth |
|
0.00% |
385.71% |
4.00% |
0.00% |
13.64% |
-114.71% |
7.69% |
-48.28% |
36.00% |
500.00% |
-89.29% |
Operating Cash Flow Growth |
|
0.00% |
0.00% |
-108.69% |
430.40% |
-188.22% |
-18.48% |
626.97% |
-35.07% |
133.81% |
205.03% |
-923.54% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
68.61% |
32.65% |
0.00% |
44.89% |
152.73% |
149.26% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
30.91% |
67.87% |
21.67% |
56.06% |
-11.94% |
-19.45% |
Revenue Q/Q Growth |
|
0.00% |
9.19% |
3.44% |
-10.42% |
-2.35% |
-7.52% |
16.85% |
3.41% |
-8.33% |
2.98% |
-7.30% |
EBITDA Q/Q Growth |
|
0.00% |
196.04% |
-74.89% |
169.59% |
-35.79% |
-610.50% |
214.05% |
-145.63% |
223.07% |
31.40% |
-184.40% |
EBIT Q/Q Growth |
|
0.00% |
54.88% |
-24.94% |
12.55% |
-12.48% |
-120.50% |
663.24% |
-45.37% |
133.21% |
-41.27% |
-84.08% |
NOPAT Q/Q Growth |
|
0.00% |
54.88% |
-24.94% |
12.55% |
-12.48% |
-114.35% |
904.62% |
-45.37% |
133.21% |
-41.27% |
-84.08% |
Net Income Q/Q Growth |
|
0.00% |
-74.45% |
413.14% |
-70.48% |
88.62% |
438.99% |
-86.11% |
243.27% |
-128.90% |
337.24% |
148.61% |
EPS Q/Q Growth |
|
0.00% |
54.55% |
-23.53% |
11.54% |
-13.79% |
-120.00% |
660.00% |
-46.43% |
126.67% |
-41.18% |
-85.00% |
Operating Cash Flow Q/Q Growth |
|
1,633.48% |
-222.86% |
92.20% |
324.77% |
-509.47% |
-65.00% |
134.70% |
-72.31% |
113.20% |
412.65% |
-372.08% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
22.48% |
100.00% |
0.00% |
61.83% |
-66.34% |
69.96% |
-188.91% |
136.52% |
55.38% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-22.51% |
-4.47% |
10.96% |
59.37% |
-0.62% |
-30.76% |
42.32% |
-10.07% |
-9.10% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
49.00% |
132.87% |
32.26% |
97.08% |
63.83% |
-352.37% |
343.93% |
-151.77% |
203.76% |
260.00% |
-236.73% |
EBIT Margin |
|
47.52% |
67.40% |
48.91% |
61.45% |
55.07% |
-12.21% |
58.84% |
31.08% |
79.08% |
45.10% |
7.75% |
Profit (Net Income) Margin |
|
77.58% |
18.15% |
90.06% |
29.68% |
57.33% |
334.13% |
39.73% |
131.88% |
-41.57% |
95.77% |
256.84% |
Tax Burden Percent |
|
163.28% |
26.94% |
184.14% |
48.30% |
104.10% |
-2,737.34% |
67.52% |
424.27% |
-52.57% |
212.34% |
3,315.25% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
5.51% |
8.88% |
-0.47% |
3.54% |
2.42% |
4.83% |
2.43% |
0.43% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
3.81% |
9.06% |
6.64% |
2.99% |
7.42% |
1.58% |
3.52% |
5.86% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
2.53% |
7.81% |
9.88% |
3.76% |
5.50% |
2.02% |
5.66% |
8.48% |
Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
8.04% |
16.68% |
9.41% |
7.30% |
7.91% |
6.86% |
8.08% |
8.90% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
37.30% |
0.00% |
0.00% |
0.00% |
-16.87% |
-41.31% |
15.55% |
23.80% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
5.36% |
4.26% |
-0.91% |
4.30% |
2.31% |
5.71% |
3.29% |
0.49% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
2.59% |
4.43% |
24.99% |
2.90% |
9.78% |
-3.00% |
6.99% |
16.39% |
Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
8.04% |
16.83% |
9.41% |
7.29% |
7.91% |
6.88% |
8.08% |
8.90% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
7.40% |
16.10% |
14.65% |
0.00% |
14.66% |
8.32% |
14.29% |
Net Operating Profit after Tax (NOPAT) |
|
7.37 |
11 |
8.57 |
9.64 |
8.44 |
-1.21 |
9.74 |
5.32 |
12 |
7.29 |
1.16 |
NOPAT Margin |
|
47.52% |
67.40% |
48.91% |
61.45% |
55.07% |
-8.54% |
58.84% |
31.08% |
79.08% |
45.10% |
7.75% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
3.05% |
-4.54% |
1.70% |
-0.18% |
-7.11% |
0.55% |
-5.00% |
3.25% |
-1.09% |
-5.44% |
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% |
0.00% |
Operating Expenses to Revenue |
|
52.49% |
32.60% |
51.09% |
38.55% |
44.93% |
112.21% |
41.16% |
68.92% |
20.92% |
54.90% |
92.25% |
Earnings before Interest and Taxes (EBIT) |
|
7.37 |
11 |
8.57 |
9.64 |
8.44 |
-1.73 |
9.74 |
5.32 |
12 |
7.29 |
1.16 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
7.60 |
23 |
5.65 |
15 |
9.78 |
-50 |
57 |
-26 |
32 |
42 |
-35 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.70 |
0.77 |
0.78 |
0.73 |
0.92 |
0.93 |
0.98 |
1.07 |
0.98 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.70 |
0.77 |
0.78 |
0.73 |
0.92 |
0.93 |
0.98 |
1.07 |
0.98 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
5.14 |
5.23 |
5.54 |
6.82 |
7.22 |
7.34 |
7.48 |
7.51 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
9.49 |
10.61 |
4.54 |
6.25 |
5.35 |
6.66 |
12.87 |
6.86 |
Dividend Yield |
|
12.55% |
14.21% |
13.44% |
13.98% |
13.97% |
15.22% |
19.63% |
17.30% |
16.37% |
14.66% |
12.68% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
10.53% |
9.42% |
22.04% |
15.99% |
18.69% |
15.01% |
7.77% |
14.58% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.82 |
0.86 |
0.84 |
0.90 |
0.97 |
0.96 |
0.99 |
1.03 |
0.99 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
9.55 |
10.40 |
18.56 |
20.16 |
13.48 |
19.73 |
17.85 |
16.01 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
12.29 |
12.81 |
0.00 |
38.86 |
0.00 |
96.34 |
11.14 |
81.62 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
16.94 |
17.89 |
46.71 |
47.70 |
39.10 |
48.69 |
33.64 |
39.12 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
16.94 |
17.89 |
46.71 |
47.70 |
39.10 |
48.69 |
33.64 |
39.12 |
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 |
11.45 |
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 |
6.18 |
3.70 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
1.24 |
0.71 |
0.67 |
0.86 |
1.72 |
1.80 |
0.81 |
1.66 |
1.49 |
1.12 |
Long-Term Debt to Equity |
|
0.00 |
1.20 |
0.64 |
0.59 |
0.86 |
1.56 |
1.62 |
0.67 |
1.52 |
1.47 |
0.93 |
Financial Leverage |
|
0.00 |
1.24 |
0.71 |
0.67 |
0.86 |
1.49 |
1.26 |
0.74 |
1.28 |
1.61 |
1.45 |
Leverage Ratio |
|
0.00 |
1.69 |
1.72 |
1.70 |
1.94 |
1.83 |
1.86 |
1.83 |
1.93 |
1.92 |
2.11 |
Compound Leverage Factor |
|
0.00 |
1.69 |
1.72 |
1.70 |
1.94 |
1.83 |
1.86 |
1.83 |
1.93 |
1.92 |
2.11 |
Debt to Total Capital |
|
0.00% |
55.27% |
41.41% |
39.95% |
46.29% |
63.27% |
64.26% |
44.70% |
62.36% |
59.81% |
52.73% |
Short-Term Debt to Total Capital |
|
0.00% |
1.68% |
3.86% |
4.80% |
0.00% |
6.12% |
6.42% |
7.52% |
5.02% |
0.78% |
8.83% |
Long-Term Debt to Total Capital |
|
0.00% |
53.60% |
37.55% |
35.15% |
46.29% |
57.15% |
57.84% |
37.19% |
57.33% |
59.03% |
43.90% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
44.73% |
58.54% |
60.05% |
54.19% |
36.73% |
35.74% |
55.30% |
37.64% |
40.19% |
47.27% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
5.74 |
7.07 |
-42.52 |
25.81 |
-43.35 |
60.76 |
6.50 |
43.54 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
5.67 |
6.36 |
-42.39 |
25.70 |
-43.00 |
60.52 |
6.47 |
43.34 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
5.05 |
7.07 |
-38.41 |
23.24 |
-36.06 |
55.87 |
6.41 |
36.25 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
7.91 |
9.88 |
32.88 |
31.69 |
18.29 |
30.71 |
19.62 |
20.87 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
7.82 |
8.89 |
32.77 |
31.55 |
18.14 |
30.58 |
19.54 |
20.77 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
6.96 |
9.88 |
29.70 |
28.52 |
15.22 |
28.23 |
19.36 |
17.38 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-0.89% |
0.00% |
0.05% |
0.00% |
-0.42% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-978 |
-758 |
0.00 |
-804 |
-307 |
-511 |
-153 |
-443 |
162 |
251 |
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% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-253.53 |
-186.07 |
0.00 |
-161.67 |
-50.29 |
-78.31 |
-23.51 |
-68.39 |
25.29 |
39.39 |
Operating Cash Flow to Interest Expense |
|
10.92 |
-13.16 |
-0.97 |
2.14 |
-7.33 |
-9.85 |
3.20 |
0.89 |
1.90 |
9.87 |
-26.92 |
Operating Cash Flow Less CapEx to Interest Expense |
|
10.92 |
-13.16 |
-0.97 |
2.14 |
-7.33 |
-9.85 |
3.20 |
0.89 |
1.90 |
9.87 |
-26.92 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.09 |
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
989 |
767 |
732 |
813 |
1,295 |
1,287 |
891 |
1,268 |
1,140 |
1,037 |
Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.09 |
0.16 |
0.05 |
0.06 |
0.08 |
0.06 |
0.05 |
0.06 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
989 |
767 |
0.00 |
813 |
306 |
520 |
159 |
456 |
-155 |
-250 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
630 |
627 |
681 |
1,164 |
1,245 |
851 |
1,254 |
1,170 |
1,024 |
Market Capitalization |
|
0.00 |
0.00 |
315 |
338 |
343 |
347 |
421 |
456 |
466 |
490 |
480 |
Book Value per Share |
|
$0.00 |
$13.32 |
$13.50 |
$13.14 |
$13.11 |
$14.03 |
$13.57 |
$13.73 |
$13.01 |
$12.49 |
$13.36 |
Tangible Book Value per Share |
|
$0.00 |
$13.32 |
$13.50 |
$13.14 |
$13.11 |
$14.03 |
$13.57 |
$13.73 |
$13.01 |
$12.49 |
$13.36 |
Total Capital |
|
0.00 |
989 |
767 |
732 |
813 |
1,295 |
1,287 |
891 |
1,268 |
1,140 |
1,037 |
Total Debt |
|
0.00 |
547 |
317 |
293 |
376 |
819 |
827 |
398 |
791 |
682 |
547 |
Total Long-Term Debt |
|
0.00 |
530 |
288 |
257 |
376 |
740 |
744 |
331 |
727 |
673 |
455 |
Net Debt |
|
0.00 |
544 |
315 |
289 |
338 |
817 |
823 |
395 |
788 |
679 |
544 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
-4.66 |
8.34 |
-7.21 |
4.99 |
-0.35 |
-49 |
3.17 |
-17 |
19 |
-8.19 |
-37 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
547 |
317 |
293 |
376 |
819 |
827 |
398 |
791 |
682 |
547 |
Total Depreciation and Amortization (D&A) |
|
0.23 |
11 |
-2.92 |
5.59 |
1.34 |
-48 |
47 |
-31 |
20 |
35 |
-37 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.34 |
$0.26 |
$0.29 |
$0.25 |
($0.05) |
$0.28 |
$0.15 |
$0.34 |
$0.20 |
$0.03 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
33.22M |
33.32M |
33.31M |
33.59M |
33.82M |
34.35M |
34.47M |
36.69M |
36.69M |
36.73M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.34 |
$0.26 |
$0.29 |
$0.25 |
($0.05) |
$0.28 |
$0.15 |
$0.34 |
$0.20 |
$0.03 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
33.22M |
33.32M |
33.31M |
33.59M |
33.82M |
34.35M |
34.47M |
36.69M |
36.69M |
36.73M |
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 |
|
0.00 |
33.23M |
33.46M |
33.59M |
33.90M |
33.90M |
35.89M |
36.69M |
36.69M |
36.69M |
36.84M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
5.47 |
7.99 |
6.00 |
6.75 |
6.29 |
-0.81 |
6.82 |
3.73 |
8.69 |
5.10 |
0.81 |
Normalized NOPAT Margin |
|
35.28% |
47.18% |
34.24% |
43.01% |
41.04% |
-5.71% |
41.19% |
21.76% |
55.36% |
31.57% |
5.42% |
Pre Tax Income Margin |
|
47.52% |
67.40% |
48.91% |
61.45% |
55.07% |
-12.21% |
58.84% |
31.08% |
79.08% |
45.10% |
7.75% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.95 |
2.96 |
2.10 |
2.32 |
1.70 |
-0.28 |
1.49 |
0.82 |
1.92 |
1.14 |
0.18 |
NOPAT to Interest Expense |
|
1.95 |
2.96 |
2.10 |
2.32 |
1.70 |
-0.20 |
1.49 |
0.82 |
1.92 |
1.14 |
0.18 |
EBIT Less CapEx to Interest Expense |
|
1.95 |
2.96 |
2.10 |
2.32 |
1.70 |
-0.28 |
1.49 |
0.82 |
1.92 |
1.14 |
0.18 |
NOPAT Less CapEx to Interest Expense |
|
1.95 |
2.96 |
2.10 |
2.32 |
1.70 |
-0.20 |
1.49 |
0.82 |
1.92 |
1.14 |
0.18 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
132.36% |
147.65% |
68.42% |
123.91% |
89.16% |
103.97% |
182.05% |
86.81% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
132.36% |
147.65% |
68.42% |
123.91% |
89.16% |
103.97% |
182.05% |
86.81% |
Key Financial Trends
Gladstone Investment Corporation (NASDAQ: GAINZ) has demonstrated a relatively stable financial performance over the past several quarters, highlighted by consistent net interest income and measurable net income growth in recent periods.
- Net Interest Income remained strong at $14.14 million in Q3 2025, showing relative stability compared to $14.6 million in Q2 2025 and $14.14 million in Q1 2025, indicating consistent core earnings from lending activities.
- Consolidated Net Income significantly increased to $38.49 million in Q3 2025 from $15.48 million in Q2 2025 and $-6.53 million in Q1 2025, showing a strong turnaround and profitability improvement.
- Total Revenue for Q3 2025 was $14.99 million, a slight decrease from prior quarters but still within a reasonable range given fluctuations in Investment Banking Income.
- The company issued $270.7 million in new debt during Q3 2025, which was substantially higher than prior quarters, demonstrating capability to raise capital for growth or refinancing.
- Total Common Equity increased steadily from $440.3 million at Q1 2024 to $490.1 million at Q3 2025, reflecting retained earnings growth and equity issuance.
- Basic and Diluted EPS showed variability quarter over quarter, dropping to $0.03 in Q3 2025 from $0.20 in Q2 2025 and negative in Q1 2025, implying earnings volatility though recent positive trend.
- Cash and Equivalents fluctuated modestly, with $2.57 million at Q3 2025 compared to prior quarters, indicating relatively stable liquidity.
- Net Cash from Continuing Operating Activities was a significant outflow of -$171.9 million in Q3 2025, contrasting with positive operating cash flow in prior quarter, which could signal increased investment or working capital needs.
- Long-Term Debt increased from $376.2 million in Q1 2024 to $455.1 million in Q3 2025, reflecting a higher leverage position that may increase interest expenses and financial risk.
- Total Non-Interest Expense rose to $13.83 million in Q3 2025 compared to $8.88 million in Q2 2025 and $3.28 million in Q1 2025, suggesting higher operating costs which could pressure margins if not controlled.
Overall, Gladstone Investment Corporation has returned to profitability in recent quarters and increased its equity base, supported by stable core interest income. However, the company faces challenges with fluctuating operating cash flows and rising expenses, alongside increased debt levels. Investors should monitor future cash flow trends and expense management to assess sustainability of earnings growth and leverage.
10/09/25 03:08 PM ETAI Generated. May Contain Errors.