Annual Income Statements for Great Elm Capital Group
This table shows Great Elm Capital Group's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Great Elm Capital Group
This table shows Great Elm Capital Group's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
7.76 |
8.92 |
-0.46 |
-0.86 |
3.25 |
1.86 |
0.45 |
11 |
-19 |
-19 |
-0.75 |
| Consolidated Net Income / (Loss) |
|
7.76 |
4.21 |
-0.46 |
-1.33 |
3.47 |
1.86 |
0.45 |
12 |
-22 |
-22 |
-0.75 |
| Net Income / (Loss) Continuing Operations |
|
7.76 |
8.92 |
-0.46 |
-0.86 |
3.25 |
1.86 |
0.45 |
11 |
-19 |
-19 |
-0.75 |
| Total Pre-Tax Income |
|
7.76 |
8.92 |
-0.46 |
-0.86 |
3.25 |
1.86 |
0.45 |
11 |
-19 |
-19 |
-0.75 |
| Total Revenue |
|
14 |
15 |
5.26 |
2.16 |
6.69 |
8.87 |
4.08 |
15 |
-11 |
-8.53 |
2.34 |
| Net Interest Income / (Expense) |
|
9.28 |
5.72 |
8.91 |
5.86 |
7.50 |
9.14 |
7.33 |
9.89 |
9.64 |
16 |
5.17 |
| Total Interest Income |
|
9.28 |
5.72 |
8.91 |
9.33 |
12 |
9.14 |
12 |
14 |
9.64 |
11 |
9.43 |
| Investment Securities Interest Income |
|
8.37 |
8.34 |
8.35 |
9.33 |
12 |
9.07 |
12 |
14 |
9.64 |
12 |
9.43 |
| Total Interest Expense |
|
0.00 |
- |
0.00 |
3.47 |
4.21 |
- |
4.25 |
4.32 |
0.00 |
-4.32 |
4.26 |
| Long-Term Debt Interest Expense |
|
- |
- |
- |
3.47 |
4.21 |
- |
4.25 |
4.32 |
- |
- |
4.26 |
| Total Non-Interest Income |
|
4.71 |
9.08 |
-3.65 |
-3.70 |
-0.80 |
-0.27 |
-3.24 |
5.45 |
-21 |
-24 |
-2.83 |
| Other Service Charges |
|
- |
- |
- |
0.22 |
0.02 |
- |
0.88 |
0.07 |
1.00 |
- |
2.89 |
| Net Realized & Unrealized Capital Gains on Investments |
|
4.71 |
5.64 |
-3.65 |
-3.91 |
-0.82 |
-0.27 |
-4.12 |
5.38 |
-22 |
-23 |
-5.73 |
| Total Non-Interest Expense |
|
6.22 |
5.88 |
5.72 |
3.02 |
3.45 |
7.01 |
3.63 |
4.06 |
8.21 |
11 |
3.08 |
| Insurance Policy Acquisition Costs |
|
- |
- |
- |
0.76 |
1.02 |
- |
1.15 |
1.47 |
0.00 |
- |
0.54 |
| Other Operating Expenses |
|
2.88 |
-0.06 |
2.91 |
2.25 |
2.43 |
2.62 |
2.48 |
2.59 |
2.72 |
-0.00 |
2.54 |
| Basic Earnings per Share |
|
$1.02 |
$1.17 |
($0.05) |
($0.14) |
$0.33 |
$0.22 |
$0.04 |
$1.02 |
($1.79) |
($1.84) |
($0.05) |
| Weighted Average Basic Shares Outstanding |
|
7.60M |
7.60M |
8.66M |
9.55M |
10.45M |
9.84M |
11.54M |
11.56M |
12.32M |
12.36M |
13.98M |
| Diluted Earnings per Share |
|
$1.02 |
$1.17 |
($0.05) |
($0.14) |
$0.33 |
$0.22 |
$0.04 |
$1.02 |
($1.79) |
($1.84) |
($0.05) |
| Weighted Average Diluted Shares Outstanding |
|
7.60M |
7.60M |
8.66M |
9.55M |
10.45M |
9.84M |
11.54M |
11.56M |
12.32M |
12.36M |
13.98M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
7.60M |
9.45M |
9.45M |
10.45M |
10.45M |
11.54M |
11.54M |
11.57M |
14.00M |
14.00M |
13.89M |
Annual Cash Flow Statements for Great Elm Capital Group
This table details how cash moves in and out of Great Elm Capital Group's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
49 |
-44 |
-8.56 |
0.37 |
-0.95 |
1.89 |
| Net Cash From Operating Activities |
|
27 |
-58 |
-42 |
26 |
-83 |
-2.41 |
| Net Cash From Continuing Operating Activities |
|
27 |
-58 |
-42 |
26 |
-83 |
-2.41 |
| Net Income / (Loss) Continuing Operations |
|
-32 |
-10 |
-16 |
25 |
3.55 |
-30 |
| Consolidated Net Income / (Loss) |
|
-32 |
-10 |
-16 |
25 |
3.55 |
-30 |
| Depreciation Expense |
|
29 |
13 |
-100 |
-17 |
11 |
53 |
| Amortization Expense |
|
-3.85 |
-2.46 |
-0.04 |
-0.75 |
-0.94 |
-0.17 |
| Non-Cash Adjustments to Reconcile Net Income |
|
34 |
-54 |
82 |
12 |
-96 |
-26 |
| Changes in Operating Assets and Liabilities, net |
|
-0.04 |
-4.75 |
-7.96 |
6.20 |
-0.07 |
0.01 |
| Net Cash From Investing Activities |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash From Continuing Investing Activities |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash From Financing Activities |
|
21 |
14 |
33 |
-25 |
82 |
4.30 |
| Net Cash From Continuing Financing Activities |
|
21 |
14 |
33 |
-25 |
82 |
4.30 |
| Issuance of Debt |
|
0.00 |
65 |
10 |
40 |
103 |
92 |
| Issuance of Common Equity |
|
32 |
0.00 |
38 |
0.00 |
49 |
27 |
| Repayment of Debt |
|
-4.07 |
-40 |
0.00 |
-55 |
-51 |
-93 |
| Payment of Dividends |
|
-4.99 |
-9.93 |
-13 |
-11 |
-15 |
-39 |
| Other Financing Activities, Net |
|
-1.50 |
-0.55 |
-1.29 |
-0.26 |
-4.21 |
17 |
| Cash Interest Paid |
|
8.00 |
9.23 |
9.36 |
10 |
13 |
16 |
| Cash Income Taxes Paid |
|
0.23 |
0.03 |
0.16 |
0.00 |
0.00 |
0.00 |
Quarterly Cash Flow Statements for Great Elm Capital Group
This table details how cash moves in and out of Great Elm Capital Group's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
-1.57 |
-0.83 |
-0.62 |
2.24 |
-2.27 |
-0.31 |
1.27 |
-0.31 |
-0.96 |
1.89 |
-1.83 |
| Net Cash From Operating Activities |
|
10 |
2.10 |
-25 |
-34 |
-54 |
31 |
-5.87 |
9.69 |
-25 |
19 |
23 |
| Net Cash From Continuing Operating Activities |
|
10 |
2.10 |
-25 |
-34 |
-54 |
31 |
-5.87 |
9.69 |
-25 |
19 |
23 |
| Net Income / (Loss) Continuing Operations |
|
7.76 |
4.21 |
-0.46 |
-1.33 |
3.47 |
1.86 |
0.45 |
12 |
-22 |
-20 |
-0.75 |
| Consolidated Net Income / (Loss) |
|
7.76 |
4.21 |
-0.46 |
-1.33 |
3.47 |
1.86 |
0.45 |
12 |
-22 |
-20 |
-0.75 |
| Depreciation Expense |
|
-6.53 |
-6.20 |
6.01 |
3.91 |
0.82 |
0.03 |
4.39 |
-5.38 |
31 |
23 |
8.36 |
| Amortization Expense |
|
0.09 |
-0.36 |
-0.33 |
-0.30 |
-0.16 |
-0.16 |
-0.30 |
-0.33 |
0.61 |
-0.15 |
-0.20 |
| Non-Cash Adjustments to Reconcile Net Income |
|
8.75 |
3.92 |
-30 |
-36 |
-60 |
30 |
-11 |
2.81 |
-31 |
13 |
19 |
| Changes in Operating Assets and Liabilities, net |
|
0.44 |
0.53 |
-0.75 |
-0.96 |
1.81 |
-0.18 |
0.54 |
0.85 |
-3.57 |
2.18 |
-2.52 |
| Net Cash From Investing Activities |
|
- |
- |
0.00 |
- |
- |
- |
0.00 |
- |
- |
- |
0.00 |
| Net Cash From Continuing Investing Activities |
|
- |
- |
0.00 |
- |
- |
- |
0.00 |
- |
- |
- |
0.00 |
| Net Cash From Financing Activities |
|
-12 |
-2.93 |
25 |
37 |
52 |
-32 |
7.14 |
-10 |
24 |
-17 |
-25 |
| Net Cash From Continuing Financing Activities |
|
-12 |
-2.93 |
25 |
37 |
52 |
-32 |
7.14 |
-10 |
24 |
-17 |
-25 |
| Issuance of Debt |
|
38 |
-0.01 |
5.00 |
33 |
56 |
9.08 |
23 |
9.00 |
50 |
9.15 |
0.00 |
| Issuance of Common Equity |
|
- |
- |
24 |
12 |
- |
13 |
0.00 |
0.28 |
27 |
- |
-0.53 |
| Repayment of Debt |
|
-48 |
- |
0.00 |
-5.00 |
-0.00 |
-46 |
-11 |
-15 |
-48 |
-19 |
-20 |
| Payment of Dividends |
|
-2.66 |
-2.66 |
-4.07 |
-3.31 |
-3.66 |
-4.04 |
-4.85 |
-4.28 |
-4.93 |
-25 |
-4.20 |
| Other Financing Activities, Net |
|
- |
-0.26 |
0.00 |
- |
- |
-4.21 |
-0.01 |
- |
-0.16 |
17 |
-0.25 |
| Cash Interest Paid |
|
2.63 |
2.57 |
2.52 |
3.11 |
3.82 |
3.94 |
3.77 |
3.75 |
4.02 |
4.05 |
3.79 |
| Cash Income Taxes Paid |
|
0.04 |
-0.20 |
0.23 |
- |
0.08 |
- |
0.00 |
- |
0.21 |
-0.48 |
0.00 |
Annual Balance Sheets for Great Elm Capital Group
This table presents Great Elm Capital Group'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 |
2025 |
| Total Assets |
|
426 |
310 |
247 |
342 |
341 |
| Cash and Due from Banks |
|
9.13 |
0.59 |
0.95 |
0.00 |
1.83 |
| Trading Account Securities |
|
- |
301 |
241 |
334 |
334 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Customer and Other Receivables |
|
0.15 |
0.00 |
0.04 |
0.03 |
0.00 |
| Deferred Acquisition Cost |
|
0.38 |
0.23 |
0.34 |
0.24 |
0.26 |
| Other Assets |
|
417 |
8.21 |
4.08 |
8.89 |
7.40 |
| Total Liabilities & Shareholders' Equity |
|
426 |
310 |
247 |
342 |
341 |
| Total Liabilities |
|
352 |
225 |
148 |
206 |
228 |
| Short-Term Debt |
|
0.00 |
10 |
0.00 |
0.00 |
0.00 |
| Accrued Interest Payable |
|
0.03 |
0.04 |
0.03 |
0.03 |
0.06 |
| Long-Term Debt |
|
142 |
143 |
140 |
190 |
189 |
| Other Long-Term Liabilities |
|
210 |
72 |
6.65 |
16 |
38 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
75 |
85 |
99 |
136 |
113 |
| Total Preferred & Common Equity |
|
75 |
85 |
99 |
136 |
113 |
| Total Common Equity |
|
75 |
85 |
99 |
136 |
113 |
| Common Stock |
|
246 |
284 |
284 |
332 |
359 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-171 |
-199 |
-185 |
-196 |
-246 |
Quarterly Balance Sheets for Great Elm Capital Group
This table presents Great Elm Capital Group'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 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
246 |
279 |
327 |
427 |
351 |
409 |
420 |
283 |
| Cash and Due from Banks |
|
1.78 |
0.33 |
2.58 |
0.31 |
1.27 |
0.96 |
0.00 |
0.00 |
| Trading Account Securities |
|
236 |
271 |
320 |
420 |
342 |
403 |
418 |
277 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Customer and Other Receivables |
|
0.05 |
0.04 |
0.00 |
0.00 |
0.03 |
0.03 |
0.03 |
0.00 |
| Deferred Acquisition Cost |
|
0.11 |
0.31 |
0.29 |
0.26 |
0.21 |
0.19 |
0.30 |
0.21 |
| Other Assets |
|
7.99 |
7.25 |
5.58 |
7.70 |
7.40 |
4.78 |
5.77 |
5.61 |
| Total Liabilities & Shareholders' Equity |
|
246 |
279 |
327 |
427 |
351 |
409 |
420 |
283 |
| Total Liabilities |
|
148 |
160 |
201 |
301 |
219 |
269 |
280 |
175 |
| Short-Term Debt |
|
0.00 |
5.00 |
0.00 |
0.00 |
12 |
6.00 |
0.00 |
0.00 |
| Accrued Interest Payable |
|
0.06 |
0.04 |
0.07 |
0.17 |
0.06 |
0.08 |
0.30 |
0.07 |
| Long-Term Debt |
|
140 |
140 |
174 |
230 |
190 |
190 |
200 |
169 |
| Other Long-Term Liabilities |
|
8.36 |
15 |
27 |
71 |
16 |
73 |
79 |
6.07 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
98 |
119 |
126 |
126 |
132 |
140 |
140 |
107 |
| Total Preferred & Common Equity |
|
98 |
119 |
126 |
126 |
132 |
140 |
140 |
107 |
| Total Common Equity |
|
98 |
119 |
126 |
126 |
132 |
140 |
140 |
107 |
| Common Stock |
|
284 |
308 |
320 |
320 |
332 |
333 |
360 |
358 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-186 |
-189 |
-194 |
-194 |
-200 |
-192 |
-219 |
-251 |
Annual Metrics And Ratios for Great Elm Capital Group
This table displays calculated financial ratios and metrics derived from Great Elm Capital Group's official financial filings.
| Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
0.00 |
0.00 |
7,601,958.00 |
7,601,958.00 |
- |
13,998,168.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
7,601,958.00 |
7,601,958.00 |
- |
13,998,168.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-2.05 |
3.33 |
- |
-2.27 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
116.62% |
20.23% |
1,546.28% |
-37.42% |
-85.74% |
| EBITDA Growth |
|
0.00% |
102.85% |
-62,939.67% |
110.20% |
88.82% |
102.48% |
| EBIT Growth |
|
0.00% |
67.85% |
-51.66% |
292.77% |
-85.97% |
-1,024.97% |
| NOPAT Growth |
|
0.00% |
67.85% |
-51.66% |
375.39% |
-85.97% |
-747.48% |
| Net Income Growth |
|
0.00% |
67.85% |
-51.66% |
262.57% |
-85.97% |
-994.71% |
| EPS Growth |
|
0.00% |
67.85% |
1.19% |
233.73% |
-89.19% |
-813.89% |
| Operating Cash Flow Growth |
|
0.00% |
-313.56% |
28.61% |
161.51% |
-421.89% |
97.08% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
85.56% |
189.89% |
-442.23% |
105.47% |
| Invested Capital Growth |
|
0.00% |
0.00% |
9.89% |
0.42% |
36.35% |
-7.23% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-3.85% |
-85.98% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
3,779.61% |
43.83% |
10.06% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-39.79% |
-352.36% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-39.79% |
-352.36% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-39.79% |
-299.71% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-35.71% |
-403.92% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-112.05% |
59.65% |
26.19% |
-124.08% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
25.61% |
-59.43% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.44% |
-8.43% |
-11.17% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
0.00% |
6.83% |
-3,569.77% |
22.12% |
43.99% |
637.89% |
| EBIT Margin |
|
0.00% |
-381.40% |
-481.11% |
56.34% |
11.68% |
-668.66% |
| Profit (Net Income) Margin |
|
0.00% |
-381.40% |
-481.11% |
47.51% |
11.68% |
-785.11% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
84.33% |
100.00% |
117.42% |
| Interest Burden Percent |
|
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% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-6.64% |
-4.80% |
12.60% |
1.26% |
-6.03% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-10.98% |
-7.97% |
9.39% |
1.26% |
-12.81% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-20.92% |
-14.76% |
15.01% |
1.77% |
-19.49% |
| Return on Equity (ROE) |
|
0.00% |
-27.56% |
-19.56% |
27.60% |
3.03% |
-25.53% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-206.64% |
-14.22% |
12.18% |
-29.50% |
1.46% |
| Operating Return on Assets (OROA) |
|
0.00% |
-2.41% |
-4.23% |
10.79% |
1.21% |
-7.93% |
| Return on Assets (ROA) |
|
0.00% |
-2.41% |
-4.23% |
9.10% |
1.21% |
-9.31% |
| Return on Common Equity (ROCE) |
|
0.00% |
-27.56% |
-19.56% |
27.60% |
3.03% |
-25.53% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-13.78% |
-18.37% |
25.66% |
2.61% |
-28.15% |
| Net Operating Profit after Tax (NOPAT) |
|
-22 |
-7.19 |
-11 |
30 |
3.55 |
-19 |
| NOPAT Margin |
|
0.00% |
-266.98% |
-336.77% |
56.34% |
11.68% |
-468.06% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
4.34% |
3.17% |
3.21% |
0.00% |
6.77% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
481.40% |
581.11% |
43.66% |
88.32% |
768.66% |
| Earnings before Interest and Taxes (EBIT) |
|
-32 |
-10 |
-16 |
30 |
3.55 |
-27 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-6.45 |
0.18 |
-116 |
12 |
13 |
26 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.55 |
0.58 |
0.84 |
0.82 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.55 |
0.58 |
0.84 |
0.82 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
14.39 |
1.07 |
3.77 |
23.01 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
1.90 |
32.32 |
0.00 |
| Dividend Yield |
|
49.00% |
24.87% |
31.80% |
19.97% |
13.19% |
22.99% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
52.62% |
3.09% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.84 |
0.82 |
0.93 |
0.93 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
61.49 |
3.68 |
10.01 |
69.31 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
16.65 |
22.76 |
10.87 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
6.54 |
85.71 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
6.54 |
85.71 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
7.65 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
6.76 |
0.00 |
61.13 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
1.90 |
1.81 |
1.42 |
1.39 |
1.68 |
| Long-Term Debt to Equity |
|
0.00 |
1.90 |
1.69 |
1.42 |
1.39 |
1.68 |
| Financial Leverage |
|
0.00 |
1.90 |
1.85 |
1.60 |
1.40 |
1.52 |
| Leverage Ratio |
|
0.00 |
5.72 |
4.62 |
3.03 |
2.51 |
2.74 |
| Compound Leverage Factor |
|
0.00 |
5.72 |
4.62 |
3.03 |
2.51 |
2.74 |
| Debt to Total Capital |
|
0.00% |
65.57% |
64.36% |
58.68% |
58.22% |
62.63% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
4.20% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
65.57% |
60.16% |
58.68% |
58.22% |
62.63% |
| 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% |
34.43% |
35.64% |
41.32% |
41.78% |
37.37% |
| Debt to EBITDA |
|
0.00 |
771.73 |
-1.32 |
11.89 |
14.18 |
7.33 |
| Net Debt to EBITDA |
|
0.00 |
722.03 |
-1.32 |
11.81 |
14.18 |
7.26 |
| Long-Term Debt to EBITDA |
|
0.00 |
771.73 |
-1.24 |
11.89 |
14.18 |
7.33 |
| Debt to NOPAT |
|
0.00 |
-19.74 |
-14.04 |
4.67 |
53.39 |
-9.99 |
| Net Debt to NOPAT |
|
0.00 |
-18.47 |
-13.99 |
4.64 |
53.39 |
-9.89 |
| Long-Term Debt to NOPAT |
|
0.00 |
-19.74 |
-13.12 |
4.67 |
53.39 |
-9.99 |
| 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 |
-224 |
-32 |
29 |
-83 |
4.59 |
| Operating Cash Flow to CapEx |
|
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 |
| Operating Cash Flow to Interest Expense |
|
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 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.01 |
0.01 |
0.19 |
0.10 |
0.01 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
217 |
238 |
239 |
326 |
302 |
| Invested Capital Turnover |
|
0.00 |
0.02 |
0.01 |
0.22 |
0.11 |
0.01 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
217 |
21 |
0.99 |
87 |
-24 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
199 |
196 |
305 |
281 |
| Market Capitalization |
|
0.00 |
0.00 |
47 |
57 |
115 |
93 |
| Book Value per Share |
|
$0.00 |
$18.30 |
$11.16 |
$12.99 |
$13.03 |
$8.07 |
| Tangible Book Value per Share |
|
$0.00 |
$18.30 |
$11.16 |
$12.99 |
$13.03 |
$8.07 |
| Total Capital |
|
0.00 |
217 |
238 |
239 |
326 |
302 |
| Total Debt |
|
0.00 |
142 |
153 |
140 |
190 |
189 |
| Total Long-Term Debt |
|
0.00 |
142 |
143 |
140 |
190 |
189 |
| Net Debt |
|
0.00 |
133 |
153 |
139 |
190 |
187 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
9.59 |
3.08 |
4.67 |
4.71 |
0.00 |
13 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
142 |
153 |
140 |
190 |
189 |
| Total Depreciation and Amortization (D&A) |
|
26 |
10 |
-100 |
-18 |
9.83 |
53 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($2.49) |
$3.33 |
$0.36 |
($2.57) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
6.25M |
7.60M |
9.84M |
12.36M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($2.49) |
$3.33 |
$0.36 |
($2.57) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
6.25M |
7.60M |
9.84M |
12.36M |
| 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 |
7.60M |
9.45M |
11.54M |
14.00M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-16 |
0.11 |
-3.43 |
29 |
13 |
-6.07 |
| Normalized NOPAT Margin |
|
0.00% |
3.98% |
-105.75% |
54.85% |
42.42% |
-149.87% |
| Pre Tax Income Margin |
|
0.00% |
-381.40% |
-481.11% |
56.34% |
11.68% |
-668.66% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
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 |
| EBIT Less CapEx to Interest Expense |
|
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 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-15.62% |
-96.68% |
-83.57% |
42.01% |
424.29% |
-121.71% |
| Augmented Payout Ratio |
|
-15.62% |
-96.68% |
-83.57% |
42.01% |
424.29% |
-121.71% |
Quarterly Metrics And Ratios for Great Elm Capital Group
This table displays calculated financial ratios and metrics derived from Great Elm Capital Group's official financial filings.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| DEI Shares Outstanding |
|
7,601,958.00 |
7,601,958.00 |
9,452,382.00 |
9,452,382.00 |
10,449,888.00 |
- |
11,544,415.00 |
11,544,415.00 |
11,568,378.00 |
13,998,168.00 |
13,998,168.00 |
| DEI Adjusted Shares Outstanding |
|
7,601,958.00 |
7,601,958.00 |
9,452,382.00 |
9,452,382.00 |
10,449,888.00 |
- |
11,544,415.00 |
11,544,415.00 |
11,568,378.00 |
13,998,168.00 |
13,998,168.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
1.02 |
0.55 |
-0.05 |
-0.14 |
0.33 |
- |
0.04 |
1.02 |
-1.90 |
-1.57 |
-0.05 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
121.90% |
0.00% |
-61.71% |
-80.01% |
-52.14% |
-12.07% |
-22.35% |
609.81% |
-266.32% |
-159.72% |
-42.81% |
| EBITDA Growth |
|
-39.50% |
0.00% |
16.97% |
-24.51% |
197.79% |
173.61% |
-13.00% |
101.88% |
203.22% |
347.73% |
63.17% |
| EBIT Growth |
|
483.02% |
0.00% |
-105.61% |
-116.46% |
-58.14% |
-55.76% |
198.91% |
1,418.22% |
-695.47% |
-2,060.73% |
-264.46% |
| NOPAT Growth |
|
483.02% |
0.00% |
-103.93% |
-111.52% |
-58.14% |
-55.76% |
241.30% |
1,983.18% |
-516.83% |
-1,472.51% |
-215.12% |
| Net Income Growth |
|
483.02% |
0.00% |
-105.61% |
-125.49% |
-55.23% |
-55.76% |
198.91% |
985.60% |
-733.62% |
-1,279.44% |
-264.46% |
| EPS Growth |
|
466.67% |
0.00% |
-104.67% |
-120.59% |
-67.65% |
-60.00% |
180.00% |
828.57% |
-642.42% |
-936.36% |
-225.00% |
| Operating Cash Flow Growth |
|
225.96% |
128.03% |
-391.14% |
-885.38% |
-618.30% |
1,396.00% |
76.87% |
128.24% |
53.62% |
-39.57% |
500.27% |
| Free Cash Flow Firm Growth |
|
103.47% |
0.00% |
88.79% |
75.12% |
-1,493.86% |
0.00% |
-169.55% |
56.72% |
101.72% |
111.55% |
182.16% |
| Invested Capital Growth |
|
-0.19% |
0.00% |
10.69% |
24.09% |
49.55% |
36.35% |
26.53% |
12.25% |
-4.36% |
-7.23% |
-17.27% |
| Revenue Q/Q Growth |
|
29.35% |
5.81% |
-47.89% |
-58.90% |
209.72% |
-20.28% |
-71.41% |
83.22% |
-172.57% |
23.37% |
127.37% |
| EBITDA Q/Q Growth |
|
-64.06% |
79.45% |
322.39% |
-47.17% |
41.78% |
-58.23% |
429.10% |
22.60% |
112.94% |
-67.59% |
92.82% |
| EBIT Q/Q Growth |
|
49.17% |
14.92% |
-110.88% |
-86.90% |
479.44% |
-46.37% |
-54.38% |
2,390.95% |
-271.40% |
-0.67% |
96.17% |
| NOPAT Q/Q Growth |
|
49.17% |
14.92% |
-107.61% |
-86.90% |
642.06% |
-46.37% |
-54.38% |
2,390.95% |
-219.98% |
-0.67% |
96.17% |
| Net Income Q/Q Growth |
|
49.17% |
-45.73% |
-110.88% |
-189.52% |
361.99% |
-46.37% |
-75.68% |
2,492.27% |
-287.45% |
0.18% |
96.61% |
| EPS Q/Q Growth |
|
50.00% |
14.71% |
-109.09% |
-180.00% |
335.71% |
-33.33% |
-81.82% |
2,450.00% |
-275.49% |
-2.79% |
97.28% |
| Operating Cash Flow Q/Q Growth |
|
140.13% |
-79.98% |
-1,307.66% |
-35.30% |
-58.47% |
157.78% |
-118.67% |
265.16% |
-360.31% |
175.28% |
23.68% |
| Free Cash Flow Firm Q/Q Growth |
|
103.48% |
-100.00% |
0.00% |
-127.55% |
-94.94% |
25.71% |
18.87% |
63.46% |
107.73% |
403.94% |
477.29% |
| Invested Capital Q/Q Growth |
|
-1.51% |
0.44% |
10.59% |
13.44% |
18.69% |
-8.43% |
2.63% |
0.64% |
1.12% |
-11.17% |
-8.48% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
9.40% |
15.94% |
99.35% |
127.72% |
58.46% |
19.49% |
111.32% |
36.33% |
0.00% |
0.00% |
317.60% |
| EBIT Margin |
|
55.49% |
60.27% |
-8.71% |
-39.61% |
48.53% |
21.00% |
11.09% |
73.56% |
0.00% |
0.00% |
-31.91% |
| Profit (Net Income) Margin |
|
55.49% |
28.46% |
-8.71% |
-61.36% |
51.91% |
21.00% |
11.09% |
76.56% |
0.00% |
0.00% |
-31.91% |
| Tax Burden Percent |
|
100.00% |
47.22% |
100.00% |
154.91% |
106.96% |
100.00% |
100.00% |
104.07% |
113.81% |
112.86% |
100.00% |
| 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% |
13.45% |
-0.97% |
-3.23% |
3.96% |
2.26% |
1.01% |
10.80% |
0.00% |
0.00% |
-0.17% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
10.09% |
-1.07% |
-3.68% |
4.08% |
2.26% |
1.01% |
11.05% |
0.00% |
0.00% |
-0.29% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
14.33% |
-1.31% |
-5.42% |
6.74% |
3.18% |
1.40% |
15.38% |
0.00% |
0.00% |
-0.45% |
| Return on Equity (ROE) |
|
0.00% |
27.78% |
-2.28% |
-8.64% |
10.70% |
5.44% |
2.41% |
26.18% |
0.00% |
0.00% |
-0.62% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
12.16% |
-3.50% |
0.00% |
-37.64% |
-29.50% |
-22.14% |
-6.33% |
3.25% |
1.46% |
12.43% |
| Operating Return on Assets (OROA) |
|
0.00% |
11.54% |
-1.25% |
-3.84% |
3.49% |
2.17% |
0.96% |
9.34% |
0.00% |
0.00% |
-0.23% |
| Return on Assets (ROA) |
|
0.00% |
5.45% |
-1.25% |
-5.96% |
3.73% |
2.17% |
0.96% |
9.72% |
0.00% |
0.00% |
-0.23% |
| Return on Common Equity (ROCE) |
|
0.00% |
27.78% |
-2.28% |
-8.64% |
10.70% |
5.44% |
2.41% |
26.18% |
0.00% |
0.00% |
-0.62% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
14.07% |
8.08% |
4.69% |
0.00% |
3.37% |
12.52% |
-5.68% |
0.00% |
-30.69% |
| Net Operating Profit after Tax (NOPAT) |
|
7.76 |
8.92 |
-0.32 |
-0.60 |
3.25 |
1.86 |
0.45 |
11 |
-14 |
-14 |
-0.52 |
| NOPAT Margin |
|
55.49% |
60.27% |
-6.10% |
-27.73% |
48.53% |
21.00% |
11.09% |
73.56% |
0.00% |
0.00% |
-22.33% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
3.36% |
0.09% |
0.45% |
-0.12% |
0.00% |
0.00% |
-0.25% |
3.94% |
4.40% |
0.12% |
| 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 |
|
44.51% |
39.73% |
108.71% |
139.61% |
51.47% |
79.00% |
88.91% |
26.44% |
0.00% |
0.00% |
131.91% |
| Earnings before Interest and Taxes (EBIT) |
|
7.76 |
8.92 |
-0.46 |
-0.86 |
3.25 |
1.86 |
0.45 |
11 |
-19 |
-19 |
-0.75 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1.31 |
2.36 |
5.22 |
2.76 |
3.91 |
1.73 |
4.55 |
5.57 |
12 |
3.85 |
7.42 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.64 |
0.58 |
0.76 |
0.69 |
0.73 |
0.84 |
0.75 |
0.88 |
0.83 |
0.82 |
0.65 |
| Price to Tangible Book Value (P/TBV) |
|
0.64 |
0.58 |
0.76 |
0.69 |
0.73 |
0.84 |
0.75 |
0.88 |
0.83 |
0.82 |
0.65 |
| Price to Revenue (P/Rev) |
|
0.00 |
1.07 |
2.26 |
2.78 |
3.81 |
3.77 |
3.63 |
2.64 |
4.01 |
23.01 |
30.48 |
| Price to Earnings (P/E) |
|
0.00 |
1.90 |
5.43 |
8.21 |
15.03 |
32.32 |
25.77 |
7.42 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
18.24% |
19.97% |
15.63% |
16.21% |
16.98% |
13.19% |
17.16% |
13.97% |
15.07% |
22.99% |
28.14% |
| Earnings Yield |
|
0.00% |
52.62% |
18.43% |
12.18% |
6.66% |
3.09% |
3.88% |
13.49% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.84 |
0.82 |
0.89 |
0.86 |
0.91 |
0.93 |
0.90 |
0.95 |
0.93 |
0.93 |
0.87 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
3.68 |
5.87 |
8.21 |
13.30 |
10.01 |
11.01 |
6.82 |
10.94 |
69.31 |
103.99 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
660.19 |
16.65 |
30.06 |
37.22 |
33.72 |
22.76 |
24.82 |
20.54 |
13.47 |
10.87 |
8.34 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
6.54 |
14.11 |
24.27 |
52.40 |
85.71 |
78.09 |
19.19 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
6.54 |
14.11 |
24.27 |
52.40 |
85.71 |
78.09 |
19.19 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
12.48 |
7.65 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
31.54 |
0.00 |
8.88 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27.93 |
61.13 |
6.30 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.43 |
1.42 |
1.22 |
1.38 |
1.83 |
1.39 |
1.53 |
1.40 |
1.43 |
1.68 |
1.57 |
| Long-Term Debt to Equity |
|
1.43 |
1.42 |
1.18 |
1.38 |
1.83 |
1.39 |
1.44 |
1.36 |
1.43 |
1.68 |
1.57 |
| Financial Leverage |
|
1.46 |
1.42 |
1.22 |
1.47 |
1.65 |
1.40 |
1.38 |
1.39 |
1.62 |
1.52 |
1.55 |
| Leverage Ratio |
|
2.79 |
3.03 |
2.35 |
2.97 |
3.01 |
2.51 |
2.51 |
2.77 |
3.19 |
2.74 |
2.64 |
| Compound Leverage Factor |
|
2.79 |
3.03 |
2.35 |
2.97 |
3.01 |
2.51 |
2.51 |
2.77 |
3.19 |
2.74 |
2.64 |
| Debt to Total Capital |
|
58.83% |
58.68% |
55.05% |
57.97% |
64.64% |
58.22% |
60.44% |
58.39% |
58.83% |
62.63% |
61.15% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
1.89% |
0.00% |
0.00% |
0.00% |
3.59% |
1.78% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
58.83% |
58.68% |
53.15% |
57.97% |
64.64% |
58.22% |
56.85% |
56.60% |
58.83% |
62.63% |
61.15% |
| 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 |
|
41.17% |
41.32% |
44.95% |
42.03% |
35.36% |
41.78% |
39.57% |
41.61% |
41.17% |
37.37% |
38.85% |
| Debt to EBITDA |
|
460.41 |
11.89 |
18.54 |
25.01 |
24.09 |
14.18 |
16.73 |
12.66 |
8.53 |
7.33 |
5.89 |
| Net Debt to EBITDA |
|
454.56 |
11.81 |
18.50 |
24.64 |
24.05 |
14.18 |
16.63 |
12.60 |
8.53 |
7.26 |
5.89 |
| Long-Term Debt to EBITDA |
|
460.41 |
11.89 |
17.91 |
25.01 |
24.09 |
14.18 |
15.74 |
12.28 |
8.53 |
7.33 |
5.89 |
| Debt to NOPAT |
|
0.00 |
4.67 |
8.70 |
16.31 |
37.42 |
53.39 |
52.65 |
11.83 |
-47.78 |
-9.99 |
-8.55 |
| Net Debt to NOPAT |
|
0.00 |
4.64 |
8.68 |
16.06 |
37.37 |
53.39 |
52.32 |
11.78 |
-47.78 |
-9.89 |
-8.55 |
| Long-Term Debt to NOPAT |
|
0.00 |
4.67 |
8.40 |
16.31 |
37.42 |
53.39 |
49.53 |
11.47 |
-47.78 |
-9.99 |
-8.55 |
| 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) |
|
8.22 |
0.00 |
-26 |
-59 |
-115 |
-85 |
-70 |
-25 |
1.97 |
9.91 |
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% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-16.93 |
-27.23 |
0.00 |
-16.39 |
-5.89 |
0.00 |
0.00 |
13.45 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-9.88 |
-12.92 |
0.00 |
-1.38 |
2.24 |
0.00 |
0.00 |
5.52 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-9.88 |
-12.92 |
0.00 |
-1.38 |
2.24 |
0.00 |
0.00 |
5.52 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.19 |
0.14 |
0.10 |
0.07 |
0.10 |
0.09 |
0.13 |
0.07 |
0.01 |
0.01 |
| 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 |
|
238 |
239 |
264 |
300 |
356 |
326 |
334 |
337 |
340 |
302 |
277 |
| Invested Capital Turnover |
|
0.00 |
0.22 |
0.16 |
0.12 |
0.08 |
0.11 |
0.09 |
0.15 |
0.08 |
0.01 |
0.01 |
| Increase / (Decrease) in Invested Capital |
|
-0.46 |
0.00 |
26 |
58 |
118 |
87 |
70 |
37 |
-16 |
-24 |
-58 |
| Enterprise Value (EV) |
|
201 |
196 |
236 |
259 |
322 |
305 |
300 |
319 |
316 |
281 |
239 |
| Market Capitalization |
|
63 |
57 |
91 |
87 |
92 |
115 |
99 |
123 |
116 |
93 |
70 |
| Book Value per Share |
|
$12.88 |
$12.99 |
$12.57 |
$13.33 |
$12.04 |
$13.03 |
$11.46 |
$12.13 |
$12.11 |
$8.07 |
$7.68 |
| Tangible Book Value per Share |
|
$12.88 |
$12.99 |
$12.57 |
$13.33 |
$12.04 |
$13.03 |
$11.46 |
$12.13 |
$12.11 |
$8.07 |
$7.68 |
| Total Capital |
|
238 |
239 |
264 |
300 |
356 |
326 |
334 |
337 |
340 |
302 |
277 |
| Total Debt |
|
140 |
140 |
145 |
174 |
230 |
190 |
202 |
196 |
200 |
189 |
169 |
| Total Long-Term Debt |
|
140 |
140 |
140 |
174 |
230 |
190 |
190 |
190 |
200 |
189 |
169 |
| Net Debt |
|
138 |
139 |
145 |
171 |
230 |
190 |
201 |
196 |
200 |
187 |
169 |
| 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) |
|
0.00 |
4.71 |
0.14 |
0.73 |
-0.23 |
0.00 |
0.00 |
-0.46 |
8.47 |
8.34 |
0.22 |
| Net Nonoperating Obligations (NNO) |
|
140 |
140 |
145 |
174 |
230 |
190 |
202 |
196 |
200 |
189 |
169 |
| Total Depreciation and Amortization (D&A) |
|
-6.45 |
-6.56 |
5.68 |
3.62 |
0.67 |
-0.13 |
4.09 |
-5.71 |
31 |
23 |
8.16 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.02 |
$1.17 |
($0.05) |
($0.14) |
$0.33 |
$0.22 |
$0.04 |
$1.02 |
($1.79) |
($1.84) |
($0.05) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
7.60M |
7.60M |
8.66M |
9.55M |
10.45M |
9.84M |
11.54M |
11.56M |
12.32M |
12.36M |
13.98M |
| Adjusted Diluted Earnings per Share |
|
$1.02 |
$1.17 |
($0.05) |
($0.14) |
$0.33 |
$0.22 |
$0.04 |
$1.02 |
($1.79) |
($1.84) |
($0.05) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
7.60M |
7.60M |
8.66M |
9.55M |
10.45M |
9.84M |
11.54M |
11.56M |
12.32M |
12.36M |
13.98M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$1.17 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.51 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
7.60M |
9.45M |
9.45M |
10.45M |
10.45M |
11.54M |
11.54M |
11.57M |
14.00M |
14.00M |
13.89M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
7.77 |
8.21 |
1.64 |
-0.60 |
2.27 |
4.38 |
0.32 |
7.90 |
-9.70 |
-14 |
-0.52 |
| Normalized NOPAT Margin |
|
55.58% |
55.47% |
31.27% |
-27.73% |
33.97% |
49.35% |
7.77% |
51.49% |
0.00% |
0.00% |
-22.33% |
| Pre Tax Income Margin |
|
55.49% |
60.27% |
-8.71% |
-39.61% |
48.53% |
21.00% |
11.09% |
73.56% |
0.00% |
0.00% |
-31.91% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-0.25 |
0.77 |
0.00 |
0.11 |
2.61 |
0.00 |
0.00 |
-0.18 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-0.17 |
0.77 |
0.00 |
0.11 |
2.61 |
0.00 |
0.00 |
-0.12 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-0.25 |
0.77 |
0.00 |
0.11 |
2.61 |
0.00 |
0.00 |
-0.18 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-0.17 |
0.77 |
0.00 |
0.11 |
2.61 |
0.00 |
0.00 |
-0.12 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
42.01% |
72.09% |
124.66% |
232.08% |
424.29% |
355.17% |
95.97% |
-227.61% |
-121.71% |
-115.32% |
| Augmented Payout Ratio |
|
0.00% |
42.01% |
72.09% |
124.66% |
232.08% |
424.29% |
355.17% |
95.97% |
-227.61% |
-121.71% |
-115.32% |
Key Financial Trends
Great Elm Capital Corp. (NASDAQ: GECC) showed a sharp rebound in Q1 2026 after a very weak end to 2025, but the longer-term picture remains mixed. The company returned to profitability on a quarterly basis, generated strong operating cash flow, and reduced debt from the prior quarter. However, earnings remain highly exposed to investment gains and losses, and the balance sheet still carries meaningful leverage.
- Q1 2026 net income improved materially versus Q4 2025. GECC reported a net loss of $745 thousand in Q1 2026, a major improvement from the $19.8 million net loss in Q4 2025.
- Operating cash flow was strong. Net cash from operating activities reached $23.5 million in Q1 2026, up from $19.0 million in Q4 2025 and well above the negative cash flow seen in some prior periods.
- Debt declined quarter over quarter. Long-term debt fell to $169.1 million at March 31, 2026 from $200.2 million at September 30, 2025.
- Equity held up despite the quarterly loss. Total common equity was $107.5 million in Q1 2026, versus $140.1 million in Q3 2025, indicating the company still has a positive equity cushion.
- Interest expense eased relative to revenue generation. Q1 2026 interest income of $9.4 million exceeded interest expense of $4.3 million, supporting a positive net interest result of $5.2 million.
- Revenue remains volatile from quarter to quarter. Total revenue fell to $2.3 million in Q1 2026 from $14.8 million in Q4 2025 and $4.1 million in Q1 2025, reflecting the lumpiness of this business model.
- Non-interest income was still negative in Q1 2026. The company recorded a $2.8 million loss in non-interest income, driven by a $5.7 million unrealized/realized capital loss on investments.
- Asset base shrank from late 2025. Total assets declined to $282.8 million in Q1 2026 from $420.0 million in Q3 2025, largely due to a smaller trading securities position.
- Earnings remain dependent on investment mark-to-market performance. GECC’s results continue to swing sharply based on gains and losses on investments, which makes earnings less predictable for retail investors.
- Leverage is still high. Even after debt reduction, liabilities of $175.3 million still represented a large portion of the $282.8 million asset base.
Longer-term trend: GECC’s performance over the last four years has been highly cyclical. In 2024 and 2025, quarterly results moved from profitability to losses and back again, driven mostly by investment gains/losses and financing activity. The company can generate solid operating cash flow, but net income has been inconsistent and balance-sheet leverage remains an important risk factor.
Bottom line: Q1 2026 looks better than the immediately preceding quarter, especially on cash flow and debt reduction. Still, investors should view GECC as a volatile income-oriented name where reported earnings can change quickly with market conditions and portfolio valuations.
07/17/26 10:53 AM ETAI Generated. May Contain Errors.