Annual Income Statements for Great Elm Capital Corp. 8.50% NOTES DUE 2029
Annual Income Statements for Great Elm Capital Corp. 8.50% NOTES DUE 2029
This table shows Great Elm Capital Corp. 8.50% NOTES DUE 2029'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 Corp. 8.50% NOTES DUE 2029
This table shows Great Elm Capital Corp. 8.50% NOTES DUE 2029's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
-0.46 |
-0.86 |
3.25 |
1.86 |
0.45 |
12 |
-22 |
-19 |
-0.75 |
6.43 |
-4.23 |
| Consolidated Net Income / (Loss) |
|
-0.46 |
-1.33 |
3.47 |
1.86 |
0.45 |
12 |
-22 |
-22 |
-0.75 |
6.43 |
-4.23 |
| Net Income / (Loss) Continuing Operations |
|
-0.46 |
-0.86 |
3.25 |
1.86 |
0.45 |
12 |
-22 |
-19 |
-0.75 |
6.43 |
-4.23 |
| Total Pre-Tax Income |
|
-0.46 |
-0.86 |
3.25 |
1.86 |
0.45 |
12 |
-22 |
-19 |
-0.75 |
6.43 |
-4.23 |
| Total Revenue |
|
5.26 |
2.16 |
6.69 |
8.87 |
4.08 |
20 |
-14 |
-8.53 |
2.34 |
9.82 |
2.09 |
| Net Interest Income / (Expense) |
|
8.91 |
5.86 |
7.50 |
9.14 |
7.33 |
14 |
9.64 |
16 |
5.17 |
6.91 |
8.20 |
| Total Interest Income |
|
8.91 |
9.33 |
12 |
9.14 |
12 |
14 |
9.64 |
11 |
9.43 |
11 |
8.20 |
| Investment Securities Interest Income |
|
8.35 |
9.33 |
12 |
9.07 |
12 |
14 |
9.64 |
12 |
9.43 |
11 |
8.20 |
| Total Interest Expense |
|
0.00 |
3.47 |
4.21 |
- |
4.25 |
0.00 |
0.00 |
-4.32 |
4.26 |
3.87 |
0.00 |
| Total Non-Interest Income |
|
-3.65 |
-3.70 |
-0.80 |
-0.27 |
-3.24 |
5.91 |
-23 |
-24 |
-2.83 |
2.91 |
-6.10 |
| Other Service Charges |
|
- |
0.22 |
0.02 |
- |
0.88 |
0.07 |
1.00 |
- |
2.89 |
0.99 |
0.50 |
| Net Realized & Unrealized Capital Gains on Investments |
|
-3.65 |
-3.91 |
-0.82 |
-0.27 |
-4.12 |
5.84 |
-24 |
-23 |
-5.73 |
1.92 |
-6.60 |
| Total Non-Interest Expense |
|
5.72 |
3.02 |
3.45 |
7.01 |
3.63 |
8.37 |
8.21 |
11 |
3.08 |
3.39 |
6.32 |
| Insurance Policy Acquisition Costs |
|
- |
0.76 |
1.02 |
- |
1.15 |
1.47 |
0.00 |
- |
0.54 |
0.90 |
0.59 |
| Other Operating Expenses |
|
2.91 |
2.25 |
2.43 |
2.62 |
2.48 |
2.59 |
2.72 |
-0.00 |
2.54 |
2.49 |
2.04 |
| Other Special Charges |
|
2.81 |
- |
- |
4.39 |
- |
4.32 |
5.49 |
- |
- |
- |
3.69 |
| Basic Earnings per Share |
|
($0.05) |
($0.14) |
$0.33 |
$0.22 |
$0.04 |
$1.02 |
($1.79) |
($1.84) |
($0.05) |
$0.46 |
($0.30) |
| Weighted Average Basic Shares Outstanding |
|
8.66M |
9.55M |
10.45M |
9.84M |
11.54M |
11.56M |
12.32M |
12.36M |
13.98M |
13.89M |
13.89M |
| Diluted Earnings per Share |
|
($0.05) |
($0.14) |
$0.33 |
$0.22 |
$0.04 |
$1.02 |
($1.79) |
($1.84) |
($0.05) |
$0.46 |
($0.30) |
| Weighted Average Diluted Shares Outstanding |
|
8.66M |
9.55M |
10.45M |
9.84M |
11.54M |
11.56M |
12.32M |
12.36M |
13.98M |
13.89M |
13.89M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
9.45M |
10.45M |
10.45M |
11.54M |
11.54M |
11.57M |
14.00M |
14.00M |
13.89M |
13.89M |
13.66M |
Annual Cash Flow Statements for Great Elm Capital Corp. 8.50% NOTES DUE 2029
This table details how cash moves in and out of Great Elm Capital Corp. 8.50% NOTES DUE 2029'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 Corp. 8.50% NOTES DUE 2029
This table details how cash moves in and out of Great Elm Capital Corp. 8.50% NOTES DUE 2029's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Net Change in Cash & Equivalents |
|
-0.62 |
2.24 |
-2.27 |
-0.31 |
1.27 |
-0.31 |
-0.96 |
1.89 |
-1.83 |
1.67 |
-1.67 |
| Net Cash From Operating Activities |
|
-25 |
-34 |
-54 |
31 |
-5.87 |
9.69 |
-25 |
19 |
23 |
13 |
13 |
| Net Cash From Continuing Operating Activities |
|
-25 |
-34 |
-54 |
31 |
-5.87 |
9.69 |
-25 |
19 |
23 |
13 |
13 |
| Net Income / (Loss) Continuing Operations |
|
-0.46 |
-1.33 |
3.47 |
1.86 |
0.45 |
12 |
-22 |
-20 |
-0.75 |
6.43 |
-4.23 |
| Consolidated Net Income / (Loss) |
|
-0.46 |
-1.33 |
3.47 |
1.86 |
0.45 |
12 |
-22 |
-20 |
-0.75 |
6.43 |
-4.23 |
| Depreciation Expense |
|
6.01 |
3.91 |
0.82 |
0.03 |
4.39 |
-5.38 |
31 |
23 |
8.36 |
1.02 |
4.39 |
| Amortization Expense |
|
-0.33 |
-0.30 |
-0.16 |
-0.16 |
-0.30 |
-0.33 |
0.61 |
-0.15 |
-0.20 |
-0.09 |
0.23 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-30 |
-36 |
-60 |
30 |
-11 |
2.81 |
-31 |
13 |
19 |
5.13 |
13 |
| Changes in Operating Assets and Liabilities, net |
|
-0.75 |
-0.96 |
1.81 |
-0.18 |
0.54 |
0.85 |
-3.57 |
2.18 |
-2.52 |
0.66 |
-0.44 |
| Net Cash From Financing Activities |
|
25 |
37 |
52 |
-32 |
7.14 |
-10 |
24 |
-17 |
-25 |
-11 |
-15 |
| Net Cash From Continuing Financing Activities |
|
25 |
37 |
52 |
-32 |
7.14 |
-10 |
24 |
-17 |
-25 |
-11 |
-15 |
| Issuance of Debt |
|
5.00 |
33 |
56 |
9.08 |
23 |
9.00 |
50 |
9.15 |
0.00 |
29 |
6.00 |
| Repayment of Debt |
|
0.00 |
-5.00 |
-0.00 |
-46 |
-11 |
-15 |
-48 |
-19 |
-20 |
-37 |
-18 |
| Payment of Dividends |
|
-4.07 |
-3.31 |
-3.66 |
-4.04 |
-4.85 |
-4.28 |
-4.93 |
-25 |
-4.20 |
-3.47 |
-3.47 |
| Cash Interest Paid |
|
2.52 |
3.11 |
3.82 |
3.94 |
3.77 |
3.75 |
4.02 |
4.05 |
3.79 |
3.38 |
3.25 |
Annual Balance Sheets for Great Elm Capital Corp. 8.50% NOTES DUE 2029
This table presents Great Elm Capital Corp. 8.50% NOTES DUE 2029'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 |
331 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Acquisition Cost |
|
0.38 |
0.23 |
0.34 |
0.24 |
0.26 |
| Other Assets |
|
417 |
8.21 |
4.08 |
8.89 |
7.61 |
| 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 Corp. 8.50% NOTES DUE 2029
This table presents Great Elm Capital Corp. 8.50% NOTES DUE 2029'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 |
Q2 2026 |
Q3 2026 |
| Total Assets |
|
246 |
279 |
327 |
427 |
351 |
409 |
420 |
283 |
280 |
257 |
| Cash and Due from Banks |
|
1.78 |
0.33 |
2.58 |
0.31 |
1.27 |
0.96 |
0.00 |
0.00 |
1.67 |
0.00 |
| Trading Account Securities |
|
236 |
271 |
320 |
420 |
342 |
403 |
418 |
277 |
272 |
251 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Acquisition Cost |
|
0.11 |
0.31 |
0.29 |
0.26 |
0.21 |
0.19 |
0.30 |
0.21 |
0.52 |
0.48 |
| Other Assets |
|
7.99 |
7.25 |
5.58 |
7.70 |
7.40 |
4.78 |
5.77 |
5.61 |
5.47 |
5.13 |
| Total Liabilities & Shareholders' Equity |
|
246 |
279 |
327 |
427 |
351 |
409 |
420 |
283 |
280 |
257 |
| Total Liabilities |
|
148 |
160 |
201 |
301 |
219 |
269 |
280 |
175 |
170 |
154 |
| Short-Term Debt |
|
0.00 |
5.00 |
0.00 |
0.00 |
12 |
6.00 |
0.00 |
0.00 |
11 |
6.00 |
| Accrued Interest Payable |
|
0.06 |
0.04 |
0.07 |
0.17 |
0.06 |
0.08 |
0.30 |
0.07 |
0.15 |
0.10 |
| Long-Term Debt |
|
140 |
140 |
174 |
230 |
190 |
190 |
200 |
169 |
151 |
145 |
| Other Long-Term Liabilities |
|
8.36 |
15 |
27 |
71 |
16 |
73 |
79 |
6.07 |
7.56 |
3.08 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
98 |
119 |
126 |
126 |
132 |
140 |
140 |
107 |
110 |
103 |
| Total Preferred & Common Equity |
|
98 |
119 |
126 |
126 |
132 |
140 |
140 |
107 |
110 |
103 |
| Total Common Equity |
|
98 |
119 |
126 |
126 |
132 |
140 |
140 |
107 |
110 |
103 |
| Common Stock |
|
284 |
308 |
320 |
320 |
332 |
333 |
360 |
358 |
358 |
358 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-186 |
-189 |
-194 |
-194 |
-200 |
-192 |
-219 |
-251 |
-248 |
-256 |
Annual Metrics And Ratios for Great Elm Capital Corp. 8.50% NOTES DUE 2029
This table displays calculated financial ratios and metrics derived from Great Elm Capital Corp. 8.50% NOTES DUE 2029'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 Corp. 8.50% NOTES DUE 2029
This table displays calculated financial ratios and metrics derived from Great Elm Capital Corp. 8.50% NOTES DUE 2029's official financial filings.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| DEI Shares Outstanding |
|
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 |
13,892,045.00 |
13,889,750.00 |
| DEI Adjusted Shares Outstanding |
|
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 |
13,892,045.00 |
13,889,750.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.05 |
-0.14 |
0.33 |
- |
0.04 |
1.02 |
-1.90 |
-1.57 |
-0.05 |
0.46 |
-0.30 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-61.71% |
-80.01% |
-52.14% |
-12.07% |
-22.35% |
609.81% |
-266.32% |
-159.72% |
-42.81% |
-51.19% |
115.17% |
| EBITDA Growth |
|
16.97% |
-24.51% |
197.79% |
173.61% |
-13.00% |
101.88% |
203.22% |
347.73% |
63.17% |
21.97% |
-95.73% |
| EBIT Growth |
|
-105.61% |
-116.46% |
-58.14% |
-55.76% |
198.91% |
1,418.22% |
-695.47% |
-2,060.73% |
-264.46% |
-45.29% |
80.80% |
| NOPAT Growth |
|
-103.93% |
-111.52% |
-58.14% |
-55.76% |
241.30% |
1,983.18% |
-516.83% |
-1,472.51% |
-215.12% |
-45.29% |
80.80% |
| Net Income Growth |
|
-105.61% |
-125.49% |
-55.23% |
-55.76% |
198.91% |
985.60% |
-733.62% |
-1,279.44% |
-264.46% |
-45.29% |
80.80% |
| EPS Growth |
|
-104.67% |
-120.59% |
-67.65% |
-60.00% |
180.00% |
828.57% |
-642.42% |
-936.36% |
-225.00% |
-54.90% |
83.24% |
| Operating Cash Flow Growth |
|
-391.14% |
-885.38% |
-618.30% |
1,396.00% |
76.87% |
128.24% |
53.62% |
-39.57% |
500.27% |
35.66% |
152.73% |
| Free Cash Flow Firm Growth |
|
88.79% |
75.12% |
-1,493.86% |
0.00% |
-169.55% |
56.72% |
101.72% |
111.55% |
182.16% |
382.74% |
85,762.50% |
| Invested Capital Growth |
|
10.69% |
24.09% |
49.55% |
36.35% |
26.53% |
12.25% |
-4.36% |
-7.23% |
-17.27% |
-19.09% |
-25.50% |
| Revenue Q/Q Growth |
|
-47.89% |
-58.90% |
209.72% |
-20.28% |
-71.41% |
83.22% |
-172.57% |
23.37% |
127.37% |
320.47% |
-78.67% |
| EBITDA Q/Q Growth |
|
322.39% |
-47.17% |
41.78% |
-58.23% |
429.10% |
22.60% |
112.94% |
-67.59% |
92.82% |
-0.81% |
-94.66% |
| EBIT Q/Q Growth |
|
-110.88% |
-86.90% |
479.44% |
-46.37% |
-54.38% |
2,390.95% |
-271.40% |
-0.67% |
96.17% |
962.42% |
-165.77% |
| NOPAT Q/Q Growth |
|
-107.61% |
-86.90% |
642.06% |
-46.37% |
-54.38% |
2,390.95% |
-219.98% |
-0.67% |
96.17% |
1,332.02% |
-146.04% |
| Net Income Q/Q Growth |
|
-110.88% |
-189.52% |
361.99% |
-46.37% |
-75.68% |
2,492.27% |
-287.45% |
0.18% |
96.61% |
962.42% |
-165.77% |
| EPS Q/Q Growth |
|
-109.09% |
-180.00% |
335.71% |
-33.33% |
-81.82% |
2,450.00% |
-275.49% |
-2.79% |
97.28% |
1,020.00% |
-165.22% |
| Operating Cash Flow Q/Q Growth |
|
-1,307.66% |
-35.30% |
-58.47% |
157.78% |
-118.67% |
265.16% |
-360.31% |
175.28% |
23.68% |
-44.02% |
1.17% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
-127.55% |
-94.94% |
25.71% |
18.87% |
63.46% |
107.73% |
403.94% |
477.29% |
23.47% |
18.59% |
| Invested Capital Q/Q Growth |
|
10.59% |
13.44% |
18.69% |
-8.43% |
2.63% |
0.64% |
1.12% |
-11.17% |
-8.48% |
-1.57% |
-6.88% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
99.35% |
127.72% |
58.46% |
19.49% |
111.32% |
36.33% |
0.00% |
0.00% |
317.60% |
74.92% |
18.77% |
| EBIT Margin |
|
-8.71% |
-39.61% |
48.53% |
21.00% |
11.09% |
73.56% |
0.00% |
0.00% |
-31.91% |
65.44% |
-201.81% |
| Profit (Net Income) Margin |
|
-8.71% |
-61.36% |
51.91% |
21.00% |
11.09% |
76.56% |
0.00% |
0.00% |
-31.91% |
65.44% |
-201.81% |
| Tax Burden Percent |
|
100.00% |
154.91% |
106.96% |
100.00% |
100.00% |
104.07% |
113.81% |
112.86% |
100.00% |
100.00% |
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) |
|
-0.97% |
-3.23% |
3.96% |
2.26% |
1.01% |
10.80% |
0.00% |
0.00% |
-0.17% |
0.00% |
-3.76% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-1.07% |
-3.68% |
4.08% |
2.26% |
1.01% |
11.05% |
0.00% |
0.00% |
-0.29% |
0.00% |
-4.48% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-1.31% |
-5.42% |
6.74% |
3.18% |
1.40% |
15.38% |
0.00% |
0.00% |
-0.45% |
0.00% |
-6.48% |
| Return on Equity (ROE) |
|
-2.28% |
-8.64% |
10.70% |
5.44% |
2.41% |
26.18% |
0.00% |
0.00% |
-0.62% |
-30.59% |
-10.24% |
| Cash Return on Invested Capital (CROIC) |
|
-3.50% |
0.00% |
-37.64% |
-29.50% |
-22.14% |
-6.33% |
3.25% |
1.46% |
12.43% |
13.38% |
25.50% |
| Operating Return on Assets (OROA) |
|
-1.25% |
-3.84% |
3.49% |
2.17% |
0.96% |
9.34% |
0.00% |
0.00% |
-0.23% |
0.00% |
-4.71% |
| Return on Assets (ROA) |
|
-1.25% |
-5.96% |
3.73% |
2.17% |
0.96% |
9.72% |
0.00% |
0.00% |
-0.23% |
0.00% |
-4.71% |
| Return on Common Equity (ROCE) |
|
-2.28% |
-8.64% |
10.70% |
5.44% |
2.41% |
26.18% |
0.00% |
0.00% |
-0.62% |
-30.59% |
-10.24% |
| Return on Equity Simple (ROE_SIMPLE) |
|
14.07% |
8.08% |
4.69% |
0.00% |
3.37% |
12.52% |
-5.68% |
0.00% |
-30.69% |
-34.69% |
-19.98% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.32 |
-0.60 |
3.25 |
1.86 |
0.45 |
11 |
-14 |
-14 |
-0.52 |
6.43 |
-2.96 |
| NOPAT Margin |
|
-6.10% |
-27.73% |
48.53% |
21.00% |
11.09% |
73.56% |
0.00% |
0.00% |
-22.33% |
65.44% |
-141.27% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.09% |
0.45% |
-0.12% |
0.00% |
0.00% |
-0.25% |
3.94% |
4.40% |
0.12% |
0.00% |
0.72% |
| 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 |
|
108.71% |
139.61% |
51.47% |
79.00% |
88.91% |
26.44% |
0.00% |
0.00% |
131.91% |
34.56% |
301.81% |
| Earnings before Interest and Taxes (EBIT) |
|
-0.46 |
-0.86 |
3.25 |
1.86 |
0.45 |
11 |
-19 |
-19 |
-0.75 |
6.43 |
-4.23 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
5.22 |
2.76 |
3.91 |
1.73 |
4.55 |
5.57 |
12 |
3.85 |
7.42 |
7.36 |
0.39 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.76 |
0.69 |
0.73 |
0.84 |
0.75 |
0.88 |
0.83 |
0.82 |
0.65 |
0.69 |
0.71 |
| Price to Tangible Book Value (P/TBV) |
|
0.76 |
0.69 |
0.73 |
0.84 |
0.75 |
0.88 |
0.83 |
0.82 |
0.65 |
0.69 |
0.71 |
| Price to Revenue (P/Rev) |
|
2.26 |
2.78 |
3.81 |
3.77 |
3.63 |
2.64 |
4.01 |
23.01 |
30.48 |
0.00 |
9.28 |
| Price to Earnings (P/E) |
|
5.43 |
8.21 |
15.03 |
32.32 |
25.77 |
7.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
15.63% |
16.21% |
16.98% |
13.19% |
17.16% |
13.97% |
15.07% |
22.99% |
28.14% |
23.67% |
22.16% |
| Earnings Yield |
|
18.43% |
12.18% |
6.66% |
3.09% |
3.88% |
13.49% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.89 |
0.86 |
0.91 |
0.93 |
0.90 |
0.95 |
0.93 |
0.93 |
0.87 |
0.87 |
0.88 |
| Enterprise Value to Revenue (EV/Rev) |
|
5.87 |
8.21 |
13.30 |
10.01 |
11.01 |
6.82 |
10.94 |
69.31 |
103.99 |
0.00 |
28.37 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
30.06 |
37.22 |
33.72 |
22.76 |
24.82 |
20.54 |
13.47 |
10.87 |
8.34 |
7.86 |
10.56 |
| Enterprise Value to EBIT (EV/EBIT) |
|
14.11 |
24.27 |
52.40 |
85.71 |
78.09 |
19.19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
14.11 |
24.27 |
52.40 |
85.71 |
78.09 |
19.19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
31.54 |
0.00 |
8.88 |
7.76 |
3.25 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27.93 |
61.13 |
6.30 |
5.79 |
2.96 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.22 |
1.38 |
1.83 |
1.39 |
1.53 |
1.40 |
1.43 |
1.68 |
1.57 |
1.47 |
1.47 |
| Long-Term Debt to Equity |
|
1.18 |
1.38 |
1.83 |
1.39 |
1.44 |
1.36 |
1.43 |
1.68 |
1.57 |
1.37 |
1.41 |
| Financial Leverage |
|
1.22 |
1.47 |
1.65 |
1.40 |
1.38 |
1.39 |
1.62 |
1.52 |
1.55 |
1.43 |
1.45 |
| Leverage Ratio |
|
2.35 |
2.97 |
3.01 |
2.51 |
2.51 |
2.77 |
3.19 |
2.74 |
2.64 |
2.75 |
2.79 |
| Compound Leverage Factor |
|
2.35 |
2.97 |
3.01 |
2.51 |
2.51 |
2.77 |
3.19 |
2.74 |
2.64 |
2.75 |
2.79 |
| Debt to Total Capital |
|
55.05% |
57.97% |
64.64% |
58.22% |
60.44% |
58.39% |
58.83% |
62.63% |
61.15% |
59.45% |
59.48% |
| Short-Term Debt to Total Capital |
|
1.89% |
0.00% |
0.00% |
0.00% |
3.59% |
1.78% |
0.00% |
0.00% |
0.00% |
4.04% |
2.37% |
| Long-Term Debt to Total Capital |
|
53.15% |
57.97% |
64.64% |
58.22% |
56.85% |
56.60% |
58.83% |
62.63% |
61.15% |
55.41% |
57.12% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
44.95% |
42.03% |
35.36% |
41.78% |
39.57% |
41.61% |
41.17% |
37.37% |
38.85% |
40.55% |
40.52% |
| Debt to EBITDA |
|
18.54 |
25.01 |
24.09 |
14.18 |
16.73 |
12.66 |
8.53 |
7.33 |
5.89 |
5.39 |
7.11 |
| Net Debt to EBITDA |
|
18.50 |
24.64 |
24.05 |
14.18 |
16.63 |
12.60 |
8.53 |
7.26 |
5.89 |
5.34 |
7.11 |
| Long-Term Debt to EBITDA |
|
17.91 |
25.01 |
24.09 |
14.18 |
15.74 |
12.28 |
8.53 |
7.33 |
5.89 |
5.02 |
6.82 |
| Debt to NOPAT |
|
8.70 |
16.31 |
37.42 |
53.39 |
52.65 |
11.83 |
-47.78 |
-9.99 |
-8.55 |
-6.88 |
-13.63 |
| Net Debt to NOPAT |
|
8.68 |
16.06 |
37.37 |
53.39 |
52.32 |
11.78 |
-47.78 |
-9.89 |
-8.55 |
-6.81 |
-13.63 |
| Long-Term Debt to NOPAT |
|
8.40 |
16.31 |
37.42 |
53.39 |
49.53 |
11.47 |
-47.78 |
-9.99 |
-8.55 |
-6.42 |
-13.09 |
| 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) |
|
-26 |
-59 |
-115 |
-85 |
-70 |
-25 |
1.97 |
9.91 |
57 |
71 |
84 |
| 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 |
-16.93 |
-27.23 |
0.00 |
-16.39 |
-5.89 |
0.00 |
0.00 |
13.45 |
18.27 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
-9.88 |
-12.92 |
0.00 |
-1.38 |
2.24 |
0.00 |
0.00 |
5.52 |
3.40 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-9.88 |
-12.92 |
0.00 |
-1.38 |
2.24 |
0.00 |
0.00 |
5.52 |
3.40 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.14 |
0.10 |
0.07 |
0.10 |
0.09 |
0.13 |
0.07 |
0.01 |
0.01 |
0.00 |
0.02 |
| 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 |
|
264 |
300 |
356 |
326 |
334 |
337 |
340 |
302 |
277 |
272 |
254 |
| Invested Capital Turnover |
|
0.16 |
0.12 |
0.08 |
0.11 |
0.09 |
0.15 |
0.08 |
0.01 |
0.01 |
0.00 |
0.03 |
| Increase / (Decrease) in Invested Capital |
|
26 |
58 |
118 |
87 |
70 |
37 |
-16 |
-24 |
-58 |
-64 |
-87 |
| Enterprise Value (EV) |
|
236 |
259 |
322 |
305 |
300 |
319 |
316 |
281 |
239 |
236 |
224 |
| Market Capitalization |
|
91 |
87 |
92 |
115 |
99 |
123 |
116 |
93 |
70 |
76 |
73 |
| Book Value per Share |
|
$12.57 |
$13.33 |
$12.04 |
$13.03 |
$11.46 |
$12.13 |
$12.11 |
$8.07 |
$7.68 |
$7.95 |
$7.40 |
| Tangible Book Value per Share |
|
$12.57 |
$13.33 |
$12.04 |
$13.03 |
$11.46 |
$12.13 |
$12.11 |
$8.07 |
$7.68 |
$7.95 |
$7.40 |
| Total Capital |
|
264 |
300 |
356 |
326 |
334 |
337 |
340 |
302 |
277 |
272 |
254 |
| Total Debt |
|
145 |
174 |
230 |
190 |
202 |
196 |
200 |
189 |
169 |
162 |
151 |
| Total Long-Term Debt |
|
140 |
174 |
230 |
190 |
190 |
190 |
200 |
189 |
169 |
151 |
145 |
| Net Debt |
|
145 |
171 |
230 |
190 |
201 |
196 |
200 |
187 |
169 |
160 |
151 |
| 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) |
|
0.14 |
0.73 |
-0.23 |
0.00 |
0.00 |
-0.46 |
8.47 |
8.34 |
0.22 |
0.00 |
1.27 |
| Net Nonoperating Obligations (NNO) |
|
145 |
174 |
230 |
190 |
202 |
196 |
200 |
189 |
169 |
162 |
151 |
| Total Depreciation and Amortization (D&A) |
|
5.68 |
3.62 |
0.67 |
-0.13 |
4.09 |
-5.71 |
31 |
23 |
8.16 |
0.93 |
4.62 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.05) |
($0.14) |
$0.33 |
$0.22 |
$0.04 |
$1.02 |
($1.79) |
($1.84) |
($0.05) |
$0.46 |
($0.30) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
8.66M |
9.55M |
10.45M |
9.84M |
11.54M |
11.56M |
12.32M |
12.36M |
13.98M |
13.89M |
13.89M |
| Adjusted Diluted Earnings per Share |
|
($0.05) |
($0.14) |
$0.33 |
$0.22 |
$0.04 |
$1.02 |
($1.79) |
($1.84) |
($0.05) |
$0.46 |
($0.30) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
8.66M |
9.55M |
10.45M |
9.84M |
11.54M |
11.56M |
12.32M |
12.36M |
13.98M |
13.89M |
13.89M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.51 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
9.45M |
10.45M |
10.45M |
11.54M |
11.54M |
11.57M |
14.00M |
14.00M |
13.89M |
13.89M |
13.66M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1.64 |
-0.60 |
2.27 |
4.38 |
0.32 |
7.90 |
-9.70 |
-14 |
-0.52 |
4.50 |
-0.37 |
| Normalized NOPAT Margin |
|
31.27% |
-27.73% |
33.97% |
49.35% |
7.77% |
51.49% |
0.00% |
0.00% |
-22.33% |
45.81% |
-17.85% |
| Pre Tax Income Margin |
|
-8.71% |
-39.61% |
48.53% |
21.00% |
11.09% |
73.56% |
0.00% |
0.00% |
-31.91% |
65.44% |
-201.81% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
-0.25 |
0.77 |
0.00 |
0.11 |
2.61 |
0.00 |
0.00 |
-0.18 |
1.66 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
-0.17 |
0.77 |
0.00 |
0.11 |
2.61 |
0.00 |
0.00 |
-0.12 |
1.66 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-0.25 |
0.77 |
0.00 |
0.11 |
2.61 |
0.00 |
0.00 |
-0.18 |
1.66 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-0.17 |
0.77 |
0.00 |
0.11 |
2.61 |
0.00 |
0.00 |
-0.12 |
1.66 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
72.09% |
124.66% |
232.08% |
424.29% |
355.17% |
95.97% |
-227.61% |
-121.71% |
-115.32% |
-97.19% |
-174.33% |
| Augmented Payout Ratio |
|
72.09% |
124.66% |
232.08% |
424.29% |
355.17% |
95.97% |
-227.61% |
-121.71% |
-115.32% |
-97.19% |
-174.33% |
Key Financial Trends
Great Elm Capital Corp. (NASDAQ: GECC) showed a meaningful rebound in the second quarter of 2026, although its results remain highly sensitive to investment valuations and financing costs. Net income attributable to common shareholders was $6.4 million, or $0.46 per diluted share, compared with a $745,000 loss, or $0.05 per share, in the first quarter. The improvement was driven by a return to net investment gains and stronger net interest income.
Net interest income increased to $6.9 million from $5.2 million in Q1 2026, even though investment securities interest income declined year over year to $10.8 million from $14.2 million. Lower interest expense helped offset that decline. Net realized and unrealized investment gains also improved to $1.9 million from a $5.7 million loss in Q1, but remained below the $5.8 million gain reported in Q2 2025.
The balance sheet continued to contract from its 2024 and early-2025 highs. Total assets were $280.0 million at June 30, 2026, down from $409.3 million a year earlier and $427.0 million in Q3 2024. Trading account securities declined to $272.3 million from $403.3 million in Q2 2025. At the same time, total liabilities fell to $169.6 million from $269.3 million a year earlier, improving the liabilities-to-equity ratio to approximately 1.5 times from 1.9 times.
Cash generation was stronger in the latest quarter. Operating cash flow was $13.2 million, compared with $23.5 million in Q1 2026 and negative $25.2 million in Q3 2025. Financing activities used $11.5 million, primarily because debt repayments exceeded new borrowings and GECC paid $3.5 million in dividends. Cash and cash equivalents ended the quarter at $1.7 million, indicating limited cash liquidity despite the positive quarterly cash flow.
- Quarterly profitability recovered: Net income improved from a $745,000 loss in Q1 2026 to $6.4 million of income in Q2, with diluted EPS rising to $0.46.
- Net interest income strengthened: Net interest income increased approximately 34% sequentially to $6.9 million as interest expense declined to $3.9 million.
- Investment performance turned positive: GECC recorded $1.9 million of net realized and unrealized investment gains in Q2 2026, reversing the $5.7 million loss in the prior quarter.
- Operating cash flow remained positive: Q2 operating cash flow of $13.2 million exceeded the $3.5 million dividend payment, providing some support for the distribution.
- Leverage has declined: Total liabilities fell to $169.6 million from $269.3 million in Q2 2025 and $301.2 million in Q3 2024, reducing balance-sheet risk relative to those periods.
- Assets continue to shrink: Total assets declined to $280.0 million, with trading securities down about 32% from Q2 2025. This may reduce portfolio risk, but it also limits the asset base available to generate future interest income.
- Quarterly results remain valuation-sensitive: Investment gains and losses have produced sharp swings in revenue and earnings, including substantial losses in Q3 and Q4 2025.
- Interest income remains below prior-year levels: Investment securities interest income fell to $10.8 million in Q2 2026 from $14.2 million in Q2 2025, reflecting the smaller investment portfolio.
- Book equity remains pressured: Total common equity was $110.4 million, while accumulated other comprehensive losses reached $248.0 million, highlighting the effect of portfolio valuation changes on net worth.
- Liquidity is thin: GECC reported only $1.7 million of cash at quarter-end, and its recent financing activity has included repeated debt repayments, borrowings and dividend outflows. Maintaining sufficient liquidity while servicing debt remains an important risk.
11/15/26 11:47 AM ETAI Generated. May Contain Errors.