Annual Income Statements for Gladstone Capital Co. 7.75% Notes due 2028
Annual Income Statements for Gladstone Capital Co. 7.75% Notes due 2028
This table shows Gladstone Capital Co. 7.75% Notes due 2028's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Gladstone Capital Co. 7.75% Notes due 2028
This table shows Gladstone Capital Co. 7.75% Notes due 2028's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
-5.60 |
5.11 |
5.70 |
12 |
12 |
13 |
20 |
24 |
19 |
32 |
27 |
Consolidated Net Income / (Loss) |
|
-5.60 |
5.11 |
5.70 |
12 |
12 |
13 |
20 |
24 |
19 |
32 |
27 |
Net Income / (Loss) Continuing Operations |
|
-5.60 |
5.11 |
8.73 |
12 |
12 |
10 |
20 |
24 |
19 |
40 |
27 |
Total Pre-Tax Income |
|
-5.60 |
5.11 |
8.73 |
12 |
12 |
8.43 |
20 |
24 |
19 |
40 |
27 |
Total Revenue |
|
-1.91 |
9.78 |
15 |
18 |
17 |
17 |
26 |
31 |
27 |
47 |
33 |
Net Interest Income / (Expense) |
|
9.44 |
12 |
14 |
15 |
16 |
18 |
18 |
18 |
18 |
18 |
17 |
Total Interest Income |
|
13 |
16 |
18 |
20 |
22 |
23 |
23 |
24 |
23 |
23 |
21 |
Investment Securities Interest Income |
|
13 |
16 |
1.00 |
20 |
22 |
41 |
23 |
24 |
23 |
45 |
21 |
Total Interest Expense |
|
3.15 |
3.79 |
4.63 |
4.91 |
5.55 |
5.76 |
5.03 |
5.73 |
5.51 |
5.44 |
4.74 |
Long-Term Debt Interest Expense |
|
3.15 |
3.79 |
4.63 |
4.91 |
5.55 |
5.76 |
5.03 |
5.73 |
5.51 |
5.44 |
4.74 |
Total Non-Interest Income |
|
-11 |
-2.00 |
0.93 |
3.34 |
1.22 |
-0.43 |
8.29 |
13 |
9.24 |
29 |
17 |
Other Service Charges |
|
0.04 |
0.16 |
0.09 |
0.70 |
0.60 |
0.49 |
0.04 |
0.28 |
1.44 |
0.15 |
0.64 |
Net Realized & Unrealized Capital Gains on Investments |
|
-13 |
-2.37 |
- |
2.35 |
0.21 |
- |
8.07 |
13 |
6.75 |
- |
16 |
Other Non-Interest Income |
|
1.15 |
0.22 |
- |
0.28 |
0.40 |
- |
0.19 |
0.00 |
1.05 |
- |
0.00 |
Total Non-Interest Expense |
|
3.69 |
4.67 |
5.94 |
6.02 |
5.59 |
7.01 |
6.26 |
7.49 |
7.79 |
7.32 |
5.99 |
Insurance Policy Acquisition Costs |
|
1.58 |
1.87 |
- |
2.41 |
2.92 |
- |
2.98 |
2.67 |
3.08 |
- |
2.70 |
Other Operating Expenses |
|
1.82 |
2.48 |
3.38 |
3.23 |
2.27 |
3.90 |
2.84 |
4.38 |
4.26 |
4.10 |
2.77 |
Amortization Expense |
|
0.29 |
0.33 |
0.38 |
0.38 |
0.41 |
0.37 |
0.43 |
0.44 |
0.45 |
0.54 |
0.52 |
Preferred Stock Dividends Declared |
|
- |
- |
- |
0.00 |
0.00 |
- |
0.00 |
0.01 |
0.09 |
- |
0.17 |
Basic Earnings per Share |
|
$0.20 |
$0.30 |
$0.25 |
$0.26 |
$0.62 |
$0.70 |
$0.55 |
$0.25 |
$0.57 |
$1.46 |
$0.50 |
Weighted Average Basic Shares Outstanding |
|
34.30M |
17.18M |
35.21M |
36.60M |
18.84M |
18.66M |
21.75M |
43.51M |
21.75M |
21.78M |
22.31M |
Diluted Earnings per Share |
|
$0.20 |
$0.30 |
$0.25 |
$0.26 |
$0.62 |
$0.70 |
$0.55 |
$0.25 |
$0.57 |
$1.46 |
$0.50 |
Weighted Average Diluted Shares Outstanding |
|
34.30M |
17.18M |
35.21M |
36.60M |
18.84M |
18.66M |
21.75M |
43.51M |
21.75M |
21.78M |
22.31M |
Weighted Average Basic & Diluted Shares Outstanding |
|
- |
0.00 |
36.51M |
37.45M |
38.60M |
43.51M |
43.51M |
21.75M |
21.75M |
22.33M |
22.33M |
Cash Dividends to Common per Share |
|
- |
$0.41 |
$0.21 |
- |
- |
$0.57 |
$0.25 |
- |
- |
$0.50 |
$0.90 |
Annual Cash Flow Statements for Gladstone Capital Co. 7.75% Notes due 2028
This table details how cash moves in and out of Gladstone Capital Co. 7.75% Notes due 2028'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 |
-1.62 |
1.26 |
-0.71 |
0.90 |
Net Cash From Operating Activities |
-14 |
-76 |
-11 |
3.24 |
Net Cash From Continuing Operating Activities |
-14 |
-76 |
-11 |
3.24 |
Net Income / (Loss) Continuing Operations |
84 |
20 |
43 |
95 |
Consolidated Net Income / (Loss) |
84 |
20 |
43 |
95 |
Depreciation Expense |
-55 |
18 |
11 |
-43 |
Amortization Expense |
2.22 |
0.73 |
1.64 |
2.03 |
Non-Cash Adjustments to Reconcile Net Income |
-42 |
-104 |
-63 |
-43 |
Changes in Operating Assets and Liabilities, net |
-3.23 |
-10 |
-3.56 |
-7.21 |
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 |
12 |
78 |
10 |
-2.34 |
Net Cash From Continuing Financing Activities |
12 |
78 |
10 |
-2.34 |
Issuance of Debt |
389 |
379 |
206 |
221 |
Issuance of Preferred Equity |
- |
0.00 |
0.00 |
7.85 |
Issuance of Common Equity |
27 |
4.53 |
87 |
11 |
Repayment of Debt |
-374 |
-276 |
-243 |
-198 |
Payment of Dividends |
-26 |
-27 |
-35 |
-43 |
Other Financing Activities, Net |
-3.44 |
-2.04 |
-4.83 |
-0.84 |
Cash Interest Paid |
11 |
12 |
20 |
22 |
Quarterly Cash Flow Statements for Gladstone Capital Co. 7.75% Notes due 2028
This table details how cash moves in and out of Gladstone Capital Co. 7.75% Notes due 2028's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
-0.70 |
1.16 |
4.09 |
2.85 |
-7.26 |
-0.39 |
0.19 |
3.82 |
-4.17 |
1.06 |
-0.43 |
Net Cash From Operating Activities |
|
-56 |
-58 |
35 |
-47 |
-21 |
23 |
-26 |
-19 |
54 |
-5.69 |
24 |
Net Cash From Continuing Operating Activities |
|
-56 |
-58 |
35 |
-47 |
-21 |
23 |
-26 |
-19 |
54 |
-5.69 |
24 |
Net Income / (Loss) Continuing Operations |
|
-5.60 |
5.11 |
5.70 |
12 |
12 |
13 |
20 |
24 |
19 |
32 |
27 |
Consolidated Net Income / (Loss) |
|
-5.60 |
5.11 |
5.70 |
12 |
12 |
13 |
20 |
24 |
19 |
32 |
27 |
Depreciation Expense |
|
4.40 |
2.28 |
13 |
-1.93 |
2.75 |
-2.40 |
-7.81 |
-11 |
-3.44 |
-21 |
42 |
Amortization Expense |
|
0.23 |
0.49 |
0.36 |
0.62 |
0.38 |
0.29 |
0.47 |
0.73 |
0.57 |
0.26 |
0.35 |
Non-Cash Adjustments to Reconcile Net Income |
|
-52 |
-64 |
16 |
-55 |
-38 |
14 |
-36 |
-30 |
39 |
-16 |
-44 |
Changes in Operating Assets and Liabilities, net |
|
-2.80 |
-1.39 |
-0.62 |
-2.78 |
1.87 |
-2.02 |
-2.64 |
-2.97 |
-0.60 |
-1.00 |
-1.23 |
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 |
|
56 |
59 |
-30 |
50 |
14 |
-23 |
26 |
23 |
-58 |
6.75 |
-24 |
Net Cash From Continuing Financing Activities |
|
56 |
59 |
-30 |
50 |
14 |
-23 |
26 |
23 |
-58 |
6.75 |
-24 |
Issuance of Debt |
|
74 |
93 |
15 |
86 |
23 |
83 |
70 |
64 |
45 |
42 |
88 |
Issuance of Preferred Equity |
|
- |
- |
- |
- |
- |
- |
0.00 |
1.58 |
4.02 |
2.25 |
2.25 |
Issuance of Common Equity |
|
- |
4.53 |
11 |
14 |
14 |
49 |
0.00 |
- |
- |
11 |
2.47 |
Repayment of Debt |
|
-11 |
-32 |
-48 |
-41 |
-11 |
-142 |
-33 |
-32 |
-97 |
-37 |
-97 |
Payment of Dividends |
|
-6.95 |
-7.00 |
-7.40 |
-8.26 |
-9.08 |
-11 |
-11 |
-11 |
-11 |
-11 |
-20 |
Other Financing Activities, Net |
|
-0.09 |
-0.37 |
-0.36 |
-0.24 |
-1.53 |
-2.70 |
-0.07 |
-0.08 |
-0.23 |
-0.46 |
-0.05 |
Cash Interest Paid |
|
1.61 |
5.02 |
3.08 |
6.20 |
4.03 |
7.11 |
3.67 |
7.04 |
4.22 |
6.82 |
3.38 |
Annual Balance Sheets for Gladstone Capital Co. 7.75% Notes due 2028
This table presents Gladstone Capital Co. 7.75% Notes due 2028'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 |
661 |
719 |
812 |
Cash and Due from Banks |
2.01 |
1.31 |
2.17 |
Restricted Cash |
0.10 |
0.10 |
0.13 |
Trading Account Securities |
- |
- |
828 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
Deferred Acquisition Cost |
0.84 |
1.34 |
1.05 |
Other Assets |
677 |
744 |
10 |
Total Liabilities & Shareholders' Equity |
661 |
724 |
817 |
Total Liabilities |
345 |
311 |
334 |
Accrued Interest Payable |
2.52 |
2.96 |
2.92 |
Long-Term Debt |
198 |
253 |
254 |
Other Long-Term Liabilities |
148 |
59 |
81 |
Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
- |
0.00 |
7.85 |
Total Equity & Noncontrolling Interests |
315 |
409 |
471 |
Total Preferred & Common Equity |
315 |
409 |
471 |
Total Common Equity |
315 |
409 |
471 |
Common Stock |
396 |
482 |
492 |
Retained Earnings |
-80 |
-73 |
-21 |
Quarterly Balance Sheets for Gladstone Capital Co. 7.75% Notes due 2028
This table presents Gladstone Capital Co. 7.75% Notes due 2028's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
640 |
700 |
730 |
767 |
812 |
775 |
816 |
Cash and Due from Banks |
|
6.10 |
8.92 |
1.68 |
1.50 |
5.28 |
1.14 |
1.74 |
Restricted Cash |
|
- |
- |
- |
- |
- |
- |
0.14 |
Trading Account Securities |
|
622 |
679 |
715 |
750 |
792 |
758 |
816 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Deferred Acquisition Cost |
|
0.71 |
0.49 |
1.51 |
1.22 |
1.12 |
1.15 |
0.80 |
Other Assets |
|
6.95 |
5.79 |
7.14 |
9.58 |
11 |
9.03 |
10 |
Total Liabilities & Shareholders' Equity |
|
636 |
696 |
730 |
763 |
807 |
770 |
816 |
Total Liabilities |
|
315 |
358 |
372 |
349 |
380 |
330 |
325 |
Accrued Interest Payable |
|
4.07 |
2.78 |
4.31 |
4.32 |
3.01 |
4.30 |
4.28 |
Long-Term Debt |
|
198 |
198 |
198 |
253 |
254 |
254 |
254 |
Other Long-Term Liabilities |
|
110 |
154 |
167 |
87 |
118 |
67 |
70 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
- |
- |
- |
- |
1.58 |
5.60 |
10 |
Total Equity & Noncontrolling Interests |
|
324 |
342 |
358 |
418 |
431 |
439 |
480 |
Total Preferred & Common Equity |
|
324 |
342 |
358 |
418 |
431 |
439 |
480 |
Total Common Equity |
|
324 |
342 |
358 |
418 |
431 |
439 |
480 |
Common Stock |
|
406 |
420 |
433 |
482 |
482 |
482 |
495 |
Retained Earnings |
|
-82 |
-78 |
-75 |
-64 |
-51 |
-42 |
-14 |
Annual Metrics And Ratios for Gladstone Capital Co. 7.75% Notes due 2028
This table displays calculated financial ratios and metrics derived from Gladstone Capital Co. 7.75% Notes due 2028's official financial filings.
Metric |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
- |
- |
- |
- |
Revenue Growth |
0.00% |
-62.35% |
77.78% |
83.79% |
EBITDA Growth |
0.00% |
21.12% |
44.90% |
-2.30% |
EBIT Growth |
0.00% |
-76.38% |
114.26% |
122.00% |
NOPAT Growth |
0.00% |
-76.38% |
105.99% |
130.91% |
Net Income Growth |
0.00% |
-76.38% |
114.26% |
122.00% |
EPS Growth |
0.00% |
-76.38% |
114.26% |
-4.09% |
Operating Cash Flow Growth |
0.00% |
-443.32% |
85.79% |
129.83% |
Free Cash Flow Firm Growth |
0.00% |
0.00% |
-1,108.90% |
104.28% |
Invested Capital Growth |
0.00% |
0.00% |
905.47% |
10.72% |
Revenue Q/Q Growth |
0.00% |
0.00% |
12.19% |
32.39% |
EBITDA Q/Q Growth |
0.00% |
0.00% |
0.15% |
27.15% |
EBIT Q/Q Growth |
0.00% |
0.00% |
13.17% |
46.19% |
NOPAT Q/Q Growth |
0.00% |
0.00% |
8.80% |
46.19% |
Net Income Q/Q Growth |
0.00% |
0.00% |
23.05% |
24.82% |
EPS Q/Q Growth |
0.00% |
0.00% |
23.05% |
-39.37% |
Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
88.13% |
-89.81% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
-63.30% |
Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
- |
- |
- |
- |
EBITDA Margin |
31.38% |
100.96% |
82.29% |
43.74% |
EBIT Margin |
83.91% |
52.66% |
63.46% |
76.66% |
Profit (Net Income) Margin |
83.91% |
52.66% |
63.46% |
76.66% |
Tax Burden Percent |
100.00% |
100.00% |
104.02% |
100.00% |
Interest Burden Percent |
100.00% |
100.00% |
96.14% |
100.00% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
0.00% |
60.51% |
11.28% |
13.58% |
ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
60.51% |
12.31% |
13.58% |
Return on Net Nonoperating Assets (RNNOA) |
0.00% |
8,850,666,606.16% |
9.61% |
7.76% |
Return on Equity (ROE) |
0.00% |
8,850,666,666.67% |
20.88% |
21.35% |
Cash Return on Invested Capital (CROIC) |
0.00% |
-139.49% |
-152.54% |
3.41% |
Operating Return on Assets (OROA) |
0.00% |
30.21% |
10.87% |
12.37% |
Return on Assets (ROA) |
0.00% |
30.21% |
10.87% |
12.37% |
Return on Common Equity (ROCE) |
0.00% |
8,850,666,666.67% |
20.88% |
21.16% |
Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
10.44% |
20.12% |
Net Operating Profit after Tax (NOPAT) |
84 |
20 |
41 |
95 |
NOPAT Margin |
83.91% |
52.66% |
61.01% |
76.66% |
Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.00% |
-1.03% |
0.00% |
SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
16.09% |
47.34% |
36.54% |
23.35% |
Earnings before Interest and Taxes (EBIT) |
84 |
20 |
43 |
95 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
32 |
38 |
55 |
54 |
Valuation Ratios |
- |
- |
- |
- |
Price to Book Value (P/BV) |
0.00 |
0.00 |
0.80 |
1.07 |
Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.80 |
1.07 |
Price to Revenue (P/Rev) |
0.00 |
0.00 |
4.86 |
4.07 |
Price to Earnings (P/E) |
0.00 |
0.00 |
7.65 |
5.32 |
Dividend Yield |
9.29% |
11.74% |
11.14% |
8.56% |
Earnings Yield |
0.00% |
0.00% |
13.07% |
18.78% |
Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.87 |
1.04 |
Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
8.60 |
6.17 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
10.45 |
14.11 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
13.55 |
8.05 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
14.10 |
8.05 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
235.42 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
32.08 |
Leverage & Solvency |
- |
- |
- |
- |
Debt to Equity |
0.00 |
222,222.22 |
0.62 |
0.53 |
Long-Term Debt to Equity |
0.00 |
0.00 |
0.62 |
0.53 |
Financial Leverage |
0.00 |
146,268,805.80 |
0.78 |
0.57 |
Leverage Ratio |
0.00 |
146,486,671.24 |
1.92 |
1.73 |
Compound Leverage Factor |
0.00 |
146,486,671.24 |
1.85 |
1.73 |
Debt to Total Capital |
0.00% |
100.00% |
38.25% |
34.67% |
Short-Term Debt to Total Capital |
0.00% |
100.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
0.00% |
0.00% |
38.25% |
34.67% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
1.07% |
Common Equity to Total Capital |
0.00% |
0.00% |
61.75% |
64.26% |
Debt to EBITDA |
0.00 |
0.00 |
4.57 |
4.70 |
Net Debt to EBITDA |
0.00 |
0.00 |
4.55 |
4.66 |
Long-Term Debt to EBITDA |
0.00 |
0.00 |
4.57 |
4.70 |
Debt to NOPAT |
0.00 |
0.01 |
6.17 |
2.68 |
Net Debt to NOPAT |
0.00 |
0.01 |
6.14 |
2.66 |
Long-Term Debt to NOPAT |
0.00 |
0.00 |
6.17 |
2.68 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.88% |
Liquidity Ratios |
- |
- |
- |
- |
Cash Flow Metrics |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
0.00 |
-46 |
-555 |
24 |
Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
-3.54 |
-26.62 |
1.10 |
Operating Cash Flow to Interest Expense |
-1.22 |
-5.89 |
-0.52 |
0.15 |
Operating Cash Flow Less CapEx to Interest Expense |
-1.22 |
-5.89 |
-0.52 |
0.15 |
Efficiency Ratios |
- |
- |
- |
- |
Asset Turnover |
0.00 |
0.57 |
0.17 |
0.16 |
Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
- |
- |
- |
- |
Invested Capital |
0.00 |
66 |
662 |
733 |
Invested Capital Turnover |
0.00 |
1.15 |
0.18 |
0.18 |
Increase / (Decrease) in Invested Capital |
0.00 |
66 |
596 |
71 |
Enterprise Value (EV) |
0.00 |
0.00 |
578 |
763 |
Market Capitalization |
0.00 |
0.00 |
326 |
503 |
Book Value per Share |
$0.00 |
$0.00 |
$10.59 |
$21.65 |
Tangible Book Value per Share |
$0.00 |
$0.00 |
$10.59 |
$21.65 |
Total Capital |
0.00 |
0.10 |
662 |
733 |
Total Debt |
0.00 |
0.10 |
253 |
254 |
Total Long-Term Debt |
0.00 |
0.00 |
253 |
254 |
Net Debt |
0.00 |
0.10 |
252 |
252 |
Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
0.00 |
0.00 |
-1.65 |
0.00 |
Net Nonoperating Obligations (NNO) |
0.00 |
66 |
253 |
254 |
Total Depreciation and Amortization (D&A) |
-53 |
18 |
13 |
-41 |
Earnings Adjustments |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$2.20 |
$2.11 |
Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
18.66M |
21.78M |
Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$2.20 |
$2.11 |
Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
18.66M |
21.78M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
21.75M |
22.33M |
Normalized Net Operating Profit after Tax (NOPAT) |
59 |
14 |
29 |
66 |
Normalized NOPAT Margin |
58.74% |
36.86% |
42.71% |
53.66% |
Pre Tax Income Margin |
83.91% |
52.66% |
61.01% |
76.66% |
Debt Service Ratios |
- |
- |
- |
- |
EBIT to Interest Expense |
7.32 |
1.54 |
2.05 |
4.36 |
NOPAT to Interest Expense |
7.32 |
1.54 |
1.97 |
4.36 |
EBIT Less CapEx to Interest Expense |
7.32 |
1.54 |
2.05 |
4.36 |
NOPAT Less CapEx to Interest Expense |
7.32 |
1.54 |
1.97 |
4.36 |
Payout Ratios |
- |
- |
- |
- |
Dividend Payout Ratio |
30.81% |
137.20% |
82.98% |
45.55% |
Augmented Payout Ratio |
30.81% |
137.20% |
82.98% |
45.55% |
Quarterly Metrics And Ratios for Gladstone Capital Co. 7.75% Notes due 2028
This table displays calculated financial ratios and metrics derived from Gladstone Capital Co. 7.75% Notes due 2028's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.00% |
-8.93% |
30.03% |
1,014.12% |
74.70% |
79.04% |
0.00% |
54.09% |
176.95% |
26.22% |
EBITDA Growth |
|
0.00% |
0.00% |
-3.02% |
19.67% |
1,640.86% |
1.05% |
-41.62% |
28.13% |
8.49% |
145.08% |
448.02% |
EBIT Growth |
|
0.00% |
0.00% |
-27.91% |
44.36% |
312.25% |
97.24% |
129.24% |
97.23% |
61.09% |
297.13% |
35.72% |
NOPAT Growth |
|
0.00% |
0.00% |
-27.91% |
44.36% |
403.22% |
64.97% |
129.24% |
97.23% |
61.09% |
374.81% |
35.72% |
Net Income Growth |
|
0.00% |
0.00% |
-52.92% |
44.36% |
312.25% |
156.51% |
251.02% |
0.00% |
61.09% |
143.79% |
35.72% |
EPS Growth |
|
0.00% |
0.00% |
-7.41% |
44.36% |
312.25% |
156.51% |
251.02% |
0.00% |
-8.06% |
108.57% |
-9.09% |
Operating Cash Flow Growth |
|
0.00% |
0.00% |
696.25% |
-207.79% |
61.94% |
139.57% |
-175.81% |
59.21% |
353.15% |
-124.90% |
191.66% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
129.24% |
-5,625.96% |
77.28% |
94.73% |
-3,687.46% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
905.47% |
0.00% |
0.00% |
25.68% |
10.72% |
0.00% |
Revenue Q/Q Growth |
|
-113.81% |
611.51% |
49.95% |
22.78% |
-2.93% |
-2.24% |
53.67% |
18.56% |
-13.48% |
75.71% |
-29.97% |
EBITDA Q/Q Growth |
|
-110.92% |
908.21% |
175.51% |
-50.77% |
40.58% |
-46.99% |
59.17% |
8.03% |
19.03% |
19.74% |
255.92% |
EBIT Q/Q Growth |
|
-167.43% |
191.21% |
70.84% |
37.38% |
-0.85% |
-15.24% |
98.56% |
18.19% |
-19.02% |
108.96% |
-32.14% |
NOPAT Q/Q Growth |
|
-147.20% |
230.30% |
70.84% |
37.38% |
-0.85% |
-29.11% |
137.40% |
18.19% |
-19.02% |
108.96% |
-32.14% |
Net Income Q/Q Growth |
|
-167.43% |
191.21% |
11.57% |
110.35% |
-0.85% |
10.23% |
52.68% |
18.19% |
-19.02% |
66.82% |
-15.00% |
EPS Q/Q Growth |
|
-20.00% |
191.21% |
-16.67% |
110.35% |
-0.85% |
10.23% |
52.68% |
18.19% |
128.00% |
156.14% |
-65.75% |
Operating Cash Flow Q/Q Growth |
|
-229.49% |
-2.72% |
159.73% |
-235.67% |
54.28% |
206.80% |
-214.43% |
27.00% |
383.75% |
-110.50% |
521.30% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-6,147.44% |
-3.09% |
-5,044.15% |
103.40% |
-3,411.54% |
81.34% |
-261.61% |
-2,219.17% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-100.00% |
0.00% |
3.00% |
0.00% |
-100.00% |
0.00% |
1.83% |
0.00% |
1.63% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
0.00% |
80.49% |
147.89% |
59.29% |
85.87% |
46.56% |
48.23% |
43.94% |
60.46% |
41.20% |
209.39% |
EBIT Margin |
|
0.00% |
52.22% |
59.50% |
66.57% |
67.99% |
58.95% |
76.18% |
75.94% |
71.09% |
84.54% |
81.92% |
Profit (Net Income) Margin |
|
0.00% |
52.22% |
38.85% |
66.57% |
67.99% |
76.67% |
76.18% |
75.94% |
71.09% |
67.49% |
81.92% |
Tax Burden Percent |
|
100.00% |
100.00% |
65.31% |
100.00% |
100.00% |
155.49% |
100.00% |
100.00% |
100.00% |
79.83% |
100.00% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
83.64% |
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% |
30.00% |
0.00% |
10.00% |
14.66% |
9.11% |
0.00% |
0.00% |
11.49% |
14.98% |
28.70% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
30.00% |
0.00% |
10.00% |
14.66% |
12.04% |
0.00% |
0.00% |
11.49% |
11.80% |
28.70% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
4,388,585,132.46% |
0.00% |
5.79% |
8.11% |
9.40% |
0.00% |
0.00% |
6.47% |
6.74% |
14.88% |
Return on Equity (ROE) |
|
0.00% |
4,388,585,162.46% |
0.00% |
15.79% |
22.77% |
18.51% |
0.00% |
0.00% |
17.96% |
21.72% |
43.58% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-69.75% |
0.00% |
0.00% |
0.00% |
-152.54% |
0.00% |
-200.00% |
-11.40% |
3.41% |
-172.64% |
Operating Return on Assets (OROA) |
|
0.00% |
29.96% |
0.00% |
3.86% |
5.58% |
10.09% |
0.00% |
0.00% |
9.58% |
13.64% |
13.10% |
Return on Assets (ROA) |
|
0.00% |
29.96% |
0.00% |
3.86% |
5.58% |
13.13% |
0.00% |
0.00% |
9.58% |
10.89% |
13.10% |
Return on Common Equity (ROCE) |
|
0.00% |
4,388,585,162.46% |
0.00% |
15.79% |
22.77% |
18.51% |
0.00% |
0.00% |
17.84% |
21.53% |
42.68% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
5.03% |
9.69% |
0.00% |
0.00% |
0.00% |
17.28% |
0.00% |
21.21% |
Net Operating Profit after Tax (NOPAT) |
|
-3.92 |
5.11 |
8.73 |
12 |
12 |
8.43 |
20 |
24 |
19 |
40 |
27 |
NOPAT Margin |
|
0.00% |
52.22% |
59.50% |
66.57% |
67.99% |
49.31% |
76.18% |
75.94% |
71.09% |
84.54% |
81.92% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2.93% |
0.00% |
0.00% |
0.00% |
3.18% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
14.87% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
0.00% |
47.78% |
40.50% |
33.43% |
32.01% |
41.05% |
23.82% |
24.06% |
28.91% |
15.46% |
18.08% |
Earnings before Interest and Taxes (EBIT) |
|
-5.60 |
5.11 |
8.73 |
12 |
12 |
10 |
20 |
24 |
19 |
40 |
27 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-0.97 |
7.87 |
22 |
11 |
15 |
7.96 |
13 |
14 |
16 |
19 |
69 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.83 |
0.87 |
0.80 |
0.00 |
0.99 |
1.08 |
1.07 |
1.31 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.83 |
0.87 |
0.80 |
0.00 |
0.99 |
1.08 |
1.07 |
1.31 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
7.02 |
5.18 |
4.86 |
5.31 |
0.00 |
4.67 |
4.07 |
4.84 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
16.55 |
8.96 |
7.65 |
7.35 |
0.00 |
6.25 |
5.32 |
6.22 |
Dividend Yield |
|
10.04% |
11.74% |
10.39% |
10.78% |
10.58% |
11.14% |
10.19% |
10.21% |
9.27% |
8.56% |
8.41% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
6.04% |
11.16% |
13.07% |
13.61% |
0.00% |
15.99% |
18.78% |
16.07% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.88 |
0.91 |
0.87 |
0.00 |
0.99 |
1.05 |
1.04 |
1.20 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
11.68 |
8.46 |
8.60 |
0.00 |
0.00 |
7.22 |
6.17 |
6.85 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
12.06 |
9.18 |
10.45 |
0.00 |
0.00 |
14.48 |
14.11 |
8.07 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
23.42 |
13.45 |
13.55 |
0.00 |
0.00 |
10.05 |
8.05 |
8.78 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
23.42 |
13.45 |
14.10 |
0.00 |
0.00 |
10.28 |
8.05 |
8.78 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
23.03 |
235.42 |
16.74 |
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 |
32.08 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
222,222.22 |
0.00 |
0.58 |
0.55 |
0.62 |
0.00 |
0.59 |
0.57 |
0.53 |
0.52 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.58 |
0.55 |
0.62 |
0.00 |
0.59 |
0.57 |
0.53 |
0.52 |
Financial Leverage |
|
0.00 |
146,268,805.80 |
0.00 |
0.58 |
0.55 |
0.78 |
0.00 |
0.33 |
0.56 |
0.57 |
0.52 |
Leverage Ratio |
|
0.00 |
146,486,671.24 |
0.00 |
2.05 |
2.04 |
1.92 |
0.00 |
1.95 |
1.88 |
1.73 |
1.66 |
Compound Leverage Factor |
|
0.00 |
146,486,671.24 |
0.00 |
2.05 |
2.04 |
1.61 |
0.00 |
1.95 |
1.88 |
1.73 |
1.66 |
Debt to Total Capital |
|
0.00% |
100.00% |
0.00% |
36.66% |
35.60% |
38.25% |
0.00% |
36.97% |
36.34% |
34.67% |
34.14% |
Short-Term Debt to Total Capital |
|
0.00% |
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
36.66% |
35.60% |
38.25% |
0.00% |
36.97% |
36.34% |
34.67% |
34.14% |
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% |
0.23% |
0.80% |
1.07% |
1.36% |
Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
63.34% |
64.40% |
61.75% |
0.00% |
62.80% |
62.86% |
64.26% |
64.50% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
5.04 |
3.58 |
4.57 |
0.00 |
0.00 |
5.02 |
4.70 |
2.30 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
4.81 |
3.55 |
4.55 |
0.00 |
0.00 |
5.00 |
4.66 |
2.28 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
5.04 |
3.58 |
4.57 |
0.00 |
0.00 |
5.02 |
4.70 |
2.30 |
Debt to NOPAT |
|
0.00 |
0.01 |
0.00 |
9.78 |
5.25 |
6.17 |
0.00 |
0.00 |
3.57 |
2.68 |
2.50 |
Net Debt to NOPAT |
|
0.00 |
0.01 |
0.00 |
9.34 |
5.20 |
6.14 |
0.00 |
0.00 |
3.55 |
2.66 |
2.48 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
9.78 |
5.25 |
6.17 |
0.00 |
0.00 |
3.57 |
2.68 |
2.50 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.20% |
0.70% |
0.88% |
2.06% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
8.73 |
-528 |
-544 |
-588 |
20 |
-662 |
-124 |
-31 |
-718 |
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 |
1.88 |
-107.48 |
-97.96 |
-102.08 |
3.97 |
-115.55 |
-22.43 |
-5.69 |
-151.28 |
Operating Cash Flow to Interest Expense |
|
-17.86 |
-15.25 |
7.46 |
-9.54 |
-3.86 |
3.97 |
-5.20 |
-3.33 |
9.84 |
-1.05 |
5.06 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-17.86 |
-15.25 |
7.46 |
-9.54 |
-3.86 |
3.97 |
-5.20 |
-3.33 |
9.84 |
-1.05 |
5.06 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.57 |
0.00 |
0.06 |
0.08 |
0.17 |
0.00 |
0.00 |
0.13 |
0.16 |
0.16 |
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 |
66 |
0.00 |
540 |
556 |
662 |
0.00 |
686 |
699 |
733 |
745 |
Invested Capital Turnover |
|
0.00 |
0.57 |
0.00 |
0.15 |
0.22 |
0.18 |
0.00 |
0.00 |
0.16 |
0.18 |
0.35 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
540 |
556 |
596 |
0.00 |
686 |
143 |
71 |
745 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
473 |
507 |
578 |
0.00 |
677 |
732 |
763 |
894 |
Market Capitalization |
|
0.00 |
0.00 |
0.00 |
285 |
311 |
326 |
419 |
427 |
474 |
503 |
632 |
Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$9.36 |
$9.56 |
$10.59 |
$0.00 |
$9.90 |
$20.18 |
$21.65 |
$21.51 |
Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$9.36 |
$9.56 |
$10.59 |
$0.00 |
$9.90 |
$20.18 |
$21.65 |
$21.51 |
Total Capital |
|
0.00 |
0.10 |
0.00 |
540 |
556 |
662 |
0.00 |
686 |
699 |
733 |
745 |
Total Debt |
|
0.00 |
0.10 |
0.00 |
198 |
198 |
253 |
0.00 |
254 |
254 |
254 |
254 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
198 |
198 |
253 |
0.00 |
254 |
254 |
254 |
254 |
Net Debt |
|
0.00 |
0.10 |
0.00 |
189 |
196 |
252 |
0.00 |
248 |
253 |
252 |
252 |
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) |
|
1.68 |
0.00 |
3.03 |
0.00 |
0.00 |
-4.68 |
0.00 |
0.00 |
0.00 |
8.07 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
66 |
0.00 |
198 |
198 |
253 |
0.00 |
254 |
254 |
254 |
254 |
Total Depreciation and Amortization (D&A) |
|
4.63 |
2.77 |
13 |
-1.31 |
3.12 |
-2.12 |
-7.34 |
-9.96 |
-2.86 |
-21 |
42 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.60 |
$0.50 |
$0.52 |
$0.62 |
$1.40 |
$0.54 |
$0.25 |
$0.57 |
$1.46 |
$0.50 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
8.59M |
17.60M |
18.30M |
18.84M |
9.33M |
21.75M |
43.51M |
21.75M |
21.78M |
22.31M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.60 |
$0.50 |
$0.52 |
$0.62 |
$1.40 |
$0.54 |
$0.25 |
$0.57 |
$1.46 |
$0.50 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
8.59M |
17.60M |
18.30M |
18.84M |
9.33M |
21.75M |
43.51M |
21.75M |
21.78M |
22.31M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.60 |
$0.00 |
$0.00 |
$0.00 |
$1.40 |
$0.00 |
$0.00 |
$0.00 |
$1.46 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
18.26M |
18.72M |
19.30M |
21.75M |
21.75M |
21.75M |
21.75M |
22.33M |
22.33M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.92 |
3.57 |
6.11 |
8.39 |
8.32 |
5.90 |
14 |
17 |
13 |
28 |
19 |
Normalized NOPAT Margin |
|
0.00% |
36.55% |
41.65% |
46.60% |
47.60% |
34.52% |
53.32% |
53.16% |
49.76% |
59.18% |
57.34% |
Pre Tax Income Margin |
|
0.00% |
52.22% |
59.50% |
66.57% |
67.99% |
49.31% |
76.18% |
75.94% |
71.09% |
84.54% |
81.92% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-1.78 |
1.35 |
1.88 |
2.44 |
2.14 |
1.75 |
3.97 |
4.12 |
3.48 |
7.35 |
5.72 |
NOPAT to Interest Expense |
|
-1.24 |
1.35 |
1.88 |
2.44 |
2.14 |
1.46 |
3.97 |
4.12 |
3.48 |
7.35 |
5.72 |
EBIT Less CapEx to Interest Expense |
|
-1.78 |
1.35 |
1.88 |
2.44 |
2.14 |
1.75 |
3.97 |
4.12 |
3.48 |
7.35 |
5.72 |
NOPAT Less CapEx to Interest Expense |
|
-1.24 |
1.35 |
1.88 |
2.44 |
2.14 |
1.46 |
3.97 |
4.12 |
3.48 |
7.35 |
5.72 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
137.20% |
207.50% |
172.17% |
91.52% |
82.98% |
68.06% |
0.00% |
56.63% |
45.55% |
51.40% |
Augmented Payout Ratio |
|
0.00% |
137.20% |
207.50% |
172.17% |
91.52% |
82.98% |
68.06% |
0.00% |
56.63% |
45.55% |
51.40% |
Key Financial Trends
Gladstone Capital (NASDAQ: GLAD) has demonstrated mixed financial trends over the last four years, with some recent quarters showing improved profitability and solid cash flow generation, while past periods reveal volatility in revenue and earnings likely influenced by fluctuations in investment securities and capital gains.
Income Statement Trends:
- Q1 2025 net income attributable to common shareholders increased to $26.98 million, with diluted EPS of $0.50, indicating strong profitability compared to prior quarters.
- Recent quarters, particularly Q4 2024, reported solid non-interest income driven by net realized and unrealized capital gains (over $15.9 million in Q1 2025), which supplements interest income effectively.
- Net interest income remains healthy, reported at approximately $16.58 million in Q1 2025, supporting core earnings stability.
- Dividends per share have increased from $0.41 in Q4 2022 to $0.895 in Q1 2025, reflecting confidence in cash flow but also implying a commitment to shareholder returns that needs consistent earnings support.
- Earnings per share have fluctuated, peaking at $1.46 in Q4 2024 but declining to $0.50 in Q1 2025, indicating some volatility likely tied to market-driven investment income.
- Earlier periods like Q3 2022 saw losses attributable to common shareholders and negative total revenue, pointing to periods of underperformance and risk exposure in investment income.
- Insurance policy acquisition costs and other operating expenses have increased in some quarters, e.g., $2.7 million for policy acquisition costs and $2.7 million other operating expenses in Q1 2025, reducing net income margins.
Cash Flow Analysis:
- Q1 2025 showed strong net cash from continuing operating activities of roughly $23.9 million, reflecting solid operational cash generation despite lower net income in some periods.
- Cash flows from investing activities have been consistently neutral (zero net cash flow reported in recent quarters), aligning with the firm’s investment strategy maintaining steady asset levels.
- Net cash used in financing activities was negative $24.4 million in Q1 2025, driven by significant repayments of debt and dividend payments, which may pressure liquidity if earnings or financing conditions weaken.
Balance Sheet and Capital Structure Highlights:
- Total assets have grown steadily from approximately $639 million in Q1 2023 to over $815 million in Q1 2025, indicating growth in the investment portfolio, particularly trading account securities rising above $815 million.
- Long-term debt remains substantial around $254 million as of Q1 2025, evidencing continued leverage usage, typical of business development companies, requiring careful interest coverage monitoring.
- Total common equity has similarly increased from roughly $324 million in Q1 2023 to $480 million in Q1 2025, reflecting retained earnings improvement and equity issuances.
- Retained earnings were negative but improving, ending with about -$14.36 million in Q1 2025 from deeper negative balances in prior years, indicating past accumulated losses that may still weigh on shareholders’ equity quality.
Summary:
Gladstone Capital has shown resilience and improvement in profitability and cash flow generation in recent quarters, supported by capital gains and investment income. Its balance sheet remains leveraged but stable, with asset growth and equity increases providing a buffer. However, variability in earnings, rising expenses, and sizeable debt obligations warrant monitoring. The consistent dividend raises represent both a strength and a commitment that demands stable earnings going forward.
10/14/25 02:03 AM ETAI Generated. May Contain Errors.