Annual Income Statements for Horizon Technology Finance
This table shows Horizon Technology Finance's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Horizon Technology Finance
This table shows Horizon Technology Finance'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 |
|
5.99 |
-1.81 |
5.31 |
0.15 |
-12 |
-11 |
8.65 |
-9.13 |
7.28 |
-12 |
-21 |
| Consolidated Net Income / (Loss) |
|
5.99 |
4.02 |
5.31 |
0.15 |
-12 |
-11 |
8.65 |
-9.13 |
7.28 |
-12 |
-21 |
| Net Income / (Loss) Continuing Operations |
|
5.99 |
-1.81 |
5.31 |
0.15 |
-12 |
-11 |
8.65 |
-9.13 |
7.28 |
-12 |
-21 |
| Total Pre-Tax Income |
|
6.09 |
-1.81 |
5.49 |
0.33 |
-12 |
-11 |
9.03 |
-8.78 |
7.28 |
-12 |
-21 |
| Total Revenue |
|
13 |
4.38 |
13 |
5.02 |
-7.30 |
-5.06 |
14 |
-4.31 |
12 |
-7.52 |
-16 |
| Net Interest Income / (Expense) |
|
18 |
17 |
21 |
21 |
22 |
21 |
18 |
18 |
17 |
15 |
16 |
| Total Interest Income |
|
23 |
23 |
28 |
28 |
29 |
28 |
26 |
26 |
25 |
24 |
25 |
| Loans and Leases Interest Income |
|
0.51 |
- |
0.64 |
1.49 |
0.12 |
1.09 |
0.27 |
1.01 |
1.38 |
0.29 |
1.06 |
| Investment Securities Interest Income |
|
23 |
23 |
27 |
27 |
29 |
27 |
26 |
25 |
23 |
23 |
24 |
| Total Interest Expense |
|
5.34 |
6.21 |
7.12 |
7.18 |
7.11 |
7.57 |
8.16 |
7.94 |
7.95 |
8.21 |
8.68 |
| Long-Term Debt Interest Expense |
|
5.34 |
6.21 |
7.12 |
7.18 |
7.11 |
7.57 |
8.16 |
7.94 |
7.95 |
8.21 |
8.68 |
| Total Non-Interest Income |
|
-5.14 |
-13 |
-7.71 |
-16 |
-29 |
-26 |
-3.95 |
-22 |
-4.56 |
-23 |
-32 |
| Net Realized & Unrealized Capital Gains on Investments |
|
-5.14 |
-13 |
-7.71 |
-16 |
-29 |
-26 |
-3.95 |
-22 |
-4.56 |
-23 |
-32 |
| Total Non-Interest Expense |
|
6.68 |
6.19 |
7.72 |
4.69 |
4.68 |
5.61 |
4.98 |
4.47 |
4.78 |
4.91 |
4.74 |
| Insurance Policy Acquisition Costs |
|
2.78 |
- |
2.98 |
0.12 |
0.00 |
-0.00 |
0.30 |
0.00 |
0.00 |
- |
0.00 |
| Other Operating Expenses |
|
3.90 |
4.80 |
4.74 |
4.57 |
4.68 |
5.61 |
4.69 |
4.47 |
4.78 |
4.91 |
4.74 |
| Income Tax Expense |
|
0.10 |
- |
0.18 |
0.18 |
- |
- |
0.38 |
0.36 |
- |
- |
0.38 |
| Weighted Average Basic Shares Outstanding |
|
25.74M |
24.73M |
28.23M |
29.75M |
32.45M |
30.96M |
33.58M |
35.43M |
36.57M |
36.10M |
40.22M |
| Weighted Average Diluted Shares Outstanding |
|
52.80M |
24.73M |
28.66M |
- |
33.33M |
30.96M |
35.02M |
36.06M |
38.06M |
36.10M |
40.22M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
52.80M |
24.73M |
28.66M |
- |
33.33M |
30.96M |
35.02M |
36.06M |
38.06M |
36.10M |
40.22M |
| Cash Dividends to Common per Share |
|
$0.30 |
$0.38 |
$0.33 |
$0.33 |
$0.33 |
$0.38 |
$0.38 |
$0.33 |
$0.33 |
$0.33 |
$0.33 |
Annual Cash Flow Statements for Horizon Technology Finance
This table details how cash moves in and out of Horizon Technology Finance's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
| Net Change in Cash & Equivalents |
|
30 |
-0.48 |
-17 |
45 |
25 |
| Net Cash From Operating Activities |
|
-25 |
-76 |
-246 |
-5.26 |
3.94 |
| Net Cash From Continuing Operating Activities |
|
-25 |
-76 |
-246 |
-5.26 |
3.94 |
| Net Income / (Loss) Continuing Operations |
|
6.36 |
28 |
21 |
-17 |
-5.63 |
| Consolidated Net Income / (Loss) |
|
6.36 |
28 |
21 |
-17 |
-5.63 |
| Depreciation Expense |
|
-0.31 |
-3.21 |
5.55 |
49 |
19 |
| Amortization Expense |
|
1.02 |
1.09 |
1.60 |
1.85 |
1.78 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-30 |
-100 |
-267 |
-34 |
-4.69 |
| Changes in Operating Assets and Liabilities, net |
|
-1.94 |
-1.82 |
-7.93 |
-4.62 |
-6.31 |
| Net Cash From Investing Activities |
|
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 |
| Net Cash From Financing Activities |
|
56 |
76 |
229 |
51 |
21 |
| Net Cash From Continuing Financing Activities |
|
56 |
76 |
229 |
51 |
21 |
| Issuance of Debt |
|
80 |
185 |
357 |
104 |
95 |
| Issuance of Common Equity |
|
45 |
30 |
85 |
65 |
66 |
| Repayment of Debt |
|
-47 |
-112 |
-177 |
-78 |
-89 |
| Payment of Dividends |
|
-21 |
-25 |
-30 |
-41 |
-46 |
| Other Financing Activities, Net |
|
-0.89 |
-2.65 |
-4.36 |
-0.74 |
-4.85 |
| Cash Interest Paid |
|
8.59 |
11 |
17 |
27 |
30 |
Quarterly Cash Flow Statements for Horizon Technology Finance
This table details how cash moves in and out of Horizon Technology Finance'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 |
|
-45 |
-2.72 |
16 |
6.64 |
-3.05 |
26 |
-4.39 |
46 |
-30 |
14 |
-23 |
| Net Cash From Operating Activities |
|
-50 |
-85 |
13 |
-5.48 |
-24 |
11 |
4.04 |
54 |
-28 |
-26 |
-13 |
| Net Cash From Continuing Operating Activities |
|
-50 |
-85 |
13 |
-5.48 |
-24 |
11 |
4.04 |
54 |
-28 |
-26 |
-13 |
| Net Income / (Loss) Continuing Operations |
|
5.99 |
4.02 |
5.31 |
0.15 |
-12 |
-11 |
8.65 |
-9.13 |
7.28 |
-12 |
-21 |
| Consolidated Net Income / (Loss) |
|
5.99 |
4.02 |
5.31 |
0.15 |
-12 |
-11 |
8.65 |
-9.13 |
7.28 |
-12 |
-21 |
| Depreciation Expense |
|
-3.44 |
6.72 |
7.54 |
-0.61 |
18 |
24 |
3.96 |
25 |
-29 |
20 |
32 |
| Amortization Expense |
|
0.44 |
0.46 |
0.48 |
0.47 |
0.48 |
0.42 |
0.39 |
0.42 |
0.46 |
0.51 |
0.65 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-53 |
-92 |
-1.77 |
1.67 |
-31 |
-3.13 |
-5.03 |
41 |
-7.85 |
-33 |
-23 |
| Changes in Operating Assets and Liabilities, net |
|
-0.28 |
-4.71 |
1.18 |
-7.17 |
1.10 |
0.27 |
-3.94 |
-2.73 |
1.19 |
-0.83 |
-1.32 |
| 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 |
|
5.41 |
83 |
3.33 |
12 |
21 |
14 |
-8.43 |
-8.75 |
-1.97 |
40 |
-10 |
| Net Cash From Continuing Financing Activities |
|
5.41 |
83 |
3.33 |
12 |
21 |
14 |
-8.43 |
-8.75 |
-1.97 |
40 |
-10 |
| Issuance of Debt |
|
7.50 |
180 |
10 |
20 |
29 |
45 |
0.00 |
50 |
- |
45 |
15 |
| Issuance of Common Equity |
|
19 |
17 |
7.17 |
44 |
14 |
0.06 |
12 |
17 |
18 |
19 |
3.60 |
| Repayment of Debt |
|
-13 |
-103 |
-4.78 |
-42 |
-12 |
-19 |
-10 |
-60 |
-9.03 |
-9.89 |
-16 |
| Payment of Dividends |
|
-7.45 |
-9.10 |
-9.04 |
-9.19 |
-10 |
-12 |
-10 |
-13 |
-11 |
-12 |
-13 |
| Other Financing Activities, Net |
|
-0.30 |
-1.89 |
-0.02 |
-0.71 |
-0.00 |
-0.00 |
-0.01 |
-3.33 |
0.00 |
-1.52 |
-0.01 |
| Cash Interest Paid |
|
5.01 |
5.49 |
6.62 |
6.79 |
6.55 |
6.92 |
7.57 |
7.67 |
7.53 |
7.67 |
7.96 |
Annual Balance Sheets for Horizon Technology Finance
This table presents Horizon Technology Finance's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
2023 |
2024 |
| Total Assets |
802 |
822 |
| Cash and Due from Banks |
47 |
70 |
| Loans and Leases, Net of Allowance |
0.00 |
0.00 |
| Other Assets |
756 |
752 |
| Total Liabilities & Shareholders' Equity |
802 |
822 |
| Total Liabilities |
478 |
486 |
| Long-Term Debt |
462 |
468 |
| Other Long-Term Liabilities |
16 |
18 |
| Commitments & Contingencies |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
324 |
336 |
| Total Preferred & Common Equity |
324 |
336 |
| Preferred Stock |
0.00 |
0.00 |
| Total Common Equity |
324 |
336 |
| Common Stock |
451 |
518 |
| Retained Earnings |
-127 |
-182 |
Quarterly Balance Sheets for Horizon Technology Finance
No quarterly balance sheets for Horizon Technology Finance are available.
Annual Metrics And Ratios for Horizon Technology Finance
This table displays calculated financial ratios and metrics derived from Horizon Technology Finance's official financial filings.
| Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
116.33% |
-26.14% |
-86.94% |
142.60% |
| EBITDA Growth |
|
0.00% |
268.78% |
-48.48% |
18.16% |
-55.35% |
| EBIT Growth |
|
0.00% |
342.85% |
-62.93% |
-181.25% |
67.22% |
| NOPAT Growth |
|
0.00% |
336.55% |
-62.93% |
-156.87% |
67.22% |
| Net Income Growth |
|
0.00% |
336.55% |
-62.93% |
-181.25% |
67.22% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
-200.58% |
-224.08% |
97.87% |
174.90% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-62.93% |
-3,874.03% |
97.27% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
2.27% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-84.12% |
-75.12% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-50.14% |
-81.50% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-150.51% |
-110.14% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-135.36% |
-107.10% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-143.12% |
-110.14% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-50.93% |
94.84% |
-90.47% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-139.26% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| EBITDA Margin |
|
32.17% |
54.83% |
62.97% |
569.70% |
104.86% |
| EBIT Margin |
|
28.96% |
59.28% |
47.05% |
-292.71% |
-39.55% |
| Profit (Net Income) Margin |
|
28.96% |
58.44% |
47.05% |
-292.71% |
-39.55% |
| Tax Burden Percent |
|
100.00% |
98.58% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
1.42% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
-3.06% |
-0.50% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
-5.29% |
-0.86% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
-7.55% |
-1.21% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
-10.61% |
-1.71% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
-203.06% |
-2.74% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
-2.14% |
-0.69% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
-2.14% |
-0.69% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
-10.61% |
-1.71% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
-5.30% |
-1.68% |
| Net Operating Profit after Tax (NOPAT) |
|
6.36 |
28 |
21 |
-12 |
-3.94 |
| NOPAT Margin |
|
28.96% |
58.44% |
47.05% |
-204.90% |
-27.68% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
2.23% |
0.36% |
| SG&A Expenses to Revenue |
|
23.60% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
71.04% |
40.72% |
52.95% |
392.71% |
139.55% |
| Earnings before Interest and Taxes (EBIT) |
|
6.36 |
28 |
21 |
-17 |
-5.63 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
7.07 |
26 |
28 |
33 |
15 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
1.17 |
0.99 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
1.17 |
0.99 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
5.27 |
64.65 |
23.47 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
11.19 |
0.00 |
0.00 |
| Dividend Yield |
|
14.10% |
10.87% |
13.49% |
11.59% |
14.34% |
| Earnings Yield |
|
0.00% |
0.00% |
8.93% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
1.01 |
0.91 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
135.44 |
51.39 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
23.77 |
49.01 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
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 |
185.92 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
1.43 |
1.39 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
1.43 |
1.39 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
1.43 |
1.41 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
2.48 |
2.46 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
2.48 |
2.46 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
58.79% |
58.19% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
58.79% |
58.19% |
| Preferred Equity to Total Capital |
|
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% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
41.21% |
41.81% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
13.82 |
31.33 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
12.43 |
26.62 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
13.82 |
31.33 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-38.43 |
-118.66 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-34.55 |
-100.84 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-38.43 |
-118.66 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
28 |
21 |
-798 |
-22 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
2.31 |
1.10 |
-27.55 |
-0.68 |
| Operating Cash Flow to Interest Expense |
|
-2.61 |
-6.31 |
-12.83 |
-0.18 |
0.12 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-2.61 |
-6.31 |
-12.83 |
-0.18 |
0.12 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.01 |
0.02 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
786 |
804 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.01 |
0.02 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
786 |
18 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
795 |
732 |
| Market Capitalization |
|
0.00 |
0.00 |
237 |
380 |
334 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$9.72 |
$8.83 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$9.72 |
$8.83 |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
786 |
804 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
462 |
468 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
462 |
468 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
416 |
398 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
5.16 |
1.69 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
462 |
468 |
| Total Depreciation and Amortization (D&A) |
|
0.71 |
-2.11 |
7.16 |
51 |
21 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$1.46 |
$1.98 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
24.73M |
30.96M |
36.10M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
28.32M |
33.40M |
36.10M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
28.32M |
33.40M |
36.10M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
4.45 |
28 |
15 |
-12 |
-3.94 |
| Normalized NOPAT Margin |
|
20.27% |
58.44% |
32.94% |
-204.90% |
-27.68% |
| Pre Tax Income Margin |
|
28.96% |
59.28% |
47.05% |
-292.71% |
-39.55% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.66 |
2.34 |
1.10 |
-0.59 |
-0.17 |
| NOPAT to Interest Expense |
|
0.66 |
2.31 |
1.10 |
-0.42 |
-0.12 |
| EBIT Less CapEx to Interest Expense |
|
0.66 |
2.34 |
1.10 |
-0.59 |
-0.17 |
| NOPAT Less CapEx to Interest Expense |
|
0.66 |
2.31 |
1.10 |
-0.42 |
-0.12 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
334.95% |
88.37% |
141.11% |
-235.80% |
-823.18% |
| Augmented Payout Ratio |
|
334.95% |
88.37% |
141.11% |
-235.80% |
-823.18% |
Quarterly Metrics And Ratios for Horizon Technology Finance
This table displays calculated financial ratios and metrics derived from Horizon Technology Finance'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 |
|
-28.95% |
0.00% |
54.11% |
0.00% |
-157.18% |
-215.38% |
0.00% |
-185.89% |
265.12% |
-48.82% |
-214.61% |
| EBITDA Growth |
|
-75.81% |
0.00% |
272.86% |
-97.57% |
95.01% |
162.20% |
0.48% |
8,185.13% |
-458.67% |
-45.14% |
-10.12% |
| EBIT Growth |
|
-52.28% |
0.00% |
51.57% |
-95.65% |
-296.62% |
-489.12% |
70.22% |
-2,751.36% |
160.75% |
-16.58% |
-330.45% |
| NOPAT Growth |
|
-53.06% |
0.00% |
50.65% |
-98.00% |
-239.93% |
-489.12% |
63.08% |
-4,141.58% |
186.79% |
-16.58% |
-268.39% |
| Net Income Growth |
|
-53.06% |
0.00% |
50.65% |
0.00% |
-299.90% |
-365.31% |
0.00% |
-6,108.55% |
160.75% |
-16.58% |
-344.93% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
-3,588.34% |
122.99% |
90.10% |
52.66% |
113.14% |
0.00% |
1,089.95% |
-19.10% |
-332.86% |
-426.28% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-239.93% |
0.00% |
63.08% |
-4,141.58% |
186.79% |
96.65% |
-268.39% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.27% |
0.00% |
| Revenue Q/Q Growth |
|
0.00% |
-65.70% |
201.58% |
-62.03% |
-245.57% |
30.78% |
377.27% |
0.00% |
379.86% |
-162.38% |
-113.36% |
| EBITDA Q/Q Growth |
|
-61.51% |
79.82% |
151.35% |
-98.54% |
2,988.21% |
133.94% |
-4.99% |
24.22% |
-233.69% |
135.78% |
55.52% |
| EBIT Q/Q Growth |
|
-20.01% |
-130.20% |
403.31% |
-93.76% |
-3,719.34% |
10.99% |
184.70% |
-201.42% |
182.93% |
-270.80% |
-67.24% |
| NOPAT Q/Q Growth |
|
-21.32% |
-121.14% |
518.78% |
-97.14% |
-5,617.11% |
10.99% |
215.93% |
-171.00% |
218.47% |
-219.56% |
-67.24% |
| Net Income Q/Q Growth |
|
0.00% |
-32.94% |
32.02% |
-97.14% |
-7,981.58% |
10.99% |
181.15% |
0.00% |
179.69% |
-270.80% |
-70.28% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-70.44% |
114.90% |
-143.08% |
-332.64% |
147.31% |
-64.00% |
0.00% |
-152.05% |
7.51% |
49.55% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
-100.00% |
0.00% |
-97.14% |
-5,617.11% |
-9,364.35% |
101.09% |
-171.00% |
218.47% |
-465.11% |
45.24% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-100.00% |
0.00% |
0.00% |
0.00% |
-100.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
24.18% |
122.64% |
102.22% |
3.89% |
0.00% |
0.00% |
95.50% |
0.00% |
-179.11% |
0.00% |
0.00% |
| EBIT Margin |
|
47.71% |
-41.31% |
41.55% |
6.60% |
0.00% |
0.00% |
64.44% |
0.00% |
60.35% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
46.92% |
91.74% |
40.16% |
3.03% |
0.00% |
0.00% |
61.74% |
0.00% |
60.35% |
0.00% |
0.00% |
| Tax Burden Percent |
|
98.36% |
-222.04% |
96.65% |
45.92% |
100.00% |
100.00% |
95.80% |
104.07% |
100.00% |
100.00% |
101.82% |
| 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 |
|
1.64% |
0.00% |
3.35% |
54.08% |
0.00% |
0.00% |
4.20% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-203.06% |
0.00% |
0.00% |
0.00% |
-2.74% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
5.99 |
-1.27 |
5.31 |
0.15 |
-8.39 |
-7.46 |
8.65 |
-6.14 |
7.28 |
-8.70 |
-15 |
| NOPAT Margin |
|
46.92% |
-28.92% |
40.16% |
3.03% |
0.00% |
0.00% |
61.74% |
0.00% |
60.35% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.38% |
0.00% |
0.00% |
0.00% |
0.80% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
52.29% |
141.31% |
58.45% |
93.40% |
0.00% |
0.00% |
35.56% |
0.00% |
39.65% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
6.09 |
-1.81 |
5.49 |
0.33 |
-12 |
-11 |
9.03 |
-8.78 |
7.28 |
-12 |
-21 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3.09 |
5.37 |
14 |
0.20 |
6.02 |
14 |
13 |
16 |
-22 |
7.73 |
12 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.17 |
0.00 |
0.00 |
0.00 |
0.99 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.17 |
0.00 |
0.00 |
0.00 |
0.99 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
5.27 |
5.06 |
0.00 |
14.95 |
64.65 |
0.00 |
0.00 |
21.44 |
23.47 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
11.19 |
10.94 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
16.16% |
13.49% |
14.00% |
13.03% |
13.20% |
11.59% |
12.58% |
11.55% |
12.68% |
14.34% |
14.20% |
| Earnings Yield |
|
0.00% |
8.93% |
9.14% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.01 |
0.00 |
0.00 |
0.00 |
0.91 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
135.44 |
0.00 |
0.00 |
0.00 |
51.39 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
23.77 |
0.00 |
0.00 |
0.00 |
49.01 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
185.92 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.43 |
0.00 |
0.00 |
0.00 |
1.39 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.43 |
0.00 |
0.00 |
0.00 |
1.39 |
0.00 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.43 |
0.00 |
0.00 |
0.00 |
1.41 |
0.00 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.48 |
0.00 |
0.00 |
0.00 |
2.46 |
0.00 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.48 |
0.00 |
0.00 |
0.00 |
2.46 |
0.00 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
58.79% |
0.00% |
0.00% |
0.00% |
58.19% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
58.79% |
0.00% |
0.00% |
0.00% |
58.19% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
41.21% |
0.00% |
0.00% |
0.00% |
41.81% |
0.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13.82 |
0.00 |
0.00 |
0.00 |
31.33 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
12.43 |
0.00 |
0.00 |
0.00 |
26.62 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13.82 |
0.00 |
0.00 |
0.00 |
31.33 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-38.43 |
0.00 |
0.00 |
0.00 |
-118.66 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-34.55 |
0.00 |
0.00 |
0.00 |
-100.84 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-38.43 |
0.00 |
0.00 |
0.00 |
-118.66 |
0.00 |
| 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) |
|
5.99 |
0.00 |
5.31 |
0.15 |
-8.39 |
-794 |
8.65 |
-6.14 |
7.28 |
-27 |
-15 |
| 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 |
|
1.12 |
0.00 |
0.75 |
0.02 |
-1.18 |
-104.91 |
1.06 |
-0.77 |
0.92 |
-3.24 |
-1.68 |
| Operating Cash Flow to Interest Expense |
|
-9.39 |
-13.75 |
1.79 |
-0.76 |
-3.34 |
1.48 |
0.50 |
6.84 |
-3.56 |
-3.18 |
-1.52 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-9.39 |
-13.75 |
1.79 |
-0.76 |
-3.34 |
1.48 |
0.50 |
6.84 |
-3.56 |
-3.18 |
-1.52 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
786 |
0.00 |
0.00 |
0.00 |
804 |
0.00 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
786 |
0.00 |
0.00 |
0.00 |
18 |
0.00 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
795 |
0.00 |
0.00 |
0.00 |
732 |
0.00 |
| Market Capitalization |
|
0.00 |
237 |
251 |
276 |
316 |
380 |
335 |
0.00 |
358 |
334 |
375 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$9.72 |
$0.00 |
$0.00 |
$0.00 |
$8.83 |
$0.00 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$9.72 |
$0.00 |
$0.00 |
$0.00 |
$8.83 |
$0.00 |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
786 |
0.00 |
0.00 |
0.00 |
804 |
0.00 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
462 |
0.00 |
0.00 |
0.00 |
468 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
462 |
0.00 |
0.00 |
0.00 |
468 |
0.00 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
416 |
0.00 |
0.00 |
0.00 |
398 |
0.00 |
| 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 |
-5.29 |
0.00 |
0.00 |
3.59 |
3.20 |
0.00 |
2.99 |
0.00 |
3.73 |
6.61 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
462 |
0.00 |
0.00 |
0.00 |
468 |
0.00 |
| Total Depreciation and Amortization (D&A) |
|
-3.01 |
7.18 |
8.02 |
-0.14 |
18 |
25 |
4.35 |
25 |
-29 |
20 |
33 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.43 |
$0.00 |
$0.46 |
$0.00 |
$0.53 |
$0.00 |
$0.38 |
$0.36 |
$0.32 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
25.74M |
24.73M |
28.23M |
0.00 |
32.45M |
30.96M |
33.58M |
35.43M |
36.57M |
36.10M |
40.22M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
26.40M |
24.73M |
28.66M |
0.00 |
33.33M |
30.96M |
35.02M |
36.06M |
38.06M |
36.10M |
40.22M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
26.40M |
24.73M |
28.66M |
0.00 |
33.33M |
30.96M |
35.02M |
36.06M |
38.06M |
36.10M |
40.22M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
5.99 |
-1.27 |
5.31 |
0.23 |
-8.39 |
-7.46 |
8.65 |
-6.14 |
5.09 |
-8.70 |
-15 |
| Normalized NOPAT Margin |
|
46.92% |
-28.92% |
40.16% |
4.62% |
0.00% |
0.00% |
61.74% |
0.00% |
42.25% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
47.71% |
-41.31% |
41.55% |
6.60% |
0.00% |
0.00% |
64.44% |
0.00% |
60.35% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.14 |
-0.29 |
0.77 |
0.05 |
-1.69 |
-1.41 |
1.11 |
-1.11 |
0.92 |
-1.51 |
-2.39 |
| NOPAT to Interest Expense |
|
1.12 |
-0.20 |
0.75 |
0.02 |
-1.18 |
-0.99 |
1.06 |
-0.77 |
0.92 |
-1.06 |
-1.68 |
| EBIT Less CapEx to Interest Expense |
|
1.14 |
-0.29 |
0.77 |
0.05 |
-1.69 |
-1.41 |
1.11 |
-1.11 |
0.92 |
-1.51 |
-2.39 |
| NOPAT Less CapEx to Interest Expense |
|
1.12 |
-0.20 |
0.75 |
0.02 |
-1.18 |
-0.99 |
1.06 |
-0.77 |
0.92 |
-1.06 |
-1.68 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
141.11% |
142.40% |
0.00% |
-1,503.92% |
-235.80% |
0.00% |
124.63% |
-1,197.54% |
-823.18% |
-137.45% |
| Augmented Payout Ratio |
|
0.00% |
141.11% |
142.40% |
0.00% |
-1,503.92% |
-235.80% |
0.00% |
124.63% |
-1,197.54% |
-823.18% |
-137.45% |
Key Financial Trends
Horizon Technology Finance (NASDAQ: HRZN) has gone from generating solid profits in early 2024 to posting losses in each of the last several quarters, and the weakness is being driven mostly by investment markdowns and heavier leverage costs. The company is still producing meaningful interest income, but the gap between that income and its non-interest losses has widened, pressuring profitability and operating cash flow.
- Interest income remained strong in Q1 2025 at $24.8 million, only modestly below the recent range, showing the portfolio is still producing revenue.
- Net interest income was still positive at $16.1 million in Q1 2025, indicating core lending and investment income continues to exceed interest expense.
- HRZN issued $15.0 million of debt and $3.6 million of common equity in Q1 2025, which helped support liquidity and balance sheet flexibility.
- The company generated positive operating cash flow in some prior periods, including $54.3 million in Q2 2024 and $11.2 million in Q4 2024, showing earnings can convert to cash when portfolio marks stabilize.
- Q3 2024 was a standout quarter with $7.3 million of net income and $0.32 EPS, proving the business can still be profitable when investment losses are lighter.
- Dividend coverage remains under pressure, but the company continued paying a quarterly dividend of $0.33 per share in Q1 2025.
- Share count has risen over time, with weighted average basic shares climbing from about 28.2 million in Q1 2023 to 40.2 million in Q1 2025, which can dilute per-share results.
- Debt financing remains an important part of the capital structure, which is typical for a business development company but adds sensitivity to interest rates and credit markets.
- Q1 2025 net income was a loss of $21.4 million, versus a profit of $7.3 million in Q3 2024 and $8.7 million in Q1 2024.
- The biggest earnings drag is investment performance: Q1 2025 saw -$32.2 million in realized and unrealized capital losses, which overwhelmed interest income.
- Total revenue in Q1 2025 was negative $16.1 million, showing that fair value losses more than offset operating income.
- Operating cash flow turned sharply negative at -$13.2 million in Q1 2025, after a positive $11.2 million in Q4 2024, signaling weaker cash generation.
- Net cash declined by $23.4 million in Q1 2025, and financing outflows remain material because of dividends and debt repayments.
- Cash interest paid was still high at $8.0 million in Q1 2025, which keeps pressure on margins and reduces flexibility.
- Looking back to 2023, HRZN was generally more profitable, but the trend deteriorated through 2024 into 2025 as investment losses deepened and quarterly earnings moved into losses.
Bottom line: HRZN still generates substantial interest income, but recent results show that unrealized and realized investment losses can quickly erase those gains. For retail investors, the key question is whether portfolio valuations and credit performance stabilize enough to restore consistent profitability and operating cash flow.
06/16/26 12:11 PM ETAI Generated. May Contain Errors.