Annual Income Statements for OFS Capital
This table shows OFS Capital's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for OFS Capital
This table shows OFS Capital's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
1.80 |
-4.11 |
-9.05 |
10 |
1.69 |
25 |
-7.29 |
-9.63 |
-5.33 |
-13 |
-12 |
| Consolidated Net Income / (Loss) |
|
1.80 |
-4.09 |
-8.99 |
10 |
3.60 |
23 |
-7.39 |
-9.78 |
-5.05 |
-11 |
-9.12 |
| Net Income / (Loss) Continuing Operations |
|
1.80 |
-4.09 |
-8.99 |
10 |
3.60 |
23 |
-7.39 |
-9.78 |
-5.05 |
-13 |
-9.12 |
| Total Pre-Tax Income |
|
1.68 |
-4.09 |
-8.99 |
10 |
3.60 |
11 |
-7.39 |
-9.78 |
-5.05 |
-13 |
-9.12 |
| Total Revenue |
|
6.03 |
0.01 |
10 |
14 |
11 |
-18 |
-4.41 |
-6.43 |
-1.98 |
-10 |
-6.57 |
| Net Interest Income / (Expense) |
|
9.21 |
9.26 |
7.08 |
7.01 |
11 |
-27 |
6.40 |
6.47 |
4.58 |
-24 |
4.11 |
| Total Interest Income |
|
14 |
14 |
12 |
11 |
11 |
-19 |
10 |
10 |
9.13 |
-19 |
8.00 |
| Investment Securities Interest Income |
|
14 |
14 |
12 |
11 |
11 |
- |
10 |
10 |
9.13 |
- |
8.00 |
| Total Interest Expense |
|
4.91 |
4.68 |
4.57 |
4.12 |
0.00 |
7.96 |
3.86 |
3.84 |
4.54 |
4.27 |
3.89 |
| Long-Term Debt Interest Expense |
|
4.91 |
4.68 |
4.57 |
4.12 |
- |
- |
3.86 |
3.84 |
4.54 |
- |
3.89 |
| Total Non-Interest Income |
|
-3.18 |
-9.25 |
3.38 |
7.07 |
0.01 |
9.60 |
-11 |
-13 |
-6.56 |
13 |
-11 |
| Other Service Charges |
|
0.03 |
0.26 |
0.13 |
0.03 |
0.00 |
- |
0.03 |
0.15 |
0.16 |
0.06 |
0.02 |
| Net Realized & Unrealized Capital Gains on Investments |
|
-3.71 |
-8.79 |
0.80 |
7.03 |
0.00 |
9.65 |
-11 |
-13 |
-7.99 |
-16 |
-12 |
| Other Non-Interest Income |
|
0.50 |
-0.72 |
2.45 |
0.01 |
0.01 |
- |
0.01 |
0.01 |
1.26 |
- |
0.89 |
| Total Non-Interest Expense |
|
4.35 |
4.10 |
19 |
3.61 |
7.32 |
-46 |
2.97 |
3.35 |
3.07 |
2.41 |
2.55 |
| Insurance Policy Acquisition Costs |
|
1.35 |
1.17 |
1.40 |
0.86 |
0.90 |
1.02 |
0.33 |
0.82 |
0.61 |
- |
0.41 |
| Other Operating Expenses |
|
3.00 |
2.93 |
2.67 |
2.75 |
6.41 |
-47 |
2.64 |
2.53 |
2.46 |
2.41 |
2.14 |
| Basic Earnings per Share |
|
$0.40 |
($1.19) |
$0.42 |
$0.26 |
$0.27 |
$0.30 |
($0.54) |
$0.25 |
$0.22 |
($3.20) |
($0.86) |
| Weighted Average Basic Shares Outstanding |
|
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
| Diluted Earnings per Share |
|
$0.40 |
($1.19) |
$0.42 |
$0.26 |
$0.27 |
$0.30 |
($0.54) |
$0.25 |
$0.22 |
($3.20) |
($0.86) |
| Weighted Average Diluted Shares Outstanding |
|
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
| Basic & Diluted Earnings per Share |
|
$0.14 |
- |
($0.67) |
$0.77 |
$0.12 |
- |
- |
($0.72) |
($0.40) |
- |
$0.18 |
| Weighted Average Basic & Diluted Shares Outstanding |
|
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
| Cash Dividends to Common per Share |
|
$0.34 |
$0.34 |
$0.34 |
$0.34 |
$0.34 |
$0.34 |
$0.34 |
$0.34 |
$0.34 |
- |
$0.17 |
Annual Cash Flow Statements for OFS Capital
This table details how cash moves in and out of OFS Capital'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 |
|
24 |
5.34 |
-28 |
30 |
-39 |
-2.71 |
| Net Cash From Operating Activities |
|
81 |
-12 |
2.95 |
82 |
33 |
44 |
| Net Cash From Continuing Operating Activities |
|
81 |
-12 |
2.95 |
82 |
33 |
44 |
| Net Income / (Loss) Continuing Operations |
|
3.69 |
57 |
-7.59 |
-0.47 |
28 |
-33 |
| Consolidated Net Income / (Loss) |
|
3.69 |
57 |
-7.59 |
-0.47 |
28 |
-33 |
| Depreciation Expense |
|
-3.32 |
-69 |
24 |
9.01 |
-29 |
33 |
| Amortization Expense |
|
-5.62 |
-10 |
-10 |
-11 |
-8.81 |
-11 |
| Non-Cash Adjustments to Reconcile Net Income |
|
87 |
21 |
-5.60 |
84 |
50 |
48 |
| Changes in Operating Assets and Liabilities, net |
|
-0.85 |
-11 |
2.50 |
-0.17 |
-8.02 |
6.79 |
| 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 |
|
-56 |
17 |
-31 |
-51 |
-72 |
-46 |
| Net Cash From Continuing Financing Activities |
|
-56 |
17 |
-31 |
-51 |
-72 |
-46 |
| Issuance of Debt |
|
110 |
321 |
59 |
27 |
18 |
119 |
| Repayment of Debt |
|
-155 |
-291 |
-75 |
-60 |
-72 |
-150 |
| Payment of Dividends |
|
-11 |
-12 |
-15 |
-18 |
-18 |
-16 |
| Cash Interest Paid |
|
18 |
15 |
15 |
18 |
16 |
16 |
| Cash Income Taxes Paid |
|
- |
- |
- |
0.03 |
0.18 |
0.02 |
Quarterly Cash Flow Statements for OFS Capital
This table details how cash moves in and out of OFS Capital's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
9.11 |
29 |
-39 |
-0.51 |
15 |
-14 |
-2.01 |
6.18 |
-5.23 |
-1.65 |
-0.10 |
| Net Cash From Operating Activities |
|
38 |
35 |
9.22 |
13 |
19 |
-8.91 |
2.84 |
15 |
6.03 |
19 |
22 |
| Net Cash From Continuing Operating Activities |
|
38 |
35 |
9.22 |
13 |
19 |
-8.91 |
2.84 |
15 |
6.03 |
19 |
22 |
| Net Income / (Loss) Continuing Operations |
|
1.80 |
-4.11 |
-9.05 |
10 |
1.69 |
25 |
-7.29 |
-9.63 |
-5.33 |
-11 |
-12 |
| Consolidated Net Income / (Loss) |
|
1.80 |
-4.11 |
-9.05 |
10 |
1.69 |
25 |
-7.29 |
-9.63 |
-5.33 |
-11 |
-12 |
| Depreciation Expense |
|
3.51 |
7.70 |
15 |
-11 |
- |
-24 |
8.17 |
8.72 |
- |
- |
2.62 |
| Amortization Expense |
|
-2.59 |
-2.44 |
-1.93 |
-1.97 |
-2.33 |
-2.67 |
-2.75 |
-2.74 |
-2.73 |
-2.74 |
-2.24 |
| Non-Cash Adjustments to Reconcile Net Income |
|
37 |
32 |
6.80 |
16 |
10 |
12 |
1.46 |
15 |
33 |
-1.31 |
34 |
| Changes in Operating Assets and Liabilities, net |
|
-1.53 |
1.55 |
-2.04 |
0.25 |
14 |
-20 |
3.26 |
4.47 |
-2.41 |
1.47 |
-1.30 |
| 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 |
|
-29 |
-5.16 |
-48 |
-14 |
-4.56 |
-5.31 |
-4.86 |
-9.21 |
-11 |
-21 |
-22 |
| Net Cash From Continuing Financing Activities |
|
-29 |
-5.16 |
-48 |
-14 |
-4.56 |
-5.31 |
-4.86 |
-9.21 |
-11 |
-21 |
-22 |
| Issuance of Debt |
|
1.00 |
1.90 |
3.00 |
- |
- |
15 |
9.75 |
5.50 |
92 |
12 |
70 |
| Repayment of Debt |
|
-26 |
-2.50 |
-47 |
-9.40 |
- |
-15 |
-10 |
-10 |
-99 |
-31 |
-90 |
| Payment of Dividends |
|
-4.56 |
-4.56 |
-4.56 |
-4.56 |
-4.56 |
-4.56 |
-4.56 |
-4.56 |
-4.56 |
-2.28 |
-2.28 |
| Cash Interest Paid |
|
6.47 |
2.59 |
5.99 |
2.40 |
5.16 |
2.11 |
5.00 |
2.00 |
4.99 |
3.88 |
3.77 |
| Cash Income Taxes Paid |
|
- |
- |
- |
- |
- |
- |
0.00 |
- |
- |
- |
0.00 |
Annual Balance Sheets for OFS Capital
This table presents OFS Capital'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 |
|
569 |
521 |
470 |
428 |
347 |
| Cash and Due from Banks |
|
43 |
15 |
45 |
6.07 |
3.36 |
| Trading Account Securities |
|
514 |
501 |
429 |
418 |
343 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Assets |
|
19 |
5.20 |
4.18 |
1.37 |
0.61 |
| Total Liabilities & Shareholders' Equity |
|
569 |
521 |
470 |
428 |
347 |
| Total Liabilities |
|
365 |
340 |
308 |
256 |
224 |
| Short-Term Debt |
|
100 |
105 |
91 |
68 |
55 |
| Accrued Interest Payable |
|
3.69 |
3.95 |
3.71 |
3.20 |
2.27 |
| Long-Term Debt |
|
245 |
227 |
209 |
178 |
162 |
| Other Long-Term Liabilities |
|
16 |
4.60 |
4.37 |
4.24 |
3.61 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
204 |
180 |
162 |
172 |
123 |
| Total Preferred & Common Equity |
|
204 |
180 |
162 |
172 |
123 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
204 |
180 |
162 |
172 |
123 |
| Common Stock |
|
185 |
185 |
185 |
185 |
174 |
| Retained Earnings |
|
18 |
-4.55 |
-23 |
-13 |
-51 |
Quarterly Balance Sheets for OFS Capital
This table presents OFS Capital's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
477 |
410 |
408 |
419 |
412 |
395 |
378 |
316 |
| Cash and Due from Banks |
|
16 |
6.09 |
5.58 |
20 |
4.05 |
10 |
5.01 |
3.26 |
| Trading Account Securities |
|
- |
- |
- |
- |
403 |
383 |
374 |
310 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Assets |
|
470 |
413 |
411 |
12 |
1.30 |
1.14 |
0.77 |
2.08 |
| Total Liabilities & Shareholders' Equity |
|
477 |
410 |
408 |
419 |
412 |
395 |
378 |
316 |
| Total Liabilities |
|
306 |
262 |
254 |
267 |
252 |
249 |
242 |
206 |
| Short-Term Debt |
|
91 |
79 |
69 |
69 |
68 |
63 |
59 |
53 |
| Accrued Interest Payable |
|
1.99 |
1.91 |
3.25 |
1.74 |
1.69 |
3.16 |
2.28 |
2.02 |
| Long-Term Debt |
|
209 |
178 |
178 |
178 |
179 |
179 |
177 |
146 |
| Other Long-Term Liabilities |
|
4.27 |
4.09 |
3.53 |
18 |
3.29 |
3.89 |
3.48 |
3.95 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
171 |
148 |
154 |
151 |
160 |
146 |
136 |
109 |
| Total Preferred & Common Equity |
|
171 |
148 |
154 |
151 |
160 |
146 |
136 |
109 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
171 |
148 |
154 |
151 |
160 |
146 |
136 |
109 |
| Common Stock |
|
185 |
185 |
185 |
185 |
185 |
185 |
185 |
174 |
| Retained Earnings |
|
-14 |
-37 |
-31 |
-34 |
-25 |
-39 |
-49 |
-65 |
Annual Metrics And Ratios for OFS Capital
This table displays calculated financial ratios and metrics derived from OFS Capital's official financial filings.
| Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
0.00 |
0.00 |
13,393,052.00 |
13,398,078.00 |
- |
13,398,078.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
13,393,052.00 |
13,398,078.00 |
- |
13,398,078.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-0.57 |
-0.03 |
- |
-2.47 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
137.22% |
-92.49% |
201.93% |
112.56% |
-154.94% |
| EBITDA Growth |
|
0.00% |
-396.95% |
127.99% |
-136.62% |
84.42% |
-74.93% |
| EBIT Growth |
|
0.00% |
261.36% |
-113.44% |
94.90% |
230.41% |
-222.05% |
| NOPAT Growth |
|
0.00% |
254.94% |
-109.58% |
94.90% |
286.31% |
-185.43% |
| Net Income Growth |
|
0.00% |
254.94% |
-113.41% |
94.13% |
209.40% |
-216.35% |
| EPS Growth |
|
0.00% |
0.00% |
37.00% |
-102.92% |
-16.67% |
-216.51% |
| Operating Cash Flow Growth |
|
0.00% |
-114.89% |
124.53% |
2,668.70% |
-59.53% |
32.20% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-1,022.76% |
109.70% |
134.51% |
-27.02% |
| Invested Capital Growth |
|
0.00% |
0.00% |
69,394.27% |
-9.85% |
-9.28% |
-18.64% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
4.13% |
114.94% |
47.85% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-513.14% |
85.66% |
-149.06% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-104.66% |
239.81% |
-806.98% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-103.37% |
299.85% |
-199.71% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-105.72% |
217.61% |
-4,150.55% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-102.67% |
-3.85% |
-339.81% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
129.06% |
14.60% |
-56.84% |
184.20% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
119.16% |
199.11% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
2,565.15% |
5.12% |
-8.48% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
-29.26% |
-28.07% |
104.66% |
-12.69% |
-154.07% |
0.00% |
| EBIT Margin |
|
18.12% |
77.48% |
-138.74% |
-2.34% |
1,206.87% |
0.00% |
| Profit (Net Income) Margin |
|
18.12% |
76.10% |
-135.97% |
-2.64% |
1,012.36% |
0.00% |
| Tax Burden Percent |
|
100.00% |
98.22% |
98.00% |
112.88% |
172.04% |
91.80% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
48.76% |
100.00% |
| Effective Tax Rate |
|
0.00% |
1.78% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
20.69% |
-2.12% |
-0.06% |
7.58% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
20.69% |
-3.43% |
-0.11% |
5.61% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
35.02% |
-2.97% |
-0.20% |
9.18% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
55.71% |
-5.09% |
-0.26% |
16.76% |
-22.40% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-179.31% |
-201.55% |
10.30% |
17.32% |
13.91% |
| Operating Return on Assets (OROA) |
|
0.00% |
10.15% |
-1.43% |
-0.08% |
7.44% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
9.97% |
-1.40% |
-0.09% |
6.24% |
0.00% |
| Return on Common Equity (ROCE) |
|
0.00% |
55.71% |
-5.09% |
-0.26% |
16.76% |
-22.40% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
27.85% |
-4.22% |
-0.28% |
16.26% |
-26.86% |
| Net Operating Profit after Tax (NOPAT) |
|
3.42 |
57 |
-5.44 |
-0.28 |
33 |
-25 |
| NOPAT Margin |
|
18.12% |
76.10% |
-97.12% |
-1.64% |
1,206.87% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
1.31% |
0.05% |
1.97% |
3.39% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
81.88% |
22.52% |
238.74% |
102.34% |
-1,106.87% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
3.42 |
58 |
-7.77 |
-0.40 |
33 |
-36 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-5.52 |
-21 |
5.86 |
-2.15 |
-4.26 |
-14 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.58 |
0.68 |
0.63 |
0.49 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.58 |
0.68 |
0.63 |
0.49 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
18.62 |
6.53 |
39.08 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.80 |
0.00 |
| Dividend Yield |
|
19.05% |
12.08% |
14.90% |
16.25% |
16.85% |
26.44% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
26.31% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.82 |
0.79 |
0.83 |
0.81 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
75.20 |
21.58 |
126.03 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
71.85 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
10.44 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
10.44 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
142.92 |
4.47 |
10.56 |
6.29 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
7.27 |
4.57 |
5.20 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
1.69 |
1.84 |
1.85 |
1.43 |
1.77 |
| Long-Term Debt to Equity |
|
0.00 |
1.20 |
1.26 |
1.29 |
1.04 |
1.32 |
| Financial Leverage |
|
0.00 |
1.69 |
0.87 |
1.84 |
1.63 |
1.57 |
| Leverage Ratio |
|
0.00 |
2.79 |
2.84 |
2.89 |
2.69 |
2.62 |
| Compound Leverage Factor |
|
0.00 |
2.79 |
2.84 |
2.89 |
1.31 |
2.62 |
| Debt to Total Capital |
|
0.00% |
62.86% |
64.77% |
64.91% |
58.89% |
63.86% |
| Short-Term Debt to Total Capital |
|
0.00% |
18.23% |
20.44% |
19.60% |
16.32% |
16.27% |
| Long-Term Debt to Total Capital |
|
0.00% |
44.63% |
44.33% |
45.31% |
42.57% |
47.59% |
| 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% |
37.14% |
35.23% |
35.09% |
41.11% |
36.14% |
| Debt to EBITDA |
|
0.00 |
-16.47 |
56.61 |
-139.67 |
-57.86 |
-15.32 |
| Net Debt to EBITDA |
|
0.00 |
-14.41 |
54.06 |
-118.54 |
-56.44 |
-15.09 |
| Long-Term Debt to EBITDA |
|
0.00 |
-11.69 |
38.75 |
-97.50 |
-41.83 |
-11.42 |
| Debt to NOPAT |
|
0.00 |
6.08 |
-61.01 |
-1,081.29 |
7.39 |
-8.62 |
| Net Debt to NOPAT |
|
0.00 |
5.32 |
-58.26 |
-917.69 |
7.20 |
-8.49 |
| Long-Term Debt to NOPAT |
|
0.00 |
4.31 |
-41.76 |
-754.81 |
5.34 |
-6.43 |
| 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 |
-492 |
-517 |
50 |
76 |
53 |
| 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 |
-28.08 |
-30.36 |
2.57 |
4.58 |
3.20 |
| Operating Cash Flow to Interest Expense |
|
4.29 |
-0.69 |
0.17 |
4.19 |
1.98 |
2.64 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
4.29 |
-0.69 |
0.17 |
4.19 |
1.98 |
2.64 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.13 |
0.01 |
0.03 |
0.01 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
549 |
512 |
462 |
419 |
341 |
| Invested Capital Turnover |
|
0.00 |
0.27 |
0.02 |
0.03 |
0.01 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
549 |
511 |
-50 |
-43 |
-78 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
421 |
365 |
349 |
275 |
| Market Capitalization |
|
0.00 |
0.00 |
104 |
110 |
108 |
60 |
| Book Value per Share |
|
$0.00 |
$15.19 |
$13.47 |
$12.09 |
$12.85 |
$9.19 |
| Tangible Book Value per Share |
|
$0.00 |
$15.19 |
$13.47 |
$12.09 |
$12.85 |
$9.19 |
| Total Capital |
|
0.00 |
549 |
512 |
462 |
419 |
341 |
| Total Debt |
|
0.00 |
345 |
332 |
300 |
247 |
218 |
| Total Long-Term Debt |
|
0.00 |
245 |
227 |
209 |
178 |
162 |
| Net Debt |
|
0.00 |
302 |
317 |
254 |
241 |
214 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
2.18 |
0.17 |
5.38 |
7.86 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
345 |
332 |
300 |
247 |
218 |
| Total Depreciation and Amortization (D&A) |
|
-8.94 |
-79 |
14 |
-1.75 |
-38 |
22 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$1.37 |
$1.50 |
$1.25 |
($2.47) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
13.42M |
13.40M |
13.40M |
13.40M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$1.37 |
$1.50 |
$1.25 |
($2.47) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
13.42M |
13.40M |
13.40M |
13.40M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.57) |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
13.40M |
13.40M |
13.40M |
13.40M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
3.15 |
57 |
-5.44 |
-0.28 |
23 |
-25 |
| Normalized NOPAT Margin |
|
16.68% |
76.10% |
-97.12% |
-1.64% |
844.81% |
0.00% |
| Pre Tax Income Margin |
|
18.12% |
77.48% |
-138.74% |
-2.34% |
588.44% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.18 |
3.30 |
-0.46 |
-0.02 |
2.01 |
-2.18 |
| NOPAT to Interest Expense |
|
0.18 |
3.24 |
-0.32 |
-0.01 |
2.01 |
-1.53 |
| EBIT Less CapEx to Interest Expense |
|
0.18 |
3.30 |
-0.46 |
-0.02 |
2.01 |
-2.18 |
| NOPAT Less CapEx to Interest Expense |
|
0.18 |
3.24 |
-0.32 |
-0.01 |
2.01 |
-1.53 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
332.50% |
21.27% |
-202.09% |
-4,016.55% |
65.05% |
-48.18% |
| Augmented Payout Ratio |
|
332.50% |
21.27% |
-202.09% |
-4,016.55% |
65.05% |
-48.18% |
Quarterly Metrics And Ratios for OFS Capital
This table displays calculated financial ratios and metrics derived from OFS Capital's official financial filings.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| DEI Shares Outstanding |
|
13,398,078.00 |
13,398,078.00 |
13,398,078.00 |
13,398,078.00 |
13,398,078.00 |
- |
13,398,078.00 |
13,398,078.00 |
13,398,078.00 |
13,398,078.00 |
13,398,078.00 |
| DEI Adjusted Shares Outstanding |
|
13,398,078.00 |
13,398,078.00 |
13,398,078.00 |
13,398,078.00 |
13,398,078.00 |
- |
13,398,078.00 |
13,398,078.00 |
13,398,078.00 |
13,398,078.00 |
13,398,078.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.13 |
-0.31 |
-0.67 |
0.78 |
0.27 |
- |
-0.55 |
-0.73 |
-0.38 |
-0.82 |
-0.68 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
206.59% |
-99.88% |
21.69% |
520.41% |
80.75% |
54.68% |
-142.20% |
-145.66% |
-118.15% |
-219.71% |
-48.91% |
| EBITDA Growth |
|
416.44% |
9.35% |
93.83% |
67.24% |
-51.65% |
105.84% |
-143.61% |
-40.56% |
-716.89% |
-171.09% |
-342.96% |
| EBIT Growth |
|
116.84% |
-240.65% |
-317.26% |
592.98% |
113.06% |
195.47% |
17.81% |
-193.43% |
-240.69% |
-152.40% |
-23.53% |
| NOPAT Growth |
|
125.73% |
-208.32% |
-258.64% |
804.26% |
100.06% |
152.90% |
17.81% |
-165.40% |
-198.07% |
-136.70% |
-23.53% |
| Net Income Growth |
|
118.79% |
-267.97% |
-326.63% |
592.98% |
100.06% |
177.20% |
17.81% |
-193.43% |
-240.08% |
-147.01% |
-23.53% |
| EPS Growth |
|
21.21% |
-440.00% |
13.51% |
-31.58% |
-32.50% |
-14.29% |
-228.57% |
-3.85% |
-18.52% |
-373.50% |
-59.26% |
| Operating Cash Flow Growth |
|
182.98% |
42.99% |
132.95% |
175.60% |
-49.56% |
-125.76% |
-69.18% |
14.47% |
-68.69% |
317.62% |
666.31% |
| Free Cash Flow Firm Growth |
|
109.21% |
0.00% |
-2,783.30% |
-1,875.77% |
-16,622.71% |
79.46% |
98.05% |
101.57% |
105.97% |
2.65% |
1,289.56% |
| Invested Capital Growth |
|
-2.72% |
-9.85% |
2,198.03% |
2,204.61% |
2,199.98% |
-9.28% |
0.62% |
-3.17% |
-6.55% |
-18.64% |
-24.02% |
| Revenue Q/Q Growth |
|
165.84% |
-99.85% |
126.87% |
34.59% |
-22.55% |
-261.80% |
-150.72% |
-18.38% |
69.21% |
-426.38% |
36.90% |
| EBITDA Q/Q Growth |
|
131.62% |
-55.60% |
118.82% |
-159.70% |
146.67% |
117.70% |
-109.02% |
-27.07% |
-104.82% |
-100.09% |
43.82% |
| EBIT Q/Q Growth |
|
179.32% |
-343.05% |
69.33% |
216.47% |
-65.72% |
679.74% |
-130.19% |
-16.39% |
48.37% |
-154.00% |
28.84% |
| NOPAT Q/Q Growth |
|
221.19% |
-259.08% |
69.33% |
266.39% |
-65.57% |
201.14% |
-121.14% |
-16.39% |
48.37% |
-154.00% |
28.84% |
| Net Income Q/Q Growth |
|
184.83% |
-327.10% |
69.28% |
216.47% |
-65.57% |
526.70% |
-131.62% |
-34.18% |
48.38% |
-117.57% |
16.91% |
| EPS Q/Q Growth |
|
5.26% |
-397.50% |
20.00% |
-38.10% |
3.85% |
11.11% |
-146.15% |
-3.85% |
-12.00% |
-1,554.55% |
73.13% |
| Operating Cash Flow Q/Q Growth |
|
682.45% |
-9.45% |
-73.33% |
45.85% |
43.21% |
-146.25% |
131.90% |
441.71% |
-60.83% |
221.43% |
12.34% |
| Free Cash Flow Firm Q/Q Growth |
|
112.10% |
1,981.88% |
-1,413.89% |
5.07% |
-1.16% |
114.22% |
-111.41% |
169.73% |
285.27% |
206.40% |
32.28% |
| Invested Capital Q/Q Growth |
|
-0.45% |
2,565.15% |
-12.40% |
-0.84% |
-0.65% |
5.12% |
-2.84% |
-4.57% |
-4.12% |
-8.48% |
-9.27% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
43.24% |
12,866.67% |
43.27% |
-19.19% |
11.57% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
27.92% |
-45,477.78% |
-85.92% |
74.35% |
32.91% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
29.86% |
-45,444.44% |
-85.92% |
74.35% |
33.05% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
106.95% |
99.93% |
100.00% |
100.00% |
100.00% |
208.11% |
100.00% |
100.00% |
99.98% |
85.64% |
100.00% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.42% |
38.78% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
-6.95% |
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) |
|
27.59% |
-1,105.16% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
27.59% |
-1,105.54% |
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% |
-2,038.78% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
-3,143.93% |
-23.50% |
-15.85% |
-15.01% |
0.00% |
0.00% |
6.30% |
0.57% |
-22.40% |
-25.83% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
10.30% |
-196.17% |
-192.11% |
-191.49% |
17.32% |
7.06% |
2.62% |
4.58% |
13.91% |
19.92% |
| Operating Return on Assets (OROA) |
|
25.80% |
-1,552.30% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
27.59% |
-1,551.16% |
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% |
-3,143.93% |
-23.50% |
-15.85% |
-15.01% |
0.00% |
0.00% |
6.30% |
0.57% |
-22.40% |
-25.83% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
-25.98% |
-16.84% |
-15.97% |
0.00% |
18.73% |
6.48% |
0.60% |
0.00% |
-31.86% |
| Net Operating Profit after Tax (NOPAT) |
|
1.80 |
-2.87 |
-6.29 |
10 |
3.60 |
11 |
-5.17 |
-6.84 |
-3.53 |
-8.98 |
-6.39 |
| NOPAT Margin |
|
29.86% |
-31,834.44% |
-60.14% |
74.35% |
33.05% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.39% |
1.97% |
0.00% |
0.00% |
-4.29% |
0.88% |
1.20% |
0.63% |
0.86% |
1.23% |
| 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 |
|
72.08% |
45,577.78% |
185.92% |
25.65% |
67.09% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
1.68 |
-4.09 |
-8.99 |
10 |
3.59 |
28 |
-7.39 |
-9.78 |
-5.05 |
-13 |
-9.12 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2.61 |
1.16 |
4.53 |
-2.70 |
1.26 |
1.41 |
-1.97 |
-3.80 |
-7.78 |
-16 |
-8.74 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.68 |
0.77 |
0.66 |
0.64 |
0.63 |
0.66 |
0.77 |
0.76 |
0.49 |
0.44 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.68 |
0.77 |
0.66 |
0.64 |
0.63 |
0.66 |
0.77 |
0.76 |
0.49 |
0.44 |
| Price to Revenue (P/Rev) |
|
7.79 |
6.53 |
0.00 |
0.00 |
0.00 |
39.08 |
3.59 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
16.24 |
0.00 |
0.00 |
0.00 |
0.00 |
3.80 |
3.36 |
12.38 |
48.69 |
0.00 |
0.00 |
| Dividend Yield |
|
13.77% |
16.25% |
15.78% |
17.85% |
18.78% |
16.85% |
17.32% |
16.11% |
17.69% |
26.44% |
28.73% |
| Earnings Yield |
|
6.16% |
0.00% |
0.00% |
0.00% |
0.00% |
26.31% |
29.75% |
8.07% |
2.05% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
6.79 |
0.79 |
0.90 |
0.86 |
0.81 |
0.83 |
0.85 |
0.89 |
0.90 |
0.81 |
0.79 |
| Enterprise Value to Revenue (EV/Rev) |
|
7.25 |
21.58 |
0.00 |
0.00 |
0.00 |
126.03 |
11.88 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
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 EBIT (EV/EBIT) |
|
13.84 |
0.00 |
0.00 |
0.00 |
0.00 |
10.44 |
11.17 |
25.12 |
65.52 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
14.28 |
0.00 |
0.00 |
0.00 |
0.00 |
10.44 |
11.17 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
1.65 |
4.47 |
4.20 |
3.60 |
4.24 |
10.56 |
13.06 |
12.07 |
21.76 |
6.29 |
3.90 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
7.27 |
0.00 |
0.00 |
0.00 |
4.57 |
12.15 |
33.39 |
18.92 |
5.20 |
3.42 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
1.85 |
1.73 |
1.60 |
1.63 |
1.43 |
1.54 |
1.66 |
1.73 |
1.77 |
1.83 |
| Long-Term Debt to Equity |
|
0.00 |
1.29 |
1.20 |
1.15 |
1.18 |
1.04 |
1.11 |
1.22 |
1.30 |
1.32 |
1.34 |
| Financial Leverage |
|
0.00 |
1.84 |
0.83 |
0.81 |
0.82 |
1.63 |
1.63 |
1.63 |
1.68 |
1.57 |
1.66 |
| Leverage Ratio |
|
0.00 |
2.89 |
2.82 |
2.79 |
2.78 |
2.69 |
2.66 |
2.67 |
2.77 |
2.62 |
2.70 |
| Compound Leverage Factor |
|
0.00 |
2.89 |
2.82 |
2.79 |
2.79 |
1.04 |
2.66 |
2.67 |
2.77 |
2.62 |
2.70 |
| Debt to Total Capital |
|
100.00% |
64.91% |
63.31% |
61.56% |
62.03% |
58.89% |
60.59% |
62.36% |
63.39% |
63.86% |
64.65% |
| Short-Term Debt to Total Capital |
|
0.00% |
19.60% |
19.41% |
17.23% |
17.34% |
16.32% |
16.72% |
16.32% |
15.90% |
16.27% |
17.29% |
| Long-Term Debt to Total Capital |
|
100.00% |
45.31% |
43.90% |
44.33% |
44.69% |
42.57% |
43.87% |
46.04% |
47.50% |
47.59% |
47.36% |
| 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% |
35.09% |
36.69% |
38.44% |
37.97% |
41.11% |
39.41% |
37.64% |
36.61% |
36.14% |
35.35% |
| Debt to EBITDA |
|
25.26 |
-139.67 |
-10.18 |
-12.59 |
-7.51 |
-57.86 |
-16.87 |
-18.81 |
-41.40 |
-15.32 |
-9.53 |
| Net Debt to EBITDA |
|
25.26 |
-118.54 |
-9.93 |
-12.30 |
-6.89 |
-56.44 |
-16.59 |
-18.02 |
-40.52 |
-15.09 |
-9.38 |
| Long-Term Debt to EBITDA |
|
25.26 |
-97.50 |
-7.06 |
-9.06 |
-5.41 |
-41.83 |
-12.21 |
-13.89 |
-31.01 |
-11.42 |
-6.98 |
| Debt to NOPAT |
|
-1.07 |
-1,081.29 |
-9.45 |
-13.50 |
-14.58 |
7.39 |
7.92 |
-102.46 |
-28.04 |
-8.62 |
-7.56 |
| Net Debt to NOPAT |
|
-1.07 |
-917.69 |
-9.22 |
-13.19 |
-13.38 |
7.20 |
7.79 |
-98.13 |
-27.44 |
-8.49 |
-7.43 |
| Long-Term Debt to NOPAT |
|
-1.07 |
-754.81 |
-6.55 |
-9.72 |
-10.50 |
5.34 |
5.73 |
-75.64 |
-21.01 |
-6.43 |
-5.54 |
| 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) |
|
2.29 |
48 |
-393 |
-373 |
-378 |
54 |
-7.68 |
5.85 |
23 |
69 |
91 |
| 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 |
|
0.47 |
10.16 |
-85.99 |
-90.65 |
0.00 |
6.75 |
-1.99 |
1.52 |
4.96 |
16.19 |
23.50 |
| Operating Cash Flow to Interest Expense |
|
7.77 |
7.38 |
2.02 |
3.27 |
0.00 |
-1.12 |
0.74 |
4.01 |
1.33 |
4.54 |
5.60 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
7.77 |
7.38 |
2.02 |
3.27 |
0.00 |
-1.12 |
0.74 |
4.01 |
1.33 |
4.54 |
5.60 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.92 |
0.03 |
0.00 |
0.00 |
0.00 |
0.01 |
0.07 |
0.00 |
0.00 |
0.00 |
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 |
|
17 |
462 |
404 |
401 |
398 |
419 |
407 |
388 |
372 |
341 |
309 |
| Invested Capital Turnover |
|
0.92 |
0.03 |
0.00 |
0.00 |
0.00 |
0.01 |
0.07 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
-0.48 |
-50 |
387 |
384 |
381 |
-43 |
2.51 |
-13 |
-26 |
-78 |
-98 |
| Enterprise Value (EV) |
|
118 |
365 |
365 |
343 |
324 |
349 |
348 |
345 |
334 |
275 |
244 |
| Market Capitalization |
|
127 |
110 |
115 |
102 |
97 |
108 |
105 |
113 |
103 |
60 |
48 |
| Book Value per Share |
|
$0.00 |
$12.09 |
$11.08 |
$11.51 |
$11.29 |
$12.85 |
$11.97 |
$10.91 |
$10.17 |
$9.19 |
$8.16 |
| Tangible Book Value per Share |
|
$0.00 |
$12.09 |
$11.08 |
$11.51 |
$11.29 |
$12.85 |
$11.97 |
$10.91 |
$10.17 |
$9.19 |
$8.16 |
| Total Capital |
|
-8.84 |
462 |
404 |
401 |
398 |
419 |
407 |
388 |
372 |
341 |
309 |
| Total Debt |
|
-8.84 |
300 |
256 |
247 |
247 |
247 |
247 |
242 |
236 |
218 |
200 |
| Total Long-Term Debt |
|
-8.84 |
209 |
178 |
178 |
178 |
178 |
179 |
179 |
177 |
162 |
146 |
| Net Debt |
|
-8.84 |
254 |
250 |
241 |
227 |
241 |
243 |
232 |
231 |
214 |
197 |
| 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 |
1.22 |
2.70 |
0.00 |
0.00 |
-12 |
2.22 |
2.93 |
1.51 |
2.01 |
2.74 |
| Net Nonoperating Obligations (NNO) |
|
17 |
300 |
256 |
247 |
247 |
247 |
247 |
242 |
236 |
218 |
200 |
| Total Depreciation and Amortization (D&A) |
|
0.92 |
5.25 |
14 |
-13 |
-2.33 |
-27 |
5.41 |
5.98 |
-2.73 |
-2.74 |
0.38 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.40 |
($1.19) |
$0.42 |
$0.26 |
$0.27 |
$0.30 |
$0.26 |
$0.25 |
$0.22 |
($3.20) |
($0.86) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
| Adjusted Diluted Earnings per Share |
|
$0.40 |
($1.19) |
$0.42 |
$0.26 |
$0.27 |
$0.30 |
$0.26 |
$0.25 |
$0.22 |
($3.20) |
($0.86) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.14 |
$0.00 |
($0.67) |
$0.77 |
$0.12 |
$0.00 |
$0.00 |
($0.72) |
($0.40) |
$0.00 |
$0.18 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
13.40M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1.18 |
-2.87 |
-6.29 |
7.33 |
2.52 |
7.60 |
-5.17 |
-6.84 |
-3.53 |
-8.98 |
-6.39 |
| Normalized NOPAT Margin |
|
19.54% |
-31,834.44% |
-60.14% |
52.04% |
23.13% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
27.92% |
-45,477.78% |
-85.92% |
74.35% |
33.05% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.34 |
-0.87 |
-1.97 |
2.54 |
0.00 |
3.52 |
-1.91 |
-2.55 |
-1.11 |
-3.00 |
-2.35 |
| NOPAT to Interest Expense |
|
0.37 |
-0.61 |
-1.38 |
2.54 |
0.00 |
1.36 |
-1.34 |
-1.78 |
-0.78 |
-2.10 |
-1.64 |
| EBIT Less CapEx to Interest Expense |
|
0.34 |
-0.87 |
-1.97 |
2.54 |
0.00 |
3.52 |
-1.91 |
-2.55 |
-1.11 |
-3.00 |
-2.35 |
| NOPAT Less CapEx to Interest Expense |
|
0.37 |
-0.61 |
-1.38 |
2.54 |
0.00 |
1.36 |
-1.34 |
-1.78 |
-0.78 |
-2.10 |
-1.64 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
222.12% |
-4,016.55% |
-46.91% |
-70.17% |
-75.40% |
65.05% |
60.65% |
192.47% |
2,230.23% |
-48.18% |
-39.24% |
| Augmented Payout Ratio |
|
222.12% |
-4,016.55% |
-46.91% |
-70.17% |
-75.40% |
65.05% |
60.65% |
192.47% |
2,230.23% |
-48.18% |
-39.24% |
Key Financial Trends
OFS Capital’s latest quarter shows a mixed picture: the company generated solid operating cash flow in Q1 2026, but reported a net loss, and the balance sheet has continued to shrink from a much larger asset base seen a year earlier. For retail investors, the key theme is that OFS is still heavily exposed to investment portfolio marks and leverage, which can make quarterly results volatile.
- Operating cash flow was strong in Q1 2026. OFS produced $21.8 million of cash from operating activities, which is a meaningful positive even though reported earnings were negative.
- Quarter-end cash improved slightly versus the prior quarter. Cash and equivalents were $3.3 million at Q1 2026, up modestly from $5.0 million at Q3 2025 but still a relatively small cushion.
- Leverage remained manageable relative to assets. Total debt of about $199.9 million against $315.7 million in assets implies the company still has room to operate, though leverage remains important to watch.
- Interest income remained substantial. OFS generated $8.0 million of interest income in Q1 2026, showing the portfolio is still producing income despite the volatile investment environment.
- Dividend coverage looked tighter in the quarter. OFS paid $0.17 per share in cash dividends while reporting a Q1 2026 loss, so dividend sustainability will depend heavily on future portfolio income and marks.
- Assets are heavily concentrated in trading securities. Trading account securities totaled $309.6 million of the $315.7 million asset base, which means results can swing sharply with market valuations.
- Net income was negative, but less severe than some prior quarters. Q1 2026 net loss attributable to common shareholders was $11.6 million, worse than Q3 2025’s $5.3 million loss but better than Q4 2025’s $12.7 million common loss.
- Revenue turned negative in Q1 2026 because of investment losses. Total revenue was -$6.6 million, driven by a -$11.6 million net realized and unrealized capital loss on investments.
- Equity has fallen sharply from a year ago. Total common equity declined to $109.3 million in Q1 2026 from $170.7 million in Q3 2023, reflecting pressure from losses and balance sheet shrinkage.
- The balance sheet has contracted materially. Total assets fell from $476.98 million in Q3 2023 to $315.68 million in Q1 2026, suggesting a meaningfully smaller portfolio and less scale than in prior years.
Longer-term trend: OFS had a stronger earnings backdrop in parts of 2024, including profitable quarters and positive operating cash flow. However, 2025 and early 2026 have been more volatile, with large swings in investment gains/losses, lower asset levels, and thinner equity. That pattern is typical for a leveraged investment company, but it also means shareholders face elevated volatility in book value and earnings.
Bottom line: OFS Capital still generates cash from its portfolio, but the latest quarter shows that reported earnings remain very sensitive to market value changes in its investments. Investors should watch book value, leverage, and the stability of investment income more than headline EPS alone.
07/17/26 06:25 PM ETAI Generated. May Contain Errors.