Annual Income Statements for PennantPark Investment
This table shows PennantPark Investment's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for PennantPark Investment
This table shows PennantPark Investment'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 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
-18 |
68 |
-72 |
4.87 |
21 |
12 |
16 |
16 |
3.75 |
18 |
| Consolidated Net Income / (Loss) |
|
-18 |
144 |
-72 |
4.87 |
21 |
17 |
16 |
16 |
3.75 |
18 |
| Net Income / (Loss) Continuing Operations |
|
-18 |
144 |
-72 |
4.87 |
21 |
17 |
16 |
16 |
3.75 |
18 |
| Total Pre-Tax Income |
|
-10 |
144 |
-73 |
4.87 |
21 |
17 |
16 |
16 |
3.75 |
19 |
| Total Revenue |
|
2.44 |
161 |
-53 |
25 |
43 |
35 |
37 |
38 |
25 |
41 |
| Net Interest Income / (Expense) |
|
22 |
14 |
29 |
36 |
44 |
33 |
34 |
35 |
37 |
36 |
| Total Interest Income |
|
22 |
29 |
29 |
36 |
44 |
33 |
34 |
35 |
37 |
36 |
| Investment Securities Interest Income |
|
22 |
- |
29 |
36 |
44 |
33 |
34 |
35 |
37 |
36 |
| Total Non-Interest Income |
|
-20 |
147 |
-83 |
-11 |
-1.41 |
1.82 |
3.71 |
2.61 |
-12 |
5.51 |
| Other Service Charges |
|
1.25 |
- |
0.49 |
0.35 |
0.60 |
0.89 |
0.58 |
0.78 |
0.39 |
0.91 |
| Net Realized & Unrealized Capital Gains on Investments |
|
-21 |
155 |
-83 |
-12 |
-2.01 |
0.93 |
3.13 |
1.83 |
-12 |
4.60 |
| Total Non-Interest Expense |
|
13 |
17 |
20 |
20 |
22 |
18 |
21 |
22 |
21 |
22 |
| Insurance Policy Acquisition Costs |
|
0.00 |
- |
2.19 |
3.53 |
4.87 |
3.31 |
2.76 |
3.02 |
3.35 |
3.06 |
| Other Operating Expenses |
|
13 |
17 |
17 |
16 |
17 |
15 |
18 |
19 |
18 |
19 |
| Weighted Average Basic Shares Outstanding |
|
- |
65.22M |
65.22M |
65.22M |
65.22M |
65.22M |
65.30M |
65.22M |
65.30M |
65.30M |
| Weighted Average Diluted Shares Outstanding |
|
- |
65.22M |
65.22M |
65.22M |
65.22M |
65.22M |
65.30M |
65.22M |
65.30M |
65.30M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
- |
65.22M |
65.22M |
65.22M |
65.22M |
65.22M |
65.30M |
65.22M |
65.30M |
65.30M |
Annual Cash Flow Statements for PennantPark Investment
This table details how cash moves in and out of PennantPark Investment'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 |
|
-34 |
-5.52 |
35 |
-16 |
11 |
| Net Cash From Operating Activities |
|
-130 |
7.91 |
-17 |
223 |
-172 |
| Net Cash From Continuing Operating Activities |
|
-130 |
7.91 |
-17 |
223 |
-172 |
| Net Income / (Loss) Continuing Operations |
|
-16 |
167 |
-25 |
-34 |
49 |
| Consolidated Net Income / (Loss) |
|
-16 |
167 |
-25 |
-34 |
49 |
| Depreciation Expense |
|
34 |
-118 |
110 |
-56 |
-27 |
| Amortization Expense |
|
-0.74 |
-1.07 |
-3.54 |
-5.01 |
-1.61 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-145 |
-31 |
-88 |
293 |
-190 |
| Changes in Operating Assets and Liabilities, net |
|
-1.62 |
-8.55 |
-11 |
24 |
-1.88 |
| 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 |
|
96 |
-13 |
52 |
-239 |
183 |
| Net Cash From Continuing Financing Activities |
|
96 |
-13 |
52 |
-239 |
183 |
| Issuance of Debt |
|
432 |
456 |
1,021 |
153 |
524 |
| Issuance of Common Equity |
|
- |
- |
0.00 |
0.00 |
0.55 |
| Repayment of Debt |
|
-292 |
-437 |
-921 |
-346 |
-275 |
| Repurchase of Common Equity |
|
0.00 |
0.00 |
-13 |
0.00 |
0.00 |
| Payment of Dividends |
|
-44 |
-32 |
-35 |
-46 |
-66 |
| Other Financing Activities, Net |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.25 |
| Effect of Exchange Rate Changes |
|
- |
- |
-0.33 |
- |
0.05 |
| Cash Interest Paid |
|
31 |
17 |
25 |
38 |
43 |
| Cash Income Taxes Paid |
|
1.05 |
0.98 |
5.46 |
5.71 |
6.31 |
Quarterly Cash Flow Statements for PennantPark Investment
This table details how cash moves in and out of PennantPark Investment'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 |
| Net Change in Cash & Equivalents |
|
176 |
-147 |
-29 |
40 |
-20 |
-7.83 |
6.07 |
-1.44 |
24 |
-9.34 |
| Net Cash From Operating Activities |
|
-187 |
80 |
-9.56 |
70 |
55 |
107 |
19 |
4.25 |
-17 |
-4.66 |
| Net Cash From Continuing Operating Activities |
|
-187 |
80 |
-14 |
74 |
55 |
107 |
19 |
4.07 |
-17 |
-4.66 |
| Net Income / (Loss) Continuing Operations |
|
-18 |
-35 |
-72 |
4.87 |
21 |
12 |
16 |
16 |
3.75 |
18 |
| Consolidated Net Income / (Loss) |
|
-18 |
-35 |
-72 |
4.87 |
21 |
12 |
16 |
16 |
3.75 |
18 |
| Depreciation Expense |
|
-5.59 |
11 |
92 |
-135 |
-13 |
1.28 |
-2.36 |
-33 |
5.10 |
-4.31 |
| Amortization Expense |
|
0.21 |
-1.28 |
-0.37 |
-3.45 |
-0.06 |
-1.14 |
-0.29 |
-0.97 |
0.02 |
-0.82 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-94 |
62 |
-60 |
212 |
62 |
63 |
7.28 |
21 |
-30 |
-22 |
| Changes in Operating Assets and Liabilities, net |
|
-69 |
44 |
27 |
-3.63 |
-15 |
32 |
-1.97 |
1.52 |
3.94 |
4.33 |
| Net Cash From Financing Activities |
|
191 |
-55 |
-15 |
-34 |
-75 |
-115 |
-13 |
-5.70 |
41 |
-4.68 |
| Net Cash From Continuing Financing Activities |
|
277 |
-227 |
-15 |
-34 |
-75 |
-115 |
-13 |
-5.70 |
41 |
-4.68 |
| Issuance of Debt |
|
319 |
45 |
44 |
32 |
47 |
30 |
55 |
103 |
92 |
101 |
| Repayment of Debt |
|
-28 |
-262 |
-49 |
-55 |
-110 |
-132 |
-52 |
-95 |
-38 |
-90 |
| Payment of Dividends |
|
-9.26 |
-9.50 |
-9.78 |
-11 |
-12 |
-13 |
-16 |
-14 |
-14 |
-16 |
| Effect of Exchange Rate Changes |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.05 |
| Cash Interest Paid |
|
9.58 |
5.30 |
12 |
7.34 |
13 |
5.08 |
15 |
8.14 |
14 |
8.56 |
Annual Balance Sheets for PennantPark Investment
This table presents PennantPark Investment'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 |
| Total Assets |
1,295 |
1,321 |
1,157 |
1,389 |
| Cash and Due from Banks |
20 |
55 |
39 |
50 |
| Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
0.00 |
| Customer and Other Receivables |
- |
- |
0.00 |
0.23 |
| Other Assets |
1,275 |
1,266 |
1,118 |
1,339 |
| Total Liabilities & Shareholders' Equity |
1,295 |
1,321 |
1,157 |
1,389 |
| Total Liabilities |
635 |
735 |
655 |
895 |
| Short-Term Debt |
315 |
377 |
207 |
460 |
| Accrued Interest Payable |
4.94 |
6.26 |
6.23 |
6.41 |
| Long-Term Debt |
293 |
328 |
310 |
312 |
| Other Long-Term Liabilities |
23 |
24 |
132 |
117 |
| Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
660 |
586 |
502 |
494 |
| Total Preferred & Common Equity |
660 |
586 |
502 |
494 |
| Total Common Equity |
660 |
586 |
502 |
494 |
| Common Stock |
787 |
748 |
747 |
744 |
| Retained Earnings |
-127 |
-163 |
-244 |
-250 |
Quarterly Balance Sheets for PennantPark Investment
This table presents PennantPark Investment'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 |
| Total Assets |
|
2,495 |
1,217 |
1,156 |
1,412 |
1,291 |
1,333 |
| Cash and Due from Banks |
|
- |
63 |
43 |
56 |
35 |
59 |
| Trading Account Securities |
|
- |
- |
- |
- |
- |
1,260 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Customer and Other Receivables |
|
- |
- |
- |
0.14 |
0.27 |
0.14 |
| Other Assets |
|
2,495 |
1,154 |
1,114 |
1,356 |
1,256 |
14 |
| Total Liabilities & Shareholders' Equity |
|
-591 |
1,217 |
1,156 |
1,412 |
1,291 |
1,333 |
| Total Liabilities |
|
-591 |
721 |
653 |
918 |
790 |
841 |
| Short-Term Debt |
|
- |
362 |
308 |
460 |
393 |
447 |
| Accrued Interest Payable |
|
- |
6.09 |
2.80 |
2.85 |
6.42 |
3.12 |
| Long-Term Debt |
|
- |
309 |
309 |
312 |
311 |
311 |
| Other Long-Term Liabilities |
|
-591 |
44 |
33 |
143 |
80 |
81 |
| Commitments & Contingencies |
|
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
0.00 |
496 |
504 |
494 |
502 |
491 |
| Total Preferred & Common Equity |
|
0.00 |
496 |
504 |
494 |
502 |
491 |
| Total Common Equity |
|
0.00 |
496 |
504 |
494 |
502 |
491 |
| Common Stock |
|
- |
748 |
748 |
744 |
747 |
747 |
| Retained Earnings |
|
- |
-253 |
-245 |
-250 |
-245 |
-256 |
Annual Metrics And Ratios for PennantPark Investment
This table displays calculated financial ratios and metrics derived from PennantPark Investment's official financial filings.
| Metric |
2021 |
2022 |
2023 |
2024 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
174.24% |
-78.24% |
-1.08% |
169.41% |
| EBITDA Growth |
-46.46% |
162.94% |
-172.92% |
122.18% |
| EBIT Growth |
283.21% |
-88.79% |
-262.94% |
262.15% |
| NOPAT Growth |
283.21% |
-88.79% |
-214.06% |
328.46% |
| Net Income Growth |
283.21% |
-88.79% |
-254.50% |
268.65% |
| EPS Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
106.10% |
-318.68% |
1,389.20% |
-177.33% |
| Free Cash Flow Firm Growth |
0.00% |
98.54% |
4,518.47% |
-113.32% |
| Invested Capital Growth |
0.00% |
2.11% |
-59.70% |
24.23% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
-71.81% |
1.81% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
-298.27% |
4.96% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
-131.26% |
5.28% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
-121.88% |
3.83% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
-129.37% |
2.02% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
13.80% |
-184.86% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
-106.70% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
-65.01% |
0.00% |
| Profitability Metrics |
- |
- |
- |
- |
| EBITDA Margin |
20.74% |
250.67% |
-184.78% |
15.21% |
| EBIT Margin |
72.59% |
37.40% |
-61.60% |
37.08% |
| Profit (Net Income) Margin |
72.59% |
37.40% |
-58.41% |
36.56% |
| Tax Burden Percent |
100.00% |
100.00% |
94.82% |
98.62% |
| Interest Burden Percent |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
1.38% |
| Return on Invested Capital (ROIC) |
13.46% |
0.75% |
-1.20% |
4.26% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
13.46% |
0.75% |
-1.70% |
4.26% |
| Return on Net Nonoperating Assets (RNNOA) |
593.17% |
67.25% |
-10.29% |
5.51% |
| Return on Equity (ROE) |
606.63% |
68.00% |
-11.49% |
9.77% |
| Cash Return on Invested Capital (CROIC) |
-186.54% |
-1.35% |
83.91% |
-17.35% |
| Operating Return on Assets (OROA) |
6.73% |
0.75% |
-1.65% |
3.88% |
| Return on Assets (ROA) |
6.73% |
0.75% |
-1.57% |
3.82% |
| Return on Common Equity (ROCE) |
606.63% |
68.00% |
-11.49% |
9.77% |
| Return on Equity Simple (ROE_SIMPLE) |
303.31% |
0.00% |
-5.75% |
9.85% |
| Net Operating Profit after Tax (NOPAT) |
167 |
19 |
-21 |
49 |
| NOPAT Margin |
72.59% |
37.40% |
-43.12% |
36.56% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.00% |
0.50% |
0.00% |
| SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
27.41% |
62.60% |
161.60% |
62.92% |
| Earnings before Interest and Taxes (EBIT) |
167 |
19 |
-30 |
49 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
48 |
125 |
-91 |
20 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.72 |
0.88 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.72 |
0.88 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
7.31 |
3.28 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
8.92 |
| Dividend Yield |
10.86% |
13.74% |
13.72% |
13.18% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
11.21% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.82 |
0.91 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
16.99 |
8.70 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
57.20 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
23.47 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
23.80 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
3.76 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.56 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
1.03 |
1.56 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.62 |
0.63 |
| Financial Leverage |
44.08 |
90.12 |
6.06 |
1.29 |
| Leverage Ratio |
45.08 |
91.11 |
7.34 |
2.56 |
| Compound Leverage Factor |
45.08 |
91.11 |
7.34 |
2.56 |
| Debt to Total Capital |
0.00% |
0.00% |
50.72% |
60.98% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
20.31% |
36.37% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
30.41% |
24.62% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
100.00% |
0.00% |
49.28% |
39.02% |
| Debt to EBITDA |
0.00 |
0.00 |
-5.66 |
38.13 |
| Net Debt to EBITDA |
0.00 |
0.00 |
-5.24 |
35.67 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
-3.39 |
15.39 |
| Debt to NOPAT |
0.00 |
0.00 |
-24.26 |
15.86 |
| Net Debt to NOPAT |
0.00 |
0.00 |
-22.44 |
14.84 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
-14.55 |
6.40 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
-2,310 |
-34 |
1,488 |
-198 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-1.17 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
-0.60 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
-0.60 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.09 |
0.02 |
0.03 |
0.10 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
2,476 |
2,529 |
1,019 |
1,266 |
| Invested Capital Turnover |
0.19 |
0.02 |
0.03 |
0.12 |
| Increase / (Decrease) in Invested Capital |
2,476 |
52 |
-1,510 |
247 |
| Enterprise Value (EV) |
0.00 |
0.00 |
839 |
1,158 |
| Market Capitalization |
0.00 |
0.00 |
361 |
436 |
| Book Value per Share |
$0.00 |
$0.00 |
$7.70 |
$7.56 |
| Tangible Book Value per Share |
$0.00 |
$0.00 |
$7.70 |
$7.56 |
| Total Capital |
55 |
0.00 |
1,019 |
1,266 |
| Total Debt |
0.00 |
0.00 |
517 |
772 |
| Total Long-Term Debt |
0.00 |
0.00 |
310 |
312 |
| Net Debt |
0.00 |
0.00 |
478 |
722 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
0.00 |
0.00 |
7.55 |
0.00 |
| Net Nonoperating Obligations (NNO) |
2,421 |
2,529 |
517 |
772 |
| Total Depreciation and Amortization (D&A) |
-119 |
107 |
-61 |
-29 |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
65.22M |
65.22M |
65.30M |
| Adjusted Diluted Earnings per Share |
$0.00 |
($0.37) |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
65.22M |
65.22M |
65.30M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
65.22M |
65.22M |
65.30M |
| Normalized Net Operating Profit after Tax (NOPAT) |
117 |
13 |
-21 |
49 |
| Normalized NOPAT Margin |
50.81% |
26.18% |
-43.12% |
36.56% |
| Pre Tax Income Margin |
72.59% |
37.40% |
-61.60% |
37.08% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.65 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.65 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.65 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.65 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
19.32% |
186.61% |
-158.23% |
135.42% |
| Augmented Payout Ratio |
19.32% |
257.56% |
-158.23% |
135.42% |
Quarterly Metrics And Ratios for PennantPark Investment
This table displays calculated financial ratios and metrics derived from PennantPark Investment'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 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
-24.47% |
782.62% |
1,660.29% |
-78.25% |
154.89% |
53.83% |
-41.86% |
17.49% |
| EBITDA Growth |
|
0.00% |
0.00% |
117.40% |
-183.59% |
148.40% |
-89.17% |
-15.21% |
86.49% |
16.37% |
-16.77% |
| EBIT Growth |
|
0.00% |
0.00% |
-26.51% |
-50.30% |
302.33% |
-88.54% |
114.43% |
230.15% |
-82.12% |
14.95% |
| NOPAT Growth |
|
0.00% |
0.00% |
-26.51% |
-67.19% |
389.04% |
-88.54% |
120.91% |
230.15% |
-82.12% |
14.95% |
| Net Income Growth |
|
0.00% |
0.00% |
-14.88% |
-67.19% |
213.35% |
-88.07% |
114.82% |
230.15% |
-82.12% |
5.59% |
| EPS Growth |
|
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% |
0.00% |
94.61% |
-73.78% |
129.50% |
33.71% |
-1,522.10% |
-93.93% |
-130.54% |
-104.34% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-7,688.41% |
0.00% |
0.00% |
0.00% |
158.34% |
160.47% |
88.68% |
-114.93% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-59.70% |
-58.96% |
-59.83% |
11.44% |
24.23% |
| Revenue Q/Q Growth |
|
167.84% |
349.00% |
-133.05% |
146.24% |
74.95% |
-18.67% |
-16.57% |
29.58% |
-33.87% |
64.36% |
| EBITDA Q/Q Growth |
|
-109.82% |
284.87% |
-88.05% |
-827.89% |
105.69% |
118.92% |
-6.40% |
-215.99% |
148.96% |
56.57% |
| EBIT Q/Q Growth |
|
-205.63% |
285.23% |
-150.43% |
106.69% |
329.99% |
-21.06% |
-36.49% |
53.15% |
-76.71% |
407.50% |
| NOPAT Q/Q Growth |
|
-148.82% |
364.62% |
-135.30% |
109.56% |
329.99% |
-21.06% |
-35.58% |
50.99% |
-76.71% |
407.50% |
| Net Income Q/Q Growth |
|
-224.48% |
285.23% |
-149.81% |
106.78% |
329.99% |
-17.81% |
-38.13% |
50.99% |
-76.71% |
385.34% |
| EPS Q/Q Growth |
|
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 |
|
-170.10% |
142.83% |
-111.93% |
832.48% |
-21.14% |
94.11% |
-244.68% |
102.74% |
-496.68% |
72.40% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
4.54% |
63.27% |
152.79% |
19.91% |
179.12% |
-106.88% |
-107.82% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
22.04% |
-2.80% |
-62.64% |
-65.01% |
24.28% |
-50.78% |
3.66% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
-644.13% |
95.74% |
0.00% |
-545.07% |
17.71% |
47.67% |
53.48% |
-47.88% |
35.45% |
33.77% |
| EBIT Margin |
|
-423.82% |
89.73% |
0.00% |
19.82% |
48.71% |
47.28% |
35.99% |
42.54% |
14.98% |
46.26% |
| Profit (Net Income) Margin |
|
-756.49% |
89.73% |
0.00% |
19.82% |
48.71% |
49.23% |
36.51% |
42.54% |
14.98% |
44.24% |
| Tax Burden Percent |
|
178.49% |
100.00% |
98.77% |
100.00% |
100.00% |
104.11% |
101.43% |
100.00% |
100.00% |
95.63% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1.43% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
1.77% |
0.00% |
0.89% |
8.16% |
1.32% |
2.21% |
2.93% |
1.61% |
5.39% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
1.77% |
0.00% |
0.89% |
8.16% |
1.36% |
2.21% |
2.93% |
1.61% |
5.26% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
10.00% |
8.26% |
17.25% |
21.66% |
2.22% |
6.81% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
18.16% |
9.57% |
19.46% |
24.59% |
3.82% |
12.20% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-1.33% |
-199.78% |
0.00% |
0.00% |
83.91% |
86.08% |
88.42% |
-6.87% |
-17.35% |
| Operating Return on Assets (OROA) |
|
0.00% |
1.79% |
0.00% |
0.58% |
3.95% |
1.27% |
2.43% |
3.44% |
1.53% |
4.84% |
| Return on Assets (ROA) |
|
0.00% |
1.79% |
0.00% |
0.58% |
3.95% |
1.32% |
2.46% |
3.44% |
1.53% |
4.63% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
18.16% |
9.57% |
19.46% |
24.59% |
3.82% |
12.20% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
10.03% |
0.00% |
10.86% |
12.94% |
9.71% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-7.25 |
144 |
-51 |
4.87 |
21 |
17 |
11 |
16 |
3.75 |
19 |
| NOPAT Margin |
|
-296.68% |
89.73% |
0.00% |
19.82% |
48.71% |
47.28% |
36.51% |
42.54% |
14.98% |
46.26% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
1.36% |
0.00% |
0.00% |
-0.04% |
0.00% |
0.00% |
0.00% |
0.13% |
| 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% |
| Operating Expenses to Revenue |
|
523.82% |
10.27% |
0.00% |
80.18% |
51.29% |
52.72% |
64.01% |
57.46% |
85.02% |
53.74% |
| Earnings before Interest and Taxes (EBIT) |
|
-10 |
144 |
-73 |
4.87 |
21 |
17 |
11 |
16 |
3.75 |
19 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-16 |
154 |
18 |
-134 |
7.62 |
17 |
16 |
-18 |
8.86 |
14 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.61 |
0.72 |
0.77 |
0.80 |
0.91 |
0.88 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.61 |
0.72 |
0.77 |
0.80 |
0.91 |
0.88 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
4.01 |
3.26 |
7.31 |
2.91 |
2.78 |
3.50 |
3.28 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.86 |
6.71 |
10.41 |
8.92 |
| Dividend Yield |
|
11.76% |
13.74% |
13.71% |
15.50% |
14.91% |
13.72% |
13.71% |
13.46% |
12.46% |
13.18% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
12.73% |
14.90% |
9.61% |
11.21% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.09 |
0.79 |
0.82 |
0.87 |
0.89 |
0.92 |
0.91 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
4.01 |
9.38 |
16.99 |
8.34 |
7.38 |
9.01 |
8.70 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
49.10 |
49.62 |
57.20 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
21.22 |
0.00 |
20.79 |
16.70 |
24.39 |
23.47 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
21.22 |
0.00 |
20.47 |
16.70 |
24.39 |
23.80 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.49 |
3.76 |
4.37 |
92.35 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.56 |
0.59 |
0.58 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.23 |
1.03 |
1.56 |
1.40 |
1.54 |
1.56 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.61 |
0.62 |
0.63 |
0.62 |
0.63 |
0.63 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.23 |
6.06 |
7.80 |
7.38 |
1.38 |
1.29 |
| Leverage Ratio |
|
0.00 |
91.11 |
0.00 |
0.00 |
2.30 |
7.34 |
7.90 |
7.15 |
2.50 |
2.56 |
| Compound Leverage Factor |
|
0.00 |
91.11 |
0.00 |
0.00 |
2.30 |
7.34 |
7.90 |
7.15 |
2.50 |
2.56 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
55.06% |
50.72% |
60.97% |
58.37% |
60.67% |
60.98% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
27.45% |
20.31% |
36.32% |
32.58% |
35.75% |
36.37% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
27.61% |
30.41% |
24.64% |
25.79% |
24.92% |
24.62% |
| 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% |
| 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% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
44.94% |
49.28% |
39.03% |
41.63% |
39.33% |
39.02% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-62.74 |
-5.66 |
-7.58 |
32.27 |
32.88 |
38.13 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-58.39 |
-5.24 |
-7.03 |
30.64 |
30.32 |
35.67 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-31.46 |
-3.39 |
-3.06 |
14.26 |
13.51 |
15.39 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
14.88 |
-24.26 |
14.38 |
10.98 |
16.17 |
15.86 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
13.84 |
-22.44 |
13.34 |
10.42 |
14.90 |
14.84 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.46 |
-14.55 |
5.81 |
4.85 |
6.64 |
6.40 |
| Noncontrolling Interest Sharing Ratio |
|
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) |
|
0.00 |
0.00 |
-3,137 |
-2,995 |
-1,100 |
1,526 |
1,830 |
1,811 |
-125 |
-228 |
| 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% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
5.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
5.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.02 |
0.02 |
0.03 |
0.08 |
0.03 |
0.07 |
0.08 |
0.10 |
0.10 |
| Fixed Asset Turnover |
|
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 |
2,529 |
3,086 |
3,000 |
1,121 |
1,019 |
1,266 |
1,205 |
1,249 |
1,266 |
| Invested Capital Turnover |
|
0.00 |
0.02 |
0.03 |
0.05 |
0.17 |
0.03 |
0.06 |
0.07 |
0.11 |
0.12 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
3,086 |
3,000 |
1,121 |
-1,510 |
-1,820 |
-1,795 |
128 |
247 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
271 |
880 |
839 |
1,099 |
1,070 |
1,143 |
1,158 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
271 |
306 |
361 |
383 |
402 |
445 |
436 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$7.72 |
$7.70 |
$7.58 |
$7.69 |
$7.53 |
$7.56 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$7.72 |
$7.70 |
$7.58 |
$7.69 |
$7.53 |
$7.56 |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
0.00 |
1,121 |
1,019 |
1,266 |
1,205 |
1,249 |
1,266 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
617 |
517 |
772 |
703 |
758 |
772 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
309 |
310 |
312 |
311 |
311 |
312 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
574 |
478 |
716 |
668 |
699 |
722 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
11 |
0.00 |
21 |
0.00 |
0.00 |
-0.68 |
0.00 |
0.00 |
0.00 |
0.83 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
2,529 |
3,086 |
3,000 |
617 |
517 |
772 |
703 |
758 |
772 |
| Total Depreciation and Amortization (D&A) |
|
-5.38 |
9.67 |
91 |
-139 |
-13 |
0.14 |
5.10 |
-34 |
5.12 |
-5.13 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
65.22M |
65.22M |
65.22M |
65.22M |
65.22M |
65.30M |
65.22M |
65.30M |
65.30M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.07 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
65.22M |
65.22M |
65.22M |
65.22M |
65.22M |
65.30M |
65.22M |
65.30M |
65.30M |
| 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 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
65.22M |
65.22M |
65.22M |
65.22M |
65.22M |
65.30M |
65.22M |
65.30M |
65.30M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-7.25 |
101 |
-51 |
3.41 |
15 |
12 |
7.35 |
11 |
2.62 |
13 |
| Normalized NOPAT Margin |
|
-296.68% |
62.81% |
0.00% |
13.87% |
34.10% |
33.10% |
25.19% |
29.78% |
10.49% |
32.38% |
| Pre Tax Income Margin |
|
-423.82% |
89.73% |
0.00% |
19.82% |
48.71% |
47.28% |
35.99% |
42.54% |
14.98% |
46.26% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
9.30 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
9.30 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
9.30 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
9.30 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
186.61% |
390.68% |
-6,454.35% |
83.38% |
-158.23% |
96.00% |
94.96% |
132.63% |
135.42% |
| Augmented Payout Ratio |
|
0.00% |
257.56% |
532.14% |
-6,454.35% |
83.38% |
-158.23% |
96.00% |
94.96% |
132.63% |
135.42% |
Key Financial Trends
PennantPark Investment (NASDAQ: PNNT) finished fiscal Q4 2024 with a profitable quarter, but the broader pattern over the last several years shows a business that has become much more reliant on leverage and investment-related gains while operating cash flow remains inconsistent.
- Q4 2024 net income was solid at $18.4 million, up from $3.7 million in Q3 2024 and $16.1 million in Q2 2024.
- Revenue improved sequentially in Q4 2024 to $41.1 million from $25.0 million in Q3, helped by stronger realized and unrealized gains on investments.
- Net interest income remained strong at $35.6 million in Q4 2024, showing the portfolio continued to generate meaningful interest income.
- PNNT ended Q4 2024 with $59.2 million in cash, up from $55.9 million at the end of Q1 2024 and $42.8 million a year earlier in Q3 2023.
- Common equity held relatively steady around $491 million to $502 million during 2024, suggesting book value did not collapse despite market volatility.
- Operating cash flow was negative in Q4 2024 at $(4.7) million, after being positive in Q3 and Q2 2024.
- PNNT continues to use debt actively; in Q4 2024 it issued $101.0 million of debt and repaid $90.0 million, indicating ongoing balance sheet refinancing rather than organic deleveraging.
- Dividends remained a consistent cash use, with $15.7 million paid in Q4 2024 and similar levels paid throughout 2024.
- Diluted share count stayed flat at about 65.3 million shares, so recent earnings changes were driven more by performance than by share dilution.
- The Q4 2024 operating picture was weaker than the headline profit suggests, since net income exceeded operating cash flow by a wide margin.
- PNNT’s earnings have been volatile year to year; for example, Q1 2023 showed a large loss of $(71.9) million, while Q4 2022 showed net income of $144.3 million, reflecting heavy dependence on investment marks.
- Net change in cash was negative in Q4 2024 at $(9.3) million, showing that earnings did not translate into cash accumulation during the quarter.
- Debt remains a major part of the capital structure, with total liabilities at $841.5 million in Q3 2024 versus $491.2 million of common equity, which limits financial flexibility.
- Investment-related gains and losses have been a major swing factor across the last four years, making PNNT’s results harder to predict and less consistent than a typical operating company.
Bottom line: PNNT showed a profitable finish to 2024 and maintained a fairly stable equity base, but its cash flow profile and heavy reliance on debt and investment marks suggest a still-cyclical, valuation-sensitive business. For retail investors, the key question is whether future earnings can stay supported by interest income without being offset by weaker portfolio marks or cash flow pressure.
06/21/26 06:55 PM ETAI Generated. May Contain Errors.