Annual Income Statements for Runway Growth Finance
This table shows Runway Growth Finance's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Runway Growth Finance
This table shows Runway Growth Finance'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 |
|
15 |
-4.79 |
12 |
8.29 |
25 |
28 |
1.87 |
17 |
8.02 |
7.37 |
-35 |
| Consolidated Net Income / (Loss) |
|
15 |
-4.79 |
12 |
8.29 |
25 |
31 |
1.87 |
17 |
8.02 |
7.37 |
-35 |
| Net Income / (Loss) Continuing Operations |
|
15 |
-4.79 |
12 |
15 |
25 |
31 |
1.87 |
17 |
8.02 |
7.37 |
-35 |
| Total Pre-Tax Income |
|
15 |
-4.79 |
12 |
15 |
25 |
31 |
1.87 |
17 |
8.02 |
7.37 |
-35 |
| Total Revenue |
|
37 |
16 |
33 |
34 |
46 |
50 |
22 |
38 |
29 |
26 |
-16 |
| Net Interest Income / (Expense) |
|
42 |
38 |
39 |
34 |
36 |
33 |
35 |
35 |
35 |
30 |
29 |
| Total Interest Income |
|
42 |
38 |
39 |
34 |
36 |
33 |
35 |
35 |
35 |
30 |
29 |
| Investment Securities Interest Income |
|
42 |
38 |
39 |
34 |
36 |
33 |
35 |
35 |
35 |
30 |
29 |
| Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Non-Interest Income |
|
-5.05 |
-22 |
-5.87 |
0.33 |
10 |
17 |
-13 |
3.33 |
-6.16 |
-4.45 |
-45 |
| Other Service Charges |
|
2.17 |
0.89 |
0.75 |
0.33 |
1.03 |
0.65 |
0.67 |
0.48 |
1.56 |
-0.19 |
0.48 |
| Net Realized & Unrealized Capital Gains on Investments |
|
-7.21 |
-23 |
-6.62 |
0.00 |
9.17 |
- |
-14 |
2.85 |
-7.72 |
-4.26 |
-45 |
| Total Non-Interest Expense |
|
22 |
21 |
21 |
20 |
21 |
19 |
20 |
21 |
21 |
18 |
19 |
| Insurance Policy Acquisition Costs |
|
5.51 |
4.05 |
4.67 |
3.65 |
3.97 |
2.29 |
3.93 |
3.52 |
4.08 |
2.93 |
2.60 |
| Other Operating Expenses |
|
16 |
17 |
17 |
16 |
17 |
17 |
16 |
18 |
17 |
15 |
16 |
| Basic Earnings per Share |
|
$0.37 |
($0.13) |
$0.30 |
$0.21 |
$0.65 |
$0.73 |
$0.05 |
$0.45 |
$0.22 |
$0.21 |
($0.96) |
| Weighted Average Basic Shares Outstanding |
|
40.51M |
40.51M |
40.39M |
39.18M |
38.39M |
38.85M |
37.35M |
37.10M |
36.23M |
36.70M |
36.13M |
| Diluted Earnings per Share |
|
$0.37 |
($0.13) |
$0.30 |
$0.21 |
$0.65 |
$0.73 |
$0.05 |
$0.45 |
$0.22 |
$0.21 |
($0.96) |
| Weighted Average Diluted Shares Outstanding |
|
40.51M |
40.51M |
40.39M |
39.18M |
38.39M |
38.85M |
37.35M |
37.10M |
36.23M |
36.70M |
36.13M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
40.51M |
40.51M |
39.44M |
38.55M |
37.40M |
37.35M |
37.35M |
36.22M |
36.13M |
36.13M |
42.46M |
Annual Cash Flow Statements for Runway Growth Finance
This table details how cash moves in and out of Runway Growth 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 |
2025 |
| Net Change in Cash & Equivalents |
|
-31 |
-10 |
1.06 |
-2.79 |
2.78 |
12 |
| Net Cash From Operating Activities |
|
-106 |
-61 |
-360 |
112 |
70 |
186 |
| Net Cash From Continuing Operating Activities |
|
144 |
-61 |
-360 |
112 |
70 |
186 |
| Net Income / (Loss) Continuing Operations |
|
47 |
46 |
32 |
44 |
74 |
34 |
| Consolidated Net Income / (Loss) |
|
47 |
46 |
32 |
44 |
74 |
34 |
| Amortization Expense |
|
-9.03 |
-7.27 |
-5.47 |
-5.66 |
-3.39 |
-1.98 |
| Non-Cash Adjustments to Reconcile Net Income |
|
105 |
-100 |
-390 |
68 |
-3.02 |
155 |
| Changes in Operating Assets and Liabilities, net |
|
0.55 |
0.37 |
3.31 |
5.77 |
2.56 |
-1.19 |
| 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 |
| Purchase of Investment Securities |
|
- |
- |
- |
- |
0.00 |
0.00 |
| Net Cash From Financing Activities |
|
75 |
51 |
361 |
-115 |
-67 |
-174 |
| Net Cash From Continuing Financing Activities |
|
75 |
51 |
361 |
-115 |
-67 |
-174 |
| Issuance of Debt |
|
449 |
181 |
686 |
235 |
211 |
327 |
| Repayment of Debt |
|
-416 |
-374 |
-253 |
-275 |
-172 |
-434 |
| Repurchase of Common Equity |
|
0.00 |
0.00 |
-11 |
0.00 |
-36 |
-13 |
| Payment of Dividends |
|
-7.27 |
-18 |
-52 |
-73 |
-70 |
-51 |
| Other Financing Activities, Net |
|
-0.93 |
142 |
-10 |
-1.91 |
-0.17 |
-3.52 |
| Effect of Exchange Rate Changes |
|
- |
- |
- |
0.00 |
0.00 |
0.01 |
| Cash Interest Paid |
|
1.10 |
2.77 |
7.78 |
38 |
37 |
38 |
| Cash Income Taxes Paid |
|
0.10 |
0.00 |
0.00 |
0.34 |
0.62 |
0.39 |
Quarterly Cash Flow Statements for Runway Growth Finance
This table details how cash moves in and out of Runway Growth Finance'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 |
|
-23 |
-12 |
3.95 |
1.90 |
-5.19 |
2.13 |
13 |
-12 |
1.96 |
10 |
-16 |
| Net Cash From Operating Activities |
|
102 |
-62 |
69 |
-39 |
26 |
14 |
74 |
-0.30 |
92 |
21 |
5.93 |
| Net Cash From Continuing Operating Activities |
|
102 |
-62 |
69 |
-39 |
26 |
14 |
74 |
-0.30 |
92 |
21 |
5.93 |
| Net Income / (Loss) Continuing Operations |
|
15 |
-4.79 |
12 |
8.29 |
25 |
28 |
1.87 |
17 |
8.02 |
7.37 |
-35 |
| Consolidated Net Income / (Loss) |
|
15 |
-4.79 |
12 |
8.29 |
25 |
28 |
1.87 |
17 |
8.02 |
7.37 |
-35 |
| Amortization Expense |
|
-1.56 |
-0.56 |
-3.17 |
-1.01 |
-1.56 |
2.35 |
-0.36 |
-1.73 |
1.41 |
-1.30 |
-0.08 |
| Non-Cash Adjustments to Reconcile Net Income |
|
87 |
-55 |
55 |
-45 |
-0.36 |
-12 |
74 |
-16 |
78 |
21 |
43 |
| Changes in Operating Assets and Liabilities, net |
|
2.51 |
-1.57 |
5.03 |
-0.80 |
2.79 |
-4.46 |
-1.74 |
1.08 |
5.48 |
-6.01 |
-1.75 |
| 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 |
|
-125 |
50 |
-65 |
41 |
-31 |
-12 |
-61 |
-12 |
-90 |
-10 |
-22 |
| Net Cash From Continuing Financing Activities |
|
-125 |
50 |
-65 |
41 |
-31 |
-12 |
-61 |
-12 |
-90 |
-10 |
-22 |
| Issuance of Debt |
|
48 |
89 |
10 |
97 |
75 |
29 |
17 |
193 |
57 |
60 |
248 |
| Repayment of Debt |
|
-154 |
-20 |
-45 |
-25 |
-82 |
-20 |
-75 |
-170 |
-130 |
-59 |
-255 |
| Repurchase of Common Equity |
|
- |
- |
-11 |
-13 |
-6.73 |
-5.77 |
0.00 |
-8.14 |
-4.36 |
- |
0.00 |
| Payment of Dividends |
|
-18 |
-19 |
-19 |
-19 |
-17 |
-15 |
0.00 |
-27 |
-13 |
-12 |
-12 |
| Other Financing Activities, Net |
|
- |
-0.70 |
-0.00 |
- |
- |
-0.05 |
-2.96 |
-0.44 |
-0.09 |
-0.03 |
-3.12 |
| Effect of Exchange Rate Changes |
|
- |
- |
- |
- |
- |
- |
0.00 |
- |
- |
0.00 |
-0.01 |
| Cash Interest Paid |
|
9.53 |
10 |
8.01 |
10 |
8.25 |
11 |
8.99 |
9.51 |
7.55 |
12 |
7.36 |
| Cash Income Taxes Paid |
|
- |
- |
0.62 |
- |
- |
- |
0.39 |
- |
- |
- |
0.88 |
Annual Balance Sheets for Runway Growth Finance
This table presents Runway Growth 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 |
|
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
1,457 |
58 |
1,079 |
1,091 |
960 |
| Cash and Due from Banks |
|
- |
0.00 |
2.97 |
5.75 |
18 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Acquisition Cost |
|
- |
- |
- |
0.00 |
6.13 |
| Other Assets |
|
1,457 |
58 |
9.17 |
58 |
62 |
| Total Liabilities & Shareholders' Equity |
|
98 |
0.29 |
1,079 |
1,091 |
960 |
| Total Liabilities |
|
0.00 |
0.29 |
532 |
576 |
475 |
| Short-Term Debt |
|
- |
- |
272 |
311 |
173 |
| Accrued Interest Payable |
|
- |
- |
6.76 |
7.74 |
6.76 |
| Long-Term Debt |
|
0.00 |
- |
238 |
247 |
279 |
| Other Long-Term Liabilities |
|
0.00 |
0.29 |
15 |
10 |
18 |
| Commitments & Contingencies |
|
- |
- |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
98 |
0.00 |
547 |
515 |
485 |
| Total Preferred & Common Equity |
|
98 |
0.00 |
547 |
515 |
485 |
| Total Common Equity |
|
98 |
0.00 |
547 |
515 |
485 |
| Common Stock |
|
- |
- |
606 |
558 |
535 |
| Retained Earnings |
|
- |
- |
-48 |
-43 |
-50 |
Quarterly Balance Sheets for Runway Growth Finance
This table presents Runway Growth Finance'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 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
922 |
1,173 |
1,142 |
1,034 |
1,031 |
1,078 |
1,076 |
1,033 |
1,041 |
963 |
905 |
| Cash and Due from Banks |
|
5.77 |
3.27 |
38 |
15 |
6.92 |
8.81 |
3.62 |
18 |
5.96 |
7.92 |
2.31 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Acquisition Cost |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
7.45 |
| Other Assets |
|
912 |
18 |
19 |
19 |
33 |
63 |
54 |
10 |
61 |
60 |
899 |
| Total Liabilities & Shareholders' Equity |
|
922 |
1,173 |
1,142 |
1,034 |
1,031 |
1,078 |
1,076 |
1,033 |
1,041 |
963 |
905 |
| Total Liabilities |
|
349 |
604 |
568 |
464 |
501 |
572 |
568 |
530 |
542 |
474 |
467 |
| Short-Term Debt |
|
170 |
372 |
310 |
203 |
237 |
309 |
302 |
253 |
259 |
186 |
180 |
| Accrued Interest Payable |
|
3.20 |
8.34 |
8.29 |
8.03 |
7.94 |
7.01 |
8.81 |
7.66 |
8.19 |
9.99 |
7.20 |
| Long-Term Debt |
|
167 |
212 |
237 |
238 |
239 |
240 |
247 |
239 |
264 |
258 |
265 |
| Other Long-Term Liabilities |
|
8.87 |
11 |
12 |
15 |
18 |
16 |
10 |
30 |
11 |
20 |
18 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
574 |
570 |
574 |
570 |
529 |
506 |
507 |
503 |
499 |
490 |
438 |
| Total Preferred & Common Equity |
|
574 |
570 |
574 |
570 |
529 |
506 |
507 |
503 |
499 |
490 |
438 |
| Total Common Equity |
|
574 |
570 |
574 |
570 |
529 |
506 |
507 |
503 |
499 |
490 |
438 |
| Common Stock |
|
606 |
606 |
606 |
606 |
606 |
606 |
606 |
558 |
550 |
546 |
535 |
| Retained Earnings |
|
-24 |
-26 |
-21 |
-25 |
-55 |
-65 |
-57 |
-55 |
-51 |
-56 |
-96 |
Annual Metrics And Ratios for Runway Growth Finance
This table displays calculated financial ratios and metrics derived from Runway Growth Finance's official financial filings.
| Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
0.00 |
- |
- |
- |
- |
36,134,037.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
- |
- |
- |
- |
36,134,037.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
- |
- |
- |
- |
0.94 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
8.55% |
11.05% |
62.43% |
18.59% |
-25.91% |
| EBITDA Growth |
|
0.00% |
1.05% |
-30.18% |
44.47% |
81.52% |
-54.33% |
| EBIT Growth |
|
0.00% |
-2.90% |
-29.31% |
37.49% |
66.01% |
-53.74% |
| NOPAT Growth |
|
0.00% |
-5.30% |
-27.52% |
37.49% |
66.01% |
-53.74% |
| Net Income Growth |
|
0.00% |
-2.90% |
-29.31% |
37.49% |
66.01% |
-53.74% |
| EPS Growth |
|
0.00% |
-21.76% |
-40.60% |
37.97% |
73.39% |
-50.79% |
| Operating Cash Flow Growth |
|
0.00% |
42.27% |
-487.54% |
131.25% |
-37.96% |
167.08% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
201.33% |
-166.72% |
106.66% |
195.58% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-96.02% |
1,723.25% |
0.95% |
-12.70% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-13.58% |
28.36% |
-11.79% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-36.40% |
123.42% |
-36.21% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-34.42% |
95.10% |
-29.95% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-44.48% |
2.72% |
-29.95% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-34.42% |
95.10% |
-37.98% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-34.73% |
83.50% |
-35.86% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-56.24% |
619.29% |
1,307.93% |
3.76% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
106.91% |
-1.05% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
1,533.78% |
1.00% |
0.40% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
57.04% |
53.10% |
33.39% |
29.70% |
45.45% |
28.01% |
| EBIT Margin |
|
70.61% |
63.17% |
40.21% |
34.04% |
47.65% |
29.75% |
| Profit (Net Income) Margin |
|
70.61% |
63.17% |
40.21% |
34.04% |
47.65% |
29.75% |
| Tax Burden Percent |
|
100.00% |
102.53% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.00% |
97.53% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
6.11% |
4.26% |
7.95% |
6.93% |
3.39% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
6.27% |
4.26% |
7.95% |
6.93% |
3.39% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
86.90% |
61.49% |
8.26% |
6.93% |
3.42% |
| Return on Equity (ROE) |
|
0.00% |
93.01% |
65.75% |
16.21% |
13.86% |
6.81% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-193.89% |
188.95% |
-171.25% |
5.98% |
16.95% |
| Operating Return on Assets (OROA) |
|
0.00% |
3.13% |
4.26% |
7.80% |
6.78% |
3.32% |
| Return on Assets (ROA) |
|
0.00% |
3.13% |
4.26% |
7.80% |
6.78% |
3.32% |
| Return on Common Equity (ROCE) |
|
0.00% |
93.01% |
65.75% |
16.21% |
13.86% |
6.81% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
46.50% |
0.00% |
8.11% |
14.30% |
7.02% |
| Net Operating Profit after Tax (NOPAT) |
|
47 |
44 |
32 |
44 |
74 |
34 |
| NOPAT Margin |
|
70.61% |
61.60% |
40.21% |
34.04% |
47.65% |
29.75% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-0.17% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
12.78% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
29.39% |
36.84% |
59.79% |
65.96% |
52.35% |
70.25% |
| Earnings before Interest and Taxes (EBIT) |
|
47 |
46 |
32 |
44 |
74 |
34 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
38 |
38 |
27 |
39 |
70 |
32 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.80 |
0.86 |
0.71 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.80 |
0.86 |
0.71 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
4.34 |
3.36 |
2.87 |
3.03 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
10.79 |
9.86 |
6.03 |
10.18 |
| Dividend Yield |
|
0.00% |
2.56% |
14.68% |
14.83% |
12.68% |
16.36% |
| Earnings Yield |
|
0.00% |
0.00% |
9.27% |
10.14% |
16.57% |
9.82% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
6.00 |
0.89 |
0.93 |
0.83 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
4.34 |
7.25 |
6.41 |
6.82 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
12.99 |
24.41 |
14.11 |
24.34 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
10.79 |
21.30 |
13.46 |
22.92 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
10.79 |
21.30 |
13.46 |
22.92 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
8.40 |
14.20 |
4.19 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.24 |
0.00 |
15.59 |
4.58 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.93 |
1.07 |
0.93 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.44 |
0.47 |
0.57 |
| Financial Leverage |
|
0.00 |
13.85 |
14.44 |
1.04 |
1.00 |
1.01 |
| Leverage Ratio |
|
0.00 |
14.85 |
15.44 |
2.08 |
2.04 |
2.05 |
| Compound Leverage Factor |
|
0.00 |
14.48 |
15.44 |
2.08 |
2.04 |
2.05 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
48.25% |
51.76% |
48.23% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
25.73% |
29.14% |
18.47% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
22.52% |
22.61% |
29.76% |
| 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% |
100.00% |
0.00% |
51.75% |
48.24% |
51.77% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
13.19 |
7.87 |
14.09 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
13.11 |
7.78 |
13.52 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
6.15 |
3.44 |
8.70 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
11.50 |
7.50 |
13.27 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
11.44 |
7.43 |
12.74 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
5.37 |
3.28 |
8.19 |
| 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 |
-1,412 |
1,431 |
-955 |
64 |
170 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.05 |
0.11 |
0.23 |
0.14 |
0.11 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
1,457 |
58 |
1,057 |
1,067 |
937 |
| Invested Capital Turnover |
|
0.00 |
0.10 |
0.11 |
0.23 |
0.15 |
0.11 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
1,457 |
-1,399 |
999 |
10 |
-136 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
348 |
944 |
991 |
780 |
| Market Capitalization |
|
0.00 |
0.00 |
348 |
437 |
444 |
347 |
| Book Value per Share |
|
$0.00 |
$2.87 |
$0.00 |
$13.50 |
$13.77 |
$13.42 |
| Tangible Book Value per Share |
|
$0.00 |
$2.87 |
$0.00 |
$13.50 |
$13.77 |
$13.42 |
| Total Capital |
|
0.00 |
98 |
0.00 |
1,057 |
1,067 |
937 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
510 |
552 |
452 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
238 |
241 |
279 |
| Net Debt |
|
0.00 |
0.00 |
-0.00 |
507 |
547 |
434 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
-1.13 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
1,359 |
58 |
510 |
552 |
452 |
| Total Depreciation and Amortization (D&A) |
|
-9.03 |
-7.27 |
-5.47 |
-5.66 |
-3.39 |
-1.98 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.79 |
$1.09 |
$1.89 |
$0.93 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
40.97M |
40.51M |
38.85M |
36.70M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.79 |
$1.09 |
$1.89 |
$0.93 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
40.97M |
40.51M |
38.85M |
36.70M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.55 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
40.51M |
40.51M |
37.35M |
36.13M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
34 |
31 |
23 |
31 |
52 |
24 |
| Normalized NOPAT Margin |
|
50.55% |
43.12% |
28.15% |
23.83% |
33.35% |
20.82% |
| Pre Tax Income Margin |
|
70.61% |
61.60% |
40.21% |
34.04% |
47.65% |
29.75% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
15.47% |
39.34% |
159.98% |
165.36% |
94.91% |
151.10% |
| Augmented Payout Ratio |
|
15.47% |
39.34% |
193.52% |
165.36% |
143.75% |
187.81% |
Quarterly Metrics And Ratios for Runway Growth Finance
This table displays calculated financial ratios and metrics derived from Runway Growth Finance'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 |
|
- |
- |
- |
- |
- |
- |
37,347,428.00 |
37,347,428.00 |
36,216,632.00 |
36,134,037.00 |
36,134,037.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
37,347,428.00 |
37,347,428.00 |
36,216,632.00 |
36,134,037.00 |
36,134,037.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
0.05 |
0.45 |
0.22 |
0.20 |
-0.96 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
50.72% |
-55.93% |
1.04% |
-23.23% |
0.24% |
211.69% |
-35.12% |
11.12% |
-36.65% |
-37.25% |
-173.14% |
| EBITDA Growth |
|
19.25% |
-131.82% |
-9.61% |
-35.18% |
7.97% |
725.74% |
-83.00% |
10.91% |
-59.88% |
-75.00% |
-2,402.92% |
| EBIT Growth |
|
26.45% |
-125.88% |
0.53% |
-34.63% |
7.10% |
749.86% |
-84.51% |
15.12% |
-67.99% |
-66.39% |
-1,958.04% |
| NOPAT Growth |
|
26.45% |
-204.80% |
0.53% |
-34.63% |
7.10% |
1,028.38% |
-84.51% |
15.12% |
-67.99% |
-66.39% |
-1,400.63% |
| Net Income Growth |
|
26.45% |
-125.88% |
0.53% |
-34.63% |
7.10% |
749.86% |
-84.51% |
102.59% |
-67.99% |
-73.90% |
-1,958.04% |
| EPS Growth |
|
27.59% |
-128.89% |
0.00% |
-61.82% |
75.68% |
661.54% |
-83.33% |
114.29% |
-66.15% |
-71.23% |
-2,020.00% |
| Operating Cash Flow Growth |
|
212.51% |
68.51% |
470.28% |
-142.88% |
-74.71% |
122.53% |
7.24% |
99.23% |
256.61% |
48.55% |
-91.93% |
| Free Cash Flow Firm Growth |
|
197.92% |
0.00% |
-3,341.13% |
-5,207.70% |
-154.32% |
102.10% |
101.23% |
104.98% |
113.61% |
2,314.13% |
646.60% |
| Invested Capital Growth |
|
-96.50% |
1,723.25% |
2,432.64% |
2,464.09% |
1,532.95% |
0.95% |
-0.98% |
-3.12% |
-11.70% |
-12.70% |
-11.25% |
| Revenue Q/Q Growth |
|
-17.90% |
-55.91% |
107.11% |
2.40% |
7.19% |
37.11% |
-47.26% |
75.38% |
-23.60% |
-11.21% |
-161.47% |
| EBITDA Q/Q Growth |
|
-36.70% |
-140.30% |
266.02% |
53.05% |
5.43% |
133.58% |
-93.78% |
898.28% |
-37.43% |
-35.61% |
-672.60% |
| EBIT Q/Q Growth |
|
-33.59% |
-132.28% |
351.77% |
21.12% |
8.80% |
95.88% |
-91.49% |
800.16% |
-52.26% |
-8.13% |
-570.63% |
| NOPAT Q/Q Growth |
|
-33.59% |
-122.60% |
-62.11% |
21.12% |
8.80% |
95.88% |
-91.49% |
800.16% |
-52.26% |
-8.13% |
-429.44% |
| Net Income Q/Q Growth |
|
-33.59% |
-132.28% |
351.77% |
21.12% |
8.80% |
95.88% |
-93.39% |
800.16% |
-52.26% |
-8.13% |
-570.63% |
| EPS Q/Q Growth |
|
-32.73% |
-135.14% |
330.77% |
-30.00% |
209.52% |
12.31% |
-93.15% |
800.00% |
-51.11% |
-4.55% |
-557.14% |
| Operating Cash Flow Q/Q Growth |
|
13.73% |
-160.15% |
211.28% |
-156.34% |
167.06% |
-46.40% |
429.60% |
-100.40% |
31,216.16% |
-77.67% |
-71.24% |
| Free Cash Flow Firm Q/Q Growth |
|
9,643.65% |
-155.79% |
-6,858.79% |
-59,584.11% |
-1,557.01% |
102.16% |
97.45% |
323.29% |
164.54% |
9.19% |
-38.94% |
| Invested Capital Q/Q Growth |
|
57.25% |
1,533.78% |
1,228.73% |
2,007.45% |
821.66% |
1.00% |
-7.23% |
2.67% |
-8.72% |
0.40% |
-5.69% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
36.27% |
-33.15% |
26.58% |
39.72% |
39.07% |
66.55% |
6.97% |
39.65% |
32.47% |
23.54% |
0.00% |
| EBIT Margin |
|
40.54% |
-29.68% |
36.08% |
42.67% |
43.31% |
61.88% |
8.61% |
44.21% |
27.62% |
28.58% |
0.00% |
| Profit (Net Income) Margin |
|
40.54% |
-29.68% |
36.08% |
42.67% |
43.31% |
61.88% |
8.61% |
44.21% |
27.62% |
28.58% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
6.39% |
-4.85% |
9.02% |
9.36% |
9.30% |
9.00% |
1.23% |
6.24% |
3.60% |
3.26% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.39% |
-5.36% |
9.02% |
9.36% |
9.30% |
9.00% |
1.23% |
6.24% |
3.60% |
3.26% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
181.18% |
-5.57% |
8.78% |
10.91% |
11.25% |
9.00% |
1.15% |
6.65% |
3.59% |
3.29% |
0.00% |
| Return on Equity (ROE) |
|
187.57% |
-10.42% |
17.80% |
20.27% |
20.55% |
18.00% |
2.38% |
12.89% |
7.19% |
6.54% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-171.25% |
-169.81% |
-172.10% |
-164.14% |
5.98% |
7.33% |
9.49% |
17.31% |
16.95% |
11.74% |
| Operating Return on Assets (OROA) |
|
6.39% |
-6.80% |
8.80% |
9.17% |
9.14% |
8.81% |
1.19% |
6.11% |
3.52% |
3.19% |
0.00% |
| Return on Assets (ROA) |
|
6.39% |
-6.80% |
8.80% |
9.17% |
9.14% |
8.81% |
1.19% |
6.11% |
3.52% |
3.19% |
0.00% |
| Return on Common Equity (ROCE) |
|
187.57% |
-10.42% |
17.80% |
20.27% |
20.55% |
18.00% |
2.38% |
12.89% |
7.19% |
6.54% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
8.39% |
7.24% |
7.44% |
0.00% |
12.60% |
14.42% |
11.22% |
0.00% |
-0.57% |
| Net Operating Profit after Tax (NOPAT) |
|
15 |
-3.35 |
12 |
15 |
16 |
31 |
1.87 |
17 |
8.02 |
7.37 |
-24 |
| NOPAT Margin |
|
40.54% |
-20.77% |
36.08% |
42.67% |
43.31% |
61.88% |
8.61% |
44.21% |
27.62% |
28.58% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.51% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.22% |
| 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 |
|
59.46% |
129.68% |
63.92% |
57.33% |
56.69% |
38.12% |
91.39% |
55.79% |
72.38% |
71.42% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
15 |
-4.79 |
12 |
15 |
16 |
31 |
1.87 |
17 |
8.02 |
7.37 |
-35 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
13 |
-5.35 |
8.87 |
14 |
14 |
33 |
1.51 |
15 |
9.43 |
6.07 |
-35 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.80 |
0.82 |
0.87 |
0.79 |
0.86 |
0.72 |
0.87 |
0.84 |
0.71 |
0.64 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.80 |
0.82 |
0.87 |
0.79 |
0.86 |
0.72 |
0.87 |
0.84 |
0.71 |
0.64 |
| Price to Revenue (P/Rev) |
|
2.84 |
3.36 |
3.33 |
3.65 |
3.33 |
2.87 |
2.54 |
2.97 |
3.17 |
3.03 |
3.62 |
| Price to Earnings (P/E) |
|
6.34 |
9.86 |
9.80 |
14.44 |
9.88 |
6.03 |
5.72 |
6.04 |
7.50 |
10.18 |
0.00 |
| Dividend Yield |
|
14.75% |
14.83% |
15.56% |
12.38% |
14.05% |
12.68% |
18.77% |
14.54% |
14.47% |
16.36% |
25.18% |
| Earnings Yield |
|
15.77% |
10.14% |
10.21% |
6.92% |
10.13% |
16.57% |
17.49% |
16.54% |
13.34% |
9.82% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
6.63 |
0.89 |
0.90 |
0.93 |
0.90 |
0.93 |
0.84 |
0.93 |
0.91 |
0.83 |
0.82 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.84 |
7.25 |
6.92 |
8.14 |
7.86 |
6.41 |
5.86 |
6.50 |
6.53 |
6.82 |
9.37 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
7.05 |
24.41 |
23.95 |
32.22 |
30.12 |
14.11 |
13.31 |
14.80 |
16.86 |
24.34 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
6.34 |
21.30 |
20.36 |
26.68 |
25.09 |
13.46 |
13.19 |
14.51 |
17.43 |
22.92 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
5.37 |
21.30 |
11.54 |
13.86 |
13.21 |
13.46 |
13.19 |
14.51 |
17.43 |
22.92 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
8.40 |
4.53 |
13.82 |
0.00 |
14.20 |
11.19 |
8.42 |
4.72 |
4.19 |
6.08 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
15.59 |
11.41 |
9.66 |
4.92 |
4.58 |
6.54 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.93 |
0.90 |
1.08 |
1.08 |
1.07 |
0.98 |
1.05 |
0.91 |
0.93 |
1.02 |
| Long-Term Debt to Equity |
|
0.00 |
0.44 |
0.45 |
0.47 |
0.49 |
0.47 |
0.48 |
0.53 |
0.53 |
0.57 |
0.61 |
| Financial Leverage |
|
28.34 |
1.04 |
0.97 |
1.16 |
1.21 |
1.00 |
0.94 |
1.07 |
1.00 |
1.01 |
1.00 |
| Leverage Ratio |
|
29.34 |
2.08 |
2.02 |
2.21 |
2.25 |
2.04 |
2.00 |
2.11 |
2.05 |
2.05 |
2.06 |
| Compound Leverage Factor |
|
29.34 |
2.08 |
2.02 |
2.21 |
2.25 |
2.04 |
2.00 |
2.11 |
2.05 |
2.05 |
2.06 |
| Debt to Total Capital |
|
0.00% |
48.25% |
47.34% |
52.00% |
51.98% |
51.76% |
49.44% |
51.19% |
47.53% |
48.23% |
50.40% |
| Short-Term Debt to Total Capital |
|
0.00% |
25.73% |
23.57% |
29.29% |
28.58% |
29.14% |
25.41% |
25.34% |
19.94% |
18.47% |
20.37% |
| Long-Term Debt to Total Capital |
|
0.00% |
22.52% |
23.76% |
22.72% |
23.40% |
22.61% |
24.03% |
25.85% |
27.60% |
29.76% |
30.02% |
| 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% |
51.75% |
52.66% |
48.00% |
48.02% |
48.24% |
50.56% |
48.81% |
52.47% |
51.77% |
49.60% |
| Debt to EBITDA |
|
0.00 |
13.19 |
12.61 |
18.07 |
17.48 |
7.87 |
7.83 |
8.13 |
8.82 |
14.09 |
-106.19 |
| Net Debt to EBITDA |
|
0.00 |
13.11 |
12.43 |
17.77 |
17.36 |
7.78 |
7.54 |
8.04 |
8.67 |
13.52 |
-105.64 |
| Long-Term Debt to EBITDA |
|
0.00 |
6.15 |
6.33 |
7.89 |
7.87 |
3.44 |
3.81 |
4.11 |
5.12 |
8.70 |
-63.26 |
| Debt to NOPAT |
|
0.00 |
11.50 |
6.08 |
7.77 |
7.66 |
7.50 |
7.76 |
7.97 |
9.12 |
13.27 |
-255.66 |
| Net Debt to NOPAT |
|
0.00 |
11.44 |
5.99 |
7.65 |
7.61 |
7.43 |
7.47 |
7.88 |
8.96 |
12.74 |
-254.33 |
| Long-Term Debt to NOPAT |
|
0.00 |
5.37 |
3.05 |
3.39 |
3.45 |
3.28 |
3.77 |
4.03 |
5.30 |
8.19 |
-152.31 |
| 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) |
|
1,797 |
-1,003 |
-954 |
-999 |
-976 |
21 |
12 |
50 |
132 |
144 |
88 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
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 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.16 |
0.23 |
0.24 |
0.21 |
0.21 |
0.14 |
0.14 |
0.14 |
0.13 |
0.11 |
0.08 |
| 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 |
|
65 |
1,057 |
1,005 |
1,055 |
1,057 |
1,067 |
995 |
1,022 |
933 |
937 |
883 |
| Invested Capital Turnover |
|
0.16 |
0.23 |
0.25 |
0.22 |
0.21 |
0.15 |
0.14 |
0.14 |
0.13 |
0.11 |
0.08 |
| Increase / (Decrease) in Invested Capital |
|
-1,782 |
999 |
966 |
1,014 |
992 |
10 |
-9.89 |
-33 |
-124 |
-136 |
-112 |
| Enterprise Value (EV) |
|
429 |
944 |
904 |
979 |
947 |
991 |
836 |
952 |
847 |
780 |
721 |
| Market Capitalization |
|
429 |
437 |
435 |
439 |
401 |
444 |
363 |
435 |
412 |
347 |
278 |
| Book Value per Share |
|
$0.00 |
$13.50 |
$13.07 |
$12.84 |
$13.16 |
$13.77 |
$13.48 |
$13.36 |
$13.52 |
$13.42 |
$12.13 |
| Tangible Book Value per Share |
|
$0.00 |
$13.50 |
$13.07 |
$12.84 |
$13.16 |
$13.77 |
$13.48 |
$13.36 |
$13.52 |
$13.42 |
$12.13 |
| Total Capital |
|
0.00 |
1,057 |
1,005 |
1,055 |
1,057 |
1,067 |
995 |
1,022 |
933 |
937 |
883 |
| Total Debt |
|
0.00 |
510 |
476 |
549 |
549 |
552 |
492 |
523 |
444 |
452 |
445 |
| Total Long-Term Debt |
|
0.00 |
238 |
239 |
240 |
247 |
241 |
239 |
264 |
258 |
279 |
265 |
| Net Debt |
|
-0.00 |
507 |
469 |
540 |
546 |
547 |
474 |
517 |
436 |
434 |
443 |
| 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 |
1.44 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
10 |
| Net Nonoperating Obligations (NNO) |
|
65 |
510 |
476 |
549 |
549 |
552 |
492 |
523 |
444 |
452 |
445 |
| Total Depreciation and Amortization (D&A) |
|
-1.56 |
-0.56 |
-3.17 |
-1.01 |
-1.56 |
2.35 |
-0.36 |
-1.73 |
1.41 |
-1.30 |
-0.08 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.37 |
($0.13) |
$0.30 |
$0.21 |
$0.65 |
$0.73 |
$0.05 |
$0.45 |
$0.22 |
$0.21 |
($0.96) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
40.51M |
40.51M |
40.39M |
39.18M |
38.39M |
38.85M |
37.35M |
37.10M |
36.23M |
36.70M |
36.13M |
| Adjusted Diluted Earnings per Share |
|
$0.37 |
($0.13) |
$0.30 |
$0.21 |
$0.65 |
$0.73 |
$0.05 |
$0.45 |
$0.22 |
$0.21 |
($0.96) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
40.51M |
40.51M |
40.39M |
39.18M |
38.39M |
38.85M |
37.35M |
37.10M |
36.23M |
36.70M |
36.13M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.54 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.42 |
$0.38 |
$0.43 |
$0.32 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
40.51M |
40.51M |
39.44M |
38.55M |
37.40M |
37.35M |
37.35M |
36.22M |
36.13M |
36.13M |
42.46M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
10 |
-3.35 |
8.43 |
10 |
11 |
22 |
1.31 |
12 |
5.61 |
5.16 |
-24 |
| Normalized NOPAT Margin |
|
28.38% |
-20.77% |
25.25% |
29.87% |
30.32% |
43.31% |
6.03% |
30.95% |
19.34% |
20.01% |
0.00% |
| Pre Tax Income Margin |
|
40.54% |
-29.68% |
36.08% |
42.67% |
43.31% |
61.88% |
8.61% |
44.21% |
27.62% |
28.58% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
102.45% |
165.36% |
166.95% |
202.97% |
194.96% |
94.91% |
80.12% |
81.74% |
99.20% |
151.10% |
-2,547.15% |
| Augmented Payout Ratio |
|
104.69% |
165.36% |
190.84% |
266.91% |
274.95% |
143.75% |
120.07% |
110.44% |
132.48% |
187.81% |
-3,049.56% |
Key Financial Trends
Runway Growth Finance Corp. (NASDAQ: RWAY) has shown a sharp rebound in reported profitability in 2025 and early 2026 after a weak start to 2025, but the longer-term trend still points to a highly volatile business tied to investment gains and debt management.
RWAY is a finance company, so its quarterly results can swing significantly based on interest income, mark-to-market gains or losses on investments, and financing costs. That makes the quality of earnings especially important. Over the last four years, the company has generally produced solid interest income, but net income has been erratic because realized and unrealized investment gains have sometimes been a major drag.
- Recent profitability improved meaningfully after a weak Q1 2025. RWAY earned $7.4 million in Q4 2025 and $8.0 million in Q3 2025, compared with a $34.7 million loss in Q1 2026.
- Operating cash flow has often remained positive even when reported earnings were volatile. Q1 2026 operating cash flow was $5.9 million, and Q4 2025 operating cash flow was $20.6 million.
- Interest income has stayed relatively steady in the $29 million to $41 million range over the periods shown. That suggests the core earning asset base has remained productive.
- Balance sheet equity remains substantial. As of Q1 2026, total equity was $438.2 million on $904.9 million of assets.
- Cash and equivalents recovered from very low levels in prior years. Cash rose to $18.4 million in Q1 2025 before easing to $2.3 million in Q1 2026, still indicating active liquidity management rather than a cash crunch.
- Debt is a major part of the capital structure, but it appears actively managed quarter to quarter. In Q1 2026, RWAY had $180.0 million of short-term debt and $265.3 million of long-term debt.
- Dividends have continued. The company paid $11.9 million in Q1 2026, which supports income-oriented investors but also consumes cash.
- Share count has not been perfectly stable. Weighted average basic shares were 36.1 million in Q1 2026 versus 37.3 million in Q1 2025, which can affect per-share results.
- Q1 2026 reported a net loss of $34.7 million and EPS of -$0.96. That was a clear deterioration from the profitable quarters in late 2025.
- Non-interest income has been highly volatile and often negative due to investment losses. In Q1 2026, capital losses of $45.3 million pushed total revenue to negative $15.8 million.
Longer-term trend: RWAY’s income statement shows a business that can generate strong interest income, but reported earnings are heavily influenced by investment mark-to-market movements. For example, Q4 2024 and much of 2025 were profitable, yet Q1 2026 swung to a sizable loss because of realized/unrealized capital losses. That means investors should focus less on one quarter of net income and more on the durability of operating cash flow, credit performance, and the company’s leverage profile.
Balance sheet trend: Total assets have generally remained in the $900 million to $1.1 billion range over the last several years, while liabilities have also stayed large, reflecting a leveraged finance model. Equity has held up reasonably well, but retained earnings remain negative, indicating the company has not built long-term GAAP profitability consistently.
Bottom line: RWAY looks like a company with a functioning core earnings engine, but its reported results remain choppy and sensitive to investment valuation changes. The recent return to profitability in late 2025 was encouraging, but Q1 2026 shows that earnings volatility remains a real risk for shareholders.
07/16/26 06:21 AM ETAI Generated. May Contain Errors.