Annual Income Statements for SURO Capital
This table shows SURO Capital's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for SURO Capital
This table shows SURO 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 |
|
25 |
-9.12 |
-22 |
-11 |
-5.45 |
0.04 |
-0.81 |
62 |
7.42 |
-20 |
156 |
| Consolidated Net Income / (Loss) |
|
-2.67 |
-2.74 |
-3.22 |
-3.66 |
-3.21 |
-3.86 |
-3.66 |
-3.72 |
-3.45 |
-5.67 |
-3.98 |
| Net Income / (Loss) Continuing Operations |
|
-2.67 |
-2.74 |
-3.22 |
-3.66 |
-3.21 |
-3.86 |
-3.66 |
-3.72 |
-3.45 |
-5.67 |
-3.98 |
| Total Pre-Tax Income |
|
-2.67 |
-2.74 |
-3.22 |
-3.66 |
-3.21 |
-3.86 |
-3.66 |
-3.72 |
-3.45 |
-5.67 |
-3.98 |
| Total Revenue |
|
1.47 |
2.46 |
1.53 |
1.03 |
0.89 |
1.23 |
0.50 |
0.17 |
0.46 |
0.56 |
0.73 |
| Net Interest Income / (Expense) |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Investment Securities Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Non-Interest Income |
|
1.47 |
2.46 |
1.53 |
1.03 |
0.89 |
1.23 |
0.50 |
0.17 |
0.46 |
0.56 |
0.73 |
| Investment Banking Income |
|
- |
- |
1.53 |
1.03 |
0.89 |
- |
0.50 |
0.17 |
0.46 |
0.56 |
0.73 |
| Total Non-Interest Expense |
|
4.13 |
5.20 |
4.75 |
4.68 |
4.10 |
5.09 |
4.16 |
3.89 |
3.91 |
6.23 |
4.71 |
| Salaries and Employee Benefits |
|
2.12 |
3.10 |
2.19 |
2.20 |
1.92 |
2.86 |
1.67 |
1.57 |
1.68 |
3.91 |
1.98 |
| Other Operating Expenses |
|
2.01 |
2.10 |
2.57 |
2.48 |
2.18 |
2.23 |
2.49 |
2.32 |
2.24 |
2.32 |
2.73 |
| Other Adjustment to Net Income / (Loss) Attributable to Common Shareholders) |
|
-28 |
6.38 |
19 |
7.00 |
2.10 |
-3.95 |
-2.87 |
-66 |
-11 |
14 |
-160 |
| Basic Earnings per Share |
|
$0.99 |
($0.36) |
($0.87) |
($0.45) |
($0.23) |
($0.05) |
($0.03) |
$2.63 |
$0.30 |
($0.89) |
$6.13 |
| Weighted Average Basic Shares Outstanding |
|
25.35M |
26.22M |
25.39M |
23.41M |
23.38M |
23.90M |
23.57M |
23.73M |
24.37M |
24.23M |
25.38M |
| Diluted Earnings per Share |
|
$0.99 |
($0.36) |
($0.87) |
($0.45) |
($0.23) |
($0.05) |
($0.03) |
$2.23 |
$0.28 |
($0.70) |
$5.18 |
| Weighted Average Diluted Shares Outstanding |
|
25.35M |
26.22M |
25.39M |
23.41M |
23.38M |
23.90M |
23.57M |
28.24M |
28.99M |
28.79M |
30.16M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
25.21M |
25.35M |
23.35M |
23.38M |
23.38M |
23.55M |
23.55M |
23.89M |
25.12M |
25.39M |
26.07M |
Annual Cash Flow Statements for SURO Capital
This table details how cash moves in and out of SURO 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 |
|
0.93 |
153 |
-158 |
-12 |
-8.14 |
29 |
| Net Cash From Operating Activities |
|
-24 |
184 |
-111 |
2.38 |
2.37 |
34 |
| Net Cash From Continuing Operating Activities |
|
-24 |
184 |
-111 |
2.38 |
2.37 |
34 |
| Net Income / (Loss) Continuing Operations |
|
75 |
147 |
-132 |
5.07 |
-38 |
49 |
| Consolidated Net Income / (Loss) |
|
75 |
147 |
-132 |
5.07 |
-38 |
49 |
| Amortization Expense |
|
0.38 |
0.09 |
0.43 |
0.32 |
0.54 |
0.48 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-188 |
170 |
21 |
-3.32 |
41 |
-16 |
| Changes in Operating Assets and Liabilities, net |
|
89 |
-134 |
0.43 |
0.31 |
-0.63 |
0.54 |
| 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 |
|
25 |
-31 |
-48 |
-14 |
-11 |
-5.28 |
| Net Cash From Continuing Financing Activities |
|
25 |
-31 |
-48 |
-14 |
-11 |
-5.28 |
| Issuance of Debt |
|
0.00 |
75 |
0.00 |
0.00 |
30 |
5.00 |
| Issuance of Common Equity |
|
50 |
0.08 |
0.23 |
0.00 |
0.00 |
11 |
| Repayment of Debt |
|
0.00 |
-0.29 |
0.00 |
0.00 |
-30 |
-8.75 |
| Repurchase of Common Equity |
|
-10 |
0.00 |
-21 |
-14 |
-9.40 |
0.00 |
| Payment of Dividends |
|
-15 |
-103 |
-27 |
-0.14 |
-0.14 |
-12 |
| Other Financing Activities, Net |
|
-0.29 |
-2.34 |
-0.00 |
0.00 |
-1.08 |
-0.19 |
| Cash Interest Paid |
|
1.87 |
0.79 |
4.66 |
4.50 |
4.36 |
4.64 |
| Cash Income Taxes Paid |
|
0.01 |
0.04 |
0.08 |
0.53 |
0.09 |
-0.19 |
Quarterly Cash Flow Statements for SURO Capital
This table details how cash moves in and out of SURO 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 |
|
49 |
-45 |
23 |
3.57 |
-22 |
-13 |
-3.86 |
34 |
4.70 |
-5.51 |
-5.76 |
| Net Cash From Operating Activities |
|
50 |
-45 |
23 |
13 |
-21 |
-12 |
-3.72 |
34 |
-0.10 |
4.40 |
-5.76 |
| Net Cash From Continuing Operating Activities |
|
50 |
-45 |
23 |
13 |
-21 |
-12 |
-3.72 |
34 |
-0.10 |
4.40 |
-5.76 |
| Net Income / (Loss) Continuing Operations |
|
25 |
-9.12 |
-22 |
-11 |
-5.45 |
0.04 |
-0.81 |
62 |
7.42 |
-20 |
156 |
| Consolidated Net Income / (Loss) |
|
25 |
-9.12 |
-22 |
-11 |
-5.45 |
0.04 |
-0.81 |
62 |
7.42 |
-20 |
156 |
| Amortization Expense |
|
0.07 |
0.11 |
0.11 |
0.11 |
0.21 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.11 |
| Non-Cash Adjustments to Reconcile Net Income |
|
23 |
-34 |
44 |
22 |
-16 |
-9.97 |
-4.14 |
-30 |
-8.02 |
27 |
-162 |
| Changes in Operating Assets and Liabilities, net |
|
1.10 |
-2.65 |
0.95 |
1.07 |
-0.00 |
-2.64 |
1.11 |
1.21 |
0.38 |
-2.15 |
0.92 |
| 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 |
|
-0.68 |
-0.04 |
-0.11 |
-9.40 |
-0.75 |
-0.25 |
-0.14 |
-0.03 |
4.80 |
-9.92 |
-0.00 |
| Net Cash From Continuing Financing Activities |
|
-0.68 |
-0.04 |
-0.11 |
-9.40 |
-0.75 |
-0.25 |
-0.14 |
-0.03 |
4.80 |
-9.92 |
-0.00 |
| Issuance of Debt |
|
- |
- |
0.00 |
- |
25 |
- |
5.00 |
- |
- |
- |
0.00 |
| Repayment of Debt |
|
- |
- |
0.00 |
- |
-25 |
-5.01 |
-4.94 |
- |
- |
-3.81 |
0.00 |
| Payment of Dividends |
|
- |
-0.04 |
-0.11 |
- |
- |
-0.04 |
-0.01 |
- |
-5.79 |
-6.16 |
-0.00 |
| Other Financing Activities, Net |
|
- |
- |
0.00 |
- |
-0.87 |
-0.21 |
-0.19 |
-0.03 |
0.03 |
-0.00 |
0.00 |
| Cash Interest Paid |
|
1.13 |
1.13 |
1.13 |
1.13 |
0.96 |
1.15 |
1.15 |
1.16 |
1.16 |
1.16 |
1.11 |
| Cash Income Taxes Paid |
|
- |
0.00 |
0.00 |
0.05 |
- |
0.03 |
0.00 |
-0.22 |
- |
0.03 |
0.06 |
Annual Balance Sheets for SURO Capital
This table presents SURO 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 |
|
462 |
284 |
278 |
232 |
276 |
| Cash and Due from Banks |
|
198 |
40 |
28 |
20 |
49 |
| Restricted Cash |
|
- |
- |
- |
0.00 |
0.04 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Acquisition Cost |
|
0.62 |
0.56 |
0.59 |
0.53 |
0.51 |
| Other Assets |
|
263 |
159 |
249 |
211 |
226 |
| Total Liabilities & Shareholders' Equity |
|
389 |
284 |
278 |
232 |
276 |
| Total Liabilities |
|
97 |
74 |
74 |
74 |
71 |
| Long-Term Debt |
|
- |
73 |
74 |
73 |
70 |
| Other Long-Term Liabilities |
|
24 |
1.00 |
0.50 |
0.78 |
0.93 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
365 |
210 |
203 |
158 |
205 |
| Total Preferred & Common Equity |
|
365 |
210 |
203 |
158 |
205 |
| Total Common Equity |
|
365 |
210 |
203 |
158 |
205 |
| Common Stock |
|
350 |
331 |
249 |
227 |
218 |
| Accumulated Other Comprehensive Income / (Loss) |
|
2.56 |
-124 |
-33 |
-52 |
-19 |
| Other Equity Adjustments |
|
12 |
2.55 |
-12 |
-17 |
6.87 |
Quarterly Balance Sheets for SURO Capital
This table presents SURO 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 |
|
289 |
257 |
238 |
234 |
232 |
295 |
308 |
433 |
| Cash and Due from Banks |
|
74 |
51 |
54 |
33 |
16 |
50 |
55 |
43 |
| Restricted Cash |
|
- |
- |
- |
- |
- |
0.04 |
0.04 |
0.00 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Acquisition Cost |
|
0.61 |
0.58 |
0.56 |
0.49 |
0.54 |
0.56 |
0.52 |
0.50 |
| Other Assets |
|
195 |
176 |
183 |
201 |
215 |
0.81 |
253 |
389 |
| Total Liabilities & Shareholders' Equity |
|
289 |
257 |
238 |
234 |
232 |
295 |
308 |
433 |
| Total Liabilities |
|
77 |
75 |
76 |
76 |
75 |
76 |
77 |
72 |
| Long-Term Debt |
|
74 |
74 |
74 |
73 |
73 |
73 |
73 |
70 |
| Other Long-Term Liabilities |
|
3.35 |
1.32 |
2.05 |
3.03 |
1.61 |
2.28 |
3.04 |
1.84 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
212 |
182 |
162 |
157 |
157 |
219 |
232 |
362 |
| Total Preferred & Common Equity |
|
212 |
182 |
162 |
157 |
157 |
219 |
232 |
362 |
| Total Common Equity |
|
212 |
182 |
162 |
157 |
157 |
219 |
232 |
362 |
| Common Stock |
|
319 |
249 |
240 |
241 |
227 |
227 |
238 |
218 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-95 |
-67 |
-65 |
-57 |
-53 |
-11 |
-9.27 |
135 |
| Other Equity Adjustments |
|
-12 |
- |
-13 |
-27 |
-17 |
3.77 |
2.99 |
7.76 |
Annual Metrics And Ratios for SURO Capital
This table displays calculated financial ratios and metrics derived from SURO Capital's official financial filings.
| Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
0.00 |
0.00 |
28,333,661.00 |
25,209,108.00 |
- |
25,119,091.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
28,333,661.00 |
25,209,108.00 |
- |
25,119,091.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-0.52 |
-0.53 |
- |
-0.66 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
447.15% |
134.98% |
90.87% |
-29.16% |
-63.92% |
| EBITDA Growth |
|
0.00% |
39.96% |
-45.18% |
8.14% |
-2.20% |
-19.52% |
| EBIT Growth |
|
0.00% |
40.75% |
-48.10% |
8.62% |
-3.81% |
-18.33% |
| NOPAT Growth |
|
0.00% |
31.58% |
-48.10% |
8.62% |
-3.81% |
-18.33% |
| Net Income Growth |
|
0.00% |
40.75% |
-48.10% |
8.62% |
-3.81% |
-18.33% |
| EPS Growth |
|
0.00% |
55.06% |
-179.71% |
104.32% |
-942.11% |
211.25% |
| Operating Cash Flow Growth |
|
0.00% |
877.38% |
-160.20% |
102.16% |
-0.56% |
1,348.30% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
175.55% |
-100.33% |
1,276.86% |
-252.88% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-76.82% |
-2.22% |
-16.70% |
19.18% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
935.14% |
347.28% |
-28.39% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
27.92% |
21.86% |
-12.69% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
27.44% |
21.13% |
-12.28% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.88% |
-8.74% |
-12.28% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
27.44% |
21.13% |
-12.28% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
72.73% |
16.23% |
-26.75% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-69.62% |
-95.05% |
107.78% |
96.45% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-96.99% |
34.18% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-80.93% |
0.03% |
-9.89% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
-775.03% |
-668.84% |
-413.24% |
-198.89% |
-286.92% |
-950.39% |
| EBIT Margin |
|
-795.69% |
-675.18% |
-425.56% |
-203.73% |
-298.52% |
-978.99% |
| Profit (Net Income) Margin |
|
-795.69% |
-675.18% |
-425.56% |
-203.73% |
-298.52% |
-978.99% |
| Tax Burden Percent |
|
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% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-1.14% |
-1.37% |
-3.36% |
-3.85% |
-4.57% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-1.67% |
-2.11% |
-8.84% |
-9.54% |
-11.49% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-17.12% |
-4.36% |
-3.15% |
-3.89% |
-4.53% |
| Return on Equity (ROE) |
|
0.00% |
-18.25% |
-5.73% |
-6.50% |
-7.73% |
-9.10% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-201.14% |
123.36% |
-1.11% |
14.38% |
-22.07% |
| Operating Return on Assets (OROA) |
|
0.00% |
-0.81% |
-3.94% |
-4.78% |
-5.48% |
-6.50% |
| Return on Assets (ROA) |
|
0.00% |
-0.81% |
-3.94% |
-4.78% |
-5.48% |
-6.50% |
| Return on Common Equity (ROCE) |
|
0.00% |
-18.25% |
-5.73% |
-6.50% |
-7.73% |
-9.10% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-9.13% |
-7.00% |
-6.61% |
-8.85% |
-8.04% |
| Net Operating Profit after Tax (NOPAT) |
|
-10 |
-6.95 |
-10 |
-9.41 |
-9.77 |
-12 |
| NOPAT Margin |
|
-556.98% |
-472.63% |
-297.89% |
-142.61% |
-208.97% |
-685.29% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.54% |
0.74% |
5.48% |
5.69% |
6.93% |
| SG&A Expenses to Revenue |
|
482.52% |
418.99% |
218.92% |
143.75% |
195.99% |
523.74% |
| Operating Expenses to Revenue |
|
895.69% |
775.18% |
525.56% |
303.73% |
398.52% |
1,078.99% |
| Earnings before Interest and Taxes (EBIT) |
|
-15 |
-9.93 |
-15 |
-13 |
-14 |
-17 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-14 |
-9.84 |
-14 |
-13 |
-13 |
-16 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.51 |
0.46 |
0.87 |
1.15 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.51 |
0.46 |
0.87 |
1.15 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
31.15 |
14.23 |
29.41 |
140.62 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
18.52 |
0.00 |
4.86 |
| Dividend Yield |
|
8.79% |
29.30% |
88.42% |
0.00% |
0.00% |
5.30% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
5.40% |
0.00% |
20.58% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.50 |
0.50 |
0.83 |
0.94 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
40.78 |
21.13 |
40.80 |
152.89 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
58.50 |
80.47 |
7.51 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.15 |
0.00 |
5.22 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.35 |
0.36 |
0.46 |
0.34 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.35 |
0.36 |
0.46 |
0.34 |
| Financial Leverage |
|
0.00 |
10.24 |
2.07 |
0.36 |
0.41 |
0.39 |
| Leverage Ratio |
|
0.00 |
11.24 |
1.30 |
1.36 |
1.41 |
1.40 |
| Compound Leverage Factor |
|
0.00 |
11.24 |
1.30 |
1.36 |
1.41 |
1.40 |
| Debt to Total Capital |
|
0.00% |
0.00% |
25.89% |
26.61% |
31.73% |
25.36% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
25.89% |
26.61% |
31.73% |
25.36% |
| 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% |
74.11% |
73.39% |
68.27% |
74.64% |
| Debt to EBITDA |
|
0.00 |
0.00 |
-5.14 |
-5.62 |
-5.46 |
-4.35 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
-2.33 |
-3.47 |
-3.97 |
-1.29 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
-5.14 |
-5.62 |
-5.46 |
-4.35 |
| Debt to NOPAT |
|
0.00 |
0.00 |
-7.13 |
-7.84 |
-7.50 |
-6.04 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
-3.23 |
-4.84 |
-5.45 |
-1.79 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
-7.13 |
-7.84 |
-7.50 |
-6.04 |
| 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 |
-1,230 |
929 |
-3.10 |
37 |
-56 |
| 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 |
0.00 |
0.01 |
0.02 |
0.02 |
0.01 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
1,223 |
283 |
277 |
231 |
275 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.02 |
0.02 |
0.01 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
1,223 |
-939 |
-6.31 |
-46 |
44 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
141 |
139 |
191 |
258 |
| Market Capitalization |
|
0.00 |
0.00 |
108 |
94 |
137 |
237 |
| Book Value per Share |
|
$0.00 |
$4.21 |
$7.41 |
$8.07 |
$6.74 |
$8.17 |
| Tangible Book Value per Share |
|
$0.00 |
$4.21 |
$7.41 |
$8.07 |
$6.74 |
$8.17 |
| Total Capital |
|
0.00 |
109 |
283 |
277 |
231 |
275 |
| Total Debt |
|
0.00 |
0.00 |
73 |
74 |
73 |
70 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
73 |
74 |
73 |
70 |
| Net Debt |
|
0.00 |
0.00 |
33 |
46 |
53 |
21 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
4.35 |
2.98 |
4.41 |
4.03 |
4.19 |
4.95 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
1,114 |
73 |
74 |
73 |
70 |
| Total Depreciation and Amortization (D&A) |
|
0.38 |
0.09 |
0.43 |
0.32 |
0.54 |
0.48 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.19 |
($1.60) |
$2.01 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
26.22M |
23.90M |
24.23M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.19 |
($1.60) |
$1.78 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
26.22M |
23.90M |
28.79M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
25.35M |
23.55M |
25.39M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-10 |
-6.95 |
-10 |
-9.41 |
-9.77 |
-12 |
| Normalized NOPAT Margin |
|
-556.98% |
-472.63% |
-297.89% |
-142.61% |
-208.97% |
-685.29% |
| Pre Tax Income Margin |
|
-795.69% |
-675.18% |
-425.56% |
-203.73% |
-298.52% |
-978.99% |
| 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 |
|
-101.00% |
-1,041.79% |
-180.42% |
-1.07% |
-1.03% |
-72.45% |
| Augmented Payout Ratio |
|
-172.52% |
-1,041.79% |
-326.27% |
-106.57% |
-68.41% |
-72.45% |
Quarterly Metrics And Ratios for SURO Capital
This table displays calculated financial ratios and metrics derived from SURO 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 |
|
25,398,640.00 |
25,209,108.00 |
25,353,284.00 |
23,353,284.00 |
23,378,002.00 |
- |
23,551,859.00 |
23,551,859.00 |
23,888,107.00 |
25,119,091.00 |
25,387,756.00 |
| DEI Adjusted Shares Outstanding |
|
25,398,640.00 |
25,209,108.00 |
25,353,284.00 |
23,353,284.00 |
23,378,002.00 |
- |
23,551,859.00 |
23,551,859.00 |
23,888,107.00 |
25,119,091.00 |
25,387,756.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.11 |
-0.11 |
-0.13 |
-0.16 |
-0.14 |
- |
-0.16 |
-0.16 |
-0.14 |
-0.23 |
-0.16 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
182.14% |
68.14% |
17.63% |
-25.13% |
-39.37% |
-50.02% |
-67.34% |
-83.72% |
-48.32% |
-54.39% |
46.66% |
| EBITDA Growth |
|
29.78% |
4.32% |
24.29% |
6.72% |
-15.36% |
-41.99% |
-13.68% |
-1.47% |
-11.14% |
-48.20% |
-9.08% |
| EBIT Growth |
|
29.95% |
4.16% |
23.66% |
3.93% |
-20.22% |
-40.84% |
-13.62% |
-1.82% |
-7.70% |
-46.70% |
-8.65% |
| NOPAT Growth |
|
29.95% |
4.16% |
23.66% |
3.93% |
-20.22% |
-40.84% |
-13.62% |
-1.82% |
-7.70% |
-46.70% |
-8.65% |
| Net Income Growth |
|
29.95% |
4.16% |
23.66% |
3.93% |
-20.22% |
-40.84% |
-13.62% |
-1.82% |
-7.70% |
-46.70% |
-8.65% |
| EPS Growth |
|
164.29% |
18.18% |
-643.75% |
25.00% |
-123.23% |
86.11% |
96.55% |
595.56% |
221.74% |
-1,300.00% |
17,366.67% |
| Operating Cash Flow Growth |
|
149.57% |
-8,830.44% |
180.65% |
0.00% |
-142.09% |
72.52% |
-116.35% |
160.21% |
99.52% |
135.37% |
-54.79% |
| Free Cash Flow Firm Growth |
|
110.25% |
0.00% |
181.08% |
179.26% |
632.79% |
893.92% |
-97.95% |
-106.41% |
-106.31% |
-210.70% |
-990.18% |
| Invested Capital Growth |
|
-10.38% |
-2.22% |
-81.41% |
-79.66% |
-84.12% |
-16.70% |
-9.98% |
23.93% |
32.29% |
19.18% |
87.53% |
| Revenue Q/Q Growth |
|
6.82% |
67.81% |
-37.88% |
-32.77% |
-13.49% |
38.32% |
-59.40% |
-66.48% |
174.51% |
22.07% |
30.56% |
| EBITDA Q/Q Growth |
|
31.00% |
-1.44% |
-18.20% |
-13.88% |
15.52% |
-24.85% |
5.36% |
-1.65% |
7.46% |
-66.49% |
30.34% |
| EBIT Q/Q Growth |
|
29.88% |
-2.84% |
-17.45% |
-13.43% |
12.25% |
-20.48% |
5.26% |
-1.65% |
7.18% |
-64.12% |
29.83% |
| NOPAT Q/Q Growth |
|
29.88% |
-2.84% |
-17.45% |
-13.43% |
12.25% |
-20.48% |
5.26% |
-1.65% |
7.18% |
-64.12% |
29.83% |
| Net Income Q/Q Growth |
|
29.88% |
-2.84% |
-17.45% |
-13.43% |
12.25% |
-20.48% |
5.26% |
-1.65% |
7.18% |
-64.12% |
29.83% |
| EPS Q/Q Growth |
|
265.00% |
-136.36% |
-141.67% |
48.28% |
48.89% |
78.26% |
40.00% |
7,533.33% |
-87.44% |
-350.00% |
840.00% |
| Operating Cash Flow Q/Q Growth |
|
592.90% |
-191.24% |
150.22% |
-42.99% |
-261.14% |
40.42% |
70.12% |
1,007.14% |
-100.30% |
4,471.31% |
-230.77% |
| Free Cash Flow Firm Q/Q Growth |
|
114.30% |
-97.37% |
25,382.42% |
-17.40% |
32.17% |
-96.43% |
-47.37% |
-357.89% |
-30.07% |
37.30% |
-323.24% |
| Invested Capital Q/Q Growth |
|
25.06% |
-80.93% |
-7.78% |
-7.56% |
-2.32% |
0.03% |
-0.33% |
27.26% |
4.27% |
-9.89% |
56.83% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
-177.35% |
-107.20% |
-203.97% |
-345.50% |
-337.42% |
-304.57% |
-709.93% |
-2,152.70% |
-725.69% |
-989.73% |
-528.03% |
| EBIT Margin |
|
-182.05% |
-111.56% |
-210.91% |
-355.83% |
-360.96% |
-314.41% |
-733.68% |
-2,224.79% |
-752.24% |
-1,011.34% |
-543.54% |
| Profit (Net Income) Margin |
|
-182.05% |
-111.56% |
-210.91% |
-355.83% |
-360.96% |
-314.41% |
-733.68% |
-2,224.79% |
-752.24% |
-1,011.34% |
-543.54% |
| 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) |
|
-0.05% |
-1.84% |
-1.24% |
-2.31% |
-1.77% |
-4.05% |
-7.71% |
-16.39% |
-4.63% |
-4.72% |
-2.21% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-0.11% |
-2.96% |
-1.39% |
-2.52% |
-1.91% |
-5.63% |
-9.20% |
-17.91% |
-6.04% |
-7.10% |
-3.88% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-0.84% |
-1.05% |
-4.38% |
-7.52% |
-7.18% |
-2.29% |
-4.00% |
-6.91% |
-2.28% |
-2.80% |
-1.07% |
| Return on Equity (ROE) |
|
-0.89% |
-2.89% |
-5.61% |
-9.83% |
-8.95% |
-6.34% |
-11.71% |
-23.30% |
-6.90% |
-7.52% |
-3.28% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-1.11% |
136.24% |
131.17% |
144.10% |
14.38% |
6.35% |
-25.20% |
-31.64% |
-22.07% |
-64.45% |
| Operating Return on Assets (OROA) |
|
-0.08% |
-2.62% |
-5.25% |
-9.20% |
-8.15% |
-5.77% |
-10.95% |
-23.23% |
-6.54% |
-6.72% |
-3.14% |
| Return on Assets (ROA) |
|
-0.08% |
-2.62% |
-5.25% |
-9.20% |
-8.15% |
-5.77% |
-10.95% |
-23.23% |
-6.54% |
-6.72% |
-3.14% |
| Return on Common Equity (ROCE) |
|
-0.89% |
-2.89% |
-5.61% |
-9.83% |
-8.95% |
-6.34% |
-11.71% |
-23.30% |
-6.90% |
-7.52% |
-3.28% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-13.38% |
0.00% |
-6.85% |
-7.57% |
-8.15% |
0.00% |
-9.18% |
-6.59% |
-6.34% |
0.00% |
-4.65% |
| Net Operating Profit after Tax (NOPAT) |
|
-1.87 |
-1.92 |
-2.26 |
-2.56 |
-2.25 |
-2.71 |
-2.56 |
-2.61 |
-2.42 |
-3.97 |
-2.78 |
| NOPAT Margin |
|
-127.44% |
-78.09% |
-147.64% |
-249.08% |
-252.67% |
-220.08% |
-513.58% |
-1,557.35% |
-526.57% |
-707.94% |
-380.48% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.06% |
1.12% |
0.15% |
0.21% |
0.14% |
1.58% |
1.49% |
1.52% |
1.41% |
2.38% |
1.67% |
| SG&A Expenses to Revenue |
|
144.89% |
126.21% |
143.01% |
214.00% |
215.63% |
232.62% |
334.17% |
939.52% |
365.47% |
698.07% |
269.99% |
| Operating Expenses to Revenue |
|
282.05% |
211.56% |
310.91% |
455.83% |
460.96% |
414.41% |
833.68% |
2,324.79% |
852.24% |
1,111.34% |
643.54% |
| Earnings before Interest and Taxes (EBIT) |
|
-2.67 |
-2.74 |
-3.22 |
-3.66 |
-3.21 |
-3.86 |
-3.66 |
-3.72 |
-3.45 |
-5.67 |
-3.98 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-2.60 |
-2.64 |
-3.12 |
-3.55 |
-3.00 |
-3.74 |
-3.54 |
-3.60 |
-3.33 |
-5.55 |
-3.87 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.74 |
0.46 |
0.63 |
0.56 |
0.58 |
0.87 |
0.71 |
0.86 |
0.93 |
1.15 |
0.75 |
| Price to Tangible Book Value (P/TBV) |
|
0.74 |
0.46 |
0.63 |
0.56 |
0.58 |
0.87 |
0.71 |
0.86 |
0.93 |
1.15 |
0.75 |
| Price to Revenue (P/Rev) |
|
160.97 |
14.23 |
16.90 |
14.04 |
15.55 |
29.41 |
30.35 |
67.50 |
91.29 |
140.62 |
141.68 |
| Price to Earnings (P/E) |
|
57.05 |
18.52 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.35 |
3.12 |
4.86 |
1.32 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.78% |
5.30% |
4.67% |
| Earnings Yield |
|
1.75% |
5.40% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
29.86% |
32.09% |
20.58% |
75.49% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.07 |
0.50 |
0.54 |
0.47 |
0.57 |
0.83 |
0.73 |
0.72 |
0.77 |
0.94 |
0.69 |
| Enterprise Value to Revenue (EV/Rev) |
|
160.97 |
21.13 |
20.27 |
17.06 |
22.42 |
40.80 |
46.01 |
75.93 |
99.32 |
152.89 |
155.52 |
| 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) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
2.13 |
58.50 |
8.13 |
2.76 |
0.00 |
80.47 |
0.00 |
0.00 |
13.39 |
7.51 |
9.25 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.12 |
0.12 |
0.11 |
5.22 |
10.87 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.36 |
0.41 |
0.46 |
0.47 |
0.46 |
0.47 |
0.33 |
0.32 |
0.34 |
0.19 |
| Long-Term Debt to Equity |
|
0.00 |
0.36 |
0.41 |
0.46 |
0.47 |
0.46 |
0.47 |
0.33 |
0.32 |
0.34 |
0.19 |
| Financial Leverage |
|
7.51 |
0.36 |
3.15 |
2.98 |
3.76 |
0.41 |
0.43 |
0.39 |
0.38 |
0.39 |
0.28 |
| Leverage Ratio |
|
8.51 |
1.36 |
1.38 |
1.44 |
1.42 |
1.41 |
1.44 |
1.40 |
1.39 |
1.40 |
1.28 |
| Compound Leverage Factor |
|
8.51 |
1.36 |
1.38 |
1.44 |
1.42 |
1.41 |
1.44 |
1.40 |
1.39 |
1.40 |
1.28 |
| Debt to Total Capital |
|
0.00% |
26.61% |
28.89% |
31.29% |
31.77% |
31.73% |
31.84% |
25.06% |
24.07% |
25.36% |
16.20% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
26.61% |
28.89% |
31.29% |
31.77% |
31.73% |
31.84% |
25.06% |
24.07% |
25.36% |
16.20% |
| 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 |
|
100.00% |
73.39% |
71.11% |
68.71% |
68.23% |
68.27% |
68.16% |
74.94% |
75.93% |
74.64% |
83.80% |
| Debt to EBITDA |
|
0.00 |
-5.62 |
-6.09 |
-6.21 |
-5.96 |
-5.46 |
-5.29 |
-5.28 |
-5.17 |
-4.35 |
-4.27 |
| Net Debt to EBITDA |
|
0.00 |
-3.47 |
-1.90 |
-1.64 |
-3.30 |
-3.97 |
-4.13 |
-1.69 |
-1.33 |
-1.29 |
-1.62 |
| Long-Term Debt to EBITDA |
|
0.00 |
-5.62 |
-6.09 |
-6.21 |
-5.96 |
-5.46 |
-5.29 |
-5.28 |
-5.17 |
-4.35 |
-4.27 |
| Debt to NOPAT |
|
0.00 |
-7.84 |
-8.48 |
-8.59 |
-8.16 |
-7.50 |
-7.27 |
-7.25 |
-7.14 |
-6.04 |
-5.93 |
| Net Debt to NOPAT |
|
0.00 |
-4.84 |
-2.64 |
-2.27 |
-4.52 |
-5.45 |
-5.67 |
-2.32 |
-1.84 |
-1.79 |
-2.26 |
| Long-Term Debt to NOPAT |
|
0.00 |
-7.84 |
-8.48 |
-8.59 |
-8.16 |
-7.50 |
-7.27 |
-7.25 |
-7.14 |
-6.04 |
-5.93 |
| 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) |
|
166 |
4.38 |
1,117 |
923 |
1,220 |
44 |
23 |
-59 |
-77 |
-48 |
-204 |
| 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 |
|
0.00 |
0.02 |
0.02 |
0.03 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
| 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 |
|
1,453 |
277 |
256 |
236 |
231 |
231 |
230 |
293 |
305 |
275 |
431 |
| Invested Capital Turnover |
|
0.00 |
0.02 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
| Increase / (Decrease) in Invested Capital |
|
-168 |
-6.31 |
-1,119 |
-925 |
-1,222 |
-46 |
-25 |
57 |
75 |
44 |
201 |
| Enterprise Value (EV) |
|
103 |
139 |
138 |
111 |
132 |
191 |
168 |
211 |
234 |
258 |
298 |
| Market Capitalization |
|
103 |
94 |
115 |
91 |
92 |
137 |
111 |
188 |
215 |
237 |
272 |
| Book Value per Share |
|
$4.88 |
$8.07 |
$7.17 |
$6.95 |
$6.73 |
$6.74 |
$6.66 |
$9.32 |
$9.70 |
$8.17 |
$14.24 |
| Tangible Book Value per Share |
|
$4.88 |
$8.07 |
$7.17 |
$6.95 |
$6.73 |
$6.74 |
$6.66 |
$9.32 |
$9.70 |
$8.17 |
$14.24 |
| Total Capital |
|
138 |
277 |
256 |
236 |
231 |
231 |
230 |
293 |
305 |
275 |
431 |
| Total Debt |
|
0.00 |
74 |
74 |
74 |
73 |
73 |
73 |
73 |
73 |
70 |
70 |
| Total Long-Term Debt |
|
0.00 |
74 |
74 |
74 |
73 |
73 |
73 |
73 |
73 |
70 |
70 |
| Net Debt |
|
0.00 |
46 |
23 |
20 |
41 |
53 |
57 |
23 |
19 |
21 |
27 |
| 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) |
|
0.80 |
0.82 |
0.97 |
1.10 |
0.96 |
1.16 |
1.10 |
1.12 |
1.04 |
1.70 |
1.19 |
| Net Nonoperating Obligations (NNO) |
|
1,314 |
74 |
74 |
74 |
73 |
73 |
73 |
73 |
73 |
70 |
70 |
| Total Depreciation and Amortization (D&A) |
|
0.07 |
0.11 |
0.11 |
0.11 |
0.21 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.11 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.99 |
($0.36) |
($0.87) |
($0.45) |
($0.23) |
($0.05) |
($0.03) |
$2.63 |
$0.30 |
($0.89) |
$6.13 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
25.35M |
26.22M |
25.39M |
23.41M |
23.38M |
23.90M |
23.57M |
23.73M |
24.37M |
24.23M |
25.38M |
| Adjusted Diluted Earnings per Share |
|
$0.99 |
($0.36) |
($0.87) |
($0.45) |
($0.23) |
($0.05) |
($0.03) |
$2.23 |
$0.28 |
($0.70) |
$5.18 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
25.35M |
26.22M |
25.39M |
23.41M |
23.38M |
23.90M |
23.57M |
28.24M |
28.99M |
28.79M |
30.16M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
25.21M |
25.35M |
23.35M |
23.38M |
23.38M |
23.55M |
23.55M |
23.89M |
25.12M |
25.39M |
26.07M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-1.87 |
-1.92 |
-2.26 |
-2.56 |
-2.25 |
-2.71 |
-2.56 |
-2.61 |
-2.42 |
-3.97 |
-2.78 |
| Normalized NOPAT Margin |
|
-127.44% |
-78.09% |
-147.64% |
-249.08% |
-252.67% |
-220.08% |
-513.58% |
-1,557.35% |
-526.57% |
-707.94% |
-380.48% |
| Pre Tax Income Margin |
|
-182.05% |
-111.56% |
-210.91% |
-355.83% |
-360.96% |
-314.41% |
-733.68% |
-2,224.79% |
-752.24% |
-1,011.34% |
-543.54% |
| 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 |
|
-0.87% |
-1.07% |
-1.15% |
-1.17% |
-1.12% |
-1.03% |
-0.31% |
-0.31% |
-39.67% |
-72.45% |
-71.04% |
| Augmented Payout Ratio |
|
-77.43% |
-106.57% |
-1.15% |
-83.17% |
-74.38% |
-68.41% |
-0.31% |
-0.31% |
-39.67% |
-72.45% |
-71.04% |
Key Financial Trends
SURO Capital (NASDAQ: SSSS) showed a sharp rebound in Q1 2026, but the quality of the earnings improvement remains a key question for investors. Revenue was modest at $732K, yet the company reported net income attributable to common shareholders of $155.6M, driven largely by a large adjustment below the pre-tax line. On a core operating basis, the business still posted a quarterly loss, and operating cash flow remained negative.
- Q1 2026 net income attributable to common shareholders surged to $155.6 million, a major improvement from a $20.1 million loss in Q4 2025 and a $806.7K loss in Q1 2025.
- Cash and equivalents increased sharply to $43.3 million at March 31, 2026, up from $16.2 million a year earlier, giving the company a stronger liquidity position.
- Total common equity rose to $361.6 million, versus $156.8 million in Q1 2025, reflecting a much larger balance sheet than a year ago.
- Quarterly revenue grew year over year to $732K from $499K in Q1 2025, showing better top-line momentum in investment banking income.
- Interest-bearing debt was held steady at $69.9 million, suggesting leverage did not rise meaningfully in the latest quarter.
- The company remains highly reliant on non-recurring items to produce reported profits, as pre-tax income was still a loss of $4.0 million in Q1 2026.
- Operating expenses stayed elevated relative to revenue, with non-interest expense of $4.7 million against just $732K of revenue.
- Investing cash flow was flat at zero in Q1 2026, so there was no meaningful investing activity to highlight.
- Core operations remained unprofitable, with net income from continuing operations of a $4.0 million loss in Q1 2026.
- Operating cash flow was still negative at $5.8 million, indicating the business did not generate cash from operations during the quarter.
- Cash and equivalents fell by $5.8 million during Q1 2026, despite the strong reported earnings figure.
- Revenue remains very small relative to the cost base, which makes earnings highly sensitive to market-driven or accounting adjustments.
Looking at the trend over the last several years, SURO Capital’s reported results have been volatile. The company had a difficult stretch through 2024 and early 2025, with several quarters of losses and negative operating cash flow. Q2 and Q3 2025 were stronger, but Q4 2025 weakened again. Q1 2026 appears exceptionally strong on paper, though the underlying pre-tax loss and negative operating cash flow suggest investors should focus on whether this improvement is sustainable.
Balance sheet trends are more constructive. Assets and equity have both expanded meaningfully over the past year, and cash is much higher than it was in early 2025. That said, the company still carries significant debt, and the gap between revenue and expenses remains wide. For retail investors, SSSS looks like a name where reported earnings can swing dramatically quarter to quarter, so the durability of cash flow and recurring income matters more than one headline profit number.
07/11/26 01:38 PM ETAI Generated. May Contain Errors.