Annual Income Statements for Blackrock Tcp Capital
This table shows Blackrock Tcp Capital's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Blackrock Tcp Capital
This table shows Blackrock Tcp Capital'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 |
|
29 |
255 |
22 |
12 |
8.66 |
286 |
2.52 |
-18 |
16 |
217 |
Consolidated Net Income / (Loss) |
|
26 |
220 |
23 |
16 |
13 |
276 |
5.06 |
-51 |
22 |
245 |
Net Income / (Loss) Continuing Operations |
|
29 |
255 |
22 |
23 |
24 |
259 |
2.52 |
-18 |
28 |
205 |
Total Pre-Tax Income |
|
24 |
193 |
22 |
28 |
28 |
247 |
2.52 |
-18 |
34 |
173 |
Total Revenue |
|
47 |
19 |
46 |
49 |
38 |
-10 |
30 |
18 |
44 |
-128 |
Net Interest Income / (Expense) |
|
1.73 |
120 |
48 |
49 |
38 |
12 |
53 |
69 |
44 |
-4.83 |
Total Interest Income |
|
1.73 |
159 |
48 |
49 |
50 |
47 |
53 |
69 |
65 |
46 |
Investment Securities Interest Income |
|
1.73 |
159 |
48 |
49 |
50 |
47 |
53 |
69 |
65 |
46 |
Total Interest Expense |
|
0.00 |
39 |
0.00 |
0.00 |
12 |
36 |
0.00 |
0.00 |
21 |
51 |
Total Non-Interest Income |
|
45 |
-101 |
-2.28 |
0.02 |
0.02 |
-22 |
-23 |
-51 |
0.13 |
-123 |
Other Service Charges |
|
-4.80 |
9.99 |
0.38 |
0.02 |
0.02 |
0.00 |
0.00 |
0.00 |
0.13 |
0.01 |
Net Realized & Unrealized Capital Gains on Investments |
|
1.85 |
-19 |
-2.66 |
0.00 |
0.00 |
-22 |
-23 |
-51 |
0.00 |
-123 |
Total Non-Interest Expense |
|
18 |
-55 |
24 |
26 |
26 |
-73 |
27 |
35 |
37 |
-94 |
Other Operating Expenses |
|
18 |
-55 |
24 |
26 |
13 |
-60 |
27 |
35 |
16 |
-73 |
Basic Earnings per Share |
|
$0.45 |
($0.83) |
$0.39 |
$0.28 |
$0.22 |
($0.22) |
$0.08 |
($0.60) |
$0.25 |
($0.52) |
Weighted Average Basic Shares Outstanding |
|
57.77M |
57.77M |
57.77M |
57.77M |
57.77M |
57.77M |
62.05M |
85.59M |
85.59M |
79.67M |
Diluted Earnings per Share |
|
$0.45 |
($0.83) |
$0.39 |
$0.28 |
$0.22 |
($0.22) |
$0.08 |
($0.60) |
$0.25 |
($0.52) |
Weighted Average Diluted Shares Outstanding |
|
57.77M |
57.77M |
57.77M |
57.77M |
57.77M |
57.77M |
62.05M |
85.59M |
85.59M |
79.67M |
Weighted Average Basic & Diluted Shares Outstanding |
|
57.77M |
57.77M |
57.77M |
57.77M |
57.77M |
57.77M |
85.59M |
85.59M |
85.59M |
85.08M |
Annual Cash Flow Statements for Blackrock Tcp Capital
This table details how cash moves in and out of Blackrock Tcp Capital's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
-0.45 |
63 |
30 |
-21 |
Net Cash From Operating Activities |
-83 |
204 |
92 |
293 |
Net Cash From Continuing Operating Activities |
-83 |
204 |
92 |
294 |
Net Income / (Loss) Continuing Operations |
134 |
-9.23 |
38 |
-63 |
Consolidated Net Income / (Loss) |
134 |
-9.23 |
38 |
-63 |
Depreciation Expense |
-63 |
80 |
36 |
128 |
Amortization Expense |
-4.97 |
-6.35 |
-2.58 |
-17 |
Non-Cash Adjustments to Reconcile Net Income |
-132 |
161 |
24 |
252 |
Changes in Operating Assets and Liabilities, net |
-16 |
-22 |
-3.92 |
-5.54 |
Net Cash From Investing Activities |
0.00 |
0.00 |
0.00 |
0.00 |
Net Cash From Continuing Investing Activities |
0.00 |
0.00 |
0.00 |
0.00 |
Net Cash From Financing Activities |
82 |
-141 |
-63 |
-314 |
Net Cash From Continuing Financing Activities |
82 |
-141 |
-63 |
-314 |
Issuance of Debt |
1,242 |
573 |
293 |
694 |
Repayment of Debt |
-1,091 |
-643 |
-255 |
-881 |
Repurchase of Common Equity |
- |
0.00 |
0.00 |
-4.52 |
Payment of Dividends |
-69 |
-70 |
-101 |
-123 |
Cash Interest Paid |
33 |
37 |
43 |
69 |
Cash Income Taxes Paid |
0.00 |
0.00 |
0.05 |
0.17 |
Quarterly Cash Flow Statements for Blackrock Tcp Capital
This table details how cash moves in and out of Blackrock Tcp Capital'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 |
|
57 |
13 |
16 |
24 |
-31 |
21 |
8.33 |
74 |
-90 |
-13 |
Net Cash From Operating Activities |
|
132 |
35 |
-40 |
46 |
47 |
40 |
33 |
86 |
102 |
72 |
Net Cash From Continuing Operating Activities |
|
133 |
72 |
-40 |
46 |
47 |
40 |
33 |
87 |
102 |
72 |
Net Income / (Loss) Continuing Operations |
|
26 |
-48 |
23 |
16 |
13 |
-13 |
5.06 |
-51 |
22 |
-39 |
Consolidated Net Income / (Loss) |
|
26 |
-48 |
23 |
16 |
13 |
-13 |
5.06 |
-51 |
22 |
-39 |
Depreciation Expense |
|
- |
- |
-28 |
11 |
16 |
38 |
23 |
51 |
-19 |
72 |
Amortization Expense |
|
-1.77 |
-0.77 |
-1.16 |
0.08 |
-0.83 |
-0.68 |
-1.25 |
-5.48 |
-5.39 |
-4.68 |
Non-Cash Adjustments to Reconcile Net Income |
|
121 |
27 |
-26 |
15 |
33 |
2.10 |
14 |
91 |
100 |
48 |
Changes in Operating Assets and Liabilities, net |
|
-13 |
13 |
-7.75 |
3.78 |
-14 |
14 |
-7.44 |
1.82 |
4.92 |
-4.85 |
Net Cash From Financing Activities |
|
-76 |
-59 |
57 |
-22 |
-78 |
-20 |
-25 |
-12 |
-192 |
-84 |
Net Cash From Continuing Financing Activities |
|
-76 |
-59 |
57 |
-22 |
-78 |
-20 |
-25 |
-12 |
-192 |
-84 |
Issuance of Debt |
|
62 |
111 |
118 |
44 |
79 |
52 |
46 |
389 |
238 |
21 |
Repayment of Debt |
|
-120 |
-151 |
-40 |
-46 |
-131 |
-38 |
-44 |
-373 |
-401 |
-64 |
Payment of Dividends |
|
-17 |
-18 |
-21 |
-20 |
-25 |
-34 |
-27 |
-29 |
-29 |
-37 |
Cash Interest Paid |
|
15 |
3.66 |
16 |
5.45 |
17 |
4.10 |
18 |
11 |
20 |
19 |
Annual Balance Sheets for Blackrock Tcp Capital
This table presents Blackrock Tcp 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 |
Total Assets |
1,894 |
1,719 |
1,699 |
1,923 |
Cash and Due from Banks |
20 |
82 |
112 |
92 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
0.00 |
Customer and Other Receivables |
- |
- |
0.00 |
0.82 |
Deferred Acquisition Cost |
4.79 |
3.60 |
3.67 |
6.24 |
Other Assets |
1,850 |
1,612 |
1,563 |
1,801 |
Total Liabilities & Shareholders' Equity |
1,894 |
1,719 |
1,699 |
1,923 |
Total Liabilities |
1,065 |
973 |
1,011 |
1,138 |
Accrued Interest Payable |
- |
9.26 |
10 |
8.31 |
Long-Term Debt |
1,012 |
944 |
985 |
1,118 |
Other Long-Term Liabilities |
41 |
19 |
8.41 |
10 |
Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
829 |
747 |
688 |
785 |
Total Preferred & Common Equity |
829 |
747 |
688 |
785 |
Total Common Equity |
829 |
747 |
688 |
785 |
Common Stock |
966 |
968 |
968 |
1,731 |
Retained Earnings |
- |
-221 |
-280 |
-946 |
Quarterly Balance Sheets for Blackrock Tcp Capital
This table presents Blackrock Tcp 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 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Total Assets |
|
1,812 |
1,793 |
1,793 |
1,719 |
2,284 |
2,219 |
2,048 |
Cash and Due from Banks |
|
106 |
99 |
123 |
92 |
121 |
195 |
104 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Customer and Other Receivables |
|
- |
- |
- |
- |
2.08 |
1.08 |
0.78 |
Deferred Acquisition Cost |
|
3.90 |
3.30 |
3.04 |
4.06 |
6.02 |
5.48 |
6.65 |
Other Assets |
|
1,683 |
1,668 |
1,643 |
1,597 |
2,120 |
1,984 |
1,918 |
Total Liabilities & Shareholders' Equity |
|
1,812 |
1,793 |
1,793 |
1,719 |
2,284 |
2,219 |
2,048 |
Total Liabilities |
|
996 |
1,042 |
1,045 |
984 |
1,330 |
1,346 |
1,182 |
Accrued Interest Payable |
|
- |
- |
- |
- |
5.73 |
12 |
12 |
Long-Term Debt |
|
984 |
1,023 |
1,021 |
970 |
1,303 |
1,320 |
1,160 |
Other Long-Term Liabilities |
|
8.47 |
15 |
14 |
10 |
22 |
13 |
3.65 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
816 |
751 |
748 |
735 |
953 |
873 |
866 |
Total Preferred & Common Equity |
|
816 |
751 |
748 |
735 |
953 |
873 |
866 |
Total Common Equity |
|
816 |
751 |
748 |
735 |
953 |
873 |
866 |
Common Stock |
|
963 |
968 |
968 |
968 |
1,248 |
1,248 |
1,248 |
Retained Earnings |
|
- |
- |
-220 |
-233 |
-295 |
-375 |
-383 |
Annual Metrics And Ratios for Blackrock Tcp Capital
This table displays calculated financial ratios and metrics derived from Blackrock Tcp Capital's official financial filings.
Metric |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
- |
- |
- |
- |
Revenue Growth |
-9.43% |
-62.59% |
51.35% |
-127.60% |
EBITDA Growth |
-60.24% |
166.21% |
1.10% |
-53.06% |
EBIT Growth |
-16.39% |
-38.10% |
53.47% |
-133.17% |
NOPAT Growth |
-16.39% |
6.64% |
53.47% |
-133.17% |
Net Income Growth |
87.45% |
93.11% |
26.97% |
-32.92% |
EPS Growth |
88.62% |
-106.90% |
518.75% |
-217.91% |
Operating Cash Flow Growth |
-167.53% |
346.88% |
-54.67% |
217.05% |
Free Cash Flow Firm Growth |
0.00% |
6.64% |
-2,108.93% |
82.62% |
Invested Capital Growth |
0.00% |
0.00% |
0.00% |
13.79% |
Revenue Q/Q Growth |
0.00% |
0.00% |
-25.43% |
-127.36% |
EBITDA Q/Q Growth |
0.00% |
0.00% |
192.11% |
-9.87% |
EBIT Q/Q Growth |
0.00% |
0.00% |
116.48% |
-3,325.73% |
NOPAT Q/Q Growth |
0.00% |
0.00% |
13.80% |
-154.74% |
Net Income Q/Q Growth |
0.00% |
0.00% |
8,096.56% |
680.63% |
EPS Q/Q Growth |
0.00% |
0.00% |
1,016.67% |
-61.22% |
Operating Cash Flow Q/Q Growth |
0.00% |
50.93% |
5.54% |
11.97% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
-475.33% |
Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
- |
- |
- |
- |
EBITDA Margin |
27.62% |
186.36% |
124.48% |
0.00% |
EBIT Margin |
58.62% |
95.64% |
96.97% |
0.00% |
Profit (Net Income) Margin |
60.67% |
319.41% |
267.96% |
0.00% |
Tax Burden Percent |
103.51% |
100.00% |
100.00% |
100.00% |
Interest Burden Percent |
100.00% |
333.98% |
276.32% |
-558.79% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
0.00% |
0.00% |
14.19% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
56.69% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
81.22% |
0.00% |
Return on Equity (ROE) |
0.00% |
0.00% |
95.42% |
29.88% |
Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
-185.81% |
-15.10% |
Operating Return on Assets (OROA) |
0.00% |
0.00% |
6.99% |
0.00% |
Return on Assets (ROA) |
0.00% |
0.00% |
19.31% |
0.00% |
Return on Common Equity (ROCE) |
0.00% |
0.00% |
95.42% |
29.88% |
Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
47.71% |
28.03% |
Net Operating Profit after Tax (NOPAT) |
129 |
77 |
119 |
-39 |
NOPAT Margin |
58.62% |
95.64% |
96.97% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.00% |
-42.49% |
-24.67% |
SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
41.38% |
4.36% |
3.03% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
129 |
77 |
119 |
-39 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
61 |
151 |
152 |
72 |
Valuation Ratios |
- |
- |
- |
- |
Price to Book Value (P/BV) |
0.00 |
0.00 |
0.83 |
0.95 |
Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.83 |
0.95 |
Price to Revenue (P/Rev) |
0.00 |
6.88 |
4.69 |
0.00 |
Price to Earnings (P/E) |
0.00 |
2.15 |
1.75 |
3.39 |
Dividend Yield |
13.65% |
13.19% |
14.00% |
16.76% |
Earnings Yield |
0.00% |
46.45% |
57.18% |
29.52% |
Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.86 |
0.93 |
Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
11.82 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
9.49 |
24.77 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
12.19 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
12.19 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
15.65 |
6.05 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
- |
- |
- |
- |
Debt to Equity |
0.00 |
0.00 |
1.43 |
1.42 |
Long-Term Debt to Equity |
0.00 |
0.00 |
1.43 |
1.42 |
Financial Leverage |
0.00 |
0.00 |
1.43 |
1.43 |
Leverage Ratio |
0.00 |
0.00 |
2.47 |
2.46 |
Compound Leverage Factor |
0.00 |
0.00 |
6.83 |
-13.74 |
Debt to Total Capital |
0.00% |
0.00% |
58.90% |
58.75% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
0.00% |
0.00% |
58.90% |
58.75% |
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 |
0.00% |
0.00% |
41.10% |
41.25% |
Debt to EBITDA |
0.00 |
0.00 |
6.46 |
15.63 |
Net Debt to EBITDA |
0.00 |
0.00 |
5.73 |
14.35 |
Long-Term Debt to EBITDA |
0.00 |
0.00 |
6.46 |
15.63 |
Debt to NOPAT |
0.00 |
0.00 |
8.30 |
-28.40 |
Net Debt to NOPAT |
0.00 |
0.00 |
7.35 |
-26.07 |
Long-Term Debt to NOPAT |
0.00 |
0.00 |
8.30 |
-28.40 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
- |
Cash Flow Metrics |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
129 |
77 |
-1,554 |
-270 |
Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
1.97 |
-32.50 |
-3.74 |
Operating Cash Flow to Interest Expense |
0.00 |
5.18 |
1.93 |
4.06 |
Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
5.18 |
1.93 |
4.06 |
Efficiency Ratios |
- |
- |
- |
- |
Asset Turnover |
0.00 |
0.00 |
0.07 |
0.00 |
Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
- |
- |
- |
- |
Invested Capital |
0.00 |
0.00 |
1,673 |
1,903 |
Invested Capital Turnover |
0.00 |
0.00 |
0.15 |
0.00 |
Increase / (Decrease) in Invested Capital |
0.00 |
0.00 |
1,673 |
231 |
Enterprise Value (EV) |
0.00 |
0.00 |
1,447 |
1,772 |
Market Capitalization |
0.00 |
556 |
574 |
745 |
Book Value per Share |
$0.00 |
$0.00 |
$11.90 |
$9.17 |
Tangible Book Value per Share |
$0.00 |
$0.00 |
$11.90 |
$9.17 |
Total Capital |
0.00 |
0.00 |
1,673 |
1,903 |
Total Debt |
0.00 |
0.00 |
985 |
1,118 |
Total Long-Term Debt |
0.00 |
0.00 |
985 |
1,118 |
Net Debt |
0.00 |
0.00 |
873 |
1,027 |
Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
-4.53 |
-181 |
-209 |
-259 |
Net Nonoperating Obligations (NNO) |
0.00 |
0.00 |
985 |
1,118 |
Total Depreciation and Amortization (D&A) |
-68 |
73 |
34 |
111 |
Earnings Adjustments |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.00 |
($0.16) |
$0.67 |
($0.79) |
Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
57.77M |
57.77M |
79.67M |
Adjusted Diluted Earnings per Share |
$0.00 |
($0.16) |
$0.67 |
($0.79) |
Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
57.77M |
57.77M |
79.67M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
57.77M |
57.77M |
85.08M |
Normalized Net Operating Profit after Tax (NOPAT) |
90 |
54 |
83 |
-28 |
Normalized NOPAT Margin |
41.03% |
66.95% |
67.88% |
0.00% |
Pre Tax Income Margin |
58.62% |
319.41% |
267.96% |
0.00% |
Debt Service Ratios |
- |
- |
- |
- |
EBIT to Interest Expense |
0.00 |
1.97 |
2.48 |
-0.55 |
NOPAT to Interest Expense |
0.00 |
1.97 |
2.48 |
-0.55 |
EBIT Less CapEx to Interest Expense |
0.00 |
1.97 |
2.48 |
-0.55 |
NOPAT Less CapEx to Interest Expense |
0.00 |
1.97 |
2.48 |
-0.55 |
Payout Ratios |
- |
- |
- |
- |
Dividend Payout Ratio |
51.81% |
27.28% |
30.64% |
55.68% |
Augmented Payout Ratio |
51.81% |
27.28% |
30.64% |
57.74% |
Quarterly Metrics And Ratios for Blackrock Tcp Capital
This table displays calculated financial ratios and metrics derived from Blackrock Tcp Capital'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 |
|
-10.68% |
0.00% |
10.50% |
0.00% |
-19.92% |
-155.84% |
-35.58% |
-63.63% |
16.87% |
-1,130.46% |
EBITDA Growth |
|
35.95% |
0.00% |
-149.60% |
1,761.62% |
-1.67% |
37.04% |
418.48% |
-16.27% |
-166.43% |
-65.75% |
EBIT Growth |
|
44.86% |
0.00% |
107.18% |
5,649.71% |
-59.08% |
-14.87% |
-88.36% |
-177.10% |
-41.11% |
-153.26% |
NOPAT Growth |
|
23.05% |
0.00% |
107.18% |
29.78% |
16.11% |
27.89% |
-88.36% |
-144.48% |
19.62% |
-29.74% |
Net Income Growth |
|
140.80% |
0.00% |
82.46% |
12,788.41% |
-51.13% |
25.69% |
-77.74% |
-415.53% |
68.71% |
-11.45% |
EPS Growth |
|
136.84% |
0.00% |
77.27% |
0.00% |
-51.11% |
73.49% |
-79.49% |
-314.29% |
13.64% |
-136.36% |
Operating Cash Flow Growth |
|
0.00% |
206.36% |
-251.48% |
379.48% |
-64.78% |
13.69% |
182.67% |
87.95% |
118.28% |
77.69% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
106.88% |
0.00% |
72.89% |
75.61% |
-330.89% |
95.98% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-5.22% |
0.00% |
26.93% |
23.32% |
18.52% |
13.79% |
Revenue Q/Q Growth |
|
0.00% |
-60.44% |
147.83% |
6.61% |
-23.38% |
-127.58% |
385.96% |
-39.81% |
146.20% |
-390.38% |
EBITDA Q/Q Growth |
|
1,423.35% |
170.22% |
-110.58% |
539.28% |
-21.69% |
276.61% |
-75.42% |
15.50% |
-162.13% |
294.19% |
EBIT Q/Q Growth |
|
7,103.88% |
156.27% |
-70.64% |
5.31% |
-48.35% |
433.08% |
-95.98% |
-797.39% |
139.45% |
-582.11% |
NOPAT Q/Q Growth |
|
14.67% |
691.04% |
-88.80% |
27.76% |
2.59% |
771.30% |
-98.98% |
-588.17% |
375.88% |
411.75% |
Net Income Q/Q Growth |
|
20,587.22% |
737.69% |
-89.67% |
-28.45% |
-21.09% |
2,054.43% |
-98.17% |
-1,113.94% |
142.19% |
1,030.88% |
EPS Q/Q Growth |
|
0.00% |
-284.44% |
146.99% |
-28.21% |
-21.43% |
-200.00% |
136.36% |
-850.00% |
141.67% |
-308.00% |
Operating Cash Flow Q/Q Growth |
|
1,278.64% |
-73.17% |
-213.93% |
213.77% |
1.26% |
-13.38% |
-17.15% |
158.64% |
17.60% |
-29.49% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
-100.00% |
0.00% |
0.28% |
106.99% |
-5,135.51% |
66.61% |
10.31% |
33.81% |
-269.12% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.06% |
-3.91% |
0.00% |
34.88% |
-2.79% |
-7.65% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
57.35% |
391.80% |
-16.72% |
68.90% |
70.42% |
0.00% |
82.67% |
158.63% |
-40.03% |
0.00% |
EBIT Margin |
|
61.11% |
395.92% |
46.90% |
46.33% |
31.23% |
0.00% |
8.48% |
-98.21% |
15.74% |
0.00% |
Profit (Net Income) Margin |
|
55.84% |
1,182.57% |
49.31% |
33.09% |
34.08% |
0.00% |
17.04% |
-287.08% |
49.19% |
0.00% |
Tax Burden Percent |
|
107.57% |
113.92% |
105.13% |
58.87% |
45.28% |
111.96% |
201.04% |
292.30% |
63.86% |
141.11% |
Interest Burden Percent |
|
84.94% |
262.20% |
100.00% |
121.32% |
240.99% |
393.89% |
100.00% |
100.00% |
489.50% |
-519.60% |
Effective Tax Rate |
|
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) |
|
0.00% |
0.00% |
4.50% |
8.49% |
5.36% |
0.00% |
0.45% |
-2.59% |
3.35% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
4.72% |
6.29% |
3.78% |
0.00% |
0.66% |
-5.91% |
2.20% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
6.45% |
8.68% |
4.78% |
0.00% |
0.91% |
-8.57% |
2.93% |
0.00% |
Return on Equity (ROE) |
|
0.00% |
0.00% |
10.95% |
17.17% |
10.13% |
0.00% |
1.35% |
-11.16% |
6.28% |
29.88% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-185.81% |
-8.41% |
-7.60% |
-2.53% |
-15.10% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
2.23% |
3.47% |
2.21% |
0.00% |
0.44% |
-3.66% |
0.68% |
0.00% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
2.35% |
2.48% |
2.41% |
0.00% |
0.89% |
-10.70% |
2.12% |
0.00% |
Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
10.95% |
17.17% |
10.13% |
0.00% |
1.35% |
-11.16% |
6.28% |
29.88% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
35.77% |
38.12% |
36.95% |
0.00% |
32.55% |
27.82% |
29.07% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
24 |
193 |
22 |
28 |
28 |
247 |
2.52 |
-12 |
34 |
173 |
NOPAT Margin |
|
51.91% |
1,038.08% |
46.90% |
56.21% |
75.26% |
0.00% |
8.48% |
-68.75% |
77.04% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.37% |
0.00% |
-0.22% |
2.20% |
1.58% |
-5.99% |
-0.22% |
3.32% |
1.15% |
-6.78% |
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 |
|
38.89% |
-295.92% |
53.10% |
53.67% |
68.77% |
0.00% |
91.52% |
198.21% |
84.26% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
|
29 |
74 |
22 |
23 |
12 |
63 |
2.52 |
-18 |
6.92 |
-33 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
27 |
73 |
-7.70 |
34 |
26 |
100 |
25 |
28 |
-18 |
34 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.59 |
0.64 |
0.73 |
0.83 |
0.54 |
0.94 |
0.75 |
0.95 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.59 |
0.64 |
0.73 |
0.83 |
0.54 |
0.94 |
0.75 |
0.95 |
Price to Revenue (P/Rev) |
|
0.00 |
6.88 |
5.17 |
3.58 |
4.29 |
4.69 |
4.87 |
10.92 |
8.03 |
0.00 |
Price to Earnings (P/E) |
|
0.00 |
2.15 |
1.63 |
1.71 |
2.05 |
1.75 |
1.67 |
2.92 |
2.27 |
3.39 |
Dividend Yield |
|
15.75% |
13.19% |
16.92% |
15.97% |
14.76% |
14.00% |
15.22% |
14.25% |
17.86% |
16.76% |
Earnings Yield |
|
0.00% |
46.45% |
61.18% |
58.56% |
48.77% |
57.18% |
59.84% |
34.24% |
44.06% |
29.52% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.77 |
0.78 |
0.83 |
0.86 |
0.75 |
0.89 |
0.84 |
0.93 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
16.05 |
10.34 |
11.35 |
11.82 |
16.02 |
25.97 |
21.05 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
10.73 |
12.85 |
15.41 |
9.49 |
9.20 |
10.84 |
12.65 |
24.77 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
15.46 |
12.43 |
14.98 |
12.19 |
17.05 |
32.74 |
31.33 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
5.08 |
5.03 |
5.07 |
12.19 |
5.50 |
7.36 |
6.34 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
10.00 |
8.02 |
16.20 |
15.65 |
10.21 |
9.40 |
6.52 |
6.05 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.21 |
0.00 |
1.37 |
1.38 |
1.33 |
1.43 |
1.37 |
1.51 |
1.34 |
1.42 |
Long-Term Debt to Equity |
|
1.21 |
0.00 |
1.36 |
1.37 |
1.32 |
1.43 |
1.37 |
1.51 |
1.34 |
1.42 |
Financial Leverage |
|
1.21 |
0.00 |
1.37 |
1.38 |
1.26 |
1.43 |
1.37 |
1.45 |
1.33 |
1.43 |
Leverage Ratio |
|
2.22 |
0.00 |
2.39 |
2.40 |
2.28 |
2.47 |
2.39 |
2.48 |
2.35 |
2.46 |
Compound Leverage Factor |
|
1.89 |
0.00 |
2.39 |
2.91 |
5.49 |
9.73 |
2.39 |
2.48 |
11.52 |
-12.78 |
Debt to Total Capital |
|
54.75% |
0.00% |
57.75% |
57.97% |
57.00% |
58.90% |
57.74% |
60.19% |
57.27% |
58.75% |
Short-Term Debt to Total Capital |
|
0.19% |
0.00% |
0.23% |
0.56% |
0.22% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
54.56% |
0.00% |
57.53% |
57.41% |
56.78% |
58.90% |
57.74% |
60.19% |
57.27% |
58.75% |
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 |
|
45.25% |
0.00% |
42.25% |
42.03% |
43.00% |
41.10% |
42.26% |
39.81% |
42.73% |
41.25% |
Debt to EBITDA |
|
0.00 |
0.00 |
8.05 |
9.54 |
10.58 |
6.46 |
7.06 |
7.37 |
8.59 |
15.63 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
7.28 |
8.40 |
9.59 |
5.73 |
6.40 |
6.28 |
7.82 |
14.35 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
8.02 |
9.45 |
10.54 |
6.46 |
7.06 |
7.37 |
8.59 |
15.63 |
Debt to NOPAT |
|
0.00 |
0.00 |
3.81 |
3.74 |
3.48 |
8.30 |
4.22 |
5.00 |
4.31 |
-28.40 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
3.44 |
3.29 |
3.15 |
7.35 |
3.83 |
4.27 |
3.92 |
-26.07 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
3.79 |
3.70 |
3.47 |
8.30 |
4.22 |
5.00 |
4.31 |
-28.40 |
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) |
|
-1,779 |
0.00 |
-1,756 |
-1,751 |
122 |
-1,426 |
-476 |
-427 |
-283 |
-57 |
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 |
10.09 |
-39.97 |
0.00 |
0.00 |
-13.36 |
-1.12 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.90 |
0.00 |
0.00 |
3.84 |
1.13 |
0.00 |
0.00 |
4.80 |
1.41 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.90 |
0.00 |
0.00 |
3.84 |
1.13 |
0.00 |
0.00 |
4.80 |
1.41 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.05 |
0.08 |
0.07 |
0.07 |
0.05 |
0.04 |
0.04 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,803 |
0.00 |
1,778 |
1,779 |
1,709 |
1,673 |
2,256 |
2,193 |
2,026 |
1,903 |
Invested Capital Turnover |
|
0.00 |
0.00 |
0.10 |
0.15 |
0.07 |
0.15 |
0.05 |
0.04 |
0.04 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
1,803 |
0.00 |
1,778 |
1,779 |
-94 |
1,673 |
479 |
415 |
317 |
231 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
1,368 |
1,389 |
1,419 |
1,447 |
1,699 |
1,943 |
1,708 |
1,772 |
Market Capitalization |
|
0.00 |
556 |
441 |
481 |
536 |
574 |
516 |
817 |
652 |
745 |
Book Value per Share |
|
$14.12 |
$0.00 |
$13.00 |
$12.94 |
$12.72 |
$11.90 |
$16.51 |
$10.20 |
$10.11 |
$9.17 |
Tangible Book Value per Share |
|
$14.12 |
$0.00 |
$13.00 |
$12.94 |
$12.72 |
$11.90 |
$16.51 |
$10.20 |
$10.11 |
$9.17 |
Total Capital |
|
1,803 |
0.00 |
1,778 |
1,779 |
1,709 |
1,673 |
2,256 |
2,193 |
2,026 |
1,903 |
Total Debt |
|
987 |
0.00 |
1,027 |
1,031 |
974 |
985 |
1,303 |
1,320 |
1,160 |
1,118 |
Total Long-Term Debt |
|
984 |
0.00 |
1,023 |
1,021 |
970 |
985 |
1,303 |
1,320 |
1,160 |
1,118 |
Net Debt |
|
882 |
0.00 |
928 |
908 |
882 |
873 |
1,182 |
1,126 |
1,056 |
1,027 |
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) |
|
-1.85 |
-27 |
-1.11 |
11 |
15 |
-30 |
-2.54 |
39 |
12 |
-71 |
Net Nonoperating Obligations (NNO) |
|
987 |
0.00 |
1,027 |
1,031 |
974 |
985 |
1,303 |
1,320 |
1,160 |
1,118 |
Total Depreciation and Amortization (D&A) |
|
-1.77 |
-0.77 |
-29 |
11 |
15 |
37 |
22 |
46 |
-25 |
68 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.45 |
($0.83) |
$0.39 |
$0.28 |
$0.22 |
($0.22) |
$0.08 |
($0.60) |
$0.25 |
($0.52) |
Adjusted Weighted Average Basic Shares Outstanding |
|
57.77M |
57.77M |
57.77M |
57.77M |
57.77M |
57.77M |
62.05M |
85.59M |
85.59M |
79.67M |
Adjusted Diluted Earnings per Share |
|
$0.45 |
($0.83) |
$0.39 |
$0.28 |
$0.22 |
($0.22) |
$0.08 |
($0.60) |
$0.25 |
($0.52) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
57.77M |
57.77M |
57.77M |
57.77M |
57.77M |
57.77M |
62.05M |
85.59M |
85.59M |
79.67M |
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 |
|
57.77M |
57.77M |
57.77M |
57.77M |
57.77M |
57.77M |
85.59M |
85.59M |
85.59M |
85.08M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
17 |
135 |
15 |
19 |
20 |
173 |
1.76 |
-12 |
24 |
121 |
Normalized NOPAT Margin |
|
36.34% |
726.66% |
32.83% |
39.35% |
52.68% |
0.00% |
5.93% |
-68.75% |
53.93% |
0.00% |
Pre Tax Income Margin |
|
51.91% |
1,038.08% |
46.90% |
56.21% |
75.26% |
0.00% |
8.48% |
-98.21% |
77.04% |
0.00% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
1.87 |
0.00 |
0.00 |
0.97 |
1.76 |
0.00 |
0.00 |
0.33 |
-0.65 |
NOPAT to Interest Expense |
|
0.00 |
4.90 |
0.00 |
0.00 |
2.33 |
6.92 |
0.00 |
0.00 |
1.60 |
3.40 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
1.87 |
0.00 |
0.00 |
0.97 |
1.76 |
0.00 |
0.00 |
0.33 |
-0.65 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
4.90 |
0.00 |
0.00 |
2.33 |
6.92 |
0.00 |
0.00 |
1.60 |
3.40 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
27.28% |
27.74% |
26.96% |
31.27% |
30.64% |
34.16% |
47.56% |
47.36% |
55.68% |
Augmented Payout Ratio |
|
0.00% |
27.28% |
27.74% |
26.96% |
31.27% |
30.64% |
34.16% |
47.56% |
47.36% |
57.74% |
Key Financial Trends
BlackRock TCP Capital Corp. (NASDAQ: TCPC) has shown a volatile financial performance over the last four years, with notable fluctuations in income, cash flows, and equity. Here's a summary of the key trends from its quarterly financial statements:
- The company reported strong consolidated net income in Q4 2024 of approximately $244.6 million, recovering from losses in previous quarters of the same year.
- Net cash from continuing operating activities was robust in recent quarters, with Q4 2024 showing $71.7 million and Q3 2024 $101.8 million, indicating solid operating cash flow generation capability.
- Operating expenses have been controlled relative to total revenue, with non-interest expenses significantly lower in Q4 2024 compared to previous periods, aiding profitability.
- The balance sheet shows a strong total equity base of approximately $865.6 million as of Q3 2024, reflecting a healthy capitalization after a rebound from earlier declines.
- Total interest income has shown some decline from mid-2023 to late-2024, but retains a material base over $46 million in Q4 2024; sustained interest income is critical given the firm's investment focus.
- Debt levels fluctuated with long-term debt around $1.16 billion as of Q3 2024; the company continues to manage its debt through issuance and repayments, impacting financing costs.
- Net realized and unrealized capital gains on investments were highly negative in several recent quarters, particularly Q4 2024 (-$123 million), deeply impacting total revenue and signaling market or investment volatility risks.
- The net interest income turned negative in Q4 2024 with an expense of about $4.8 million, a deterioration from previous positive quarters, which may pressure net earnings if sustained.
- Consolidated net income in cash flow statements for Q4 2024 was a loss of about $38.6 million, contrasting the positive net income on the income statement, indicating potential non-cash or timing items requiring scrutiny.
- Net cash from financing activities was negative by approximately $84.3 million in Q4 2024, largely influenced by debt repayments and dividend payments, which might pressure liquidity if continuing at these levels.
Summary: BlackRock TCP Capital has demonstrated the ability to generate strong operating cash flows and returned to profitability by the end of 2024. However, the firm faces challenges from volatile capital gains and interest income pressures, as well as significant financing activity outflows. Investors should watch how the company manages investment income volatility and financing activities going forward, as these factors significantly impact earnings and cash flow stability.
10/14/25 05:02 PM ETAI Generated. May Contain Errors.