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) shows mixed financial results and cash flow patterns over the past four years through Q4 2024. Here are the key trends and data points that retail investors should consider:
- The company reported a strong consolidated net income of $244.6 million in Q4 2024, a significant recovery from losses in prior quarters of 2024, indicating a potential turnaround.
- Net cash from continuing operating activities was positive at approximately $71.7 million in Q4 2024, demonstrating operational cash generation despite some quarterly income volatility.
- Total assets increased to about $2.05 billion by Q3 2024, up from approximately $1.72 billion in Q3 2023, suggesting growth or asset accumulation.
- The company maintained strong equity levels of around $866 million at Q3 2024, up from about $735 million in Q3 2023, indicating an improved balance sheet and retained earnings position.
- Net interest income fluctuated significantly across quarters, with a negative $4.8 million in Q4 2024 contrasting with positive $43.8 million in Q3 2024, influenced by changes in interest expense and interest income on investment securities.
- Total interest expense swung drastically—from $51.0 million in Q4 2024 to $21.2 million in Q3 2024—reflecting changes in debt levels or interest rates.
- Share count increased from about 57.8 million in 2022 to around 85.1 million basic and diluted shares by Q4 2024, potentially diluting per-share metrics.
- Cash and cash equivalents showed variability, moving from roughly $99 million in Q1 2023 to $104 million in Q3 2024, reflecting cash flow and financing activities.
- Net realized and unrealized capital losses heavily influenced non-interest income negatively in multiple quarters, notably a large loss of approximately $123 million in Q4 2024.
- The firm posted negative total pre-tax income in several quarters like Q4 2024 (-$127.7 million total revenue before expenses), signaling earnings volatility likely due to investment valuation shifts and expense pressures.
- High interest and financing expenses persist, with cash interest paid around $19.5 million in Q4 2024 and significant repayments and issuances of debt, which may weigh on profitability.
- Total non-interest expenses remained high, over $94 million in Q4 2024, limiting operating leverage and contributing to negative revenue periods.
Summary: BlackRock TCP Capital displays a volatile earnings profile heavily impacted by investment gains and losses. The company’s operating cash flows remain positive in most recent quarters, while its balance sheet and equity position show signs of resilience and modest growth. However, significant fluctuations in interest expenses, capital losses, and operating costs continue to challenge consistent profitability. Investors should watch upcoming quarters for stabilization in revenues and further capital management moves to assess sustainable growth.
08/10/25 01:50 PMAI Generated. May Contain Errors.