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 quite a volatile financial performance over the last four years, based on its quarterly income statements, cash flow statements, and balance sheets from Q3 2022 through Q4 2024.
Positive Trends and Highlights:
- Despite fluctuations, the company recorded very strong consolidated net income continuing operations in Q4 2023 at approximately $259 million, and in Q3 2023 at $28.7 million, indicating periods of strong profitability.
- Operating cash flow remains generally positive with notable inflows in Q3 2024 ($102 million) and Q2 2024 ($87 million), suggesting solid cash generation capacity in core operations during these periods.
- The company maintains substantial cash and equivalents, e.g., $194.7 million in Q2 2024 and $120.6 million in Q1 2024, evidencing good liquidity levels.
- Total common equity has increased over the years, amounting to $953 million in Q1 2024 from $816 million in Q3 2022, showing strengthened shareholder equity base.
- The company has managed to keep total liabilities relatively stable, around $1.18 billion in Q3 2024 compared to $995 million in Q3 2022, reflecting controlled leverage use over time.
- Interest income from investment securities showed upward trends in some quarters, such as $69 million in Q2 2024 and $65 million in Q3 2024, supporting income generation potential.
Neutral or Mixed Observations:
- Net interest income experienced wide swings, including negative net interest income in Q4 2024 (-$4.8 million) versus positive income in previous periods, pointing to interest expense pressures and potential interest margin challenges.
- Weighted average shares outstanding have increased notably from approximately 57.7 million (2022/2023 periods) to around 85.1 million in late 2024, indicating possible share issuances which may dilute EPS but also raise capital.
- There are notable fluctuations in dividends paid quarterly, with sizable payments such as $37.4 million in Q4 2024, showing ongoing returns to shareholders but at levels that must be balanced against earnings.
- The company’s debt changes significantly each quarter, with both issuances and repayments ranging from tens to hundreds of millions, suggesting active debt management but also considerable refinancing activity.
Negative Aspects and Concerns:
- Q4 2024 showed a substantial consolidated net loss (-$38.5 million on the cash flow statement and a net income loss on total revenue), with a very large net realized and unrealized capital loss of about -$123 million impacting total non-interest income significantly.
- Total revenue was negative in Q4 2024 (-$127.7 million), reflecting extraordinary market or investment losses, which is a notable red flag for earnings quality.
- Earnings per share turned negative in Q4 2024 (-$0.52 basic and diluted), a sharp decline compared to positive EPS in earlier quarters, raising concerns about profitability sustainability.
- There is volatility in net income attributable to common shareholders, swinging from positive $21.7 million in Q3 2024 to negative $17.5 million in Q2 2024 and back, indicating earnings inconsistency.
- The company’s operating expenses remain high, with total non-interest expenses exceeding $94 million in Q4 2024, possibly squeezing profit margins during loss quarters.
Summary: BlackRock TCP Capital Corp has demonstrated periods of profitable operations and positive cash flow, but the recent quarter (Q4 2024) shows a significant downturn primarily due to large investment losses. The company's strategic debt and equity management, along with maintaining liquidity, are positives, but investors should remain cautious given the volatility in earnings and occasional large capital losses. Monitoring future quarters will be essential to assess recovery and earnings stability.
09/01/25 04:31 PM ETAI Generated. May Contain Errors.