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) showed a mixed but generally pressured operating trend over the last four years, with 2024 ending on a much weaker note than earlier periods. The company continued to generate positive operating cash flow, but profitability was highly volatile and asset values/equity have trended lower, reflecting a challenging environment for its investment portfolio.
- TCPC generated $71.7 million in operating cash flow in Q4 2024, showing the business still produced meaningful cash from its portfolio despite reported losses.
- For full-year-like quarterly comparison, Q3 2024 operating cash flow was also strong at $101.8 million, indicating the core lending/investment platform can still convert earnings into cash.
- Interest income remained substantial in 2024, with Q4 total interest income of $46.2 million and Q3 at $65.0 million.
- Balance sheet leverage eased somewhat in 2024: long-term debt fell from $1.30 billion in Q1 2024 to $1.16 billion in Q3 2024.
- Cash balances improved early in 2024, reaching $194.7 million in Q2 before settling at $104.2 million in Q3, which still left TCPC with a meaningful liquidity buffer.
- Earnings were highly inconsistent quarter to quarter, with Q1 2024 EPS of $0.08, Q2 EPS of -$0.60, Q3 EPS of $0.25, and Q4 EPS of -$0.52.
- The company continued to pay dividends throughout the period, including $0.34 per share in Q1 2024 and $0.32 per share in Q1 2023, which may appeal to income investors, but coverage looked uneven.
- Share counts generally drifted lower in 2024 versus 2023, which can help per-share metrics, but the benefit was not enough to offset portfolio volatility.
- Q4 2024 total revenue was negative $127.7 million, driven by a large mark-to-market loss on investments, which overwhelmed interest income.
- Q4 2024 consolidated net income was a loss of $38.6 million, and Q2 2024 was also a loss of $51.3 million, underscoring weak bottom-line consistency.
- Net realized and unrealized capital gains/losses were the biggest swing factor and were sharply negative in several quarters, including -$122.9 million in Q4 2024 and -$51.3 million in Q2 2024.
- Equity has declined over the period, from about $953.5 million in Q1 2024 to $865.6 million in Q3 2024, suggesting ongoing pressure on net asset value.
- Retained earnings remained deeply negative, ending Q3 2024 at -$382.5 million, which reflects a long history of cumulative losses and dividend strain.
- The company relies heavily on debt financing, with liabilities still above $1.18 billion in Q3 2024, so earnings and asset-value volatility can quickly affect its financial flexibility.
Bottom line: TCPC still throws off operating cash, but the 2024 financials show a business under pressure from volatile investment marks, inconsistent earnings, and shrinking book value. For retail investors, this looks more like a high-risk income story than a stable growth story, and dividend sustainability will likely depend on whether portfolio performance stabilizes.
06/16/26 12:41 AM ETAI Generated. May Contain Errors.