Annual Income Statements for Trinity Capital
This table shows Trinity Capital's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Trinity Capital
This table shows Trinity 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 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
-12 |
19 |
22 |
18 |
15 |
13 |
13 |
28 |
22 |
49 |
24 |
Consolidated Net Income / (Loss) |
|
-12 |
19 |
22 |
20 |
17 |
18 |
15 |
31 |
24 |
46 |
27 |
Net Income / (Loss) Continuing Operations |
|
-12 |
19 |
22 |
18 |
15 |
13 |
13 |
28 |
22 |
49 |
24 |
Total Pre-Tax Income |
|
-12 |
19 |
19 |
-6.03 |
20 |
36 |
25 |
17 |
13 |
57 |
27 |
Total Revenue |
|
8.06 |
-25 |
41 |
18 |
43 |
149 |
51 |
45 |
45 |
212 |
61 |
Net Interest Income / (Expense) |
|
19 |
-50 |
41 |
45 |
45 |
-41 |
49 |
52 |
59 |
-45 |
63 |
Total Interest Income |
|
39 |
-101 |
41 |
45 |
45 |
-41 |
49 |
52 |
59 |
-45 |
63 |
Investment Securities Interest Income |
|
8.66 |
- |
41 |
45 |
45 |
-41 |
49 |
52 |
59 |
-45 |
63 |
Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Non-Interest Income |
|
-0.60 |
-42 |
-0.37 |
-27 |
-1.87 |
190 |
1.35 |
-6.49 |
-14 |
258 |
-2.15 |
Net Realized & Unrealized Capital Gains on Investments |
|
-0.60 |
- |
-0.37 |
-27 |
-1.87 |
183 |
1.35 |
-6.49 |
-14 |
247 |
-2.15 |
Total Non-Interest Expense |
|
20 |
-44 |
22 |
24 |
23 |
113 |
25 |
28 |
33 |
156 |
33 |
Salaries and Employee Benefits |
|
7.32 |
- |
7.62 |
8.35 |
8.69 |
8.43 |
9.86 |
9.94 |
12 |
12 |
11 |
Other Operating Expenses |
|
13 |
-23 |
2.96 |
3.61 |
3.56 |
49 |
3.29 |
4.07 |
4.14 |
67 |
5.11 |
Other Special Charges |
|
- |
- |
11 |
12 |
11 |
56 |
12 |
14 |
17 |
77 |
18 |
Other Gains / (Losses), net |
|
- |
- |
3.52 |
24 |
-4.72 |
- |
-12 |
11 |
8.92 |
- |
-3.14 |
Basic Earnings per Share |
|
($0.36) |
- |
$0.64 |
$0.55 |
$0.42 |
$0.37 |
$0.31 |
$0.61 |
$0.45 |
$0.82 |
$0.43 |
Weighted Average Basic Shares Outstanding |
|
33.10M |
31.67M |
35.07M |
36.02M |
40.12M |
38.91M |
46.75M |
50.16M |
54.41M |
52.71M |
62.56M |
Diluted Earnings per Share |
|
($0.36) |
- |
$0.60 |
$0.52 |
$0.40 |
$0.37 |
$0.30 |
$0.59 |
$0.43 |
$0.78 |
$0.43 |
Weighted Average Diluted Shares Outstanding |
|
36.54M |
31.67M |
38.74M |
39.69M |
43.85M |
42.71M |
50.60M |
54.06M |
58.37M |
56.73M |
62.56M |
Weighted Average Basic & Diluted Shares Outstanding |
|
35.17M |
31.67M |
35.97M |
36.76M |
43.63M |
46.44M |
49.48M |
53.37M |
58.91M |
62.83M |
64.65M |
Annual Cash Flow Statements for Trinity Capital
This table details how cash moves in and out of Trinity Capital's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
61 |
-14 |
-36 |
-5.85 |
4.87 |
Net Cash From Operating Activities |
|
-58 |
-242 |
-236 |
-96 |
-317 |
Net Cash From Continuing Operating Activities |
|
-58 |
-242 |
-236 |
-96 |
-317 |
Net Income / (Loss) Continuing Operations |
|
-6.11 |
132 |
-30 |
77 |
116 |
Consolidated Net Income / (Loss) |
|
-6.11 |
132 |
-30 |
77 |
116 |
Amortization Expense |
|
-8.71 |
-17 |
-28 |
-29 |
-34 |
Non-Cash Adjustments to Reconcile Net Income |
|
-49 |
-358 |
-183 |
-139 |
-400 |
Changes in Operating Assets and Liabilities, net |
|
6.04 |
0.73 |
5.69 |
-5.46 |
1.95 |
Net Cash From Investing Activities |
|
-92 |
-1.20 |
-0.19 |
-2.74 |
-0.42 |
Net Cash From Continuing Investing Activities |
|
-92 |
-1.20 |
-0.19 |
-2.74 |
-0.42 |
Purchase of Investment Securities |
|
-92 |
-1.20 |
-0.19 |
-2.74 |
-0.42 |
Net Cash From Financing Activities |
|
211 |
229 |
200 |
93 |
322 |
Net Cash From Continuing Financing Activities |
|
211 |
229 |
200 |
93 |
322 |
Issuance of Debt |
|
204 |
377 |
380 |
420 |
1,188 |
Issuance of Common Equity |
|
125 |
105 |
113 |
150 |
200 |
Repayment of Debt |
|
-97 |
-228 |
-230 |
-395 |
-959 |
Repurchase of Common Equity |
|
0.00 |
0.00 |
-2.01 |
-1.00 |
0.00 |
Payment of Dividends |
|
-10 |
-25 |
-61 |
-79 |
-103 |
Other Financing Activities, Net |
|
-11 |
-0.14 |
-1.03 |
-2.82 |
-3.73 |
Cash Interest Paid |
|
13 |
14 |
29 |
40 |
55 |
Cash Income Taxes Paid |
|
0.00 |
0.00 |
0.28 |
2.30 |
2.60 |
Quarterly Cash Flow Statements for Trinity Capital
This table details how cash moves in and out of Trinity 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 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
21 |
-24 |
-2.27 |
3.92 |
-5.04 |
-2.47 |
7.21 |
34 |
-38 |
1.09 |
-1.24 |
Net Cash From Operating Activities |
|
11 |
-51 |
21 |
-36 |
55 |
-136 |
-81 |
-22 |
-232 |
18 |
-63 |
Net Cash From Continuing Operating Activities |
|
11 |
-51 |
21 |
-36 |
55 |
-136 |
-81 |
-22 |
-232 |
18 |
-63 |
Net Income / (Loss) Continuing Operations |
|
-12 |
-1.59 |
22 |
20 |
17 |
18 |
15 |
31 |
24 |
46 |
27 |
Consolidated Net Income / (Loss) |
|
-12 |
-1.59 |
22 |
20 |
17 |
18 |
15 |
31 |
24 |
46 |
27 |
Amortization Expense |
|
-7.11 |
-7.46 |
-5.61 |
-7.35 |
-7.73 |
-7.98 |
-6.10 |
-7.10 |
-8.76 |
-12 |
-9.77 |
Non-Cash Adjustments to Reconcile Net Income |
|
19 |
-42 |
11 |
-46 |
43 |
-147 |
-79 |
-50 |
-249 |
-22 |
-53 |
Changes in Operating Assets and Liabilities, net |
|
11 |
0.27 |
-7.45 |
-2.91 |
3.79 |
1.11 |
-11 |
4.11 |
1.34 |
7.25 |
-27 |
Net Cash From Investing Activities |
|
-0.13 |
-0.09 |
-0.34 |
-1.13 |
-0.75 |
-0.53 |
-0.03 |
-0.13 |
-0.13 |
-0.14 |
-0.11 |
Net Cash From Continuing Investing Activities |
|
-0.13 |
-0.09 |
-0.34 |
-1.13 |
-0.75 |
-0.53 |
-0.03 |
-0.13 |
-0.13 |
-0.14 |
-0.11 |
Purchase of Investment Securities |
|
-0.13 |
-0.09 |
-0.34 |
-1.13 |
-0.75 |
-0.53 |
-0.03 |
-0.13 |
-0.13 |
-0.14 |
-0.11 |
Net Cash From Financing Activities |
|
10 |
27 |
-23 |
41 |
-60 |
134 |
89 |
56 |
195 |
-17 |
62 |
Net Cash From Continuing Financing Activities |
|
10 |
27 |
-23 |
41 |
-60 |
134 |
89 |
56 |
195 |
-17 |
62 |
Issuance of Debt |
|
135 |
62 |
54 |
93 |
68 |
205 |
260 |
192 |
437 |
299 |
401 |
Issuance of Common Equity |
|
55 |
- |
4.05 |
9.54 |
92 |
45 |
24 |
47 |
79 |
50 |
30 |
Repayment of Debt |
|
-163 |
-12 |
-58 |
-45 |
-200 |
-92 |
-171 |
-157 |
-295 |
-336 |
-337 |
Repurchase of Common Equity |
|
0.38 |
-2.01 |
-1.00 |
- |
- |
- |
0.00 |
- |
- |
- |
0.00 |
Payment of Dividends |
|
-40 |
-20 |
-21 |
-16 |
-19 |
-23 |
-23 |
-24 |
-26 |
-29 |
-31 |
Other Financing Activities, Net |
|
23 |
-0.26 |
-1.05 |
-0.53 |
-0.60 |
-0.64 |
-1.58 |
-0.80 |
-0.80 |
-0.55 |
-1.70 |
Cash Interest Paid |
|
7.88 |
8.89 |
9.58 |
11 |
10 |
9.15 |
10 |
11 |
1.97 |
32 |
14 |
Cash Income Taxes Paid |
|
- |
-0.03 |
2.30 |
- |
- |
- |
2.52 |
- |
0.08 |
0.00 |
2.72 |
Annual Balance Sheets for Trinity Capital
This table presents Trinity 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 |
1,704 |
1,126 |
1,311 |
1,774 |
Cash and Due from Banks |
- |
11 |
4.76 |
9.63 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
0.00 |
Deferred Acquisition Cost |
- |
2.90 |
2.14 |
6.59 |
Other Assets |
1,704 |
1,117 |
29 |
122 |
Total Liabilities & Shareholders' Equity |
-182,069 |
1,126 |
1,311 |
1,774 |
Total Liabilities |
-182,069 |
667 |
700 |
951 |
Non-Interest Bearing Deposits |
- |
15 |
12 |
8.47 |
Short-Term Debt |
- |
188 |
213 |
113 |
Long-Term Debt |
-182,263 |
423 |
427 |
765 |
Other Long-Term Liabilities |
194 |
41 |
48 |
65 |
Commitments & Contingencies |
- |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
0.00 |
460 |
611 |
823 |
Total Preferred & Common Equity |
0.00 |
460 |
611 |
823 |
Total Common Equity |
0.00 |
460 |
611 |
823 |
Common Stock |
- |
481 |
634 |
830 |
Retained Earnings |
- |
-21 |
-23 |
-6.71 |
Quarterly Balance Sheets for Trinity Capital
This table presents Trinity 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 |
Q1 2025 |
Total Assets |
|
1,097 |
1,123 |
1,189 |
1,151 |
1,410 |
1,505 |
1,735 |
1,857 |
Cash and Due from Banks |
|
34 |
8.34 |
12 |
7.23 |
12 |
46 |
8.54 |
8.39 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Deferred Acquisition Cost |
|
3.09 |
2.71 |
2.52 |
2.33 |
1.96 |
1.77 |
5.94 |
6.23 |
Other Assets |
|
27 |
21 |
1,178 |
1,144 |
1,398 |
1,459 |
1,722 |
53 |
Total Liabilities & Shareholders' Equity |
|
1,097 |
1,123 |
1,189 |
1,151 |
1,410 |
1,505 |
1,735 |
1,857 |
Total Liabilities |
|
614 |
654 |
707 |
581 |
783 |
825 |
978 |
1,024 |
Non-Interest Bearing Deposits |
|
15 |
15 |
15 |
14 |
11 |
11 |
9.39 |
7.02 |
Short-Term Debt |
|
138 |
184 |
232 |
100 |
190 |
255 |
290 |
392 |
Long-Term Debt |
|
422 |
424 |
425 |
426 |
539 |
510 |
623 |
567 |
Other Long-Term Liabilities |
|
40 |
31 |
35 |
41 |
43 |
49 |
56 |
58 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
482 |
470 |
482 |
569 |
626 |
680 |
757 |
833 |
Total Preferred & Common Equity |
|
482 |
470 |
482 |
569 |
626 |
680 |
757 |
833 |
Total Common Equity |
|
482 |
470 |
482 |
569 |
626 |
680 |
757 |
833 |
Common Stock |
|
488 |
485 |
497 |
591 |
659 |
709 |
790 |
846 |
Retained Earnings |
|
-5.23 |
-15 |
-15 |
-21 |
-33 |
-29 |
-34 |
-12 |
Annual Metrics And Ratios for Trinity Capital
This table displays calculated financial ratios and metrics derived from Trinity Capital's official financial filings.
Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
165.89% |
-100.00% |
0.00% |
41.51% |
EBITDA Growth |
|
0.00% |
332.92% |
-211.82% |
205.36% |
94.45% |
EBIT Growth |
|
0.00% |
946.53% |
-119.69% |
780.72% |
63.34% |
NOPAT Growth |
|
0.00% |
1,309.33% |
-113.78% |
1,072.46% |
63.34% |
Net Income Growth |
|
0.00% |
2,264.92% |
-107.70% |
854.74% |
50.33% |
EPS Growth |
|
0.00% |
1,464.71% |
0.00% |
0.00% |
11.11% |
Operating Cash Flow Growth |
|
0.00% |
-315.06% |
2.45% |
59.17% |
-229.22% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
129.63% |
-125.75% |
-202.76% |
Invested Capital Growth |
|
0.00% |
0.00% |
-29.08% |
16.87% |
35.97% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
122.44% |
774.57% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
6,064.81% |
532.72% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
152.54% |
871.37% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
152.54% |
871.37% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
33.49% |
8,028.40% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
26.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
26.88% |
-805.81% |
32.81% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
79.69% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.87% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
EBITDA Margin |
|
-44.12% |
38.65% |
0.00% |
16.23% |
22.30% |
EBIT Margin |
|
-18.19% |
57.92% |
0.00% |
27.66% |
31.93% |
Profit (Net Income) Margin |
|
-18.19% |
148.12% |
0.00% |
30.67% |
32.58% |
Tax Burden Percent |
|
100.00% |
255.74% |
100.00% |
110.87% |
102.04% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
6.86% |
0.00% |
5.98% |
7.68% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
17.54% |
0.00% |
7.18% |
7.98% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
8.39% |
8.44% |
Return on Equity (ROE) |
|
0.00% |
0.00% |
-4.43% |
14.36% |
16.12% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-193.14% |
33.48% |
-9.58% |
-22.81% |
Operating Return on Assets (OROA) |
|
0.00% |
3.04% |
0.00% |
5.69% |
7.34% |
Return on Assets (ROA) |
|
0.00% |
7.77% |
0.00% |
6.31% |
7.49% |
Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
-4.43% |
14.36% |
16.12% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
-2.22% |
12.58% |
14.05% |
Net Operating Profit after Tax (NOPAT) |
|
-4.28 |
52 |
-7.13 |
69 |
113 |
NOPAT Margin |
|
-12.73% |
57.92% |
0.00% |
27.66% |
31.93% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-10.68% |
0.29% |
-1.21% |
-0.31% |
SG&A Expenses to Revenue |
|
31.05% |
17.37% |
0.00% |
13.20% |
12.27% |
Operating Expenses to Revenue |
|
118.19% |
42.08% |
0.00% |
72.34% |
68.07% |
Earnings before Interest and Taxes (EBIT) |
|
-6.11 |
52 |
-10 |
69 |
113 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-15 |
35 |
-39 |
41 |
79 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.63 |
0.90 |
1.04 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.63 |
0.90 |
1.04 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
2.19 |
2.40 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
7.93 |
7.52 |
Dividend Yield |
|
0.00% |
11.28% |
21.13% |
15.40% |
14.10% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
12.62% |
13.29% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.83 |
0.95 |
1.01 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
4.73 |
4.85 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
29.12 |
21.75 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
17.08 |
15.19 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
17.08 |
15.19 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
2.06 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
1.33 |
1.05 |
1.07 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.92 |
0.70 |
0.93 |
Financial Leverage |
|
0.00 |
0.00 |
4.61 |
1.17 |
1.06 |
Leverage Ratio |
|
0.00 |
0.00 |
6.16 |
2.28 |
2.15 |
Compound Leverage Factor |
|
0.00 |
0.00 |
6.16 |
2.28 |
2.15 |
Debt to Total Capital |
|
0.00% |
100.00% |
57.05% |
51.14% |
51.61% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
17.52% |
17.03% |
6.64% |
Long-Term Debt to Total Capital |
|
0.00% |
100.00% |
39.53% |
34.11% |
44.96% |
Preferred Equity to Total Capital |
|
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% |
Common Equity to Total Capital |
|
0.00% |
0.00% |
42.95% |
48.86% |
48.39% |
Debt to EBITDA |
|
0.00 |
-5,278.25 |
-15.81 |
15.72 |
11.10 |
Net Debt to EBITDA |
|
0.00 |
-5,278.25 |
-15.54 |
15.61 |
10.97 |
Long-Term Debt to EBITDA |
|
0.00 |
-5,278.25 |
-10.96 |
10.49 |
9.67 |
Debt to NOPAT |
|
0.00 |
-3,522.68 |
-85.62 |
9.22 |
7.75 |
Net Debt to NOPAT |
|
0.00 |
-3,522.68 |
-84.13 |
9.15 |
7.66 |
Long-Term Debt to NOPAT |
|
0.00 |
-3,522.68 |
-59.33 |
6.15 |
6.75 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-1,457 |
432 |
-111 |
-337 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.05 |
0.00 |
0.21 |
0.23 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
1,509 |
1,070 |
1,251 |
1,701 |
Invested Capital Turnover |
|
0.00 |
0.12 |
0.00 |
0.22 |
0.24 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
1,509 |
-439 |
181 |
450 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
888 |
1,185 |
1,720 |
Market Capitalization |
|
0.00 |
0.00 |
288 |
550 |
852 |
Book Value per Share |
|
$0.00 |
$0.00 |
$13.07 |
$14.01 |
$13.97 |
Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$13.07 |
$14.01 |
$13.97 |
Total Capital |
|
0.00 |
-182,263 |
1,070 |
1,251 |
1,701 |
Total Debt |
|
0.00 |
-182,263 |
611 |
640 |
878 |
Total Long-Term Debt |
|
0.00 |
-182,263 |
423 |
427 |
765 |
Net Debt |
|
0.00 |
-182,263 |
600 |
635 |
868 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
1.83 |
-81 |
3.06 |
-7.54 |
-2.32 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
1,509 |
611 |
640 |
878 |
Total Depreciation and Amortization (D&A) |
|
-8.71 |
-17 |
-28 |
-29 |
-34 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.96) |
$1.98 |
$2.19 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
31.67M |
38.91M |
52.71M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.96) |
$1.89 |
$2.10 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
35.19M |
42.71M |
56.73M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$2.14 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
34.92M |
46.44M |
62.83M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
6.30 |
50 |
-7.13 |
111 |
163 |
Normalized NOPAT Margin |
|
18.76% |
56.52% |
0.00% |
44.32% |
45.96% |
Pre Tax Income Margin |
|
-18.19% |
57.92% |
0.00% |
27.66% |
31.93% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-169.34% |
18.84% |
-600.27% |
102.48% |
88.70% |
Augmented Payout Ratio |
|
-169.34% |
18.84% |
-619.95% |
103.79% |
88.70% |
Quarterly Metrics And Ratios for Trinity Capital
This table displays calculated financial ratios and metrics derived from Trinity 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 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-88.61% |
0.00% |
289.26% |
78.80% |
435.64% |
690.06% |
27.06% |
153.09% |
4.97% |
42.62% |
19.27% |
EBITDA Growth |
|
-131.79% |
0.00% |
181.39% |
6.10% |
164.94% |
153.91% |
52.87% |
177.37% |
-67.62% |
56.63% |
-10.38% |
EBIT Growth |
|
-119.97% |
0.00% |
309.22% |
21.92% |
267.79% |
95.06% |
39.77% |
389.40% |
-36.53% |
55.85% |
6.53% |
NOPAT Growth |
|
-113.98% |
0.00% |
398.89% |
21.92% |
339.70% |
95.06% |
39.77% |
513.43% |
-36.53% |
55.85% |
6.53% |
Net Income Growth |
|
-115.90% |
0.00% |
348.05% |
357.44% |
240.18% |
-4.82% |
-35.48% |
55.05% |
45.06% |
159.04% |
86.70% |
EPS Growth |
|
-138.30% |
0.00% |
281.82% |
308.00% |
211.11% |
0.00% |
-50.00% |
13.46% |
7.50% |
110.81% |
43.33% |
Operating Cash Flow Growth |
|
0.00% |
63.07% |
139.62% |
74.80% |
418.38% |
-168.79% |
-492.37% |
39.41% |
-518.16% |
113.50% |
22.19% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
200.55% |
0.00% |
-11,293.53% |
-33,717.70% |
-176.72% |
-172.68% |
69.04% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-100.00% |
16.87% |
18,843.82% |
0.00% |
0.00% |
35.97% |
32.22% |
Revenue Q/Q Growth |
|
-19.58% |
-413.33% |
269.20% |
-55.89% |
140.91% |
245.16% |
9.29% |
-12.13% |
-0.08% |
368.98% |
-71.52% |
EBITDA Q/Q Growth |
|
-34.11% |
158.33% |
202.20% |
-200.19% |
192.75% |
128.08% |
28.22% |
-49.29% |
-61.18% |
1,003.11% |
-60.88% |
EBIT Q/Q Growth |
|
-55.38% |
255.00% |
438.14% |
-131.79% |
433.91% |
80.19% |
10.90% |
-34.17% |
-26.77% |
342.47% |
-52.06% |
NOPAT Q/Q Growth |
|
-55.38% |
321.43% |
583.05% |
-122.26% |
577.02% |
80.19% |
10.90% |
-34.17% |
-26.77% |
342.47% |
-52.06% |
Net Income Q/Q Growth |
|
-55.38% |
255.00% |
1,516.89% |
-11.58% |
-15.40% |
5.25% |
-18.05% |
112.49% |
-20.85% |
87.95% |
-40.94% |
EPS Q/Q Growth |
|
-44.00% |
0.00% |
3,100.00% |
-13.33% |
-23.08% |
-7.50% |
-18.92% |
96.67% |
-27.12% |
81.40% |
-44.87% |
Operating Cash Flow Q/Q Growth |
|
107.47% |
-573.95% |
140.89% |
-274.14% |
253.58% |
-345.76% |
40.31% |
73.11% |
-959.90% |
107.93% |
-444.13% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
100.00% |
0.00% |
-135.74% |
51,254.91% |
-106.68% |
-8.43% |
-4,962.04% |
-12,041.20% |
76.26% |
-4.14% |
Invested Capital Q/Q Growth |
|
0.00% |
-49.97% |
-6.81% |
-100.00% |
0.00% |
0.00% |
8.38% |
33,463.21% |
46,556.82% |
1.87% |
5.39% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
-237.08% |
0.00% |
32.87% |
-74.66% |
28.74% |
18.99% |
39.55% |
22.82% |
8.87% |
20.86% |
28.65% |
EBIT Margin |
|
-148.90% |
0.00% |
46.69% |
-33.65% |
46.64% |
24.35% |
51.36% |
38.48% |
28.20% |
26.61% |
44.79% |
Profit (Net Income) Margin |
|
-148.90% |
0.00% |
55.36% |
110.96% |
38.97% |
11.88% |
28.11% |
67.98% |
53.85% |
21.58% |
44.76% |
Tax Burden Percent |
|
100.00% |
100.00% |
118.56% |
-329.72% |
83.54% |
48.80% |
54.73% |
176.65% |
190.94% |
81.11% |
99.92% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
4.92% |
5.26% |
12.05% |
2.05% |
1.37% |
6.40% |
10.37% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
4.61% |
2.29% |
8.80% |
5.54% |
3.92% |
4.99% |
10.37% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.67% |
10.34% |
6.24% |
4.72% |
5.28% |
12.00% |
Return on Equity (ROE) |
|
0.00% |
-4.43% |
0.00% |
0.00% |
0.00% |
7.93% |
22.40% |
8.28% |
6.09% |
11.67% |
22.37% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
40.35% |
0.00% |
0.00% |
0.00% |
-9.58% |
-188.43% |
-197.37% |
-198.60% |
-22.81% |
-20.44% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
4.91% |
5.01% |
11.59% |
1.96% |
1.32% |
6.12% |
10.00% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
4.11% |
2.44% |
6.35% |
3.47% |
2.52% |
4.96% |
9.99% |
Return on Common Equity (ROCE) |
|
0.00% |
-4.43% |
0.00% |
0.00% |
0.00% |
7.93% |
22.40% |
8.28% |
6.09% |
11.67% |
22.37% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
11.00% |
-1.33% |
-0.19% |
0.00% |
15.38% |
Net Operating Profit after Tax (NOPAT) |
|
-8.40 |
19 |
19 |
-4.22 |
20 |
36 |
27 |
17 |
13 |
57 |
27 |
NOPAT Margin |
|
-104.23% |
0.00% |
46.69% |
-23.56% |
46.64% |
24.35% |
51.36% |
38.48% |
28.20% |
26.61% |
44.79% |
Net Nonoperating Expense Percent (NNEP) |
|
0.34% |
0.00% |
-98.38% |
0.00% |
0.31% |
2.97% |
3.26% |
-3.50% |
-2.55% |
1.41% |
0.00% |
SG&A Expenses to Revenue |
|
90.77% |
0.00% |
18.75% |
46.60% |
20.14% |
5.66% |
19.11% |
21.93% |
25.44% |
5.73% |
17.59% |
Operating Expenses to Revenue |
|
248.90% |
0.00% |
53.31% |
133.65% |
53.36% |
75.65% |
48.64% |
61.52% |
71.80% |
73.39% |
55.21% |
Earnings before Interest and Taxes (EBIT) |
|
-12 |
19 |
19 |
-6.03 |
20 |
36 |
27 |
17 |
13 |
57 |
27 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-19 |
11 |
13 |
-13 |
12 |
28 |
20 |
10 |
4.02 |
44 |
17 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.63 |
0.00 |
0.00 |
0.00 |
0.90 |
0.92 |
0.96 |
0.92 |
1.04 |
1.14 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.63 |
0.00 |
0.00 |
0.00 |
0.90 |
0.92 |
0.96 |
0.92 |
1.04 |
1.14 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
4.96 |
3.81 |
2.19 |
3.59 |
16.94 |
17.24 |
2.40 |
2.61 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
16.57 |
8.47 |
7.93 |
8.97 |
0.00 |
0.00 |
7.52 |
7.69 |
Dividend Yield |
|
18.35% |
21.13% |
18.22% |
17.37% |
16.27% |
15.40% |
15.03% |
15.28% |
15.49% |
14.10% |
13.46% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
6.04% |
11.80% |
12.62% |
11.14% |
0.00% |
0.00% |
13.29% |
13.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.83 |
48.22 |
0.00 |
0.00 |
0.95 |
0.95 |
0.95 |
0.96 |
1.01 |
1.06 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
4.92 |
3.78 |
4.73 |
8.08 |
35.65 |
39.53 |
4.85 |
5.22 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
29.12 |
36.54 |
0.00 |
0.00 |
21.75 |
24.69 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
15.53 |
17.08 |
20.03 |
72.01 |
137.49 |
15.19 |
16.56 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
15.53 |
17.08 |
20.03 |
72.01 |
137.49 |
15.19 |
16.56 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to 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 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
1.33 |
0.00 |
0.00 |
0.00 |
1.05 |
1.16 |
1.12 |
1.21 |
1.07 |
1.15 |
Long-Term Debt to Equity |
|
0.00 |
0.92 |
0.00 |
0.00 |
0.00 |
0.70 |
0.86 |
0.75 |
0.82 |
0.93 |
0.68 |
Financial Leverage |
|
0.00 |
1.33 |
0.00 |
0.00 |
0.00 |
1.17 |
1.18 |
1.12 |
1.21 |
1.06 |
1.16 |
Leverage Ratio |
|
0.00 |
6.16 |
0.00 |
0.00 |
0.00 |
2.28 |
2.26 |
2.21 |
2.29 |
2.15 |
2.24 |
Compound Leverage Factor |
|
0.00 |
6.16 |
0.00 |
0.00 |
0.00 |
2.28 |
2.26 |
2.21 |
2.29 |
2.15 |
2.24 |
Debt to Total Capital |
|
100.00% |
57.05% |
0.00% |
100.00% |
100.00% |
51.14% |
53.80% |
52.94% |
54.67% |
51.61% |
53.50% |
Short-Term Debt to Total Capital |
|
0.00% |
17.52% |
0.00% |
0.00% |
0.00% |
17.03% |
14.02% |
17.63% |
17.37% |
6.64% |
21.87% |
Long-Term Debt to Total Capital |
|
100.00% |
39.53% |
0.00% |
100.00% |
100.00% |
34.11% |
39.78% |
35.31% |
37.29% |
44.96% |
31.63% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
42.95% |
0.00% |
0.00% |
0.00% |
48.86% |
46.20% |
47.06% |
45.33% |
48.39% |
46.50% |
Debt to EBITDA |
|
0.00 |
-15.81 |
0.00 |
0.10 |
4.05 |
15.72 |
20.63 |
-77.33 |
-49.92 |
11.10 |
12.44 |
Net Debt to EBITDA |
|
0.00 |
-15.54 |
0.00 |
0.10 |
4.05 |
15.61 |
20.29 |
-72.67 |
-49.46 |
10.97 |
12.33 |
Long-Term Debt to EBITDA |
|
0.00 |
-10.96 |
0.00 |
0.10 |
4.05 |
10.49 |
15.25 |
-51.58 |
-34.06 |
9.67 |
7.35 |
Debt to NOPAT |
|
0.00 |
-85.62 |
0.00 |
0.96 |
-0.10 |
9.22 |
11.30 |
40.22 |
78.25 |
7.75 |
8.34 |
Net Debt to NOPAT |
|
0.00 |
-84.13 |
0.00 |
0.96 |
-0.10 |
9.15 |
11.12 |
37.79 |
77.52 |
7.66 |
8.27 |
Long-Term Debt to NOPAT |
|
0.00 |
-59.33 |
0.00 |
0.96 |
-0.10 |
6.15 |
8.36 |
26.83 |
53.39 |
6.75 |
4.93 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-2,148 |
0.00 |
12 |
-4.22 |
2,159 |
-144 |
-1,322 |
-1,427 |
-1,657 |
-393 |
-410 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.11 |
0.21 |
0.23 |
0.05 |
0.05 |
0.23 |
0.22 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,139 |
1,070 |
7.16 |
0.00 |
0.00 |
1,251 |
1,356 |
1,445 |
1,669 |
1,701 |
1,792 |
Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.11 |
0.22 |
0.23 |
0.05 |
0.05 |
0.24 |
0.23 |
Increase / (Decrease) in Invested Capital |
|
2,139 |
0.00 |
7.16 |
0.00 |
-2,139 |
181 |
1,348 |
1,445 |
1,669 |
450 |
437 |
Enterprise Value (EV) |
|
0.00 |
888 |
345 |
382 |
426 |
1,185 |
1,292 |
1,370 |
1,603 |
1,720 |
1,903 |
Market Capitalization |
|
0.00 |
288 |
345 |
385 |
429 |
550 |
575 |
651 |
699 |
852 |
953 |
Book Value per Share |
|
$0.00 |
$13.07 |
$0.00 |
$0.00 |
$0.00 |
$14.01 |
$13.40 |
$13.74 |
$14.18 |
$13.97 |
$13.26 |
Tangible Book Value per Share |
|
$0.00 |
$13.07 |
$0.00 |
$0.00 |
$0.00 |
$14.01 |
$13.40 |
$13.74 |
$14.18 |
$13.97 |
$13.26 |
Total Capital |
|
-1,488 |
1,070 |
0.00 |
-3.14 |
-2.76 |
1,251 |
1,356 |
1,445 |
1,669 |
1,701 |
1,792 |
Total Debt |
|
-1,488 |
611 |
0.00 |
-3.14 |
-2.76 |
640 |
729 |
765 |
913 |
878 |
959 |
Total Long-Term Debt |
|
-1,488 |
423 |
0.00 |
-3.14 |
-2.76 |
427 |
539 |
510 |
623 |
765 |
567 |
Net Debt |
|
-1,488 |
600 |
0.00 |
-3.14 |
-2.76 |
635 |
717 |
719 |
904 |
868 |
951 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
3.60 |
0.00 |
-3.52 |
-24 |
3.31 |
19 |
12 |
-13 |
-12 |
11 |
0.02 |
Net Nonoperating Obligations (NNO) |
|
2,139 |
611 |
7.16 |
0.00 |
0.00 |
640 |
729 |
765 |
913 |
878 |
959 |
Total Depreciation and Amortization (D&A) |
|
-7.11 |
-7.46 |
-5.61 |
-7.35 |
-7.73 |
-7.98 |
-6.10 |
-7.10 |
-8.76 |
-12 |
-9.77 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.36) |
$0.00 |
$0.64 |
$0.55 |
$0.42 |
$0.37 |
$0.31 |
$0.61 |
$0.45 |
$0.82 |
$0.43 |
Adjusted Weighted Average Basic Shares Outstanding |
|
33.10M |
31.67M |
35.07M |
36.02M |
40.12M |
38.91M |
46.75M |
50.16M |
54.41M |
52.71M |
62.56M |
Adjusted Diluted Earnings per Share |
|
($0.36) |
$0.00 |
$0.60 |
$0.52 |
$0.40 |
$0.37 |
$0.30 |
$0.59 |
$0.43 |
$0.78 |
$0.43 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
36.54M |
31.67M |
38.74M |
39.69M |
43.85M |
42.71M |
50.60M |
54.06M |
58.37M |
56.73M |
62.56M |
Adjusted Basic & Diluted Earnings per Share |
|
$1.09 |
$0.00 |
$0.00 |
$0.58 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
35.17M |
31.67M |
35.97M |
36.76M |
43.63M |
46.44M |
49.48M |
53.37M |
58.91M |
62.83M |
64.65M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-8.40 |
13 |
21 |
4.17 |
22 |
64 |
27 |
22 |
21 |
93 |
31 |
Normalized NOPAT Margin |
|
-104.23% |
0.00% |
51.78% |
23.26% |
50.14% |
43.14% |
52.43% |
48.37% |
45.80% |
43.91% |
51.78% |
Pre Tax Income Margin |
|
-148.90% |
0.00% |
46.69% |
-33.65% |
46.64% |
24.35% |
51.36% |
38.48% |
28.20% |
26.61% |
44.79% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
-600.27% |
0.00% |
338.20% |
132.46% |
102.48% |
117.48% |
-986.15% |
-6,609.60% |
88.70% |
86.50% |
Augmented Payout Ratio |
|
0.00% |
-619.95% |
0.00% |
347.35% |
137.68% |
103.79% |
117.48% |
-986.15% |
-6,609.60% |
88.70% |
86.50% |
Key Financial Trends
Trinity Capital Inc. (NASDAQ: TRIN) has displayed notable financial trends over the last four years, with detailed quarterly financial data from 2022 through the first quarter of 2025. Here's an analysis of key points derived from its income statements, cash flow statements, and balance sheets.
- Consistent Net Interest Income: Trinity has maintained positive net interest income each quarter (e.g., $62.7M in Q1 2025 and $49.4M in Q1 2024), with no recorded interest expense, which supports a stable revenue base.
- Improving Net Income: The net income attributable to common shareholders increased significantly from $13.4M in Q1 2024 to $23.97M in Q1 2025, indicating improved profitability.
- Revenue Growth: Total revenue figures improved over recent quarters, reaching approximately $60.5M in Q1 2025, up from $40.7M in Q1 2024, reflecting growth in core business operations.
- Increased Equity Base: Total common equity rose from $469M in Q1 2023 to $833M in Q1 2025, reflecting capital increases likely from common stock issuances and retained earnings accumulation.
- Strong Cash Position: The company's cash and cash equivalents rose to $8.39M in Q1 2025, substantially higher compared to prior years, improving liquidity.
- Volatility in Capital Gains: Net realized and unrealized capital gains/losses fluctuated substantially, with negative $2.15M in Q1 2025 and positive gains as high as $257.9M in Q4 2024. This volatility impacts total non-interest income and overall profitability.
- Significant Special Charges: Other special charges range between $11M and $77M quarterly, indicating periods of exceptional expenses that may affect earnings quality.
- Debt Issuance and Repayments: There is active issuance and repayment of debt, with net financing activities showing sizeable inflows and outflows, e.g., $401M issued and $337M repaid in Q1 2025, maintaining substantial short-term and long-term debt balances.
- Operating Cash Flow Challenges: Recent quarters show negative net cash from operating activities: minus $63.3M in Q1 2025 and minus $81.4M in Q1 2024, indicating operational cash flow pressures that may require continued financing support.
- Increased Expenses: Total non-interest expenses reached $33.4M in Q1 2025, climbing from $21.7M in Q1 2024, mainly driven by rising special charges and employee benefits, which could pressure margins.
Summary: Trinity Capital Inc has demonstrated growth in net income and an expanding equity base over the recent quarters, supported by consistent net interest income. However, the company faces challenges from volatile capital gains, elevated special charges, and negative operating cash flows, which require scrutiny. The heavy refinancing activity suggests reliance on debt management to maintain liquidity and support operations. Retail investors should consider both the growth potential and cyclical volatility when evaluating TRIN.
08/03/25 01:00 PMAI Generated. May Contain Errors.