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 |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
13 |
13 |
28 |
24 |
49 |
27 |
41 |
28 |
46 |
30 |
44 |
| Consolidated Net Income / (Loss) |
|
18 |
15 |
31 |
24 |
46 |
27 |
41 |
28 |
39 |
30 |
44 |
| Net Income / (Loss) Continuing Operations |
|
13 |
13 |
28 |
24 |
49 |
27 |
41 |
28 |
46 |
30 |
44 |
| Total Pre-Tax Income |
|
36 |
25 |
17 |
15 |
57 |
30 |
27 |
17 |
12 |
35 |
45 |
| Total Revenue |
|
149 |
51 |
45 |
48 |
212 |
63 |
61 |
56 |
55 |
80 |
86 |
| Net Interest Income / (Expense) |
|
-41 |
49 |
52 |
59 |
-45 |
63 |
67 |
73 |
78 |
83 |
80 |
| Total Interest Income |
|
-41 |
49 |
52 |
59 |
-45 |
63 |
67 |
73 |
78 |
83 |
80 |
| Investment Securities Interest Income |
|
-41 |
49 |
52 |
59 |
-45 |
63 |
67 |
73 |
78 |
83 |
80 |
| Total Interest Expense |
|
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Total Non-Interest Income |
|
190 |
1.35 |
-6.49 |
-11 |
258 |
0.56 |
-5.49 |
-17 |
-23 |
-3.12 |
6.79 |
| Other Service Charges |
|
- |
- |
- |
2.58 |
- |
2.71 |
2.77 |
2.98 |
- |
6.81 |
7.57 |
| Net Realized & Unrealized Capital Gains on Investments |
|
183 |
1.35 |
-6.49 |
-14 |
247 |
-2.15 |
-8.26 |
-20 |
-34 |
-9.93 |
-0.77 |
| Total Non-Interest Expense |
|
113 |
25 |
28 |
32 |
156 |
33 |
35 |
39 |
42 |
46 |
41 |
| Salaries and Employee Benefits |
|
8.43 |
9.86 |
9.94 |
12 |
12 |
11 |
12 |
13 |
15 |
17 |
12 |
| Other Operating Expenses |
|
49 |
3.29 |
4.07 |
21 |
67 |
22 |
22 |
25 |
63 |
28 |
29 |
| Other Gains / (Losses), net |
|
- |
-12 |
11 |
8.92 |
- |
-3.14 |
15 |
11 |
33 |
-4.73 |
-0.81 |
| Basic Earnings per Share |
|
$0.37 |
$0.31 |
$0.61 |
$0.45 |
$0.82 |
$0.43 |
$0.63 |
$0.39 |
$0.51 |
$0.36 |
$0.49 |
| Weighted Average Basic Shares Outstanding |
|
38.91M |
46.75M |
50.16M |
54.41M |
52.71M |
62.56M |
65.91M |
71.47M |
69.29M |
83.64M |
90.46M |
| Diluted Earnings per Share |
|
$0.37 |
$0.30 |
$0.59 |
$0.43 |
$0.78 |
$0.43 |
$0.63 |
$0.39 |
$0.51 |
$0.36 |
$0.49 |
| Weighted Average Diluted Shares Outstanding |
|
42.71M |
50.60M |
54.06M |
58.37M |
56.73M |
62.56M |
65.91M |
71.47M |
69.29M |
83.64M |
90.46M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
46.44M |
49.48M |
53.37M |
58.91M |
62.83M |
64.65M |
70.31M |
75.68M |
83.17M |
89.89M |
94.69M |
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 |
2025 |
| Net Change in Cash & Equivalents |
|
61 |
-14 |
-36 |
-5.85 |
4.87 |
9.48 |
| Net Cash From Operating Activities |
|
-58 |
-242 |
-236 |
-96 |
-317 |
-535 |
| Net Cash From Continuing Operating Activities |
|
-58 |
-242 |
-236 |
-96 |
-317 |
-535 |
| Net Income / (Loss) Continuing Operations |
|
-6.11 |
132 |
-30 |
77 |
116 |
136 |
| Consolidated Net Income / (Loss) |
|
-6.11 |
132 |
-30 |
77 |
116 |
136 |
| Amortization Expense |
|
-8.71 |
-17 |
-28 |
-29 |
-34 |
-46 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-49 |
-358 |
-183 |
-139 |
-400 |
-630 |
| Changes in Operating Assets and Liabilities, net |
|
6.04 |
0.73 |
5.69 |
-5.46 |
1.95 |
4.40 |
| Net Cash From Investing Activities |
|
-92 |
-1.20 |
-0.19 |
-2.74 |
-0.42 |
-0.79 |
| Net Cash From Continuing Investing Activities |
|
-92 |
-1.20 |
-0.19 |
-2.74 |
-0.42 |
-0.79 |
| Purchase of Investment Securities |
|
-92 |
-1.20 |
-0.19 |
-2.74 |
-0.42 |
-0.79 |
| Net Cash From Financing Activities |
|
211 |
229 |
200 |
93 |
322 |
546 |
| Net Cash From Continuing Financing Activities |
|
211 |
229 |
200 |
93 |
322 |
546 |
| Issuance of Debt |
|
204 |
377 |
380 |
420 |
1,188 |
1,923 |
| Issuance of Common Equity |
|
125 |
105 |
113 |
150 |
200 |
290 |
| Repayment of Debt |
|
-97 |
-228 |
-230 |
-395 |
-959 |
-1,526 |
| Repurchase of Common Equity |
|
0.00 |
0.00 |
-2.01 |
-1.00 |
0.00 |
0.00 |
| Payment of Dividends |
|
-10 |
-25 |
-61 |
-79 |
-103 |
-136 |
| Other Financing Activities, Net |
|
-11 |
-0.14 |
-1.03 |
-2.82 |
-3.73 |
-4.36 |
| Cash Interest Paid |
|
13 |
14 |
29 |
40 |
55 |
69 |
| Cash Income Taxes Paid |
|
0.00 |
0.00 |
0.28 |
2.30 |
2.60 |
2.72 |
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 |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Change in Cash & Equivalents |
|
-2.47 |
7.21 |
34 |
-38 |
1.09 |
-1.24 |
18 |
-17 |
9.64 |
0.52 |
2.55 |
| Net Cash From Operating Activities |
|
-136 |
-81 |
-22 |
-232 |
18 |
-63 |
-124 |
-184 |
-165 |
-46 |
-199 |
| Net Cash From Continuing Operating Activities |
|
-136 |
-81 |
-22 |
-232 |
18 |
-63 |
-124 |
-184 |
-165 |
-46 |
-199 |
| Net Income / (Loss) Continuing Operations |
|
18 |
15 |
31 |
24 |
46 |
27 |
41 |
28 |
39 |
30 |
44 |
| Consolidated Net Income / (Loss) |
|
18 |
15 |
31 |
24 |
46 |
27 |
41 |
28 |
39 |
30 |
44 |
| Amortization Expense |
|
-7.98 |
-6.10 |
-7.10 |
-8.76 |
-12 |
-9.77 |
-11 |
-12 |
-13 |
-14 |
-12 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-147 |
-79 |
-50 |
-249 |
-22 |
-53 |
-170 |
-198 |
-208 |
-43 |
-232 |
| Changes in Operating Assets and Liabilities, net |
|
1.11 |
-11 |
4.11 |
1.34 |
7.25 |
-27 |
16 |
-1.08 |
17 |
-18 |
1.11 |
| Net Cash From Investing Activities |
|
-0.53 |
-0.03 |
-0.13 |
-0.13 |
-0.14 |
-0.11 |
-0.18 |
-0.07 |
-0.43 |
-0.42 |
-0.03 |
| Net Cash From Continuing Investing Activities |
|
-0.53 |
-0.03 |
-0.13 |
-0.13 |
-0.14 |
-0.11 |
-0.18 |
-0.07 |
-0.43 |
-0.42 |
-0.03 |
| Purchase of Investment Securities |
|
-0.53 |
-0.03 |
-0.13 |
-0.13 |
-0.14 |
-0.11 |
-0.18 |
-0.07 |
-0.43 |
-0.42 |
-0.03 |
| Net Cash From Financing Activities |
|
134 |
89 |
56 |
195 |
-17 |
62 |
142 |
167 |
175 |
47 |
201 |
| Net Cash From Continuing Financing Activities |
|
134 |
89 |
56 |
195 |
-17 |
62 |
142 |
167 |
175 |
47 |
201 |
| Issuance of Debt |
|
205 |
260 |
192 |
437 |
299 |
401 |
331 |
559 |
631 |
348 |
862 |
| Issuance of Common Equity |
|
45 |
24 |
47 |
79 |
50 |
30 |
82 |
83 |
95 |
78 |
99 |
| Repayment of Debt |
|
-92 |
-171 |
-157 |
-295 |
-336 |
-337 |
-238 |
-438 |
-513 |
-294 |
-713 |
| Repurchase of Common Equity |
|
- |
0.00 |
- |
- |
- |
-1.70 |
- |
- |
- |
-1.64 |
-0.94 |
| Payment of Dividends |
|
-23 |
-23 |
-24 |
-26 |
-29 |
-31 |
-32 |
-35 |
-38 |
-84 |
-46 |
| Cash Interest Paid |
|
9.15 |
10 |
11 |
1.97 |
32 |
14 |
19 |
15 |
21 |
23 |
22 |
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 |
2025 |
| Total Assets |
|
1,704 |
1,126 |
1,311 |
1,774 |
2,485 |
| Cash and Due from Banks |
|
- |
11 |
4.76 |
9.63 |
19 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Acquisition Cost |
|
- |
2.90 |
2.14 |
6.59 |
5.87 |
| Other Assets |
|
1,704 |
1,117 |
29 |
37 |
2,460 |
| Total Liabilities & Shareholders' Equity |
|
-182,069 |
1,126 |
1,311 |
1,774 |
2,485 |
| Total Liabilities |
|
-182,069 |
667 |
700 |
951 |
1,391 |
| Non-Interest Bearing Deposits |
|
- |
15 |
12 |
8.47 |
3.01 |
| Short-Term Debt |
|
- |
188 |
213 |
113 |
374 |
| Long-Term Debt |
|
-182,263 |
423 |
427 |
765 |
1,643 |
| Other Long-Term Liabilities |
|
194 |
41 |
48 |
65 |
93 |
| Commitments & Contingencies |
|
- |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
0.00 |
460 |
611 |
823 |
1,094 |
| Total Preferred & Common Equity |
|
0.00 |
460 |
611 |
823 |
1,094 |
| Total Common Equity |
|
0.00 |
460 |
611 |
823 |
1,094 |
| Common Stock |
|
- |
481 |
634 |
830 |
1,100 |
| Retained Earnings |
|
- |
-21 |
-23 |
-6.71 |
-6.43 |
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 |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
| Total Assets |
|
1,123 |
1,189 |
1,151 |
1,410 |
1,505 |
1,735 |
1,857 |
2,045 |
2,247 |
2,556 |
2,805 |
| Cash and Due from Banks |
|
8.34 |
12 |
7.23 |
12 |
46 |
8.54 |
8.39 |
26 |
9.47 |
20 |
22 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Acquisition Cost |
|
2.71 |
2.52 |
2.33 |
1.96 |
1.77 |
5.94 |
6.23 |
5.87 |
6.26 |
5.46 |
5.05 |
| Other Assets |
|
21 |
1,178 |
1,144 |
1,398 |
1,459 |
1,722 |
53 |
35 |
39 |
2,531 |
2,792 |
| Total Liabilities & Shareholders' Equity |
|
1,123 |
1,189 |
1,151 |
1,410 |
1,505 |
1,735 |
1,857 |
2,045 |
2,247 |
2,556 |
2,805 |
| Total Liabilities |
|
654 |
707 |
581 |
783 |
825 |
978 |
1,024 |
1,121 |
1,249 |
1,390 |
1,539 |
| Non-Interest Bearing Deposits |
|
15 |
15 |
14 |
11 |
11 |
9.39 |
7.02 |
5.92 |
4.41 |
2.23 |
2.72 |
| Short-Term Debt |
|
184 |
232 |
100 |
190 |
255 |
290 |
392 |
483 |
482 |
428 |
282 |
| Long-Term Debt |
|
424 |
425 |
426 |
539 |
510 |
623 |
567 |
570 |
693 |
1,645 |
1,940 |
| Other Long-Term Liabilities |
|
31 |
35 |
41 |
43 |
49 |
56 |
58 |
63 |
70 |
39 |
38 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
470 |
482 |
569 |
626 |
680 |
757 |
833 |
924 |
998 |
1,166 |
1,267 |
| Total Preferred & Common Equity |
|
470 |
482 |
569 |
626 |
680 |
757 |
833 |
924 |
998 |
1,166 |
1,267 |
| Total Common Equity |
|
470 |
482 |
569 |
626 |
680 |
757 |
833 |
924 |
998 |
1,166 |
1,267 |
| Common Stock |
|
485 |
497 |
591 |
659 |
709 |
790 |
846 |
930 |
1,015 |
1,186 |
1,288 |
| Retained Earnings |
|
-15 |
-15 |
-21 |
-33 |
-29 |
-34 |
-12 |
-6.27 |
-17 |
-19 |
-21 |
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 |
2025 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.96) |
$1.98 |
$2.19 |
$1.96 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
31.67M |
38.91M |
52.71M |
69.29M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.96) |
$1.89 |
$2.10 |
$1.96 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
35.19M |
42.71M |
56.73M |
69.29M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$2.14 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
34.92M |
46.44M |
62.83M |
83.17M |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Quarterly Metrics And Ratios for Trinity Capital
This table displays calculated financial ratios and metrics derived from Trinity Capital's official financial filings.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
83,174,913.00 |
89,887,651.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
83,174,913.00 |
89,887,651.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.36 |
0.49 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
690.06% |
27.06% |
153.09% |
4.97% |
42.62% |
19.27% |
28.89% |
15.95% |
- |
26.83% |
41.12% |
| EBITDA Growth |
|
153.91% |
52.87% |
177.37% |
-67.62% |
56.63% |
-10.38% |
16.04% |
-22.83% |
- |
-0.61% |
114.88% |
| EBIT Growth |
|
95.06% |
39.77% |
389.40% |
-36.53% |
55.85% |
6.53% |
33.31% |
9.44% |
- |
14.32% |
70.35% |
| NOPAT Growth |
|
95.06% |
39.77% |
513.43% |
-36.53% |
55.85% |
6.53% |
33.31% |
9.44% |
- |
14.32% |
70.35% |
| Net Income Growth |
|
-4.82% |
-35.48% |
55.05% |
45.06% |
159.04% |
86.70% |
34.34% |
13.30% |
- |
10.13% |
7.22% |
| EPS Growth |
|
0.00% |
-50.00% |
13.46% |
7.50% |
110.81% |
43.33% |
6.78% |
-9.30% |
- |
-16.28% |
-22.22% |
| Operating Cash Flow Growth |
|
-168.79% |
-492.37% |
39.41% |
-518.16% |
113.50% |
22.19% |
-464.31% |
20.86% |
- |
27.75% |
-60.76% |
| Free Cash Flow Firm Growth |
|
0.00% |
-11,293.53% |
-33,717.70% |
-176.72% |
-172.68% |
69.04% |
64.40% |
70.58% |
- |
-247.20% |
-190.61% |
| Invested Capital Growth |
|
16.87% |
18,843.82% |
0.00% |
0.00% |
35.97% |
32.22% |
36.78% |
30.16% |
- |
80.67% |
76.54% |
| Revenue Q/Q Growth |
|
245.16% |
9.29% |
-12.13% |
-0.08% |
368.98% |
-71.52% |
-3.42% |
-5.01% |
- |
46.27% |
7.73% |
| EBITDA Q/Q Growth |
|
128.08% |
28.22% |
-49.29% |
-61.18% |
1,003.11% |
-60.88% |
-30.74% |
-56.83% |
- |
4,087.65% |
61.53% |
| EBIT Q/Q Growth |
|
80.19% |
10.90% |
-34.17% |
-26.77% |
342.47% |
-52.06% |
-14.18% |
-27.18% |
- |
177.91% |
30.84% |
| NOPAT Q/Q Growth |
|
80.19% |
10.90% |
-34.17% |
-26.77% |
342.47% |
-52.06% |
-14.18% |
-27.18% |
- |
177.91% |
30.84% |
| Net Income Q/Q Growth |
|
5.25% |
-18.05% |
112.49% |
-20.85% |
87.95% |
-40.94% |
52.89% |
-33.25% |
- |
-24.40% |
48.85% |
| EPS Q/Q Growth |
|
-7.50% |
-18.92% |
96.67% |
-27.12% |
81.40% |
-44.87% |
46.51% |
-38.10% |
- |
-29.41% |
36.11% |
| Operating Cash Flow Q/Q Growth |
|
-345.76% |
40.31% |
73.11% |
-959.90% |
107.93% |
-444.13% |
-95.03% |
-48.64% |
- |
72.26% |
-333.93% |
| Free Cash Flow Firm Q/Q Growth |
|
-106.68% |
-8.43% |
-4,962.04% |
-12,041.20% |
76.26% |
-4.14% |
-24.07% |
4.26% |
- |
-0.97% |
-3.97% |
| Invested Capital Q/Q Growth |
|
0.00% |
8.38% |
33,463.21% |
46,556.82% |
1.87% |
5.39% |
10.27% |
9.94% |
- |
4.10% |
7.74% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
18.99% |
39.55% |
22.82% |
8.87% |
20.86% |
28.65% |
20.55% |
9.34% |
- |
25.36% |
38.02% |
| EBIT Margin |
|
24.35% |
51.36% |
38.48% |
28.20% |
26.61% |
44.79% |
39.80% |
30.51% |
- |
43.09% |
52.33% |
| Profit (Net Income) Margin |
|
11.88% |
28.11% |
67.98% |
53.85% |
21.58% |
44.76% |
70.85% |
49.79% |
- |
37.20% |
51.40% |
| Tax Burden Percent |
|
48.80% |
54.73% |
176.65% |
190.94% |
81.11% |
99.92% |
178.02% |
163.18% |
- |
86.32% |
98.21% |
| Interest Burden Percent |
|
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% |
| Return on Invested Capital (ROIC) |
|
5.26% |
12.05% |
2.05% |
1.37% |
6.40% |
10.37% |
8.79% |
6.12% |
- |
4.22% |
5.20% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.29% |
8.80% |
5.54% |
3.92% |
4.99% |
10.37% |
10.78% |
7.14% |
- |
3.91% |
5.15% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.67% |
10.34% |
6.24% |
4.72% |
5.28% |
12.00% |
12.22% |
8.50% |
- |
5.92% |
7.70% |
| Return on Equity (ROE) |
|
7.93% |
22.40% |
8.28% |
6.09% |
11.67% |
22.37% |
21.01% |
14.62% |
- |
10.14% |
12.90% |
| Cash Return on Invested Capital (CROIC) |
|
-9.58% |
-188.43% |
-197.37% |
-198.60% |
-22.81% |
-20.44% |
-24.01% |
-19.85% |
- |
-54.14% |
-51.59% |
| Operating Return on Assets (OROA) |
|
5.01% |
11.59% |
1.96% |
1.32% |
6.12% |
10.00% |
8.47% |
5.90% |
- |
4.81% |
5.86% |
| Return on Assets (ROA) |
|
2.44% |
6.35% |
3.47% |
2.52% |
4.96% |
9.99% |
15.07% |
9.64% |
- |
4.15% |
5.75% |
| Return on Common Equity (ROCE) |
|
7.93% |
22.40% |
8.28% |
6.09% |
11.67% |
22.37% |
21.01% |
14.62% |
- |
10.14% |
12.90% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
11.00% |
-1.33% |
-0.19% |
0.00% |
15.38% |
15.02% |
14.23% |
- |
11.86% |
11.16% |
| Net Operating Profit after Tax (NOPAT) |
|
36 |
27 |
17 |
13 |
57 |
27 |
23 |
17 |
- |
35 |
45 |
| NOPAT Margin |
|
24.35% |
51.36% |
38.48% |
28.20% |
26.61% |
44.79% |
39.80% |
30.51% |
- |
43.09% |
52.33% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.97% |
3.26% |
-3.50% |
-2.55% |
1.41% |
0.00% |
-2.00% |
-1.03% |
- |
0.31% |
0.05% |
| SG&A Expenses to Revenue |
|
5.66% |
19.11% |
21.93% |
25.44% |
5.73% |
17.59% |
21.37% |
24.11% |
- |
21.53% |
14.38% |
| Operating Expenses to Revenue |
|
75.65% |
48.64% |
61.52% |
71.80% |
73.39% |
55.21% |
60.20% |
69.49% |
- |
56.91% |
47.67% |
| Earnings before Interest and Taxes (EBIT) |
|
36 |
27 |
17 |
13 |
57 |
27 |
23 |
17 |
- |
35 |
45 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
28 |
20 |
10 |
4.02 |
44 |
17 |
12 |
5.19 |
- |
20 |
33 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.90 |
0.92 |
0.96 |
0.92 |
1.04 |
1.14 |
0.98 |
1.09 |
- |
1.04 |
1.26 |
| Price to Tangible Book Value (P/TBV) |
|
0.90 |
0.92 |
0.96 |
0.92 |
1.04 |
1.14 |
0.98 |
1.09 |
- |
1.04 |
1.26 |
| Price to Revenue (P/Rev) |
|
2.19 |
3.59 |
16.94 |
17.24 |
2.40 |
2.61 |
2.41 |
2.83 |
- |
4.91 |
5.87 |
| Price to Earnings (P/E) |
|
7.93 |
8.97 |
0.00 |
0.00 |
7.52 |
7.69 |
6.79 |
7.94 |
- |
8.75 |
11.27 |
| Dividend Yield |
|
15.40% |
15.03% |
15.28% |
15.49% |
14.10% |
13.46% |
14.50% |
13.18% |
- |
7.01% |
5.76% |
| Earnings Yield |
|
12.62% |
11.14% |
0.00% |
0.00% |
13.29% |
13.00% |
14.72% |
12.60% |
- |
11.43% |
8.87% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.95 |
0.95 |
0.95 |
0.96 |
1.01 |
1.06 |
0.98 |
1.04 |
- |
1.01 |
1.09 |
| Enterprise Value to Revenue (EV/Rev) |
|
4.73 |
8.08 |
35.65 |
39.53 |
4.85 |
5.22 |
5.13 |
5.85 |
- |
13.25 |
13.97 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
29.12 |
36.54 |
0.00 |
0.00 |
21.75 |
24.69 |
24.59 |
29.19 |
- |
96.23 |
73.69 |
| Enterprise Value to EBIT (EV/EBIT) |
|
17.08 |
20.03 |
72.01 |
137.49 |
15.19 |
16.56 |
16.03 |
18.44 |
- |
38.80 |
36.91 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
17.08 |
20.03 |
72.01 |
137.49 |
15.19 |
16.56 |
16.03 |
18.44 |
- |
38.80 |
36.91 |
| 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 |
| 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 |
|
1.05 |
1.16 |
1.12 |
1.21 |
1.07 |
1.15 |
1.14 |
1.18 |
- |
1.78 |
1.75 |
| Long-Term Debt to Equity |
|
0.70 |
0.86 |
0.75 |
0.82 |
0.93 |
0.68 |
0.62 |
0.69 |
- |
1.41 |
1.53 |
| Financial Leverage |
|
1.17 |
1.18 |
1.12 |
1.21 |
1.06 |
1.16 |
1.13 |
1.19 |
- |
1.52 |
1.50 |
| Leverage Ratio |
|
2.28 |
2.26 |
2.21 |
2.29 |
2.15 |
2.24 |
2.21 |
2.27 |
- |
2.21 |
2.21 |
| Compound Leverage Factor |
|
2.28 |
2.26 |
2.21 |
2.29 |
2.15 |
2.24 |
2.21 |
2.27 |
- |
2.21 |
2.21 |
| Debt to Total Capital |
|
51.14% |
53.80% |
52.94% |
54.67% |
51.61% |
53.50% |
53.27% |
54.06% |
- |
63.99% |
63.69% |
| Short-Term Debt to Total Capital |
|
17.03% |
14.02% |
17.63% |
17.37% |
6.64% |
21.87% |
24.44% |
22.16% |
- |
13.20% |
8.09% |
| Long-Term Debt to Total Capital |
|
34.11% |
39.78% |
35.31% |
37.29% |
44.96% |
31.63% |
28.83% |
31.89% |
- |
50.78% |
55.60% |
| 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 |
|
48.86% |
46.20% |
47.06% |
45.33% |
48.39% |
46.50% |
46.73% |
45.94% |
- |
36.01% |
36.31% |
| Debt to EBITDA |
|
15.72 |
20.63 |
-77.33 |
-49.92 |
11.10 |
12.44 |
13.37 |
15.21 |
- |
61.12 |
43.18 |
| Net Debt to EBITDA |
|
15.61 |
20.29 |
-72.67 |
-49.46 |
10.97 |
12.33 |
13.04 |
15.09 |
- |
60.54 |
42.75 |
| Long-Term Debt to EBITDA |
|
10.49 |
15.25 |
-51.58 |
-34.06 |
9.67 |
7.35 |
7.24 |
8.98 |
- |
48.51 |
37.70 |
| Debt to NOPAT |
|
9.22 |
11.30 |
40.22 |
78.25 |
7.75 |
8.34 |
8.72 |
9.61 |
- |
24.64 |
21.63 |
| Net Debt to NOPAT |
|
9.15 |
11.12 |
37.79 |
77.52 |
7.66 |
8.27 |
8.50 |
9.53 |
- |
24.41 |
21.41 |
| Long-Term Debt to NOPAT |
|
6.15 |
8.36 |
26.83 |
53.39 |
6.75 |
4.93 |
4.72 |
5.67 |
- |
19.56 |
18.88 |
| 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) |
|
-144 |
-1,322 |
-1,427 |
-1,657 |
-393 |
-410 |
-508 |
-487 |
- |
-1,411 |
-1,467 |
| 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 |
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 |
| 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 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.21 |
0.23 |
0.05 |
0.05 |
0.23 |
0.22 |
0.21 |
0.19 |
- |
0.11 |
0.11 |
| 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 |
|
1,251 |
1,356 |
1,445 |
1,669 |
1,701 |
1,792 |
1,976 |
2,173 |
- |
3,238 |
3,489 |
| Invested Capital Turnover |
|
0.22 |
0.23 |
0.05 |
0.05 |
0.24 |
0.23 |
0.22 |
0.20 |
- |
0.10 |
0.10 |
| Increase / (Decrease) in Invested Capital |
|
181 |
1,348 |
1,445 |
1,669 |
450 |
437 |
531 |
504 |
- |
1,446 |
1,513 |
| Enterprise Value (EV) |
|
1,185 |
1,292 |
1,370 |
1,603 |
1,720 |
1,903 |
1,936 |
2,254 |
- |
3,262 |
3,793 |
| Market Capitalization |
|
550 |
575 |
651 |
699 |
852 |
953 |
910 |
1,088 |
- |
1,210 |
1,593 |
| Book Value per Share |
|
$14.01 |
$13.40 |
$13.74 |
$14.18 |
$13.97 |
$13.26 |
$14.29 |
$14.20 |
- |
$14.02 |
$14.09 |
| Tangible Book Value per Share |
|
$14.01 |
$13.40 |
$13.74 |
$14.18 |
$13.97 |
$13.26 |
$14.29 |
$14.20 |
- |
$14.02 |
$14.09 |
| Total Capital |
|
1,251 |
1,356 |
1,445 |
1,669 |
1,701 |
1,792 |
1,976 |
2,173 |
- |
3,238 |
3,489 |
| Total Debt |
|
640 |
729 |
765 |
913 |
878 |
959 |
1,053 |
1,175 |
- |
2,072 |
2,222 |
| Total Long-Term Debt |
|
427 |
539 |
510 |
623 |
765 |
567 |
570 |
693 |
- |
1,645 |
1,940 |
| Net Debt |
|
635 |
717 |
719 |
904 |
868 |
951 |
1,027 |
1,165 |
- |
2,052 |
2,200 |
| 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) |
|
19 |
12 |
-13 |
-12 |
11 |
0.02 |
-18 |
-11 |
- |
4.73 |
0.81 |
| Net Nonoperating Obligations (NNO) |
|
640 |
729 |
765 |
913 |
878 |
959 |
1,053 |
1,175 |
- |
2,072 |
2,222 |
| Total Depreciation and Amortization (D&A) |
|
-7.98 |
-6.10 |
-7.10 |
-8.76 |
-12 |
-9.77 |
-11 |
-12 |
- |
-14 |
-12 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.37 |
$0.31 |
$0.61 |
$0.45 |
$0.82 |
$0.43 |
$0.63 |
$0.39 |
$0.51 |
$0.36 |
$0.49 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
38.91M |
46.75M |
50.16M |
54.41M |
52.71M |
62.56M |
65.91M |
71.47M |
69.29M |
83.64M |
90.46M |
| Adjusted Diluted Earnings per Share |
|
$0.37 |
$0.30 |
$0.59 |
$0.43 |
$0.78 |
$0.43 |
$0.63 |
$0.39 |
$0.51 |
$0.36 |
$0.49 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
42.71M |
50.60M |
54.06M |
58.37M |
56.73M |
62.56M |
65.91M |
71.47M |
69.29M |
83.64M |
90.46M |
| 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 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
46.44M |
49.48M |
53.37M |
58.91M |
62.83M |
64.65M |
70.31M |
75.68M |
83.17M |
89.89M |
94.69M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
64 |
27 |
22 |
21 |
93 |
31 |
29 |
12 |
- |
24 |
32 |
| Normalized NOPAT Margin |
|
43.14% |
52.43% |
48.37% |
45.80% |
43.91% |
51.78% |
49.47% |
21.36% |
- |
30.16% |
36.63% |
| Pre Tax Income Margin |
|
24.35% |
51.36% |
38.48% |
28.20% |
26.61% |
44.79% |
39.80% |
30.51% |
- |
43.09% |
52.33% |
| 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 |
| NOPAT to Interest Expense |
|
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 |
| 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 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
102.48% |
117.48% |
-986.15% |
-6,609.60% |
88.70% |
86.50% |
85.51% |
89.92% |
- |
136.42% |
143.03% |
| Augmented Payout Ratio |
|
103.79% |
117.48% |
-986.15% |
-6,609.60% |
88.70% |
86.50% |
85.51% |
89.92% |
- |
136.38% |
143.11% |
Key Financial Trends
Trinity Capital’s financial profile has expanded significantly, but the growth has come with greater leverage, persistent operating cash outflows and substantial share issuance. The company’s latest quarter showed stronger earnings and a larger balance sheet, although investors should distinguish between accounting earnings and cash generation.
- Interest income continues to grow. Investment securities interest income increased to $79.6 million in Q2 2026 from $66.7 million in Q2 2025 and $33.5 million in Q2 2022. This reflects the substantial expansion of Trinity Capital’s investment portfolio and earning assets.
- Q2 2026 profitability improved sequentially. Net income rose to $44.4 million, or $0.49 per diluted share, from $29.8 million, or $0.36 per share, in Q1 2026. Total revenue increased from $80.2 million to $86.4 million, while total non-interest expense declined from $45.6 million to $41.2 million.
- Investment-related losses moderated. Net realized and unrealized investment losses narrowed to $774,000 in Q2 2026 from $9.9 million in Q1 2026 and $8.3 million in the restated Q2 2025 results. This helped support the sequential improvement in earnings.
- The balance sheet has grown materially. Total assets reached $2.81 billion at June 30, 2026, up from $2.05 billion in Q2 2025 and $1.19 billion in Q2 2023. Total equity also increased to $1.27 billion from $923.6 million and $482.0 million over the same comparison periods, providing a larger capital base for future investments.
- Recent financing activity produced a modest cash increase. Q2 2026 financing activities generated $201.2 million, more than offsetting $198.6 million of operating cash outflow and $30,000 of investing outflow. Cash and equivalents consequently increased by $2.5 million during the quarter.
- Service-fee income has become a meaningful supplemental revenue source. Other service charges were $7.6 million in Q2 2026, compared with $6.8 million in Q1 2026 and $2.8 million in Q2 2025. This provides some diversification beyond interest income, although interest income remains the dominant revenue source.
- Quarterly results remain sensitive to investment valuations. Reported earnings have fluctuated with realized and unrealized gains and losses, including large gains in Q4 2023 and Q4 2024 and sizable losses in several intervening quarters. This makes net income less predictable than the company’s recurring interest income.
- Operating cash flow has been consistently negative in recent periods. Trinity reported operating cash outflows of $198.6 million in Q2 2026, $45.8 million in Q1 2026, $165.0 million in Q4 2025 and $183.6 million in Q3 2025. The negative figures largely reflect non-cash adjustments and the funding of portfolio growth, but they demonstrate that dividends and investments are not being funded solely by recurring operating cash flow.
- Debt has grown faster than the business’s cash balance. Short- and long-term debt totaled approximately $2.22 billion at June 30, 2026, compared with about $1.07 billion in Q2 2025 and $657 million in Q2 2023. Cash and equivalents were only $22.2 million, leaving Trinity reliant on continued access to debt markets and portfolio cash flows.
- Share issuance has created meaningful dilution. Weighted average basic shares outstanding rose to 90.5 million in Q2 2026 from 65.9 million in Q2 2025 and 36.0 million in Q2 2023. Although net income increased substantially over that period, diluted EPS was $0.49 in Q2 2026 versus $0.63 in Q2 2025 and $0.55 in Q2 2023, indicating that per-share growth has lagged overall earnings growth.
Overall, Trinity Capital has delivered strong multi-year growth in interest income, assets and equity, and the latest quarter showed a meaningful rebound in profitability. However, the company’s operating model requires substantial financing to support asset growth, while rising debt, low cash balances and continued equity issuance increase risk for shareholders. Investors should monitor portfolio credit quality, funding costs, dividend coverage and diluted earnings per share in upcoming quarters.
09/05/26 12:40 AM ETAI Generated. May Contain Errors.