Annual Income Statements for Trinity Capital Inc. - 7.875% Notes Due 2029
Annual Income Statements for Trinity Capital Inc. - 7.875% Notes Due 2029
This table shows Trinity Capital Inc. - 7.875% Notes Due 2029'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 Inc. - 7.875% Notes Due 2029
This table shows Trinity Capital Inc. - 7.875% Notes Due 2029'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 Inc. - 7.875% Notes Due 2029
This table details how cash moves in and out of Trinity Capital Inc. - 7.875% Notes Due 2029'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 Inc. - 7.875% Notes Due 2029
This table details how cash moves in and out of Trinity Capital Inc. - 7.875% Notes Due 2029'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 Inc. - 7.875% Notes Due 2029
This table presents Trinity Capital Inc. - 7.875% Notes Due 2029'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 Inc. - 7.875% Notes Due 2029
This table presents Trinity Capital Inc. - 7.875% Notes Due 2029'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 Inc. - 7.875% Notes Due 2029
This table displays calculated financial ratios and metrics derived from Trinity Capital Inc. - 7.875% Notes Due 2029'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 Inc. - 7.875% Notes Due 2029
This table displays calculated financial ratios and metrics derived from Trinity Capital Inc. - 7.875% Notes Due 2029'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 exhibited notable financial trends over the past four years, particularly in its revenue sources, expense management, profitability, and capital structure.
Positive Developments:
- Consistent positive Net Interest Income, with $62.7 million reported in Q1 2025, showing growth from approximately $41 million in Q1 2023.
- Improvement in Net Income Attributable to Common Shareholders from $22.5 million in Q1 2023 up to $27.0 million in Q1 2025.
- Basic and diluted earnings per share (EPS) have generally increased, with Q1 2025 reporting $0.43 per share compared to $0.31 in Q1 2024 and $0.64 in Q1 2023, reflecting stable profitability despite increased share count.
- Total assets have grown substantially from about $1.12 billion in Q1 2023 to $1.86 billion in Q1 2025, indicating business expansion.
- Issuance of debt has increased, from $54 million in Q1 2023 to $401 million in Q1 2025, potentially supporting growth initiatives.
- Equity has increased from roughly $470 million in Q1 2023 to $833 million in Q1 2025, strengthening the capital base.
Neutral Factors:
- Non-interest income has been volatile, turning negative in recent quarters (e.g., -$2.15 million in Q1 2025), largely due to net realized and unrealized capital losses.
- Total non-interest expenses have risen from roughly $21.7 million in Q1 2023 to $33.4 million in Q1 2025, largely driven by “Other Special Charges”. While higher expenses can weigh on profits, some may relate to investments in growth or restructuring.
- Cash and equivalents have fluctuated, from $8.3 million in Q1 2023 to $8.4 million in Q1 2025, indicating maintained liquidity.
- Weighted average shares outstanding increased significantly over the period, suggesting equity raises which dilute EPS but may also fund business growth.
Negative Observations:
- Significant net realized and unrealized capital losses reported in recent quarters (e.g., -$2.15 million in Q1 2025) have dampened overall earnings growth.
- Net cash from operating activities was negative $63.3 million in Q1 2025, indicating operational cash outflows which may raise concerns if persistent.
- Increases in “Other Special Charges” expense category, reaching $17.7 million in Q1 2025, which may reflect restructuring or other one-time costs impacting earnings.
Summary: Trinity Capital has grown its interest income, assets, and equity base over the past four years, resulting in improved net income and solid earnings per share. However, volatility in non-interest income, increased non-interest expenses, and operational cash flow challenges warrant monitoring. The company’s active issuance of debt and equity suggests ongoing investment and growth efforts, which retail investors should watch alongside overall profitability trends.
09/14/25 05:56 AM ETAI Generated. May Contain Errors.