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: TRINL) has shown notable performance and financial trends over the last several quarters, with key aspects observed in its income, cash flow, and balance sheet statements through Q1 2025, going back to mid-2022.
Positive Highlights:
- Consistent growth in total interest income from approximately $19.66 million in Q2 2022 to about $62.67 million in Q1 2025 indicates improving earnings on investments and lending activities.
- Net interest income has remained positive and mostly growing, peaking at $62.67 million in Q1 2025, with no recorded interest expenses in recent quarters, which aids profitability.
- Overall net income attributable to common shareholders has generally increased from negative and low positive figures in 2022 to around $23.97 million in Q1 2025.
- Basic and diluted earnings per share (EPS) showed improvement, with Q1 2025 reflecting a basic EPS of $0.43 compared to losses in earlier 2022 quarters, signaling healthier shareholder returns.
- Increase in equity from around $482 million in Q3 2022 to over $833 million in Q1 2025 suggests strengthened shareholder value and financial stability.
- The company maintained net cash inflows from financing activities recently (e.g., $62.2 million in Q1 2025), supported by debt issuance exceeding repayments, providing funds for operations and growth.
- Dividends paid remain substantial but manageable compared to net income, reflecting a commitment to returning value to shareholders (e.g., $31.15 million dividends in Q1 2025).
- Despite fluctuations, other gains/losses and capital gains components have stabilized, with non-interest income losses narrowing in Q1 2025 compared to large gains/losses swings in 2023 and 2024.
Neutral Observations:
- Total non-interest expenses have fluctuated significantly, with spikes in special charges (e.g., $17.7 million in Q1 2025), warranting monitoring for operational efficiency impacts.
- Net cash from operating activities has been volatile, including large negative adjustments related to non-cash items and working capital changes, signaling complexity in cash flow management.
- Shares outstanding have increased steadily from roughly 31.7 million in early 2022 to around 62.5 million by Q1 2025, causing EPS dilution but also indicating capital raising efforts.
- Short-term and long-term debt levels have increased over the observed period (e.g., combined debt over $950 million by Q1 2025), balancing between financing growth and raising leverage risk.
- Cash and cash equivalents fluctuated quarter-to-quarter, with a notable decrease to around $8.39 million in Q1 2025 from higher levels mid-2022; liquidity management remains critical.
Negative Factors:
- Significant net realized and unrealized capital losses in recent quarters (e.g., -$2.15 million in Q1 2025, and larger losses in 2024) have negatively impacted total non-interest income.
- Other special charges have increased notably in Q1 2025 ($17.7 million), potentially indicating extraordinary expenses or restructuring costs that pressure earnings.
- Net cash from continuing operating activities was negative $63.3 million in Q1 2025, a sharp decline from positive flows in prior quarters, raising concerns about operational cash generation.
- Net income volatility over the last few years, including negative pre-tax incomes and net losses in 2022 quarters, reveals exposure to fluctuation in market and investment gains/losses.
- Free cash flow appears constrained as capital expenditures and investments in securities, though relatively small, combined with high dividends and debt repayments, could limit flexibility.
Summary: Trinity Capital Inc. has demonstrated growth in interest income and net income on a generally improving trend through early 2025, supported by strong equity and financing activity. However, challenges remain with volatile non-interest income and operating cash flows, alongside rising expenses and debt levels. Retail investors should watch the company’s ability to manage operating cash generation and special charges, as well as monitor leverage and liquidity position going forward.
10/16/25 02:11 AM ETAI Generated. May Contain Errors.