Annual Income Statements for WhiteHorse Finance
This table shows WhiteHorse Finance's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for WhiteHorse Finance
This table shows WhiteHorse Finance'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 |
|
3.43 |
5.97 |
7.84 |
-6.86 |
3.90 |
4.26 |
2.25 |
-0.56 |
8.78 |
-0.69 |
10 |
| Consolidated Net Income / (Loss) |
|
3.43 |
5.97 |
7.84 |
-6.86 |
3.90 |
4.26 |
2.25 |
-0.56 |
8.38 |
-0.60 |
10 |
| Net Income / (Loss) Continuing Operations |
|
11 |
11 |
9.29 |
9.15 |
7.98 |
6.84 |
6.56 |
6.10 |
6.60 |
-0.60 |
10 |
| Total Pre-Tax Income |
|
11 |
11 |
9.56 |
9.45 |
8.25 |
6.95 |
6.75 |
6.29 |
6.79 |
-0.60 |
10 |
| Total Revenue |
|
18 |
18 |
16 |
16 |
14 |
12 |
13 |
12 |
12 |
4.83 |
15 |
| Net Interest Income / (Expense) |
|
18 |
18 |
16 |
16 |
15 |
13 |
13 |
12 |
12 |
8.40 |
7.81 |
| Total Interest Income |
|
26 |
25 |
23 |
23 |
21 |
19 |
19 |
18 |
17 |
13 |
13 |
| Investment Securities Interest Income |
|
26 |
25 |
23 |
23 |
21 |
19 |
19 |
18 |
17 |
13 |
13 |
| Total Interest Expense |
|
7.50 |
7.33 |
7.14 |
6.93 |
6.50 |
6.19 |
6.14 |
5.78 |
5.03 |
5.00 |
4.81 |
| Long-Term Debt Interest Expense |
|
7.50 |
7.33 |
7.14 |
6.93 |
6.50 |
6.19 |
6.14 |
5.78 |
5.03 |
5.00 |
4.81 |
| Total Non-Interest Income |
|
-0.17 |
-0.17 |
-0.17 |
-0.17 |
-0.17 |
-0.17 |
0.00 |
0.00 |
-0.34 |
-3.57 |
7.59 |
| Other Service Charges |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.55 |
0.28 |
| Net Realized & Unrealized Capital Gains on Investments |
|
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
- |
-6.20 |
5.70 |
| Other Non-Interest Income |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.08 |
1.60 |
| Total Non-Interest Expense |
|
7.03 |
6.90 |
6.58 |
6.30 |
6.18 |
5.48 |
5.95 |
5.62 |
4.80 |
5.43 |
5.02 |
| Insurance Policy Acquisition Costs |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.36 |
1.13 |
| Other Operating Expenses |
|
4.38 |
4.19 |
4.26 |
4.01 |
4.19 |
3.76 |
4.31 |
4.10 |
3.20 |
4.07 |
3.89 |
| Basic Earnings per Share |
|
$0.15 |
$0.26 |
$0.34 |
($0.30) |
$0.17 |
$0.18 |
$0.10 |
($0.02) |
$0.36 |
($0.03) |
$0.48 |
| Weighted Average Basic Shares Outstanding |
|
23.24M |
23.24M |
23.24M |
23.24M |
23.24M |
23.24M |
23.24M |
23.24M |
23.17M |
22.17M |
21.57M |
| Diluted Earnings per Share |
|
$0.15 |
$0.26 |
$0.34 |
($0.30) |
$0.17 |
$0.18 |
$0.10 |
($0.02) |
$0.36 |
($0.03) |
$0.48 |
| Weighted Average Diluted Shares Outstanding |
|
23.24M |
23.24M |
23.24M |
23.24M |
23.24M |
23.24M |
23.24M |
23.24M |
23.17M |
22.17M |
21.57M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
23.24M |
23.24M |
23.24M |
23.24M |
23.24M |
23.24M |
23.24M |
23.24M |
22.23M |
21.61M |
21.48M |
| Cash Dividends to Common per Share |
|
$0.38 |
$0.39 |
$0.39 |
$0.39 |
$0.62 |
$0.39 |
$0.39 |
$0.39 |
$0.27 |
$0.26 |
$0.25 |
Annual Cash Flow Statements for WhiteHorse Finance
This table details how cash moves in and out of WhiteHorse Finance'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 |
|
-12 |
6.52 |
3.80 |
-1.78 |
3.35 |
1.89 |
| Net Cash From Operating Activities |
|
-65 |
-90 |
72 |
90 |
79 |
77 |
| Net Cash From Continuing Operating Activities |
|
-65 |
-90 |
72 |
90 |
79 |
77 |
| Net Income / (Loss) Continuing Operations |
|
32 |
30 |
16 |
20 |
11 |
14 |
| Consolidated Net Income / (Loss) |
|
32 |
30 |
16 |
20 |
11 |
14 |
| Depreciation Expense |
|
-3.34 |
7.61 |
9.19 |
23 |
9.57 |
-24 |
| Amortization Expense |
|
-2.38 |
-4.68 |
-4.09 |
-2.89 |
-2.42 |
-2.27 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-94 |
-126 |
52 |
47 |
48 |
92 |
| Changes in Operating Assets and Liabilities, net |
|
3.73 |
2.91 |
-1.22 |
2.70 |
13 |
-3.04 |
| Net Cash From Investing Activities |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash From Continuing Investing Activities |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Purchase of Investment Securities |
|
- |
- |
- |
- |
0.00 |
0.00 |
| Net Cash From Financing Activities |
|
53 |
97 |
-68 |
-92 |
-75 |
-75 |
| Net Cash From Continuing Financing Activities |
|
53 |
97 |
-68 |
-92 |
-75 |
-75 |
| Issuance of Debt |
|
296 |
458 |
141 |
167 |
119 |
214 |
| Repayment of Debt |
|
-211 |
-368 |
-176 |
-224 |
-153 |
-245 |
| Repurchase of Common Equity |
|
- |
- |
- |
0.00 |
0.00 |
-7.42 |
| Payment of Dividends |
|
-32 |
-30 |
-33 |
-35 |
-41 |
-37 |
| Effect of Exchange Rate Changes |
|
0.01 |
-0.30 |
0.29 |
-0.02 |
-0.01 |
0.03 |
| Cash Interest Paid |
|
12 |
14 |
20 |
29 |
26 |
22 |
| Cash Income Taxes Paid |
|
0.83 |
0.91 |
1.18 |
1.10 |
1.41 |
1.46 |
Quarterly Cash Flow Statements for WhiteHorse Finance
This table details how cash moves in and out of WhiteHorse Finance'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 |
|
-5.29 |
-3.59 |
0.86 |
-1.09 |
7.17 |
-8.22 |
14 |
13 |
-16 |
20 |
-21 |
| Net Cash From Operating Activities |
|
16 |
1.60 |
42 |
15 |
21 |
-7.01 |
22 |
62 |
0.96 |
28 |
-13 |
| Net Cash From Continuing Operating Activities |
|
16 |
1.60 |
42 |
15 |
21 |
-7.01 |
22 |
62 |
0.94 |
28 |
-13 |
| Net Income / (Loss) Continuing Operations |
|
3.43 |
5.97 |
7.84 |
-6.86 |
3.90 |
4.26 |
2.25 |
-0.56 |
8.38 |
-0.69 |
10 |
| Consolidated Net Income / (Loss) |
|
3.43 |
5.97 |
7.84 |
-6.86 |
3.90 |
4.26 |
2.25 |
-0.56 |
8.38 |
-0.69 |
10 |
| Depreciation Expense |
|
8.39 |
-0.74 |
1.79 |
16 |
-7.35 |
2.20 |
-18 |
4.97 |
-14 |
1.87 |
-5.70 |
| Amortization Expense |
|
-0.79 |
-0.69 |
-0.36 |
-0.83 |
-0.54 |
-0.62 |
-0.68 |
-0.33 |
-0.65 |
-0.44 |
-0.12 |
| Non-Cash Adjustments to Reconcile Net Income |
|
4.95 |
0.19 |
24 |
3.26 |
20 |
-10 |
36 |
61 |
4.68 |
27 |
-14 |
| Changes in Operating Assets and Liabilities, net |
|
-0.18 |
-3.13 |
7.81 |
3.13 |
5.50 |
-2.78 |
1.51 |
-3.83 |
2.07 |
0.37 |
-3.85 |
| Net Cash From Financing Activities |
|
-21 |
-5.17 |
-41 |
-16 |
-14 |
-1.24 |
-8.04 |
-49 |
-17 |
-8.61 |
-8.31 |
| Net Cash From Continuing Financing Activities |
|
-21 |
-5.17 |
-41 |
-16 |
-14 |
-1.24 |
-8.04 |
-49 |
-17 |
-8.61 |
-8.31 |
| Repurchase of Common Equity |
|
- |
- |
- |
- |
- |
0.00 |
- |
- |
- |
-3.02 |
-2.56 |
| Payment of Dividends |
|
-8.60 |
-8.95 |
-8.95 |
-8.95 |
-15 |
-8.95 |
-8.95 |
-8.95 |
-9.76 |
-5.60 |
-5.75 |
| Effect of Exchange Rate Changes |
|
0.03 |
-0.02 |
0.02 |
0.02 |
-0.03 |
0.03 |
0.00 |
-0.01 |
0.01 |
-0.00 |
-0.00 |
| Cash Interest Paid |
|
8.88 |
5.12 |
8.67 |
4.77 |
7.91 |
4.10 |
7.93 |
1.95 |
8.31 |
3.49 |
5.78 |
Annual Balance Sheets for WhiteHorse Finance
This table presents WhiteHorse Finance'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 |
|
851 |
796 |
731 |
677 |
615 |
| Cash and Due from Banks |
|
12 |
9.51 |
11 |
12 |
7.03 |
| Trading Account Securities |
|
0.00 |
- |
- |
642 |
579 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Assets |
|
19 |
766 |
16 |
0.98 |
0.53 |
| Total Liabilities & Shareholders' Equity |
|
851 |
796 |
731 |
677 |
615 |
| Total Liabilities |
|
501 |
464 |
414 |
391 |
355 |
| Accrued Interest Payable |
|
2.09 |
2.77 |
2.07 |
1.82 |
1.39 |
| Long-Term Debt |
|
477 |
440 |
387 |
353 |
324 |
| Other Long-Term Liabilities |
|
22 |
14 |
25 |
35 |
30 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
350 |
332 |
317 |
286 |
260 |
| Total Preferred & Common Equity |
|
350 |
332 |
317 |
286 |
260 |
| Total Common Equity |
|
350 |
332 |
317 |
286 |
260 |
| Common Stock |
|
339 |
339 |
338 |
337 |
329 |
| Retained Earnings |
|
11 |
-6.88 |
-22 |
-51 |
-69 |
Quarterly Balance Sheets for WhiteHorse Finance
This table presents WhiteHorse Finance'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 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
| Total Assets |
|
735 |
703 |
684 |
679 |
671 |
626 |
606 |
604 |
| Cash and Due from Banks |
|
11 |
13 |
11 |
11 |
11 |
9.54 |
12 |
8.47 |
| Trading Account Securities |
|
0.01 |
- |
- |
- |
- |
- |
543 |
569 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Assets |
|
22 |
23 |
10 |
9.09 |
9.32 |
13 |
7.51 |
0.89 |
| Total Liabilities & Shareholders' Equity |
|
735 |
703 |
684 |
679 |
671 |
626 |
606 |
604 |
| Total Liabilities |
|
421 |
391 |
387 |
397 |
396 |
361 |
356 |
351 |
| Accrued Interest Payable |
|
3.86 |
1.91 |
3.65 |
3.59 |
1.50 |
4.98 |
2.60 |
1.32 |
| Long-Term Debt |
|
391 |
359 |
353 |
362 |
364 |
324 |
324 |
324 |
| Other Long-Term Liabilities |
|
27 |
29 |
30 |
32 |
31 |
32 |
28 |
25 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
314 |
313 |
297 |
281 |
275 |
265 |
250 |
253 |
| Total Preferred & Common Equity |
|
314 |
313 |
297 |
281 |
275 |
265 |
250 |
253 |
| Total Common Equity |
|
314 |
313 |
297 |
281 |
275 |
265 |
250 |
253 |
| Common Stock |
|
338 |
338 |
338 |
337 |
337 |
337 |
326 |
324 |
| Retained Earnings |
|
-25 |
-26 |
-41 |
-56 |
-62 |
-72 |
-76 |
-71 |
Annual Metrics And Ratios for WhiteHorse Finance
This table displays calculated financial ratios and metrics derived from WhiteHorse Finance's official financial filings.
| Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
0.00 |
0.00 |
23,243,088.00 |
23,243,088.00 |
- |
23,243,088.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
23,243,088.00 |
23,243,088.00 |
- |
23,243,088.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.67 |
0.88 |
- |
0.62 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-10.20% |
18.30% |
11.95% |
-11.60% |
-23.95% |
| EBITDA Growth |
|
0.00% |
3.22% |
32.59% |
47.55% |
-28.90% |
-98.25% |
| EBIT Growth |
|
0.00% |
-20.40% |
28.50% |
14.17% |
-12.20% |
-29.18% |
| NOPAT Growth |
|
0.00% |
19.18% |
29.41% |
14.64% |
-12.82% |
-29.88% |
| Net Income Growth |
|
0.00% |
-5.02% |
-47.89% |
30.15% |
-46.84% |
32.13% |
| EPS Growth |
|
0.00% |
-8.39% |
-52.11% |
29.41% |
-46.59% |
31.91% |
| Operating Cash Flow Growth |
|
0.00% |
-39.63% |
179.82% |
25.52% |
-12.85% |
-1.89% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-2,654.81% |
115.23% |
-9.88% |
-19.49% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
-8.96% |
-9.10% |
-8.70% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-6.05% |
-4.63% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-28.60% |
-90.24% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-6.66% |
-3.82% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-6.59% |
-5.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
4.58% |
45.42% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
4.44% |
44.19% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
248.04% |
9.60% |
7.18% |
-20.65% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-7.60% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.93% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
39.99% |
59.64% |
66.85% |
88.11% |
70.86% |
1.63% |
| EBIT Margin |
|
51.94% |
54.30% |
58.98% |
60.15% |
59.74% |
55.63% |
| Profit (Net Income) Margin |
|
66.16% |
54.85% |
24.16% |
28.09% |
16.89% |
29.35% |
| Tax Burden Percent |
|
127.25% |
101.00% |
40.97% |
46.73% |
28.29% |
53.55% |
| Interest Burden Percent |
|
100.10% |
100.01% |
100.00% |
99.94% |
99.97% |
98.52% |
| Effective Tax Rate |
|
2.98% |
3.37% |
2.67% |
2.21% |
2.92% |
2.47% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
9.64% |
5.79% |
5.55% |
4.27% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
-0.16% |
0.39% |
-1.59% |
0.79% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
-0.10% |
0.50% |
-1.95% |
0.98% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
9.54% |
6.29% |
3.60% |
5.25% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-190.36% |
15.17% |
15.08% |
13.37% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
4.65% |
5.72% |
5.45% |
4.21% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
1.90% |
2.67% |
1.54% |
2.22% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
9.54% |
6.29% |
3.60% |
5.25% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
4.72% |
6.44% |
3.79% |
5.52% |
| Net Operating Profit after Tax (NOPAT) |
|
24 |
29 |
37 |
43 |
37 |
26 |
| NOPAT Margin |
|
50.30% |
52.48% |
57.40% |
58.78% |
57.97% |
53.45% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
9.80% |
5.39% |
7.14% |
3.48% |
| SG&A Expenses to Revenue |
|
15.91% |
13.71% |
10.88% |
14.70% |
14.49% |
13.26% |
| Operating Expenses to Revenue |
|
48.06% |
45.70% |
41.02% |
39.85% |
40.26% |
44.37% |
| Earnings before Interest and Taxes (EBIT) |
|
25 |
30 |
38 |
44 |
38 |
27 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
19 |
33 |
43 |
64 |
46 |
0.80 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.63 |
0.00 |
0.79 |
0.60 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.63 |
0.00 |
0.79 |
0.60 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
3.23 |
0.00 |
3.50 |
3.19 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
13.37 |
0.00 |
20.73 |
10.58 |
| Dividend Yield |
|
19.44% |
15.55% |
16.29% |
22.20% |
22.42% |
21.47% |
| Earnings Yield |
|
0.00% |
0.00% |
7.48% |
0.00% |
4.82% |
9.45% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.81 |
0.00 |
0.88 |
0.81 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
9.64 |
0.00 |
8.81 |
9.68 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
14.43 |
0.00 |
12.43 |
592.37 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
16.35 |
0.00 |
14.74 |
17.40 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
16.80 |
0.00 |
15.19 |
18.10 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
8.69 |
0.00 |
7.18 |
6.12 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
5.59 |
5.78 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
1.33 |
1.22 |
1.23 |
1.25 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
1.33 |
1.22 |
1.23 |
1.25 |
| Financial Leverage |
|
0.00 |
0.00 |
0.65 |
1.27 |
1.23 |
1.24 |
| Leverage Ratio |
|
0.00 |
0.00 |
2.42 |
2.35 |
2.33 |
2.37 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
2.42 |
2.35 |
2.33 |
2.33 |
| Debt to Total Capital |
|
0.00% |
0.00% |
56.99% |
54.97% |
55.24% |
55.49% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
56.99% |
54.97% |
55.24% |
55.49% |
| Preferred Equity to Total Capital |
|
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% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
43.01% |
45.03% |
44.76% |
44.51% |
| Debt to EBITDA |
|
0.00 |
0.00 |
10.15 |
6.04 |
7.76 |
405.81 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
9.59 |
5.68 |
7.49 |
396.99 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
10.15 |
6.04 |
7.76 |
405.81 |
| Debt to NOPAT |
|
0.00 |
0.00 |
11.82 |
9.05 |
9.48 |
12.40 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
11.17 |
8.51 |
9.15 |
12.13 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
11.82 |
9.05 |
9.48 |
12.40 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
29 |
-736 |
112 |
101 |
82 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
1.74 |
-33.53 |
3.74 |
3.63 |
3.53 |
| Operating Cash Flow to Interest Expense |
|
-4.92 |
-5.44 |
3.28 |
3.02 |
2.82 |
3.34 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-4.92 |
-5.44 |
3.28 |
3.02 |
2.82 |
3.34 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.08 |
0.10 |
0.09 |
0.08 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
773 |
704 |
639 |
584 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.17 |
0.10 |
0.10 |
0.08 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
773 |
-69 |
-64 |
-56 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
626 |
0.00 |
566 |
473 |
| Market Capitalization |
|
0.00 |
0.00 |
210 |
0.00 |
225 |
156 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$14.30 |
$13.63 |
$12.31 |
$11.18 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$14.30 |
$13.63 |
$12.31 |
$11.18 |
| Total Capital |
|
0.00 |
0.00 |
773 |
704 |
639 |
584 |
| Total Debt |
|
0.00 |
0.00 |
440 |
387 |
353 |
324 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
440 |
387 |
353 |
324 |
| Net Debt |
|
0.00 |
0.00 |
416 |
363 |
341 |
317 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
-7.60 |
-1.30 |
22 |
22 |
26 |
12 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
440 |
387 |
353 |
324 |
| Total Depreciation and Amortization (D&A) |
|
-5.72 |
2.93 |
5.11 |
20 |
7.14 |
-26 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.68 |
$0.88 |
$0.47 |
$0.62 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
23.23M |
23.24M |
23.24M |
23.17M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.68 |
$0.88 |
$0.47 |
$0.62 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
23.23M |
23.24M |
23.24M |
23.17M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
46.49M |
23.24M |
23.24M |
22.23M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
24 |
29 |
37 |
43 |
37 |
26 |
| Normalized NOPAT Margin |
|
50.30% |
52.48% |
57.40% |
58.78% |
57.97% |
53.45% |
| Pre Tax Income Margin |
|
51.99% |
54.31% |
58.98% |
60.11% |
59.72% |
54.80% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.90 |
1.80 |
1.74 |
1.46 |
1.38 |
1.17 |
| NOPAT to Interest Expense |
|
1.84 |
1.74 |
1.70 |
1.43 |
1.33 |
1.13 |
| EBIT Less CapEx to Interest Expense |
|
1.90 |
1.80 |
1.74 |
1.46 |
1.38 |
1.17 |
| NOPAT Less CapEx to Interest Expense |
|
1.84 |
1.74 |
1.70 |
1.43 |
1.33 |
1.13 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
100.18% |
99.01% |
211.33% |
173.08% |
382.35% |
255.35% |
| Augmented Payout Ratio |
|
100.18% |
99.01% |
211.33% |
173.08% |
382.35% |
307.11% |
Quarterly Metrics And Ratios for WhiteHorse Finance
This table displays calculated financial ratios and metrics derived from WhiteHorse Finance'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 |
|
23,243,088.00 |
23,243,088.00 |
23,243,088.00 |
23,243,088.00 |
- |
46,486,176.00 |
23,243,088.00 |
23,243,088.00 |
23,243,088.00 |
22,234,045.00 |
21,611,392.00 |
| DEI Adjusted Shares Outstanding |
|
23,243,088.00 |
23,243,088.00 |
23,243,088.00 |
23,243,088.00 |
- |
46,486,176.00 |
23,243,088.00 |
23,243,088.00 |
23,243,088.00 |
22,234,045.00 |
21,611,392.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.15 |
0.26 |
0.34 |
-0.30 |
- |
0.09 |
0.10 |
-0.02 |
0.36 |
-0.03 |
0.48 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-2.67% |
-10.63% |
-13.15% |
-19.41% |
-30.76% |
-22.52% |
-24.40% |
-16.53% |
-61.19% |
21.27% |
| EBITDA Growth |
|
0.00% |
-31.69% |
-33.95% |
66.86% |
-98.51% |
-11.42% |
-205.39% |
-55.40% |
-2,039.23% |
-90.29% |
139.15% |
| EBIT Growth |
|
0.00% |
1.21% |
-11.61% |
-13.86% |
-25.29% |
-37.09% |
-29.61% |
-33.52% |
-13.09% |
-108.58% |
53.79% |
| NOPAT Growth |
|
0.00% |
1.04% |
-12.27% |
-15.34% |
-24.77% |
-36.73% |
-29.38% |
-33.35% |
-17.21% |
-106.12% |
58.15% |
| Net Income Growth |
|
0.00% |
-20.48% |
101.98% |
-222.49% |
13.86% |
-28.56% |
-71.30% |
91.89% |
114.79% |
-114.02% |
361.24% |
| EPS Growth |
|
0.00% |
-18.75% |
100.00% |
-225.00% |
13.33% |
-30.77% |
-70.59% |
93.33% |
111.76% |
-116.67% |
380.00% |
| Operating Cash Flow Growth |
|
100.44% |
-92.65% |
294.70% |
-65.55% |
33.37% |
-537.81% |
-47.73% |
322.95% |
-95.45% |
503.25% |
-159.82% |
| Free Cash Flow Firm Growth |
|
0.00% |
108.16% |
0.00% |
-181.67% |
0.00% |
12.56% |
106.06% |
110.46% |
-13.88% |
-0.41% |
78.22% |
| Invested Capital Growth |
|
0.00% |
-6.61% |
0.00% |
0.00% |
-9.10% |
-8.73% |
-5.00% |
-9.38% |
-8.70% |
-10.65% |
-9.58% |
| Revenue Q/Q Growth |
|
-0.95% |
1.01% |
-10.05% |
-2.57% |
-8.96% |
-13.22% |
0.66% |
-4.94% |
0.52% |
-59.65% |
218.80% |
| EBITDA Q/Q Growth |
|
26.32% |
-47.93% |
14.17% |
122.30% |
-98.87% |
2,261.05% |
-236.49% |
194.07% |
-164.27% |
111.82% |
449.52% |
| EBIT Q/Q Growth |
|
-0.42% |
1.40% |
-13.47% |
-1.36% |
-13.68% |
-15.50% |
-3.19% |
-6.83% |
14.03% |
-108.34% |
1,835.45% |
| NOPAT Q/Q Growth |
|
-1.93% |
1.99% |
-14.08% |
-1.49% |
-12.86% |
-14.22% |
-4.11% |
-7.03% |
8.24% |
-106.34% |
2,579.22% |
| Net Income Q/Q Growth |
|
-38.81% |
74.23% |
31.33% |
-187.49% |
156.88% |
9.31% |
-47.23% |
-124.71% |
1,607.01% |
-107.14% |
1,835.45% |
| EPS Q/Q Growth |
|
-37.50% |
73.33% |
30.77% |
-188.24% |
156.67% |
5.88% |
-44.44% |
-120.00% |
1,900.00% |
-108.33% |
1,700.00% |
| Operating Cash Flow Q/Q Growth |
|
-62.63% |
-89.87% |
2,494.69% |
-64.91% |
44.65% |
-133.24% |
409.76% |
183.97% |
-98.44% |
2,845.57% |
-145.95% |
| Free Cash Flow Firm Q/Q Growth |
|
-100.00% |
0.00% |
-1,191.58% |
3.28% |
685.95% |
-5.43% |
-41.28% |
67.14% |
-7.22% |
9.37% |
5.08% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.17% |
-4.61% |
-3.26% |
0.00% |
0.58% |
-0.71% |
-7.72% |
-0.93% |
-1.57% |
0.48% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
103.20% |
53.68% |
68.13% |
155.47% |
1.92% |
68.68% |
-92.68% |
91.72% |
-58.65% |
17.18% |
29.62% |
| EBIT Margin |
|
60.86% |
61.64% |
59.30% |
60.04% |
56.92% |
56.01% |
53.87% |
52.80% |
59.89% |
-12.38% |
67.40% |
| Profit (Net Income) Margin |
|
19.07% |
33.21% |
48.48% |
-43.54% |
27.20% |
34.26% |
17.96% |
-4.67% |
70.00% |
-12.38% |
67.40% |
| Tax Burden Percent |
|
31.45% |
53.74% |
82.01% |
-72.59% |
47.31% |
61.37% |
33.34% |
-8.84% |
123.42% |
100.00% |
100.00% |
| Interest Burden Percent |
|
99.64% |
100.25% |
99.71% |
99.90% |
101.00% |
99.68% |
100.00% |
100.00% |
94.70% |
100.00% |
100.00% |
| Effective Tax Rate |
|
2.66% |
2.63% |
2.79% |
3.11% |
3.25% |
1.51% |
2.76% |
2.96% |
2.73% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
6.10% |
5.95% |
12.02% |
12.13% |
5.32% |
4.79% |
4.40% |
4.24% |
4.41% |
-0.59% |
4.87% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.24% |
4.76% |
11.21% |
3.07% |
4.22% |
4.11% |
3.21% |
2.27% |
4.93% |
-0.64% |
4.87% |
| Return on Net Nonoperating Assets (RNNOA) |
|
5.18% |
6.03% |
12.88% |
3.65% |
5.18% |
5.19% |
3.95% |
2.73% |
6.12% |
-0.82% |
6.35% |
| Return on Equity (ROE) |
|
11.27% |
11.98% |
24.89% |
15.78% |
10.50% |
9.98% |
8.35% |
6.97% |
10.52% |
-1.41% |
11.23% |
| Cash Return on Invested Capital (CROIC) |
|
15.92% |
12.71% |
0.00% |
0.00% |
15.08% |
14.07% |
9.78% |
14.28% |
13.37% |
14.41% |
13.82% |
| Operating Return on Assets (OROA) |
|
5.79% |
5.87% |
5.92% |
5.96% |
5.20% |
4.65% |
4.32% |
4.13% |
4.53% |
-0.79% |
4.65% |
| Return on Assets (ROA) |
|
1.81% |
3.16% |
4.84% |
-4.32% |
2.48% |
2.85% |
1.44% |
-0.37% |
5.29% |
-0.79% |
4.65% |
| Return on Common Equity (ROCE) |
|
11.27% |
11.98% |
24.89% |
15.78% |
10.50% |
9.98% |
8.35% |
6.97% |
10.52% |
-1.41% |
11.23% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
6.02% |
7.30% |
3.50% |
0.00% |
3.25% |
1.29% |
3.72% |
0.00% |
3.78% |
6.96% |
| Net Operating Profit after Tax (NOPAT) |
|
11 |
11 |
9.29 |
9.15 |
7.98 |
6.84 |
6.56 |
6.10 |
6.60 |
-0.42 |
10 |
| NOPAT Margin |
|
59.03% |
60.17% |
57.47% |
58.11% |
55.62% |
54.99% |
52.38% |
51.23% |
55.17% |
-8.67% |
67.40% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.86% |
1.19% |
0.81% |
9.07% |
1.10% |
0.69% |
1.19% |
1.97% |
-0.52% |
0.05% |
0.00% |
| SG&A Expenses to Revenue |
|
14.76% |
15.04% |
14.37% |
14.53% |
13.90% |
13.75% |
13.09% |
12.81% |
13.38% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
39.14% |
38.36% |
40.70% |
39.96% |
43.08% |
43.99% |
46.13% |
47.20% |
40.11% |
112.38% |
32.60% |
| Earnings before Interest and Taxes (EBIT) |
|
11 |
11 |
9.59 |
9.46 |
8.16 |
6.97 |
6.75 |
6.29 |
7.17 |
-0.60 |
10 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
19 |
9.65 |
11 |
24 |
0.28 |
8.55 |
-12 |
11 |
-7.02 |
0.83 |
4.56 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.78 |
0.77 |
0.75 |
0.79 |
0.68 |
0.74 |
0.60 |
0.60 |
0.66 |
0.57 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.78 |
0.77 |
0.75 |
0.79 |
0.68 |
0.74 |
0.60 |
0.60 |
0.66 |
0.57 |
| Price to Revenue (P/Rev) |
|
0.00 |
3.41 |
3.43 |
3.29 |
3.50 |
3.25 |
3.68 |
3.12 |
3.19 |
3.99 |
3.30 |
| Price to Earnings (P/E) |
|
0.00 |
13.04 |
10.54 |
21.49 |
20.73 |
20.86 |
56.98 |
16.23 |
10.58 |
16.81 |
8.07 |
| Dividend Yield |
|
22.20% |
21.54% |
22.16% |
24.08% |
22.42% |
21.75% |
20.47% |
25.92% |
21.47% |
22.97% |
17.46% |
| Earnings Yield |
|
0.00% |
7.67% |
9.49% |
4.65% |
4.82% |
4.79% |
1.76% |
6.16% |
9.45% |
5.95% |
12.39% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.88 |
0.86 |
0.86 |
0.88 |
0.83 |
0.84 |
0.74 |
0.81 |
0.83 |
0.80 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
8.55 |
8.24 |
8.20 |
8.81 |
9.08 |
9.69 |
8.56 |
9.68 |
11.57 |
10.49 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
10.36 |
10.99 |
8.91 |
12.43 |
12.00 |
24.53 |
53.58 |
592.37 |
0.00 |
49.58 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
14.08 |
13.59 |
13.55 |
14.74 |
15.56 |
16.97 |
15.51 |
17.40 |
24.32 |
19.83 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
14.41 |
13.94 |
13.96 |
15.19 |
16.02 |
17.47 |
15.95 |
18.10 |
24.80 |
20.16 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
8.79 |
5.72 |
7.57 |
7.18 |
7.60 |
10.60 |
4.50 |
6.12 |
4.24 |
5.92 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
6.66 |
0.00 |
0.00 |
5.59 |
5.62 |
8.32 |
4.95 |
5.78 |
5.44 |
5.49 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.22 |
1.25 |
1.15 |
1.19 |
1.23 |
1.28 |
1.32 |
1.22 |
1.25 |
1.29 |
1.28 |
| Long-Term Debt to Equity |
|
1.22 |
1.25 |
1.15 |
1.19 |
1.23 |
1.28 |
1.32 |
1.22 |
1.25 |
1.29 |
1.28 |
| Financial Leverage |
|
1.22 |
1.27 |
1.15 |
1.19 |
1.23 |
1.26 |
1.23 |
1.20 |
1.24 |
1.29 |
1.30 |
| Leverage Ratio |
|
2.35 |
2.35 |
2.25 |
2.30 |
2.33 |
2.38 |
2.34 |
2.33 |
2.37 |
2.42 |
2.42 |
| Compound Leverage Factor |
|
2.34 |
2.36 |
2.24 |
2.30 |
2.36 |
2.37 |
2.34 |
2.33 |
2.24 |
2.42 |
2.42 |
| Debt to Total Capital |
|
54.97% |
55.46% |
53.47% |
54.33% |
55.24% |
56.23% |
56.96% |
54.98% |
55.49% |
56.42% |
56.20% |
| Short-Term Debt 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% |
| Long-Term Debt to Total Capital |
|
54.97% |
55.46% |
53.47% |
54.33% |
55.24% |
56.23% |
56.96% |
54.98% |
55.49% |
56.42% |
56.20% |
| 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 |
|
45.03% |
44.54% |
46.53% |
45.67% |
44.76% |
43.77% |
43.04% |
45.02% |
44.51% |
43.58% |
43.80% |
| Debt to EBITDA |
|
6.04 |
6.56 |
6.83 |
5.66 |
7.76 |
8.14 |
16.72 |
39.59 |
405.81 |
-46.85 |
34.91 |
| Net Debt to EBITDA |
|
5.68 |
6.23 |
6.42 |
5.34 |
7.49 |
7.70 |
15.21 |
34.01 |
396.99 |
-45.14 |
34.00 |
| Long-Term Debt to EBITDA |
|
6.04 |
6.56 |
6.83 |
5.66 |
7.76 |
8.14 |
16.72 |
39.59 |
405.81 |
-46.85 |
34.91 |
| Debt to NOPAT |
|
9.05 |
9.12 |
8.65 |
8.86 |
9.48 |
10.87 |
11.91 |
11.78 |
12.40 |
16.86 |
14.20 |
| Net Debt to NOPAT |
|
8.51 |
8.67 |
8.14 |
8.36 |
9.15 |
10.29 |
10.83 |
10.12 |
12.13 |
16.25 |
13.83 |
| Long-Term Debt to NOPAT |
|
9.05 |
9.12 |
8.65 |
8.86 |
9.48 |
10.87 |
11.91 |
11.78 |
12.40 |
16.86 |
14.20 |
| 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) |
|
0.00 |
61 |
-663 |
-641 |
72 |
68 |
40 |
67 |
62 |
68 |
72 |
| 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 |
8.28 |
-92.76 |
-92.51 |
11.07 |
11.05 |
6.53 |
11.60 |
12.37 |
13.61 |
14.87 |
| Operating Cash Flow to Interest Expense |
|
2.11 |
0.22 |
5.81 |
2.10 |
3.24 |
-1.13 |
3.53 |
10.66 |
0.19 |
5.65 |
-2.70 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
2.11 |
0.22 |
5.81 |
2.10 |
3.24 |
-1.13 |
3.53 |
10.66 |
0.19 |
5.65 |
-2.70 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.10 |
0.10 |
0.10 |
0.10 |
0.09 |
0.08 |
0.08 |
0.08 |
0.08 |
0.06 |
0.07 |
| 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 |
|
704 |
704 |
672 |
650 |
639 |
643 |
638 |
589 |
584 |
574 |
577 |
| Invested Capital Turnover |
|
0.10 |
0.10 |
0.21 |
0.21 |
0.10 |
0.09 |
0.08 |
0.08 |
0.08 |
0.07 |
0.07 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-50 |
672 |
650 |
-64 |
-61 |
-34 |
-61 |
-56 |
-68 |
-61 |
| Enterprise Value (EV) |
|
0.00 |
617 |
579 |
556 |
566 |
533 |
533 |
438 |
473 |
477 |
461 |
| Market Capitalization |
|
0.00 |
246 |
241 |
223 |
225 |
191 |
203 |
160 |
156 |
165 |
145 |
| Book Value per Share |
|
$13.63 |
$13.50 |
$13.45 |
$12.77 |
$12.31 |
$12.11 |
$11.82 |
$11.41 |
$11.18 |
$11.26 |
$11.70 |
| Tangible Book Value per Share |
|
$13.63 |
$13.50 |
$13.45 |
$12.77 |
$12.31 |
$12.11 |
$11.82 |
$11.41 |
$11.18 |
$11.26 |
$11.70 |
| Total Capital |
|
704 |
704 |
672 |
650 |
639 |
643 |
638 |
589 |
584 |
574 |
577 |
| Total Debt |
|
387 |
391 |
359 |
353 |
353 |
362 |
364 |
324 |
324 |
324 |
324 |
| Total Long-Term Debt |
|
387 |
391 |
359 |
353 |
353 |
362 |
364 |
324 |
324 |
324 |
324 |
| Net Debt |
|
363 |
371 |
338 |
333 |
341 |
342 |
331 |
278 |
317 |
312 |
316 |
| 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) |
|
7.18 |
4.85 |
1.45 |
16 |
4.08 |
2.58 |
4.31 |
6.66 |
-1.78 |
0.18 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
387 |
391 |
359 |
353 |
353 |
362 |
364 |
324 |
324 |
324 |
324 |
| Total Depreciation and Amortization (D&A) |
|
7.61 |
-1.43 |
1.43 |
15 |
-7.89 |
1.58 |
-18 |
4.64 |
-14 |
1.43 |
-5.82 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.15 |
$0.26 |
$0.34 |
($0.30) |
$0.17 |
$0.18 |
$0.10 |
($0.02) |
$0.36 |
($0.03) |
$0.48 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
23.24M |
23.24M |
23.24M |
23.24M |
23.24M |
23.24M |
23.24M |
23.24M |
23.17M |
22.17M |
21.57M |
| Adjusted Diluted Earnings per Share |
|
$0.15 |
$0.26 |
$0.34 |
($0.30) |
$0.17 |
$0.18 |
$0.10 |
($0.02) |
$0.36 |
($0.03) |
$0.48 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
23.24M |
23.24M |
23.24M |
23.24M |
23.24M |
23.24M |
23.24M |
23.24M |
23.17M |
22.17M |
21.57M |
| 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 |
|
23.24M |
23.24M |
23.24M |
23.24M |
23.24M |
23.24M |
23.24M |
23.24M |
22.23M |
21.61M |
21.48M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
11 |
11 |
9.29 |
9.15 |
7.98 |
6.84 |
6.56 |
6.10 |
6.60 |
-0.42 |
7.26 |
| Normalized NOPAT Margin |
|
59.03% |
60.17% |
57.47% |
58.11% |
55.62% |
54.99% |
52.38% |
51.23% |
55.17% |
-8.67% |
47.18% |
| Pre Tax Income Margin |
|
60.64% |
61.79% |
59.12% |
59.98% |
57.49% |
55.83% |
53.87% |
52.80% |
56.72% |
-12.38% |
67.40% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.46 |
1.51 |
1.34 |
1.37 |
1.26 |
1.13 |
1.10 |
1.09 |
1.43 |
-0.12 |
2.16 |
| NOPAT to Interest Expense |
|
1.41 |
1.48 |
1.30 |
1.32 |
1.23 |
1.11 |
1.07 |
1.06 |
1.31 |
-0.08 |
2.16 |
| EBIT Less CapEx to Interest Expense |
|
1.46 |
1.51 |
1.34 |
1.37 |
1.26 |
1.13 |
1.10 |
1.09 |
1.43 |
-0.12 |
2.16 |
| NOPAT Less CapEx to Interest Expense |
|
1.41 |
1.48 |
1.30 |
1.32 |
1.23 |
1.11 |
1.07 |
1.06 |
1.31 |
-0.08 |
2.16 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
173.08% |
190.87% |
153.72% |
341.62% |
382.35% |
453.63% |
1,166.40% |
420.82% |
255.35% |
351.00% |
170.76% |
| Augmented Payout Ratio |
|
173.08% |
190.87% |
153.72% |
341.62% |
382.35% |
453.63% |
1,166.40% |
420.82% |
307.11% |
461.16% |
244.59% |
Key Financial Trends
WhiteHorse Finance’s Q2 2026 results showed a sharp rebound in reported profitability, but the broader trend remains mixed. The company generated $15.4 million of revenue and $10.4 million of net income attributable to common shareholders, compared with revenue of $4.8 million and a $0.7 million net loss in Q1 2026. Basic and diluted EPS improved to $0.48 from a $0.03 loss.
The quarterly improvement was driven primarily by $5.7 million of net realized and unrealized investment gains and $1.6 million of other non-interest income. Core net interest income, however, declined to $7.8 million from $8.4 million in Q1 2026 and has fallen substantially from $18.1 million in Q1 2024. This suggests that the latest earnings rebound relied heavily on investment gains rather than stronger recurring interest income.
WhiteHorse’s balance sheet has also contracted. Total assets declined from $735.0 million in Q1 2024 to $604.1 million in Q2 2026, while total equity fell from $313.8 million to $252.8 million. Long-term debt declined over the same period from $390.7 million to $324.4 million. The lower debt balance is constructive, although debt remained high relative to equity at approximately 1.3 times at the end of Q2 2026.
Cash generation was a significant concern in the latest quarter. Operating cash flow swung to a $13.0 million outflow in Q2 2026 after a $28.2 million inflow in Q1. Combined with $8.3 million of financing cash outflows, this reduced cash and equivalents by $21.3 million to $8.5 million. The company continued paying dividends and repurchasing shares despite the negative quarterly cash flow.
- Profitability recovered sharply: Q2 2026 common net income rose to $10.4 million from a $0.7 million loss in Q1 2026, and EPS increased to $0.48.
- Investment portfolio value increased sequentially: Trading account securities rose to $569.2 million from $543.0 million in Q1 2026, helping support the quarter’s investment gains.
- Debt has declined over the longer term: Long-term debt decreased by approximately $66.2 million from Q1 2024 to Q2 2026, reducing absolute interest obligations.
- Interest expense has moderated: Long-term debt interest expense fell to $4.8 million in Q2 2026 from $7.3 million in Q1 2024.
- Share repurchases continued: WhiteHorse repurchased $2.6 million of common equity in Q2 2026, which may support per-share results over time if the shares are bought below intrinsic value.
- Earnings remain highly dependent on investment valuation changes: Q2’s gains more than offset weaker net interest income, while Q1 2026 included a $6.2 million investment loss. This creates considerable quarter-to-quarter volatility.
- Financial statement comparability is limited: Several 2024 and 2025 income statements were restated, and the balance sheet presentation shifted from restricted cash to trading account securities, complicating direct year-over-year comparisons.
- Recurring interest income continues to weaken: Investment securities interest income declined to $12.6 million in Q2 2026 from $25.5 million in Q1 2024, while net interest income fell to $7.8 million from $18.1 million.
- Operating cash flow turned negative: Q2 2026 operating cash flow was negative $13.0 million, and cash balances fell 27.5% sequentially to $8.5 million.
- Equity and dividend support have weakened: Total equity declined approximately 19% from Q1 2024 to Q2 2026, while the common dividend fell to $0.25 per share from $0.39 in much of 2024 and 2025.
10/10/26 09:22 AM ETAI Generated. May Contain Errors.