Annual Income Statements for Bain Capital Specialty Finance
This table shows Bain Capital Specialty Finance's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Bain Capital Specialty Finance
This table shows Bain Capital Specialty Finance's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
-38 |
-9.91 |
35 |
29 |
33 |
22 |
-34 |
24 |
19 |
-21 |
-13 |
| Consolidated Net Income / (Loss) |
|
-38 |
-18 |
39 |
28 |
31 |
34 |
-34 |
19 |
22 |
-20 |
-13 |
| Net Income / (Loss) Continuing Operations |
|
-38 |
-18 |
39 |
28 |
31 |
34 |
-34 |
19 |
22 |
-20 |
-13 |
| Total Pre-Tax Income |
|
-38 |
-18 |
39 |
28 |
31 |
34 |
-34 |
19 |
22 |
-20 |
-13 |
| Total Revenue |
|
-34 |
-28 |
62 |
49 |
52 |
53 |
-31 |
37 |
40 |
-48 |
-9.74 |
| Net Interest Income / (Expense) |
|
-21 |
-77 |
38 |
37 |
37 |
35 |
-19 |
32 |
34 |
-128 |
-20 |
| Total Interest Income |
|
0.00 |
-58 |
56 |
55 |
55 |
56 |
0.00 |
54 |
54 |
-108 |
0.00 |
| Total Interest Expense |
|
21 |
19 |
18 |
18 |
18 |
21 |
19 |
22 |
20 |
20 |
20 |
| Long-Term Debt Interest Expense |
|
21 |
19 |
18 |
18 |
18 |
21 |
19 |
22 |
20 |
20 |
20 |
| Total Non-Interest Income |
|
-14 |
49 |
24 |
12 |
14 |
18 |
-12 |
5.02 |
5.88 |
80 |
11 |
| Other Service Charges |
|
1.01 |
2.38 |
5.26 |
3.14 |
5.70 |
4.50 |
2.88 |
4.16 |
1.61 |
1.24 |
1.50 |
| Net Realized & Unrealized Capital Gains on Investments |
|
-15 |
62 |
5.17 |
-5.45 |
-2.89 |
0.47 |
-15 |
-12 |
-7.39 |
103 |
9.01 |
| Total Non-Interest Expense |
|
3.18 |
-11 |
22 |
22 |
20 |
19 |
3.29 |
19 |
18 |
-28 |
2.77 |
| Other Operating Expenses |
|
3.18 |
-6.67 |
13 |
14 |
13 |
14 |
3.29 |
13 |
13 |
-18 |
2.77 |
| Basic Earnings per Share |
|
$0.52 |
$0.49 |
$0.55 |
$0.45 |
$0.51 |
$0.34 |
$0.44 |
$0.37 |
$0.29 |
$0.43 |
$0.05 |
| Weighted Average Basic Shares Outstanding |
|
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.68M |
64.87M |
64.87M |
64.82M |
64.87M |
| Diluted Earnings per Share |
|
$0.52 |
$0.49 |
$0.55 |
$0.45 |
$0.51 |
$0.34 |
$0.44 |
$0.37 |
$0.29 |
$0.43 |
$0.05 |
| Weighted Average Diluted Shares Outstanding |
|
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.68M |
64.87M |
64.87M |
64.82M |
64.87M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.61M |
64.87M |
64.87M |
64.87M |
64.87M |
64.87M |
Annual Cash Flow Statements for Bain Capital Specialty Finance
This table details how cash moves in and out of Bain Capital Specialty 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 |
|
13 |
127 |
-79 |
-12 |
-13 |
-42 |
| Net Cash From Operating Activities |
|
89 |
266 |
-317 |
219 |
-27 |
30 |
| Net Cash From Continuing Operating Activities |
|
89 |
266 |
-317 |
219 |
-27 |
30 |
| Net Income / (Loss) Continuing Operations |
|
8.28 |
120 |
105 |
123 |
119 |
99 |
| Consolidated Net Income / (Loss) |
|
8.28 |
120 |
105 |
123 |
119 |
99 |
| Amortization Expense |
|
-3.23 |
0.06 |
-1.04 |
-1.76 |
-1.13 |
0.05 |
| Non-Cash Adjustments to Reconcile Net Income |
|
78 |
167 |
-393 |
109 |
-125 |
-45 |
| Changes in Operating Assets and Liabilities, net |
|
-22 |
-21 |
-28 |
-12 |
-21 |
-24 |
| 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 |
| Net Cash From Financing Activities |
|
-77 |
-139 |
238 |
-231 |
14 |
-72 |
| Net Cash From Continuing Financing Activities |
|
-77 |
-139 |
238 |
-231 |
14 |
-72 |
| Issuance of Debt |
|
597 |
1,425 |
793 |
348 |
867 |
1,306 |
| Issuance of Common Equity |
|
132 |
- |
- |
0.00 |
0.00 |
5.48 |
| Repayment of Debt |
|
-716 |
-1,476 |
-467 |
-480 |
-738 |
-1,238 |
| Payment of Dividends |
|
-86 |
-88 |
-88 |
-99 |
-114 |
-146 |
| Cash Interest Paid |
|
68 |
47 |
43 |
75 |
70 |
77 |
| Cash Income Taxes Paid |
|
0.00 |
0.24 |
0.13 |
0.83 |
2.25 |
3.34 |
Quarterly Cash Flow Statements for Bain Capital Specialty Finance
This table details how cash moves in and out of Bain Capital Specialty Finance's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
-22 |
6.57 |
10 |
-24 |
-39 |
40 |
-5.29 |
78 |
-88 |
-28 |
-25 |
| Net Cash From Operating Activities |
|
122 |
149 |
-64 |
192 |
-136 |
-20 |
-7.27 |
0.65 |
9.00 |
27 |
27 |
| Net Cash From Continuing Operating Activities |
|
122 |
148 |
-64 |
193 |
-136 |
-20 |
-7.27 |
0.65 |
9.00 |
27 |
27 |
| Net Income / (Loss) Continuing Operations |
|
34 |
31 |
35 |
29 |
33 |
22 |
29 |
24 |
19 |
28 |
3.39 |
| Consolidated Net Income / (Loss) |
|
34 |
31 |
35 |
29 |
33 |
22 |
29 |
24 |
19 |
28 |
3.39 |
| Amortization Expense |
|
-0.37 |
-0.01 |
-0.58 |
-0.09 |
-0.03 |
-0.43 |
-0.41 |
0.05 |
0.41 |
-0.01 |
-0.21 |
| Non-Cash Adjustments to Reconcile Net Income |
|
90 |
119 |
-102 |
174 |
-161 |
-34 |
-49 |
-6.65 |
-26 |
37 |
32 |
| Changes in Operating Assets and Liabilities, net |
|
-1.09 |
-2.76 |
3.49 |
-11 |
-7.48 |
-7.87 |
14 |
-16 |
16 |
-38 |
-9.02 |
| Net Cash From Investing Activities |
|
- |
- |
0.00 |
- |
- |
- |
0.00 |
- |
- |
- |
0.00 |
| Net Cash From Continuing Investing Activities |
|
- |
- |
0.00 |
- |
- |
- |
0.00 |
- |
- |
- |
0.00 |
| Net Cash From Financing Activities |
|
-145 |
-142 |
74 |
-217 |
97 |
60 |
1.98 |
78 |
-97 |
-55 |
-51 |
| Net Cash From Continuing Financing Activities |
|
-145 |
-142 |
74 |
-217 |
97 |
60 |
1.98 |
78 |
-97 |
-55 |
-51 |
| Issuance of Debt |
|
20 |
20 |
198 |
99 |
268 |
302 |
459 |
300 |
406 |
141 |
643 |
| Issuance of Common Equity |
|
- |
- |
0.00 |
- |
- |
- |
5.48 |
- |
- |
- |
0.00 |
| Repayment of Debt |
|
-140 |
-135 |
-97 |
-286 |
-142 |
-213 |
-404 |
-193 |
-473 |
-167 |
-657 |
| Payment of Dividends |
|
-25 |
-27 |
-27 |
-29 |
-29 |
-29 |
-58 |
-29 |
-29 |
-29 |
-37 |
| Cash Interest Paid |
|
21 |
20 |
18 |
18 |
16 |
19 |
20 |
18 |
20 |
19 |
20 |
| Cash Income Taxes Paid |
|
0.01 |
0.00 |
2.25 |
- |
0.16 |
-0.16 |
3.34 |
- |
- |
- |
0.00 |
Annual Balance Sheets for Bain Capital Specialty Finance
This table presents Bain Capital Specialty 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 |
|
2,571 |
2,592 |
2,472 |
2,632 |
2,663 |
| Cash and Due from Banks |
|
117 |
30 |
43 |
52 |
23 |
| Restricted Cash |
|
86 |
66 |
63 |
46 |
33 |
| Trading Account Securities |
|
5.32 |
0.06 |
0.00 |
2,436 |
0.00 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Acquisition Cost |
|
2.18 |
3.74 |
2.80 |
- |
3.54 |
| Other Assets |
|
77 |
100 |
2,351 |
83 |
100 |
| Total Liabilities & Shareholders' Equity |
|
2,571 |
2,592 |
2,472 |
2,632 |
2,663 |
| Total Liabilities |
|
1,471 |
1,476 |
1,336 |
1,492 |
1,545 |
| Accrued Interest Payable |
|
7.06 |
12 |
13 |
14 |
12 |
| Long-Term Debt |
|
1,415 |
1,385 |
1,256 |
1,390 |
1,471 |
| Other Long-Term Liabilities |
|
49 |
79 |
48 |
60 |
62 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
1,100 |
1,116 |
1,136 |
1,140 |
1,117 |
| Total Preferred & Common Equity |
|
1,100 |
1,116 |
1,136 |
1,140 |
1,117 |
| Total Common Equity |
|
1,168 |
1,116 |
1,136 |
1,140 |
1,117 |
| Common Stock |
|
1,168 |
1,168 |
1,168 |
1,160 |
1,161 |
| Retained Earnings |
|
- |
-52 |
-32 |
-20 |
-44 |
Quarterly Balance Sheets for Bain Capital Specialty Finance
This table presents Bain Capital Specialty 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 |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
4.53 |
2,606 |
2,675 |
2,566 |
2,580 |
2,415 |
2,544 |
2,642 |
2,774 |
2,716 |
2,602 |
| Cash and Due from Banks |
|
- |
23 |
88 |
65 |
47 |
18 |
25 |
10 |
28 |
41 |
13 |
| Restricted Cash |
|
- |
51 |
36 |
26 |
74 |
67 |
29 |
56 |
137 |
26 |
18 |
| Trading Account Securities |
|
- |
1.11 |
0.06 |
5.85 |
0.92 |
0.65 |
- |
1.47 |
0.00 |
0.00 |
2,476 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Assets |
|
4.53 |
125 |
161 |
2,443 |
2,449 |
91 |
77 |
2,509 |
105 |
2,590 |
78 |
| Total Liabilities & Shareholders' Equity |
|
0.00 |
2,606 |
2,675 |
2,566 |
2,580 |
2,415 |
2,544 |
2,642 |
2,774 |
2,716 |
2,602 |
| Total Liabilities |
|
0.00 |
1,485 |
1,550 |
1,434 |
1,438 |
1,272 |
1,397 |
1,498 |
1,635 |
1,587 |
1,508 |
| Accrued Interest Payable |
|
- |
14 |
16 |
15 |
13 |
12 |
13 |
12 |
14 |
13 |
11 |
| Other Short-Term Payables |
|
- |
- |
- |
- |
- |
- |
- |
0.00 |
- |
- |
17 |
| Long-Term Debt |
|
- |
1,408 |
1,490 |
1,370 |
1,358 |
1,174 |
1,301 |
1,451 |
1,563 |
1,496 |
1,455 |
| Other Long-Term Liabilities |
|
- |
63 |
44 |
42 |
49 |
87 |
83 |
25 |
59 |
63 |
6.27 |
| Commitments & Contingencies |
|
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
0.00 |
1,168 |
1,126 |
1,133 |
1,143 |
1,143 |
1,147 |
1,145 |
1,139 |
1,129 |
1,094 |
| Total Preferred & Common Equity |
|
0.00 |
1,121 |
1,126 |
1,133 |
1,143 |
1,143 |
1,147 |
1,145 |
1,139 |
1,129 |
1,094 |
| Total Common Equity |
|
0.00 |
1,168 |
1,126 |
1,133 |
1,143 |
1,143 |
1,147 |
1,145 |
1,139 |
1,129 |
1,094 |
| Common Stock |
|
- |
1,168 |
1,168 |
1,168 |
1,165 |
1,165 |
1,165 |
1,164 |
1,164 |
1,164 |
1,161 |
| Retained Earnings |
|
- |
- |
-43 |
-36 |
-23 |
-23 |
-19 |
-20 |
-25 |
-36 |
-68 |
Annual Metrics And Ratios for Bain Capital Specialty Finance
This table displays calculated financial ratios and metrics derived from Bain Capital Specialty Finance's official financial filings.
| Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
64,868,507.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
64,868,507.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
-0.20 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
481.63% |
13.00% |
-106.66% |
1,854.77% |
-100.84% |
| EBITDA Growth |
|
0.00% |
563.96% |
13.26% |
-121.30% |
617.59% |
-109.97% |
| EBIT Growth |
|
0.00% |
321.00% |
14.31% |
-119.64% |
661.08% |
-109.92% |
| NOPAT Growth |
|
0.00% |
415.72% |
14.31% |
-113.75% |
901.54% |
-106.94% |
| Net Income Growth |
|
0.00% |
321.00% |
14.31% |
-119.64% |
661.08% |
-109.92% |
| EPS Growth |
|
0.00% |
1,228.57% |
-12.37% |
17.18% |
-3.14% |
-17.30% |
| Operating Cash Flow Growth |
|
0.00% |
196.98% |
-219.31% |
169.21% |
-112.36% |
208.95% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
105.52% |
-30.24% |
-105.97% |
-1,117.57% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-0.53% |
-4.37% |
5.75% |
2.30% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-110.47% |
60.59% |
-101.83% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-142.75% |
64.46% |
-132.40% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-138.44% |
64.43% |
-132.22% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-127.93% |
64.43% |
-122.56% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-134.37% |
64.43% |
-132.22% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-7.50% |
6.25% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-1.95% |
64.08% |
-119.14% |
267.65% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-104.08% |
50.81% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-4.41% |
3.38% |
-1.40% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
0.00% |
64.28% |
64.42% |
0.00% |
60.79% |
0.00% |
| EBIT Margin |
|
0.00% |
64.24% |
64.99% |
0.00% |
61.31% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
64.24% |
64.99% |
0.00% |
61.31% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
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% |
| Return on Invested Capital (ROIC) |
|
0.00% |
8.33% |
4.77% |
0.00% |
5.36% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
8.33% |
4.77% |
0.00% |
5.36% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
10.72% |
6.03% |
0.00% |
6.24% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
19.05% |
10.81% |
-2.09% |
11.60% |
-1.16% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-191.67% |
5.30% |
3.79% |
-0.23% |
-2.63% |
| Operating Return on Assets (OROA) |
|
0.00% |
4.07% |
4.64% |
0.00% |
5.17% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
4.07% |
4.64% |
0.00% |
5.17% |
0.00% |
| Return on Common Equity (ROCE) |
|
0.00% |
20.23% |
11.14% |
-2.09% |
11.60% |
-1.16% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
9.52% |
10.73% |
-2.07% |
11.58% |
-1.17% |
| Net Operating Profit after Tax (NOPAT) |
|
-33 |
105 |
120 |
-16 |
132 |
-9.17 |
| NOPAT Margin |
|
0.00% |
64.24% |
64.99% |
0.00% |
61.31% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.53% |
0.00% |
0.27% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
35.76% |
35.01% |
0.00% |
38.69% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-47 |
105 |
120 |
-24 |
132 |
-13 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-23 |
105 |
119 |
-25 |
131 |
-13 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.54 |
0.75 |
0.97 |
0.81 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.54 |
0.75 |
0.97 |
0.81 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
3.25 |
0.00 |
5.11 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
5.68 |
0.00 |
9.22 |
0.00 |
| Dividend Yield |
|
18.31% |
12.71% |
14.88% |
12.15% |
8.09% |
14.02% |
| Earnings Yield |
|
0.00% |
0.00% |
17.62% |
0.00% |
10.85% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.75 |
0.84 |
0.95 |
0.90 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
10.24 |
0.00 |
11.12 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
15.90 |
0.00 |
18.29 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
15.76 |
0.00 |
18.13 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
15.76 |
0.00 |
18.13 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
9.12 |
0.00 |
78.49 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
14.19 |
21.54 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
1.29 |
1.24 |
1.11 |
1.22 |
1.32 |
| Long-Term Debt to Equity |
|
0.00 |
1.29 |
1.24 |
1.11 |
1.22 |
1.32 |
| Financial Leverage |
|
0.00 |
1.29 |
1.26 |
1.17 |
1.16 |
1.27 |
| Leverage Ratio |
|
0.00 |
2.34 |
2.33 |
2.25 |
2.24 |
2.35 |
| Compound Leverage Factor |
|
0.00 |
2.34 |
2.33 |
2.25 |
2.24 |
2.35 |
| Debt to Total Capital |
|
0.00% |
56.26% |
55.37% |
52.50% |
54.95% |
56.83% |
| 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% |
56.26% |
55.37% |
52.50% |
54.95% |
56.83% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
-2.72% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
46.46% |
44.63% |
47.50% |
45.05% |
43.17% |
| Debt to EBITDA |
|
0.00 |
13.50 |
11.67 |
-49.67 |
10.62 |
-112.76 |
| Net Debt to EBITDA |
|
0.00 |
11.56 |
10.86 |
-45.47 |
9.88 |
-108.48 |
| Long-Term Debt to EBITDA |
|
0.00 |
13.50 |
11.67 |
-49.67 |
10.62 |
-112.76 |
| Debt to NOPAT |
|
0.00 |
13.51 |
11.57 |
-76.26 |
10.53 |
-160.48 |
| Net Debt to NOPAT |
|
0.00 |
11.56 |
10.76 |
-69.82 |
9.80 |
-154.39 |
| Long-Term Debt to NOPAT |
|
0.00 |
13.51 |
11.57 |
-76.26 |
10.53 |
-160.48 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
-6.22% |
-3.09% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-2,410 |
133 |
93 |
-5.54 |
-67 |
| 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 |
-46.94 |
2.54 |
1.16 |
-0.07 |
-0.84 |
| Operating Cash Flow to Interest Expense |
|
1.41 |
5.17 |
-6.06 |
2.74 |
-0.36 |
0.37 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.41 |
5.17 |
-6.06 |
2.74 |
-0.36 |
0.37 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.06 |
0.07 |
0.00 |
0.08 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
2,515 |
2,502 |
2,392 |
2,530 |
2,588 |
| Invested Capital Turnover |
|
0.00 |
0.13 |
0.07 |
0.00 |
0.09 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
2,515 |
-13 |
-109 |
138 |
58 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
1,888 |
2,000 |
2,394 |
2,317 |
| Market Capitalization |
|
0.00 |
0.00 |
599 |
850 |
1,101 |
902 |
| Book Value per Share |
|
$0.00 |
$18.10 |
$17.29 |
$17.60 |
$17.65 |
$17.23 |
| Tangible Book Value per Share |
|
$0.00 |
$18.10 |
$17.29 |
$17.60 |
$17.65 |
$17.23 |
| Total Capital |
|
0.00 |
2,515 |
2,502 |
2,392 |
2,530 |
2,588 |
| Total Debt |
|
0.00 |
1,415 |
1,385 |
1,256 |
1,390 |
1,471 |
| Total Long-Term Debt |
|
0.00 |
1,415 |
1,385 |
1,256 |
1,390 |
1,471 |
| Net Debt |
|
0.00 |
1,211 |
1,289 |
1,150 |
1,293 |
1,415 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
14 |
0.00 |
0.00 |
7.06 |
0.00 |
3.93 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
1,415 |
1,385 |
1,256 |
1,390 |
1,471 |
| Total Depreciation and Amortization (D&A) |
|
25 |
0.06 |
-1.04 |
-1.76 |
-1.13 |
0.05 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$1.63 |
$1.91 |
$1.85 |
$1.53 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
64.56M |
64.56M |
64.56M |
64.82M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$1.63 |
$1.91 |
$1.85 |
$1.53 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
64.56M |
64.56M |
64.56M |
64.82M |
| 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 |
64.56M |
64.56M |
64.61M |
64.87M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-33 |
73 |
84 |
-16 |
92 |
-9.17 |
| Normalized NOPAT Margin |
|
0.00% |
44.97% |
45.49% |
0.00% |
42.92% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
64.24% |
64.99% |
0.00% |
61.31% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-0.75 |
2.04 |
2.29 |
-0.29 |
1.77 |
-0.16 |
| NOPAT to Interest Expense |
|
-0.52 |
2.04 |
2.29 |
-0.21 |
1.77 |
-0.11 |
| EBIT Less CapEx to Interest Expense |
|
-0.75 |
2.04 |
2.29 |
-0.29 |
1.77 |
-0.16 |
| NOPAT Less CapEx to Interest Expense |
|
-0.52 |
2.04 |
2.29 |
-0.21 |
1.77 |
-0.11 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-181.94% |
83.81% |
73.32% |
-422.60% |
86.57% |
-1,113.70% |
| Augmented Payout Ratio |
|
-181.94% |
83.81% |
73.32% |
-422.60% |
86.57% |
-1,113.70% |
Quarterly Metrics And Ratios for Bain Capital Specialty Finance
This table displays calculated financial ratios and metrics derived from Bain Capital Specialty Finance's official financial filings.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
64,868,507.00 |
64,868,507.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
64,868,507.00 |
64,868,507.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.30 |
-0.19 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-282.04% |
-127.99% |
2,261.24% |
-7.60% |
250.07% |
287.08% |
-149.90% |
-23.74% |
-23.35% |
-190.72% |
68.32% |
| EBITDA Growth |
|
-343.27% |
-126.38% |
725.68% |
-24.26% |
182.02% |
291.05% |
-189.79% |
-31.26% |
-28.47% |
-158.12% |
63.07% |
| EBIT Growth |
|
-340.19% |
-126.25% |
843.10% |
-25.00% |
182.91% |
293.55% |
-187.43% |
-31.67% |
-29.85% |
-157.36% |
63.24% |
| NOPAT Growth |
|
-268.14% |
-119.01% |
1,161.57% |
-25.00% |
218.44% |
376.50% |
-161.20% |
-31.67% |
-29.85% |
-140.15% |
63.24% |
| Net Income Growth |
|
-340.19% |
-123.70% |
843.10% |
-25.00% |
182.91% |
293.55% |
-187.43% |
-31.67% |
-29.85% |
-157.36% |
63.24% |
| EPS Growth |
|
0.00% |
0.00% |
22.22% |
0.00% |
-1.92% |
-30.61% |
-20.00% |
-17.78% |
-43.14% |
26.47% |
-88.64% |
| Operating Cash Flow Growth |
|
222.69% |
135.81% |
-48.26% |
2,293.15% |
-211.07% |
-113.44% |
88.59% |
-99.66% |
106.62% |
235.86% |
466.43% |
| Free Cash Flow Firm Growth |
|
-22,845.60% |
0.00% |
102.69% |
112.66% |
103.43% |
-206.68% |
-275.51% |
-212.17% |
-279.78% |
30.39% |
132.44% |
| Invested Capital Growth |
|
55,210.25% |
-4.37% |
-1.15% |
-11.43% |
-2.22% |
5.75% |
3.82% |
16.63% |
7.26% |
2.30% |
-1.83% |
| Revenue Q/Q Growth |
|
-164.54% |
17.63% |
317.76% |
-20.17% |
4.81% |
2.68% |
-158.09% |
221.88% |
5.44% |
-221.62% |
79.73% |
| EBITDA Q/Q Growth |
|
-204.12% |
53.50% |
318.71% |
-28.48% |
12.76% |
8.32% |
-202.79% |
154.68% |
17.50% |
-188.11% |
35.09% |
| EBIT Q/Q Growth |
|
-201.74% |
53.05% |
322.04% |
-29.29% |
12.48% |
9.61% |
-200.30% |
155.18% |
15.63% |
-189.74% |
36.12% |
| NOPAT Q/Q Growth |
|
-171.22% |
53.05% |
417.20% |
-29.29% |
12.48% |
9.61% |
-170.21% |
178.82% |
15.63% |
-162.82% |
36.12% |
| Net Income Q/Q Growth |
|
-201.74% |
53.05% |
322.04% |
-29.29% |
12.48% |
9.61% |
-200.30% |
155.18% |
15.63% |
-189.74% |
36.12% |
| EPS Q/Q Growth |
|
15.56% |
-5.77% |
12.24% |
-18.18% |
13.33% |
-33.33% |
29.41% |
-15.91% |
-21.62% |
48.28% |
-88.37% |
| Operating Cash Flow Q/Q Growth |
|
1,494.01% |
21.56% |
-142.83% |
402.14% |
-170.60% |
85.29% |
63.63% |
108.89% |
1,292.57% |
201.81% |
-1.90% |
| Free Cash Flow Firm Q/Q Growth |
|
2.09% |
103.84% |
-29.74% |
379.39% |
-73.45% |
-219.30% |
-15.58% |
-206.34% |
57.44% |
53.83% |
153.82% |
| Invested Capital Q/Q Growth |
|
-4.31% |
-4.41% |
4.50% |
-7.34% |
5.64% |
3.38% |
2.60% |
4.08% |
-2.84% |
-1.40% |
-1.55% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
0.00% |
0.00% |
62.56% |
56.05% |
60.30% |
63.61% |
0.00% |
50.50% |
56.27% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
63.50% |
56.24% |
60.35% |
64.42% |
0.00% |
50.36% |
55.23% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
63.50% |
56.24% |
60.35% |
64.42% |
0.00% |
50.36% |
55.23% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| 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% |
1.32% |
1.10% |
3.27% |
5.64% |
0.00% |
2.23% |
2.16% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
1.32% |
1.10% |
3.27% |
5.64% |
0.00% |
2.23% |
2.16% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
1.55% |
1.29% |
3.83% |
6.55% |
0.00% |
2.68% |
2.66% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
-2.09% |
2.87% |
2.39% |
7.10% |
12.19% |
0.00% |
4.91% |
4.82% |
-1.16% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
3.79% |
1.98% |
12.59% |
5.49% |
-0.23% |
-1.45% |
-13.36% |
-5.41% |
-2.63% |
2.17% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
1.28% |
1.06% |
3.17% |
5.43% |
0.00% |
2.16% |
2.08% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
1.28% |
1.06% |
3.17% |
5.43% |
0.00% |
2.16% |
2.08% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
0.00% |
-2.09% |
2.87% |
2.39% |
7.10% |
12.19% |
0.00% |
4.91% |
4.82% |
-1.16% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
6.04% |
0.00% |
1.83% |
1.02% |
7.00% |
0.00% |
5.13% |
4.38% |
3.60% |
0.00% |
0.77% |
| Net Operating Profit after Tax (NOPAT) |
|
-26 |
-12 |
39 |
28 |
31 |
34 |
-24 |
19 |
22 |
-14 |
-8.76 |
| NOPAT Margin |
|
0.00% |
0.00% |
63.50% |
56.24% |
60.35% |
64.42% |
0.00% |
50.36% |
55.23% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.64% |
0.40% |
0.00% |
0.00% |
0.00% |
0.00% |
0.73% |
0.00% |
0.00% |
0.41% |
0.26% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
36.50% |
43.76% |
39.65% |
35.58% |
0.00% |
49.64% |
44.77% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-38 |
-18 |
39 |
28 |
31 |
34 |
-34 |
19 |
22 |
-20 |
-13 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-38 |
-18 |
39 |
28 |
31 |
34 |
-35 |
19 |
22 |
-20 |
-13 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.74 |
0.75 |
0.80 |
0.85 |
0.89 |
0.97 |
0.94 |
0.86 |
0.82 |
0.81 |
0.74 |
| Price to Tangible Book Value (P/TBV) |
|
0.74 |
0.75 |
0.80 |
0.85 |
0.89 |
0.97 |
0.94 |
0.86 |
0.82 |
0.81 |
0.74 |
| Price to Revenue (P/Rev) |
|
7.17 |
0.00 |
17.43 |
20.20 |
7.58 |
5.11 |
8.73 |
8.77 |
9.32 |
0.00 |
41.91 |
| Price to Earnings (P/E) |
|
17.26 |
0.00 |
54.06 |
58.06 |
11.63 |
9.22 |
21.40 |
21.80 |
30.45 |
0.00 |
95.41 |
| Dividend Yield |
|
11.83% |
12.15% |
8.87% |
8.76% |
8.57% |
8.09% |
11.02% |
14.96% |
15.79% |
14.02% |
15.48% |
| Earnings Yield |
|
5.80% |
0.00% |
1.85% |
1.72% |
8.59% |
10.85% |
4.67% |
4.59% |
3.28% |
0.00% |
1.05% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.85 |
0.84 |
0.86 |
0.89 |
0.92 |
0.95 |
0.95 |
0.88 |
0.90 |
0.90 |
0.87 |
| Enterprise Value to Revenue (EV/Rev) |
|
18.09 |
0.00 |
41.14 |
42.80 |
16.88 |
11.12 |
20.00 |
21.33 |
23.72 |
0.00 |
116.10 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
35.83 |
0.00 |
110.55 |
194.62 |
28.43 |
18.29 |
42.59 |
48.33 |
58.46 |
0.00 |
256.82 |
| Enterprise Value to EBIT (EV/EBIT) |
|
34.63 |
0.00 |
102.93 |
177.10 |
28.18 |
18.13 |
41.89 |
47.54 |
57.92 |
0.00 |
264.32 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
35.94 |
0.00 |
102.93 |
177.10 |
28.18 |
18.13 |
41.89 |
47.54 |
57.92 |
0.00 |
264.32 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
15.86 |
9.12 |
10.82 |
5.16 |
15.98 |
0.00 |
83.83 |
0.00 |
0.00 |
78.49 |
35.13 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
21.54 |
43.07 |
6.64 |
16.65 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
39.85 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.21 |
1.11 |
1.19 |
1.03 |
1.13 |
1.22 |
1.27 |
1.37 |
1.33 |
1.32 |
1.33 |
| Long-Term Debt to Equity |
|
1.21 |
1.11 |
1.19 |
1.03 |
1.13 |
1.22 |
1.27 |
1.37 |
1.33 |
1.32 |
1.33 |
| Financial Leverage |
|
1.21 |
1.17 |
1.18 |
1.17 |
1.17 |
1.16 |
1.23 |
1.20 |
1.23 |
1.27 |
1.30 |
| Leverage Ratio |
|
2.27 |
2.25 |
2.24 |
2.24 |
2.24 |
2.24 |
2.28 |
2.27 |
2.31 |
2.35 |
2.34 |
| Compound Leverage Factor |
|
2.27 |
2.25 |
2.24 |
2.24 |
2.24 |
2.24 |
2.28 |
2.27 |
2.31 |
2.35 |
2.34 |
| Debt to Total Capital |
|
54.75% |
52.50% |
54.30% |
50.68% |
53.15% |
54.95% |
55.91% |
57.84% |
57.01% |
56.83% |
57.09% |
| 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 |
|
54.75% |
52.50% |
54.30% |
50.68% |
53.15% |
54.95% |
55.91% |
57.84% |
57.01% |
56.83% |
57.09% |
| 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 |
|
45.25% |
47.50% |
45.70% |
49.32% |
46.85% |
45.05% |
44.09% |
42.16% |
42.99% |
43.17% |
42.91% |
| Debt to EBITDA |
|
23.16 |
-49.67 |
69.90 |
110.84 |
16.34 |
10.62 |
25.14 |
31.82 |
37.17 |
-112.76 |
167.65 |
| Net Debt to EBITDA |
|
21.62 |
-45.47 |
63.70 |
102.78 |
15.66 |
9.88 |
24.00 |
28.46 |
35.50 |
-108.48 |
164.12 |
| Long-Term Debt to EBITDA |
|
23.16 |
-49.67 |
69.90 |
110.84 |
16.34 |
10.62 |
25.14 |
31.82 |
37.17 |
-112.76 |
167.65 |
| Debt to NOPAT |
|
23.24 |
-76.26 |
65.07 |
100.86 |
16.20 |
10.53 |
24.73 |
31.30 |
36.83 |
-160.48 |
172.54 |
| Net Debt to NOPAT |
|
21.69 |
-69.82 |
59.31 |
93.52 |
15.52 |
9.80 |
23.61 |
28.00 |
35.18 |
-154.39 |
168.91 |
| Long-Term Debt to NOPAT |
|
23.24 |
-76.26 |
65.07 |
100.86 |
16.20 |
10.53 |
24.73 |
31.30 |
36.83 |
-160.48 |
172.54 |
| 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) |
|
-2,525 |
97 |
68 |
327 |
87 |
-103 |
-120 |
-366 |
-156 |
-72 |
39 |
| 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 |
|
-121.52 |
5.04 |
3.77 |
18.52 |
4.79 |
-4.95 |
-6.32 |
-16.82 |
-7.68 |
-3.67 |
1.91 |
| Operating Cash Flow to Interest Expense |
|
5.89 |
7.73 |
-3.53 |
10.91 |
-7.50 |
-0.96 |
-0.38 |
0.03 |
0.44 |
1.39 |
1.32 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
5.89 |
7.73 |
-3.53 |
10.91 |
-7.50 |
-0.96 |
-0.38 |
0.03 |
0.44 |
1.39 |
1.32 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.09 |
0.00 |
0.02 |
0.02 |
0.05 |
0.08 |
0.05 |
0.04 |
0.04 |
0.00 |
0.01 |
| 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 |
|
2,503 |
2,392 |
2,500 |
2,316 |
2,447 |
2,530 |
2,596 |
2,702 |
2,625 |
2,588 |
2,548 |
| Invested Capital Turnover |
|
0.09 |
0.00 |
0.02 |
0.02 |
0.05 |
0.09 |
0.05 |
0.04 |
0.04 |
0.00 |
0.01 |
| Increase / (Decrease) in Invested Capital |
|
2,498 |
-109 |
-29 |
-299 |
-56 |
138 |
96 |
385 |
178 |
58 |
-47 |
| Enterprise Value (EV) |
|
2,119 |
2,000 |
2,147 |
2,061 |
2,263 |
2,394 |
2,458 |
2,373 |
2,354 |
2,317 |
2,228 |
| Market Capitalization |
|
840 |
850 |
910 |
973 |
1,017 |
1,101 |
1,073 |
976 |
924 |
902 |
804 |
| Book Value per Share |
|
$17.54 |
$17.60 |
$17.70 |
$17.70 |
$17.76 |
$17.65 |
$17.71 |
$17.56 |
$17.40 |
$17.23 |
$16.86 |
| Tangible Book Value per Share |
|
$17.54 |
$17.60 |
$17.70 |
$17.70 |
$17.76 |
$17.65 |
$17.71 |
$17.56 |
$17.40 |
$17.23 |
$16.86 |
| Total Capital |
|
2,503 |
2,392 |
2,500 |
2,316 |
2,447 |
2,530 |
2,596 |
2,702 |
2,625 |
2,588 |
2,548 |
| Total Debt |
|
1,370 |
1,256 |
1,358 |
1,174 |
1,301 |
1,390 |
1,451 |
1,563 |
1,496 |
1,471 |
1,455 |
| Total Long-Term Debt |
|
1,370 |
1,256 |
1,358 |
1,174 |
1,301 |
1,390 |
1,451 |
1,563 |
1,496 |
1,471 |
1,455 |
| Net Debt |
|
1,279 |
1,150 |
1,237 |
1,089 |
1,246 |
1,293 |
1,385 |
1,398 |
1,429 |
1,415 |
1,424 |
| 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) |
|
11 |
5.29 |
0.00 |
0.00 |
0.00 |
0.00 |
10 |
0.00 |
0.00 |
5.88 |
3.75 |
| Net Nonoperating Obligations (NNO) |
|
1,370 |
1,256 |
1,358 |
1,174 |
1,301 |
1,390 |
1,451 |
1,563 |
1,496 |
1,471 |
1,455 |
| Total Depreciation and Amortization (D&A) |
|
-0.37 |
-0.01 |
-0.58 |
-0.09 |
-0.03 |
-0.43 |
-0.41 |
0.05 |
0.41 |
-0.01 |
-0.21 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.52 |
$0.49 |
$0.55 |
$0.45 |
$0.51 |
$0.34 |
$0.44 |
$0.37 |
$0.29 |
$0.43 |
$0.05 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.68M |
64.87M |
64.87M |
64.82M |
64.87M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.49 |
$0.55 |
$0.45 |
$0.51 |
$0.34 |
$0.44 |
$0.37 |
$0.29 |
$0.43 |
$0.05 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.68M |
64.87M |
64.87M |
64.82M |
64.87M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.47 |
$0.45 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.61M |
64.87M |
64.87M |
64.87M |
64.87M |
64.87M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-26 |
-12 |
27 |
19 |
22 |
24 |
-24 |
13 |
15 |
-14 |
-8.76 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
44.45% |
39.37% |
42.25% |
45.10% |
0.00% |
35.25% |
38.66% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
63.50% |
56.24% |
60.35% |
64.42% |
0.00% |
50.36% |
55.23% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-1.81 |
-0.92 |
2.17 |
1.57 |
1.72 |
1.63 |
-1.81 |
0.87 |
1.07 |
-1.00 |
-0.62 |
| NOPAT to Interest Expense |
|
-1.26 |
-0.64 |
2.17 |
1.57 |
1.72 |
1.63 |
-1.27 |
0.87 |
1.07 |
-0.70 |
-0.43 |
| EBIT Less CapEx to Interest Expense |
|
-1.81 |
-0.92 |
2.17 |
1.57 |
1.72 |
1.63 |
-1.81 |
0.87 |
1.07 |
-1.00 |
-0.62 |
| NOPAT Less CapEx to Interest Expense |
|
-1.26 |
-0.64 |
2.17 |
1.57 |
1.72 |
1.63 |
-1.27 |
0.87 |
1.07 |
-0.70 |
-0.43 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
137.70% |
-422.60% |
495.16% |
926.36% |
139.93% |
86.57% |
247.82% |
291.53% |
358.52% |
-1,113.70% |
1,477.26% |
| Augmented Payout Ratio |
|
137.70% |
-422.60% |
495.16% |
926.36% |
139.93% |
86.57% |
247.82% |
291.53% |
358.52% |
-1,113.70% |
1,477.26% |
Key Financial Trends
Bain Capital Specialty Finance (NYSE: BCSF) showed a sharp quarter-over-quarter turnaround in Q1 2026, but the longer trend still looks mixed. The company moved from a loss in Q4 2025 to a profit in Q1 2026 on a reported basis, while keeping leverage and shareholder equity relatively stable. However, revenue quality remains uneven, and the balance sheet is still heavily dependent on debt financing and investment gains rather than steady operating income.
- Q1 2026 returned to profitability on a reported basis, with net income of $3.4 million after a $19.6 million loss in Q4 2025.
- Cash from operations was strong in Q1 2026 at $26.6 million, showing the business can still generate cash even when accounting earnings are volatile.
- Total equity rose to $1.09 billion at the end of Q1 2026, up from $1.08 billion roughly a year earlier, supporting a solid equity base.
- Book equity held up well despite volatile earnings, with total common equity of $1.09 billion versus liabilities of $1.51 billion.
- Shares outstanding were essentially flat year over year, indicating little dilution in the recent period.
- The company continues to use significant debt financing, with long-term debt of $1.45 billion in Q1 2026.
- Non-interest income remains an important swing factor, as realized and unrealized investment gains can materially change quarterly results.
- Q1 2026 total revenue was still negative at -$9.7 million, showing interest expense continues to outweigh core interest income in the reported structure.
- Earnings have been volatile over the last several quarters, swinging from strong profits in late 2024 to weaker results and even losses in 2025.
- Dividend payments and debt repayments continue to consume cash, which limits the amount of internally generated capital that can be retained.
Looking at the last four years, BCSF’s pattern is clear: the company has not produced consistent quarterly operating earnings, but it has repeatedly generated enough cash to support dividends and manage debt. In 2024, results were generally stronger, with several profitable quarters and healthy operating cash flow. In 2025, profitability became more erratic, including a weak Q1 and a loss in Q4. Q1 2026 improved again, but not enough to say the trend has fully stabilized.
Balance sheet trends are also worth watching. Total assets ended Q1 2026 at $2.60 billion, down from $2.72 billion in Q3 2025, while long-term debt declined from $1.50 billion to $1.45 billion over the same period. That suggests some balance-sheet discipline. Still, the business remains highly levered, and because earnings are sensitive to market gains and funding costs, future results could remain lumpy.
Bottom line: BCSF appears to be in decent financial shape from a liquidity and equity standpoint, but its earnings profile is inconsistent. For retail investors, the key question is whether the company can convert its cash-generation ability into more stable, repeatable profits.
06/16/26 07:24 AM ETAI Generated. May Contain Errors.