Annual Income Statements for Main Street Capital
This table shows Main Street Capital's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Main Street Capital
This table shows Main Street Capital'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 |
|
55 |
106 |
80 |
107 |
103 |
139 |
107 |
103 |
124 |
174 |
116 |
Consolidated Net Income / (Loss) |
|
55 |
106 |
80 |
107 |
103 |
139 |
107 |
103 |
124 |
174 |
116 |
Net Income / (Loss) Continuing Operations |
|
55 |
106 |
80 |
107 |
103 |
139 |
107 |
103 |
124 |
174 |
116 |
Total Pre-Tax Income |
|
57 |
112 |
88 |
115 |
110 |
138 |
118 |
114 |
136 |
171 |
123 |
Total Revenue |
|
67 |
229 |
130 |
233 |
150 |
220 |
145 |
155 |
159 |
219 |
200 |
Net Interest Income / (Expense) |
|
77 |
169 |
95 |
128 |
123 |
154 |
105 |
132 |
137 |
167 |
137 |
Total Interest Income |
|
98 |
114 |
120 |
128 |
123 |
129 |
132 |
132 |
137 |
140 |
137 |
Investment Securities Interest Income |
|
98 |
114 |
120 |
128 |
123 |
129 |
132 |
132 |
137 |
140 |
137 |
Total Interest Expense |
|
21 |
-55 |
25 |
0.00 |
0.00 |
-25 |
27 |
0.00 |
0.00 |
-27 |
0.00 |
Total Non-Interest Income |
|
-10 |
59 |
35 |
105 |
27 |
66 |
41 |
23 |
22 |
52 |
63 |
Net Realized & Unrealized Capital Gains on Investments |
|
-10 |
- |
35 |
105 |
27 |
66 |
41 |
23 |
22 |
52 |
63 |
Total Non-Interest Expense |
|
15 |
108 |
14 |
42 |
41 |
64 |
15 |
45 |
49 |
77 |
47 |
Salaries and Employee Benefits |
|
14 |
14 |
15 |
16 |
16 |
16 |
16 |
16 |
17 |
17 |
16 |
Other Operating Expenses |
|
0.68 |
79 |
-0.92 |
26 |
25 |
49 |
-1.34 |
29 |
33 |
60 |
31 |
Nonoperating Income / (Expense), net |
|
5.03 |
-8.52 |
-28 |
-76 |
0.66 |
-17 |
-12 |
3.41 |
26 |
29 |
-30 |
Income Tax Expense |
|
2.06 |
5.85 |
8.11 |
8.65 |
6.59 |
-0.71 |
11 |
11 |
12 |
-3.09 |
7.37 |
Basic Earnings per Share |
|
$0.83 |
$0.98 |
$1.02 |
$1.06 |
$0.99 |
$1.07 |
$1.05 |
$1.01 |
$1.00 |
$1.03 |
$1.01 |
Weighted Average Basic Shares Outstanding |
|
75.04M |
74.48M |
79.55M |
80.81M |
82.92M |
81.92M |
85.14M |
86.19M |
87.46M |
86.81M |
88.71M |
Diluted Earnings per Share |
|
$0.83 |
$0.98 |
$1.02 |
$1.06 |
$0.99 |
$1.07 |
$1.05 |
$1.01 |
$1.00 |
$1.03 |
$1.01 |
Weighted Average Diluted Shares Outstanding |
|
75.04M |
74.48M |
79.55M |
80.81M |
82.92M |
81.92M |
85.14M |
86.19M |
87.46M |
86.81M |
88.71M |
Weighted Average Basic & Diluted Shares Outstanding |
|
77.25M |
79.55M |
80.47M |
82.43M |
83.75M |
84.98M |
85.72M |
87.07M |
88.18M |
88.56M |
89.03M |
Annual Cash Flow Statements for Main Street Capital
This table details how cash moves in and out of Main Street Capital's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-23 |
0.71 |
16 |
11 |
18 |
Net Cash From Operating Activities |
|
-54 |
-515 |
-247 |
285 |
-87 |
Net Cash From Continuing Operating Activities |
|
-54 |
-515 |
-247 |
285 |
-87 |
Net Income / (Loss) Continuing Operations |
|
29 |
331 |
242 |
428 |
508 |
Consolidated Net Income / (Loss) |
|
29 |
331 |
242 |
428 |
508 |
Depreciation Expense |
|
5.62 |
-136 |
-25 |
-233 |
-138 |
Amortization Expense |
|
2.51 |
3.00 |
2.86 |
3.33 |
5.16 |
Non-Cash Adjustments to Reconcile Net Income |
|
-98 |
-742 |
-456 |
80 |
-471 |
Changes in Operating Assets and Liabilities, net |
|
5.99 |
28 |
-10 |
5.78 |
8.47 |
Net Cash From Investing Activities |
|
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 |
Net Cash From Financing Activities |
|
31 |
516 |
263 |
-274 |
105 |
Net Cash From Continuing Financing Activities |
|
31 |
516 |
263 |
-274 |
105 |
Issuance of Debt |
|
564 |
1,680 |
1,132 |
526 |
2,734 |
Issuance of Common Equity |
|
84 |
99 |
266 |
204 |
123 |
Repayment of Debt |
|
-471 |
-1,097 |
-935 |
-726 |
-2,423 |
Payment of Dividends |
|
-144 |
-161 |
-194 |
-272 |
-320 |
Other Financing Activities, Net |
|
-1.89 |
-5.30 |
-4.94 |
-5.95 |
-7.34 |
Cash Interest Paid |
|
46 |
51 |
74 |
99 |
113 |
Cash Income Taxes Paid |
|
3.14 |
2.23 |
6.60 |
8.44 |
8.26 |
Quarterly Cash Flow Statements for Main Street Capital
This table details how cash moves in and out of Main Street Capital'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 |
|
18 |
-12 |
-9.37 |
31 |
6.16 |
-17 |
55 |
-85 |
54 |
-6.17 |
31 |
Net Cash From Operating Activities |
|
-218 |
10 |
20 |
28 |
84 |
154 |
-118 |
-186 |
72 |
145 |
-20 |
Net Cash From Continuing Operating Activities |
|
-218 |
10 |
20 |
28 |
84 |
154 |
-118 |
-186 |
72 |
145 |
-20 |
Net Income / (Loss) Continuing Operations |
|
55 |
106 |
80 |
107 |
103 |
139 |
107 |
103 |
124 |
174 |
116 |
Consolidated Net Income / (Loss) |
|
55 |
106 |
80 |
107 |
103 |
139 |
107 |
103 |
124 |
174 |
116 |
Depreciation Expense |
|
10 |
-45 |
-35 |
-105 |
-27 |
-66 |
-41 |
-23 |
-22 |
-52 |
-63 |
Amortization Expense |
|
0.70 |
0.80 |
0.75 |
0.83 |
0.84 |
0.91 |
1.07 |
1.22 |
1.40 |
1.47 |
1.47 |
Non-Cash Adjustments to Reconcile Net Income |
|
-282 |
-57 |
-15 |
52 |
-34 |
78 |
-182 |
-246 |
-71 |
27 |
-48 |
Changes in Operating Assets and Liabilities, net |
|
-2.27 |
4.64 |
-11 |
-26 |
41 |
1.29 |
-3.96 |
-22 |
39 |
-5.21 |
-27 |
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 |
|
236 |
-22 |
-29 |
3.42 |
-78 |
-171 |
173 |
102 |
-18 |
-151 |
51 |
Net Cash From Continuing Financing Activities |
|
236 |
-22 |
-29 |
3.42 |
-78 |
-171 |
173 |
102 |
-18 |
-151 |
51 |
Issuance of Debt |
|
427 |
402 |
147 |
162 |
77 |
140 |
892 |
1,153 |
406 |
283 |
273 |
Issuance of Common Equity |
|
105 |
71 |
41 |
43 |
81 |
39 |
5.70 |
42 |
66 |
8.96 |
5.20 |
Repayment of Debt |
|
-248 |
-444 |
-157 |
-131 |
-164 |
-275 |
-646 |
-1,007 |
-409 |
-361 |
-143 |
Payment of Dividends |
|
-49 |
-51 |
-60 |
-66 |
-72 |
-75 |
-78 |
-79 |
-81 |
-82 |
-84 |
Other Financing Activities, Net |
|
-0.05 |
- |
-0.40 |
-5.55 |
- |
- |
-0.01 |
-7.32 |
- |
0.00 |
0.00 |
Cash Interest Paid |
|
19 |
22 |
22 |
29 |
22 |
25 |
18 |
27 |
39 |
29 |
33 |
Cash Income Taxes Paid |
|
-0.02 |
1.70 |
2.73 |
3.18 |
1.31 |
1.23 |
3.02 |
3.41 |
0.53 |
1.31 |
8.05 |
Annual Balance Sheets for Main Street Capital
This table presents Main Street Capital's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
2021 |
2022 |
2023 |
2024 |
Total Assets |
3,690 |
4,242 |
4,444 |
5,121 |
Cash and Due from Banks |
33 |
49 |
60 |
78 |
Trading Account Securities |
- |
- |
4,291 |
4,938 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
0.00 |
Deferred Acquisition Cost |
4.22 |
7.48 |
7.88 |
12 |
Other Assets |
96 |
87 |
89 |
98 |
Total Liabilities & Shareholders' Equity |
3,690 |
4,242 |
4,444 |
5,121 |
Total Liabilities |
1,901 |
2,133 |
1,966 |
2,324 |
Accrued Interest Payable |
15 |
17 |
17 |
23 |
Long-Term Debt |
1,796 |
1,999 |
1,802 |
2,122 |
Other Long-Term Liabilities |
90 |
118 |
147 |
178 |
Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
1,789 |
2,109 |
2,477 |
2,798 |
Total Preferred & Common Equity |
1,789 |
2,109 |
2,477 |
2,798 |
Total Common Equity |
1,789 |
2,109 |
2,477 |
2,798 |
Common Stock |
1,737 |
2,031 |
2,271 |
2,395 |
Retained Earnings |
52 |
77 |
206 |
402 |
Quarterly Balance Sheets for Main Street Capital
This table presents Main Street Capital's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
4,135 |
4,293 |
4,420 |
4,468 |
4,759 |
4,957 |
5,095 |
5,273 |
Cash and Due from Banks |
|
61 |
40 |
71 |
77 |
115 |
30 |
84 |
109 |
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 |
|
5.11 |
7.48 |
7.10 |
6.75 |
7.36 |
9.73 |
13 |
12 |
Other Assets |
|
4,069 |
4,246 |
4,342 |
186 |
94 |
185 |
92 |
106 |
Total Liabilities & Shareholders' Equity |
|
4,135 |
4,293 |
4,420 |
4,468 |
4,759 |
4,957 |
5,095 |
5,273 |
Total Liabilities |
|
2,156 |
2,120 |
2,165 |
2,097 |
2,243 |
2,378 |
2,403 |
2,433 |
Accrued Interest Payable |
|
17 |
19 |
15 |
19 |
25 |
26 |
19 |
20 |
Long-Term Debt |
|
2,038 |
1,990 |
2,022 |
1,935 |
2,048 |
2,198 |
2,199 |
2,253 |
Other Long-Term Liabilities |
|
100 |
112 |
128 |
143 |
170 |
154 |
185 |
160 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
1,979 |
2,173 |
2,255 |
2,371 |
2,516 |
2,579 |
2,692 |
2,840 |
Total Preferred & Common Equity |
|
1,979 |
2,173 |
2,255 |
2,371 |
2,516 |
2,579 |
2,692 |
2,840 |
Total Common Equity |
|
1,979 |
2,173 |
2,255 |
2,371 |
2,516 |
2,579 |
2,692 |
2,840 |
Common Stock |
|
1,954 |
2,084 |
2,133 |
2,226 |
2,290 |
2,339 |
2,419 |
2,415 |
Retained Earnings |
|
26 |
89 |
122 |
144 |
226 |
240 |
273 |
425 |
Annual Metrics And Ratios for Main Street Capital
This table displays calculated financial ratios and metrics derived from Main Street Capital's official financial filings.
Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
618.39% |
9.80% |
82.48% |
-7.41% |
EBITDA Growth |
|
0.00% |
674.34% |
33.68% |
37.94% |
5.22% |
EBIT Growth |
|
0.00% |
1,909.15% |
-15.13% |
111.59% |
-13.80% |
NOPAT Growth |
|
0.00% |
885.34% |
-14.91% |
120.37% |
-14.41% |
Net Income Growth |
|
0.00% |
1,025.69% |
-26.95% |
77.33% |
18.59% |
EPS Growth |
|
0.00% |
26.19% |
24.15% |
25.84% |
-1.21% |
Operating Cash Flow Growth |
|
0.00% |
-852.91% |
52.09% |
215.54% |
-130.53% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
91.61% |
234.16% |
-147.40% |
Invested Capital Growth |
|
0.00% |
0.00% |
14.58% |
4.19% |
14.97% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
10.48% |
17.73% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
4.36% |
0.21% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
6.52% |
-2.58% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
8.64% |
-1.71% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
8.28% |
7.43% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
2.22% |
-0.97% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
59.78% |
100.88% |
-11.00% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-55.23% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-0.60% |
0.58% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
EBITDA Margin |
|
47.08% |
50.75% |
61.79% |
46.71% |
53.08% |
EBIT Margin |
|
31.11% |
87.00% |
67.25% |
77.98% |
72.60% |
Profit (Net Income) Margin |
|
57.70% |
90.41% |
60.15% |
58.45% |
74.86% |
Tax Burden Percent |
|
185.48% |
90.96% |
91.20% |
94.98% |
94.31% |
Interest Burden Percent |
|
100.00% |
114.24% |
98.07% |
78.92% |
109.34% |
Effective Tax Rate |
|
-85.48% |
9.04% |
8.80% |
5.02% |
5.69% |
Return on Invested Capital (ROIC) |
|
0.00% |
16.15% |
6.41% |
12.95% |
10.10% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
20.74% |
6.15% |
6.92% |
12.31% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
20.83% |
5.99% |
5.74% |
9.16% |
Return on Equity (ROE) |
|
0.00% |
36.98% |
12.40% |
18.69% |
19.26% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-183.85% |
-7.19% |
8.84% |
-3.82% |
Operating Return on Assets (OROA) |
|
0.00% |
8.63% |
6.81% |
13.16% |
10.30% |
Return on Assets (ROA) |
|
0.00% |
8.96% |
6.09% |
9.87% |
10.62% |
Return on Common Equity (ROCE) |
|
0.00% |
36.98% |
12.40% |
18.69% |
19.26% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
18.49% |
11.46% |
17.29% |
18.16% |
Net Operating Profit after Tax (NOPAT) |
|
29 |
290 |
246 |
543 |
465 |
NOPAT Margin |
|
57.70% |
79.14% |
61.33% |
74.07% |
68.47% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-4.59% |
0.25% |
6.02% |
-2.21% |
SG&A Expenses to Revenue |
|
58.54% |
12.39% |
12.49% |
8.57% |
9.77% |
Operating Expenses to Revenue |
|
68.89% |
13.00% |
32.75% |
22.02% |
27.40% |
Earnings before Interest and Taxes (EBIT) |
|
16 |
318 |
270 |
572 |
493 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
24 |
186 |
248 |
342 |
360 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
1.13 |
1.33 |
1.83 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
1.13 |
1.33 |
1.83 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
5.92 |
4.51 |
7.55 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
9.83 |
7.71 |
10.08 |
Dividend Yield |
|
11.10% |
7.14% |
9.58% |
9.37% |
7.08% |
Earnings Yield |
|
0.00% |
0.00% |
10.17% |
12.97% |
9.92% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
1.05 |
1.18 |
1.46 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
10.77 |
6.88 |
10.56 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
17.43 |
14.74 |
19.89 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
16.01 |
8.83 |
14.54 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
17.56 |
9.29 |
15.42 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
17.68 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
13.60 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
1.00 |
0.95 |
0.73 |
0.76 |
Long-Term Debt to Equity |
|
0.00 |
1.00 |
0.95 |
0.73 |
0.76 |
Financial Leverage |
|
0.00 |
1.00 |
0.97 |
0.83 |
0.74 |
Leverage Ratio |
|
0.00 |
2.06 |
2.04 |
1.89 |
1.81 |
Compound Leverage Factor |
|
0.00 |
2.36 |
2.00 |
1.49 |
1.98 |
Debt to Total Capital |
|
0.00% |
50.10% |
48.67% |
42.11% |
43.14% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
50.10% |
48.67% |
42.11% |
43.14% |
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% |
49.90% |
51.33% |
57.89% |
56.86% |
Debt to EBITDA |
|
0.00 |
9.67 |
8.05 |
5.26 |
5.89 |
Net Debt to EBITDA |
|
0.00 |
9.50 |
7.86 |
5.09 |
5.67 |
Long-Term Debt to EBITDA |
|
0.00 |
9.67 |
8.05 |
5.26 |
5.89 |
Debt to NOPAT |
|
0.00 |
6.20 |
8.11 |
3.32 |
4.57 |
Net Debt to NOPAT |
|
0.00 |
6.09 |
7.92 |
3.21 |
4.40 |
Long-Term Debt to NOPAT |
|
0.00 |
6.20 |
8.11 |
3.32 |
4.57 |
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 |
-3,295 |
-276 |
371 |
-176 |
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 |
-56.01 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
-1.09 |
-8.76 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-1.09 |
-8.76 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.10 |
0.10 |
0.17 |
0.14 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
3,585 |
4,108 |
4,280 |
4,920 |
Invested Capital Turnover |
|
0.00 |
0.20 |
0.10 |
0.17 |
0.15 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
3,585 |
523 |
172 |
640 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
4,326 |
5,045 |
7,166 |
Market Capitalization |
|
0.00 |
0.00 |
2,376 |
3,303 |
5,122 |
Book Value per Share |
|
$0.00 |
$25.94 |
$27.29 |
$29.58 |
$31.73 |
Tangible Book Value per Share |
|
$0.00 |
$25.94 |
$27.29 |
$29.58 |
$31.73 |
Total Capital |
|
0.00 |
3,585 |
4,108 |
4,280 |
4,920 |
Total Debt |
|
0.00 |
1,796 |
1,999 |
1,802 |
2,122 |
Total Long-Term Debt |
|
0.00 |
1,796 |
1,999 |
1,802 |
2,122 |
Net Debt |
|
0.00 |
1,763 |
1,950 |
1,742 |
2,044 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
-41 |
4.75 |
114 |
-43 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
1,796 |
1,999 |
1,802 |
2,122 |
Total Depreciation and Amortization (D&A) |
|
8.14 |
-133 |
-22 |
-229 |
-132 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$3.29 |
$4.14 |
$4.09 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
74.48M |
81.92M |
86.81M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$3.29 |
$4.14 |
$4.09 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
74.48M |
81.92M |
86.81M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
79.55M |
84.98M |
88.56M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
11 |
290 |
246 |
543 |
465 |
Normalized NOPAT Margin |
|
21.78% |
79.14% |
61.33% |
74.07% |
68.47% |
Pre Tax Income Margin |
|
31.11% |
99.40% |
65.96% |
61.54% |
79.38% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.32 |
5.41 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.59 |
4.92 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.32 |
5.41 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.59 |
4.92 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
491.65% |
48.54% |
80.37% |
63.39% |
63.07% |
Augmented Payout Ratio |
|
491.65% |
48.54% |
80.37% |
63.39% |
63.07% |
Quarterly Metrics And Ratios for Main Street Capital
This table displays calculated financial ratios and metrics derived from Main Street Capital'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 |
|
8.06% |
0.00% |
107.91% |
436.86% |
124.01% |
-3.84% |
11.58% |
-33.26% |
5.53% |
-0.17% |
16.25% |
EBITDA Growth |
|
28.07% |
0.00% |
54.49% |
56.21% |
31.48% |
18.66% |
11.21% |
2.27% |
7.19% |
0.85% |
0.45% |
EBIT Growth |
|
-40.45% |
0.00% |
73.35% |
532.76% |
108.51% |
28.98% |
12.38% |
-42.13% |
0.13% |
-8.40% |
17.28% |
NOPAT Growth |
|
-34.18% |
0.00% |
69.61% |
894.75% |
103.29% |
36.78% |
12.36% |
-43.52% |
-2.67% |
-7.22% |
21.54% |
Net Income Growth |
|
-34.09% |
0.00% |
22.07% |
622.19% |
86.60% |
30.82% |
34.62% |
-3.59% |
20.09% |
25.28% |
8.34% |
EPS Growth |
|
16.90% |
0.00% |
39.73% |
41.33% |
19.28% |
9.18% |
2.94% |
-4.72% |
1.01% |
-3.74% |
-3.81% |
Operating Cash Flow Growth |
|
0.00% |
102.91% |
140.20% |
170.57% |
138.53% |
1,378.79% |
-691.27% |
-772.90% |
-13.79% |
-5.62% |
82.72% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
95.33% |
0.00% |
93.01% |
90.22% |
-162.36% |
-3,074.66% |
-35.85% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
7.17% |
4.19% |
9.65% |
11.71% |
13.61% |
14.97% |
11.59% |
Revenue Q/Q Growth |
|
54.86% |
240.80% |
-13.26% |
78.35% |
-35.38% |
46.30% |
1.27% |
6.68% |
2.17% |
38.40% |
-8.75% |
EBITDA Q/Q Growth |
|
13.95% |
21.53% |
6.50% |
5.92% |
-4.09% |
9.68% |
-0.19% |
-2.59% |
0.53% |
3.18% |
-0.59% |
EBIT Q/Q Growth |
|
73.79% |
130.45% |
-3.81% |
64.25% |
-42.73% |
42.55% |
-16.19% |
-15.42% |
-0.92% |
30.41% |
7.31% |
NOPAT Q/Q Growth |
|
184.78% |
126.56% |
-7.90% |
67.40% |
-41.80% |
52.43% |
-24.34% |
-15.85% |
0.30% |
45.30% |
-0.89% |
Net Income Q/Q Growth |
|
275.20% |
92.12% |
-25.14% |
33.83% |
-3.06% |
34.69% |
-22.96% |
-4.16% |
20.76% |
40.51% |
-33.38% |
EPS Q/Q Growth |
|
10.67% |
18.07% |
4.08% |
3.92% |
-6.60% |
8.08% |
-1.87% |
-3.81% |
-0.99% |
3.00% |
-1.94% |
Operating Cash Flow Q/Q Growth |
|
-2,227.45% |
104.77% |
92.17% |
38.77% |
202.99% |
83.03% |
-176.84% |
-57.93% |
138.82% |
100.38% |
-114.06% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
100.00% |
0.00% |
-1.06% |
95.48% |
91.58% |
-1,716.77% |
-41.46% |
-21.24% |
-1.89% |
22.26% |
Invested Capital Q/Q Growth |
|
0.00% |
2.24% |
1.34% |
2.74% |
0.68% |
-0.60% |
6.65% |
4.66% |
2.40% |
0.58% |
3.52% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
94.14% |
33.57% |
62.68% |
37.23% |
55.26% |
41.42% |
62.47% |
57.04% |
56.12% |
41.84% |
45.59% |
EBIT Margin |
|
78.08% |
52.79% |
89.04% |
82.00% |
72.67% |
70.81% |
89.67% |
71.10% |
68.95% |
64.97% |
76.41% |
Profit (Net Income) Margin |
|
82.51% |
46.51% |
61.05% |
45.81% |
68.73% |
63.27% |
73.65% |
66.17% |
78.21% |
79.40% |
57.97% |
Tax Burden Percent |
|
96.41% |
94.79% |
90.75% |
92.49% |
94.00% |
100.51% |
90.74% |
90.27% |
91.37% |
101.80% |
94.03% |
Interest Burden Percent |
|
109.61% |
92.94% |
75.55% |
60.40% |
100.61% |
88.89% |
90.52% |
103.09% |
124.13% |
120.04% |
80.69% |
Effective Tax Rate |
|
3.59% |
5.21% |
9.25% |
7.51% |
6.00% |
-0.51% |
9.26% |
9.73% |
8.63% |
-1.80% |
5.97% |
Return on Invested Capital (ROIC) |
|
0.00% |
4.89% |
15.18% |
20.58% |
10.89% |
12.44% |
12.04% |
8.06% |
7.90% |
9.76% |
10.51% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
4.49% |
12.59% |
13.67% |
10.92% |
11.53% |
11.48% |
8.20% |
9.06% |
11.24% |
9.22% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
4.26% |
11.53% |
12.26% |
9.98% |
9.55% |
9.89% |
7.16% |
7.40% |
8.36% |
7.41% |
Return on Equity (ROE) |
|
0.00% |
9.15% |
26.71% |
32.84% |
20.87% |
21.99% |
21.92% |
15.21% |
15.30% |
18.12% |
17.92% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-6.73% |
0.00% |
0.00% |
0.00% |
8.84% |
3.51% |
-0.54% |
-2.46% |
-3.82% |
-0.81% |
Operating Return on Assets (OROA) |
|
0.00% |
5.35% |
8.11% |
10.76% |
11.21% |
11.95% |
12.79% |
8.62% |
8.31% |
9.22% |
10.76% |
Return on Assets (ROA) |
|
0.00% |
4.71% |
5.56% |
6.01% |
10.60% |
10.68% |
10.50% |
8.02% |
9.43% |
11.27% |
8.17% |
Return on Common Equity (ROCE) |
|
0.00% |
9.15% |
26.71% |
32.84% |
20.87% |
21.99% |
21.92% |
15.21% |
15.30% |
18.12% |
17.92% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
11.78% |
15.42% |
16.69% |
0.00% |
18.12% |
17.53% |
17.57% |
0.00% |
18.20% |
Net Operating Profit after Tax (NOPAT) |
|
50 |
114 |
105 |
176 |
103 |
156 |
118 |
100 |
100 |
145 |
144 |
NOPAT Margin |
|
75.27% |
50.04% |
80.80% |
75.84% |
68.31% |
71.17% |
81.37% |
64.18% |
63.00% |
66.15% |
71.85% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.48% |
0.40% |
2.59% |
6.91% |
-0.03% |
0.91% |
0.56% |
-0.15% |
-1.17% |
-1.48% |
1.29% |
SG&A Expenses to Revenue |
|
20.90% |
5.98% |
11.67% |
7.00% |
10.47% |
7.09% |
11.25% |
10.44% |
10.41% |
7.84% |
8.15% |
Operating Expenses to Revenue |
|
21.92% |
47.21% |
10.96% |
18.00% |
27.33% |
29.19% |
10.33% |
28.90% |
31.05% |
35.03% |
23.59% |
Earnings before Interest and Taxes (EBIT) |
|
52 |
121 |
116 |
191 |
109 |
156 |
130 |
110 |
109 |
143 |
153 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
63 |
77 |
82 |
87 |
83 |
91 |
91 |
89 |
89 |
92 |
91 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
1.13 |
1.28 |
1.29 |
1.28 |
1.33 |
1.53 |
1.66 |
1.61 |
1.83 |
1.75 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.13 |
1.28 |
1.29 |
1.28 |
1.33 |
1.53 |
1.66 |
1.61 |
1.83 |
1.75 |
Price to Revenue (P/Rev) |
|
0.00 |
5.92 |
7.10 |
5.02 |
4.58 |
4.51 |
5.95 |
7.54 |
7.50 |
7.55 |
7.02 |
Price to Earnings (P/E) |
|
0.00 |
9.83 |
10.84 |
8.38 |
7.68 |
7.71 |
8.43 |
9.48 |
9.14 |
10.08 |
9.59 |
Dividend Yield |
|
10.22% |
9.58% |
8.81% |
8.99% |
9.43% |
9.37% |
8.42% |
7.97% |
8.17% |
7.08% |
7.39% |
Earnings Yield |
|
0.00% |
10.17% |
9.22% |
11.94% |
13.02% |
12.97% |
11.87% |
10.55% |
10.94% |
9.92% |
10.42% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
1.05 |
1.14 |
1.14 |
1.14 |
1.18 |
1.27 |
1.35 |
1.32 |
1.46 |
1.39 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
10.77 |
12.08 |
8.38 |
7.38 |
6.88 |
8.95 |
11.36 |
11.17 |
10.56 |
10.05 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
17.43 |
17.06 |
15.78 |
14.93 |
14.74 |
16.43 |
18.26 |
17.91 |
19.89 |
19.70 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
16.01 |
14.80 |
10.14 |
9.12 |
8.83 |
9.86 |
12.76 |
12.73 |
14.54 |
13.79 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
17.56 |
16.32 |
10.86 |
9.80 |
9.29 |
10.41 |
13.55 |
13.62 |
15.42 |
14.51 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
34.47 |
17.68 |
39.22 |
0.00 |
0.00 |
0.00 |
672.78 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13.60 |
37.72 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.03 |
0.95 |
0.92 |
0.90 |
0.82 |
0.73 |
0.81 |
0.85 |
0.82 |
0.76 |
0.79 |
Long-Term Debt to Equity |
|
1.03 |
0.95 |
0.92 |
0.90 |
0.82 |
0.73 |
0.81 |
0.85 |
0.82 |
0.76 |
0.79 |
Financial Leverage |
|
1.03 |
0.95 |
0.92 |
0.90 |
0.91 |
0.83 |
0.86 |
0.87 |
0.82 |
0.74 |
0.80 |
Leverage Ratio |
|
2.09 |
2.04 |
1.98 |
1.96 |
1.98 |
1.89 |
1.93 |
1.94 |
1.89 |
1.81 |
1.87 |
Compound Leverage Factor |
|
2.29 |
1.89 |
1.49 |
1.18 |
1.99 |
1.68 |
1.75 |
2.00 |
2.34 |
2.18 |
1.51 |
Debt to Total Capital |
|
50.73% |
48.67% |
47.80% |
47.27% |
44.94% |
42.11% |
44.88% |
46.01% |
44.96% |
43.14% |
44.24% |
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 |
|
50.73% |
48.67% |
47.80% |
47.27% |
44.94% |
42.11% |
44.88% |
46.01% |
44.96% |
43.14% |
44.24% |
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 |
|
49.27% |
51.33% |
52.20% |
52.73% |
55.06% |
57.89% |
55.12% |
53.99% |
55.04% |
56.86% |
55.76% |
Debt to EBITDA |
|
0.00 |
8.05 |
7.18 |
6.56 |
5.90 |
5.26 |
5.83 |
6.22 |
6.12 |
5.89 |
6.25 |
Net Debt to EBITDA |
|
0.00 |
7.86 |
7.04 |
6.33 |
5.66 |
5.09 |
5.50 |
6.13 |
5.88 |
5.67 |
5.95 |
Long-Term Debt to EBITDA |
|
0.00 |
8.05 |
7.18 |
6.56 |
5.90 |
5.26 |
5.83 |
6.22 |
6.12 |
5.89 |
6.25 |
Debt to NOPAT |
|
0.00 |
8.11 |
6.87 |
4.51 |
3.87 |
3.32 |
3.69 |
4.62 |
4.65 |
4.57 |
4.60 |
Net Debt to NOPAT |
|
0.00 |
7.92 |
6.74 |
4.35 |
3.72 |
3.21 |
3.48 |
4.55 |
4.47 |
4.40 |
4.38 |
Long-Term Debt to NOPAT |
|
0.00 |
8.11 |
6.87 |
4.51 |
3.87 |
3.32 |
3.69 |
4.62 |
4.65 |
4.57 |
4.60 |
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) |
|
-3,967 |
0.00 |
-4,057 |
-4,100 |
-185 |
-16 |
-283 |
-401 |
-486 |
-495 |
-385 |
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 |
|
-186.84 |
0.00 |
-162.31 |
0.00 |
0.00 |
0.00 |
-10.59 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
-10.26 |
0.00 |
0.80 |
0.00 |
0.00 |
0.00 |
-4.41 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-10.26 |
0.00 |
0.80 |
0.00 |
0.00 |
0.00 |
-4.41 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.10 |
0.09 |
0.13 |
0.15 |
0.17 |
0.14 |
0.12 |
0.12 |
0.14 |
0.14 |
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 |
|
4,018 |
4,108 |
4,163 |
4,276 |
4,306 |
4,280 |
4,564 |
4,777 |
4,892 |
4,920 |
5,093 |
Invested Capital Turnover |
|
0.00 |
0.10 |
0.19 |
0.27 |
0.16 |
0.17 |
0.15 |
0.13 |
0.13 |
0.15 |
0.15 |
Increase / (Decrease) in Invested Capital |
|
4,018 |
0.00 |
4,163 |
4,276 |
288 |
172 |
402 |
501 |
586 |
640 |
529 |
Enterprise Value (EV) |
|
0.00 |
4,326 |
4,725 |
4,864 |
4,896 |
5,045 |
5,776 |
6,454 |
6,439 |
7,166 |
7,105 |
Market Capitalization |
|
0.00 |
2,376 |
2,775 |
2,913 |
3,038 |
3,303 |
3,843 |
4,286 |
4,324 |
5,122 |
4,961 |
Book Value per Share |
|
$26.38 |
$27.29 |
$27.32 |
$28.02 |
$28.76 |
$29.58 |
$29.55 |
$30.09 |
$30.92 |
$31.73 |
$32.07 |
Tangible Book Value per Share |
|
$26.38 |
$27.29 |
$27.32 |
$28.02 |
$28.76 |
$29.58 |
$29.55 |
$30.09 |
$30.92 |
$31.73 |
$32.07 |
Total Capital |
|
4,018 |
4,108 |
4,163 |
4,276 |
4,306 |
4,280 |
4,564 |
4,777 |
4,892 |
4,920 |
5,093 |
Total Debt |
|
2,038 |
1,999 |
1,990 |
2,022 |
1,935 |
1,802 |
2,048 |
2,198 |
2,199 |
2,122 |
2,253 |
Total Long-Term Debt |
|
2,038 |
1,999 |
1,990 |
2,022 |
1,935 |
1,802 |
2,048 |
2,198 |
2,199 |
2,122 |
2,253 |
Net Debt |
|
1,977 |
1,950 |
1,950 |
1,951 |
1,858 |
1,742 |
1,933 |
2,168 |
2,115 |
2,044 |
2,144 |
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) |
|
-4.85 |
8.07 |
26 |
70 |
-0.62 |
17 |
11 |
-3.08 |
-24 |
-29 |
28 |
Net Nonoperating Obligations (NNO) |
|
2,038 |
1,999 |
1,990 |
2,022 |
1,935 |
1,802 |
2,048 |
2,198 |
2,199 |
2,122 |
2,253 |
Total Depreciation and Amortization (D&A) |
|
11 |
-44 |
-34 |
-104 |
-26 |
-65 |
-40 |
-22 |
-20 |
-51 |
-62 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.83 |
$0.98 |
$1.02 |
$1.06 |
$0.99 |
$1.07 |
$1.05 |
$1.01 |
$1.00 |
$1.03 |
$1.01 |
Adjusted Weighted Average Basic Shares Outstanding |
|
75.04M |
74.48M |
79.55M |
80.81M |
82.92M |
81.92M |
85.14M |
86.19M |
87.46M |
86.81M |
88.71M |
Adjusted Diluted Earnings per Share |
|
$0.83 |
$0.98 |
$1.02 |
$1.06 |
$0.99 |
$1.07 |
$1.05 |
$1.01 |
$1.00 |
$1.03 |
$1.01 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
75.04M |
74.48M |
79.55M |
80.81M |
82.92M |
81.92M |
85.14M |
86.19M |
87.46M |
86.81M |
88.71M |
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 |
|
77.25M |
79.55M |
80.47M |
82.43M |
83.75M |
84.98M |
85.72M |
87.07M |
88.18M |
88.56M |
89.03M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
50 |
114 |
105 |
176 |
103 |
109 |
118 |
100 |
100 |
100 |
144 |
Normalized NOPAT Margin |
|
75.27% |
50.04% |
80.80% |
75.84% |
68.31% |
49.57% |
81.37% |
64.18% |
63.00% |
45.48% |
71.85% |
Pre Tax Income Margin |
|
85.58% |
49.07% |
67.27% |
49.53% |
73.12% |
62.95% |
81.17% |
73.30% |
85.59% |
77.99% |
61.65% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.47 |
0.00 |
4.64 |
0.00 |
0.00 |
0.00 |
4.87 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
2.38 |
0.00 |
4.21 |
0.00 |
0.00 |
0.00 |
4.42 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
2.47 |
0.00 |
4.64 |
0.00 |
0.00 |
0.00 |
4.87 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
2.38 |
0.00 |
4.21 |
0.00 |
0.00 |
0.00 |
4.42 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
80.37% |
80.96% |
64.80% |
62.71% |
63.39% |
63.64% |
67.13% |
66.15% |
63.07% |
63.07% |
Augmented Payout Ratio |
|
0.00% |
80.37% |
80.96% |
64.80% |
62.71% |
63.39% |
63.64% |
67.13% |
66.15% |
63.07% |
63.07% |
Key Financial Trends
Main Street Capital (NYSE: MAIN) demonstrates several key financial trends and operational highlights based on its recent quarterly results spanning the past four years.
Positive Factors:
- Consistently positive net interest income: MAIN has maintained a solid net interest income stream, with $137.0 million in Q1 2025, up slightly from $131.6 million in Q1 2024, reflecting a stable core earning asset base.
- Steady net realized and unrealized capital gains: Capital gains contributed $63.2 million in Q1 2025, with quarterly fluctuations but an overall positive contribution to revenue and earnings, indicating effective investment management.
- Growing shareholders’ equity: Total common equity increased to approximately $2.84 billion by Q1 2025 from $2.17 billion in Q1 2023, showing retained earnings growth and equity raises supporting long-term stability.
- Consistent dividend payments: MAIN has regularly paid dividends around $0.67-$0.72 per share each quarter, supporting shareholder returns and indicating confidence in cash flow generation.
- Quarterly net income growth: Despite some volatility, net income rose to $116 million in Q1 2025 from $79.6 million in Q1 2023, displaying underlying profitability strength.
- Manageable operating expenses: Operating expenses remain controlled, with salaries and benefits averaging around $15-16 million per quarter, showing cost discipline relative to revenue.
- Prudent debt management: While the company has fluctuated debt issuance and repayment quarterly, total long-term debt increased moderately from about $2.0 billion in early 2023 to $2.25 billion in Q1 2025, supporting asset growth without excessive leverage.
Neutral Factors:
- Fluctuating nonoperating income/expense: Periodic swings in nonoperating earnings, including a significant $-29.5 million expense in Q1 2025, add variability to pre-tax income but are typical for investment-focused firms.
- Cash flow volatility: Net cash from operations swings between positive and negative quarters; for example, a negative $20.4 million in Q1 2025 but positive in prior quarters, suggesting timing effects in working capital and investments.
- No loans and leases recorded: MAIN shows zero net loans and leases, indicating the company relies heavily on investments in securities and likely direct equity or debt investments rather than traditional lending.
- Relatively stable number of shares outstanding: Weighted average basic and diluted shares have modestly increased over time, reflecting occasional equity issuance common in business development companies (BDCs).
Negative Factors:
- Decreasing total revenue: Total revenue in Q1 2025 ($200.2 million) declined from $219.4 million in Q4 2024 and from $232.5 million in Q2 2024, suggesting pressures on interest income or capital gains contributing to earnings volatility.
- Negative net cash from operating activities in Q1 2025: The company generated -$20.4 million net cash from operations this quarter, a concerning reversal from positive operating cash flow in prior quarters, potentially pointing to working capital challenges.
- Increasing other operating expenses: Other operating expenses almost doubled from prior quarters, reaching $30.9 million in Q1 2025 versus about $15-19 million in 2023, reducing net income margins.
- Significant nonoperating losses this quarter: The $29.5 million net nonoperating loss in Q1 2025 contrasts with gains in prior quarters, directly reducing pre-tax income.
Summary: Main Street Capital has demonstrated consistent earnings generation through interest income and capital gains, with solid equity growth and ongoing dividend payments. However, the recent increase in operating expenses, quarterly revenue softness, and a negative operating cash flow quarter raise caution flags about near-term operational efficiency and cash management. Investors should monitor upcoming quarters for stabilization or improvement in these areas. The firm’s prudent debt management and diversified income streams remain positive pillars supporting its business development company model.
08/03/25 03:32 AMAI Generated. May Contain Errors.