Annual Income Statements for Capital Southwest
This table shows Capital Southwest's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Capital Southwest
This table shows Capital Southwest's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
9.46 |
2.95 |
- |
24 |
23 |
23 |
13 |
14 |
23 |
17 |
17 |
Consolidated Net Income / (Loss) |
|
9.46 |
2.95 |
- |
24 |
23 |
23 |
13 |
14 |
23 |
16 |
18 |
Net Income / (Loss) Continuing Operations |
|
14 |
19 |
- |
25 |
27 |
29 |
29 |
29 |
31 |
30 |
28 |
Total Pre-Tax Income |
|
15 |
19 |
- |
25 |
26 |
30 |
30 |
31 |
30 |
31 |
28 |
Total Revenue |
|
27 |
33 |
- |
40 |
43 |
49 |
46 |
51 |
49 |
52 |
52 |
Net Interest Income / (Expense) |
|
24 |
29 |
- |
36 |
39 |
42 |
43 |
46 |
46 |
46 |
49 |
Total Interest Income |
|
24 |
29 |
- |
36 |
39 |
42 |
43 |
46 |
46 |
46 |
49 |
Other Interest Income |
|
24 |
29 |
- |
36 |
39 |
42 |
43 |
46 |
46 |
46 |
49 |
Total Non-Interest Income |
|
3.30 |
3.63 |
- |
3.89 |
2.94 |
6.65 |
3.92 |
5.32 |
2.61 |
5.45 |
3.81 |
Other Service Charges |
|
0.75 |
1.20 |
- |
1.13 |
0.73 |
1.79 |
1.46 |
2.36 |
1.55 |
4.20 |
2.55 |
Other Non-Interest Income |
|
2.55 |
2.42 |
- |
2.76 |
2.57 |
4.87 |
2.10 |
2.96 |
1.06 |
1.63 |
1.26 |
Total Non-Interest Expense |
|
12 |
14 |
- |
15 |
16 |
19 |
17 |
20 |
19 |
21 |
24 |
Salaries and Employee Benefits |
|
4.38 |
5.48 |
- |
4.72 |
4.90 |
6.41 |
4.37 |
6.26 |
5.01 |
5.58 |
7.50 |
Other Operating Expenses |
|
0.81 |
0.67 |
- |
0.96 |
11 |
12 |
-21 |
1.36 |
14 |
16 |
29 |
Income Tax Expense |
|
0.53 |
-0.75 |
- |
0.45 |
-0.78 |
0.91 |
0.37 |
2.43 |
-1.15 |
0.37 |
0.62 |
Other Adjustments to Consolidated Net Income / (Loss) |
|
-4.99 |
-16 |
- |
-0.74 |
-4.21 |
-5.38 |
-16 |
-15 |
-8.48 |
-14 |
-10 |
Basic Earnings per Share |
|
$0.52 |
$0.62 |
- |
$0.65 |
$0.69 |
$0.70 |
$0.66 |
$0.63 |
$0.66 |
$0.63 |
$0.54 |
Weighted Average Basic Shares Outstanding |
|
27.99M |
31.38M |
30.02M |
37.60M |
39.70M |
41.51M |
40.73M |
45.67M |
47.24M |
48.32M |
47.45M |
Weighted Average Diluted Shares Outstanding |
|
27.99M |
31.38M |
30.02M |
37.60M |
39.70M |
41.51M |
40.73M |
45.67M |
47.24M |
54.12M |
51.19M |
Weighted Average Basic & Diluted Shares Outstanding |
|
59.04M |
34.56M |
0.00 |
39.94M |
39.95M |
42.98M |
45.05M |
46.87M |
47.69M |
50.58M |
53.71M |
Annual Cash Flow Statements for Capital Southwest
This table details how cash moves in and out of Capital Southwest's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2021 |
2022 |
2023 |
2024 |
2025 |
Net Change in Cash & Equivalents |
|
18 |
-20 |
10 |
11 |
13 |
Net Cash From Operating Activities |
|
-68 |
-183 |
-227 |
-188 |
-217 |
Net Cash From Continuing Operating Activities |
|
-68 |
-183 |
-227 |
-188 |
-217 |
Net Income / (Loss) Continuing Operations |
|
51 |
43 |
33 |
83 |
71 |
Consolidated Net Income / (Loss) |
|
51 |
43 |
33 |
83 |
71 |
Depreciation Expense |
|
1.97 |
2.23 |
2.75 |
4.30 |
5.87 |
Amortization Expense |
|
-2.35 |
-3.01 |
-3.84 |
-5.16 |
-6.65 |
Non-Cash Adjustments to Reconcile Net Income |
|
-125 |
-222 |
-255 |
-267 |
-282 |
Changes in Operating Assets and Liabilities, net |
|
6.63 |
-2.52 |
-3.88 |
-3.86 |
-4.73 |
Net Cash From Investing Activities |
|
0.00 |
-2.00 |
-0.28 |
-0.01 |
-1.67 |
Net Cash From Continuing Investing Activities |
|
0.00 |
-2.00 |
-0.28 |
-0.01 |
-1.67 |
Purchase of Property, Leasehold Improvements and Equipment |
|
0.00 |
-2.00 |
-0.28 |
-0.01 |
-1.67 |
Net Cash From Financing Activities |
|
86 |
164 |
238 |
199 |
232 |
Net Cash From Continuing Financing Activities |
|
86 |
164 |
238 |
199 |
232 |
Issuance of Debt |
|
370 |
500 |
263 |
407 |
613 |
Issuance of Common Equity |
|
50 |
98 |
203 |
181 |
178 |
Repayment of Debt |
|
-294 |
-374 |
-156 |
-285 |
-432 |
Payment of Dividends |
|
-40 |
-59 |
-71 |
-103 |
-125 |
Other Financing Activities, Net |
|
-0.24 |
-1.41 |
-1.12 |
-1.06 |
-2.71 |
Cash Interest Paid |
|
12 |
18 |
25 |
38 |
47 |
Cash Income Taxes Paid |
|
1.46 |
0.46 |
1.90 |
1.18 |
1.44 |
Quarterly Cash Flow Statements for Capital Southwest
This table details how cash moves in and out of Capital Southwest's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Net Change in Cash & Equivalents |
|
11 |
-8.55 |
-0.10 |
-0.31 |
1.74 |
0.59 |
8.67 |
1.03 |
14 |
-11 |
8.86 |
Net Cash From Operating Activities |
|
-26 |
-98 |
-33 |
-56 |
-49 |
18 |
-102 |
31 |
-24 |
-166 |
-59 |
Net Cash From Continuing Operating Activities |
|
-26 |
-98 |
-33 |
-56 |
-49 |
18 |
-102 |
31 |
-24 |
-166 |
-59 |
Net Income / (Loss) Continuing Operations |
|
9.46 |
2.95 |
18 |
24 |
23 |
23 |
13 |
14 |
23 |
16 |
18 |
Consolidated Net Income / (Loss) |
|
9.46 |
2.95 |
18 |
24 |
23 |
23 |
13 |
14 |
23 |
16 |
18 |
Depreciation Expense |
|
0.68 |
0.67 |
0.75 |
0.78 |
1.16 |
1.19 |
1.18 |
1.28 |
1.32 |
1.60 |
1.67 |
Amortization Expense |
|
-0.96 |
-1.06 |
-0.97 |
-1.17 |
-1.45 |
-1.29 |
-1.25 |
-1.53 |
-1.56 |
-1.64 |
-1.92 |
Non-Cash Adjustments to Reconcile Net Income |
|
-46 |
-88 |
-54 |
-77 |
-67 |
-8.45 |
-115 |
20 |
-38 |
-186 |
-78 |
Changes in Operating Assets and Liabilities, net |
|
11 |
-13 |
2.43 |
-2.31 |
-4.49 |
3.08 |
-0.14 |
-2.53 |
-8.06 |
3.96 |
1.90 |
Net Cash From Investing Activities |
|
- |
-0.00 |
-0.12 |
-0.00 |
- |
-0.00 |
-0.01 |
-0.03 |
-0.50 |
-0.75 |
-0.40 |
Net Cash From Continuing Investing Activities |
|
- |
-0.00 |
-0.12 |
-0.00 |
- |
-0.00 |
-0.01 |
-0.03 |
-0.50 |
-0.75 |
-0.40 |
Purchase of Property, Leasehold Improvements and Equipment |
|
- |
-0.00 |
-0.12 |
-0.00 |
- |
-0.00 |
-0.01 |
-0.03 |
-0.50 |
-0.75 |
-0.40 |
Net Cash From Financing Activities |
|
37 |
90 |
33 |
55 |
51 |
-17 |
111 |
-30 |
38 |
155 |
68 |
Net Cash From Continuing Financing Activities |
|
37 |
90 |
33 |
55 |
51 |
-17 |
111 |
-30 |
38 |
155 |
68 |
Issuance of Debt |
|
40 |
68 |
61 |
150 |
95 |
30 |
132 |
74 |
70 |
375 |
94 |
Issuance of Common Equity |
|
27 |
102 |
29 |
45 |
23 |
66 |
49 |
38 |
20 |
53 |
68 |
Repayment of Debt |
|
-15 |
-61 |
-35 |
-115 |
-42 |
-86 |
-42 |
-110 |
-21 |
-241 |
-59 |
Payment of Dividends |
|
-14 |
-19 |
-21 |
-23 |
-25 |
-27 |
-28 |
-30 |
-31 |
-32 |
-34 |
Other Financing Activities, Net |
|
- |
-0.48 |
0.00 |
-0.93 |
- |
-0.14 |
0.00 |
-1.86 |
- |
- |
-0.85 |
Cash Interest Paid |
|
3.44 |
7.97 |
9.53 |
5.98 |
10 |
9.57 |
12 |
9.27 |
13 |
9.95 |
14 |
Cash Income Taxes Paid |
|
- |
0.08 |
0.42 |
0.07 |
0.25 |
0.06 |
0.80 |
0.12 |
- |
0.07 |
1.26 |
Annual Balance Sheets for Capital Southwest
This table presents Capital Southwest's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
2022 |
2023 |
2024 |
2025 |
Total Assets |
974 |
1,258 |
1,557 |
1,883 |
Cash and Due from Banks |
11 |
22 |
32 |
43 |
Restricted Cash |
- |
- |
0.00 |
1.65 |
Trading Account Securities |
937 |
1,206 |
1,478 |
1,785 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
0.00 |
Deferred Acquisition Cost |
4.04 |
3.72 |
11 |
9.27 |
Other Assets |
22 |
26 |
37 |
43 |
Total Liabilities & Shareholders' Equity |
974 |
1,258 |
1,557 |
1,883 |
Total Liabilities |
553 |
667 |
801 |
999 |
Short-Term Debt |
205 |
235 |
265 |
343 |
Long-Term Debt |
324 |
403 |
506 |
613 |
Other Long-Term Liabilities |
25 |
30 |
30 |
43 |
Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
421 |
1,181 |
756 |
884 |
Total Preferred & Common Equity |
421 |
590 |
756 |
884 |
Total Common Equity |
421 |
1,181 |
756 |
884 |
Common Stock |
455 |
656 |
808 |
972 |
Retained Earnings |
-10 |
-42 |
-53 |
-89 |
Quarterly Balance Sheets for Capital Southwest
This table presents Capital Southwest's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Total Assets |
|
1,113 |
6.37 |
1,337 |
1,417 |
1,429 |
1,544 |
1,604 |
1,789 |
Cash and Due from Banks |
|
30 |
- |
21 |
23 |
24 |
33 |
47 |
36 |
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 |
|
4.04 |
- |
3.44 |
9.63 |
9.66 |
11 |
11 |
9.94 |
Other Assets |
|
1,065 |
6.37 |
27 |
31 |
31 |
32 |
38 |
1,743 |
Total Liabilities & Shareholders' Equity |
|
1,113 |
-3.25 |
1,337 |
1,417 |
1,429 |
1,544 |
1,604 |
1,789 |
Total Liabilities |
|
637 |
-3.25 |
701 |
759 |
709 |
767 |
813 |
959 |
Short-Term Debt |
|
240 |
- |
195 |
250 |
195 |
229 |
278 |
308 |
Long-Term Debt |
|
363 |
-3.25 |
477 |
483 |
483 |
506 |
507 |
612 |
Other Long-Term Liabilities |
|
31 |
0.00 |
29 |
26 |
31 |
31 |
28 |
38 |
Commitments & Contingencies |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
476 |
0.00 |
636 |
658 |
721 |
777 |
791 |
830 |
Total Preferred & Common Equity |
|
476 |
0.00 |
636 |
658 |
721 |
777 |
791 |
830 |
Total Common Equity |
|
476 |
0.00 |
636 |
658 |
721 |
777 |
791 |
830 |
Common Stock |
|
529 |
- |
677 |
701 |
762 |
845 |
867 |
916 |
Retained Earnings |
|
-29 |
- |
-41 |
-43 |
-41 |
-68 |
-76 |
-86 |
Annual Metrics And Ratios for Capital Southwest
This table displays calculated financial ratios and metrics derived from Capital Southwest's official financial filings.
Metric |
|
2021 |
2022 |
2023 |
2024 |
2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
-8.61% |
91.79% |
49.32% |
14.77% |
EBITDA Growth |
|
0.00% |
25.81% |
60.10% |
62.02% |
8.69% |
EBIT Growth |
|
0.00% |
26.68% |
59.76% |
60.70% |
8.56% |
NOPAT Growth |
|
0.00% |
34.51% |
61.29% |
60.10% |
7.43% |
Net Income Growth |
|
0.00% |
-16.28% |
-22.32% |
151.98% |
-15.40% |
EPS Growth |
|
0.00% |
12.65% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
0.00% |
-167.65% |
-24.32% |
17.00% |
-15.26% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
76.86% |
10.20% |
-3.46% |
Invested Capital Growth |
|
0.00% |
0.00% |
29.34% |
24.30% |
20.52% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
5.47% |
3.01% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
6.96% |
-1.22% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
6.75% |
-1.07% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
6.79% |
-1.30% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-5.34% |
6.16% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-57.27% |
16.64% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
88.04% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
5.09% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
EBITDA Margin |
|
49.56% |
68.23% |
56.96% |
61.80% |
58.53% |
EBIT Margin |
|
50.12% |
69.47% |
57.87% |
62.28% |
58.92% |
Profit (Net Income) Margin |
|
74.76% |
68.48% |
27.74% |
46.81% |
34.51% |
Tax Burden Percent |
|
149.16% |
98.58% |
47.93% |
75.16% |
58.57% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
7.16% |
1.42% |
0.48% |
0.85% |
1.88% |
Return on Invested Capital (ROIC) |
|
0.00% |
8.97% |
6.31% |
7.99% |
7.02% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
8.97% |
-6.06% |
1.48% |
1.51% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
11.27% |
-2.18% |
0.63% |
1.59% |
Return on Equity (ROE) |
|
0.00% |
20.24% |
4.13% |
8.61% |
8.61% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-191.03% |
-19.28% |
-13.68% |
-11.58% |
Operating Return on Assets (OROA) |
|
0.00% |
4.44% |
6.19% |
7.88% |
7.00% |
Return on Assets (ROA) |
|
0.00% |
4.37% |
2.97% |
5.93% |
4.10% |
Return on Common Equity (ROCE) |
|
0.00% |
20.24% |
4.13% |
8.61% |
8.61% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
10.12% |
5.61% |
11.04% |
7.98% |
Net Operating Profit after Tax (NOPAT) |
|
32 |
43 |
69 |
110 |
118 |
NOPAT Margin |
|
46.53% |
68.48% |
57.60% |
61.75% |
57.81% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
12.37% |
6.51% |
5.52% |
SG&A Expenses to Revenue |
|
20.30% |
19.97% |
15.26% |
11.45% |
11.91% |
Operating Expenses to Revenue |
|
49.88% |
30.53% |
42.13% |
37.72% |
41.08% |
Earnings before Interest and Taxes (EBIT) |
|
34 |
43 |
69 |
111 |
120 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
34 |
42 |
68 |
110 |
120 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
1.88 |
0.42 |
1.27 |
1.28 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.88 |
0.42 |
1.27 |
1.28 |
Price to Revenue (P/Rev) |
|
9.85 |
12.71 |
4.14 |
5.41 |
5.52 |
Price to Earnings (P/E) |
|
13.17 |
18.46 |
14.93 |
11.55 |
16.00 |
Dividend Yield |
|
11.55% |
10.80% |
14.20% |
7.72% |
11.38% |
Earnings Yield |
|
7.59% |
5.42% |
6.70% |
8.66% |
6.25% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
1.38 |
0.90 |
1.11 |
1.11 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
21.02 |
9.31 |
9.55 |
9.98 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
30.81 |
16.34 |
15.46 |
17.05 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
30.26 |
16.08 |
15.34 |
16.94 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
30.70 |
16.16 |
15.47 |
17.26 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
1.26 |
0.54 |
1.02 |
1.08 |
Long-Term Debt to Equity |
|
0.00 |
0.77 |
0.34 |
0.67 |
0.69 |
Financial Leverage |
|
0.00 |
1.26 |
0.36 |
0.42 |
1.05 |
Leverage Ratio |
|
0.00 |
2.31 |
1.39 |
1.45 |
2.10 |
Compound Leverage Factor |
|
0.00 |
2.31 |
1.39 |
1.45 |
2.10 |
Debt to Total Capital |
|
0.00% |
55.67% |
35.07% |
50.50% |
51.97% |
Short-Term Debt to Total Capital |
|
0.00% |
21.59% |
12.92% |
17.36% |
18.64% |
Long-Term Debt to Total Capital |
|
0.00% |
34.08% |
22.14% |
33.14% |
33.32% |
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% |
44.33% |
64.93% |
49.50% |
48.03% |
Debt to EBITDA |
|
0.00 |
12.45 |
9.38 |
7.00 |
7.99 |
Net Debt to EBITDA |
|
0.00 |
12.19 |
9.07 |
6.71 |
7.61 |
Long-Term Debt to EBITDA |
|
0.00 |
7.62 |
5.93 |
4.59 |
5.12 |
Debt to NOPAT |
|
0.00 |
12.41 |
9.28 |
7.01 |
8.09 |
Net Debt to NOPAT |
|
0.00 |
12.14 |
8.97 |
6.71 |
7.71 |
Long-Term Debt to NOPAT |
|
0.00 |
7.60 |
5.86 |
4.60 |
5.19 |
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 |
-907 |
-210 |
-188 |
-195 |
Operating Cash Flow to CapEx |
|
0.00% |
-9,156.64% |
-80,818.51% |
-1,449,969.23% |
-13,040.70% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-45.52 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
-9.17 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-9.27 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.06 |
0.11 |
0.13 |
0.12 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
949 |
1,228 |
1,527 |
1,840 |
Invested Capital Turnover |
|
0.00 |
0.13 |
0.11 |
0.13 |
0.12 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
949 |
279 |
298 |
313 |
Enterprise Value (EV) |
|
0.00 |
1,308 |
1,110 |
1,702 |
2,040 |
Market Capitalization |
|
670 |
791 |
494 |
963 |
1,129 |
Book Value per Share |
|
$0.00 |
$110.48 |
$34.17 |
$17.58 |
$17.47 |
Tangible Book Value per Share |
|
$0.00 |
$110.48 |
$34.17 |
$17.58 |
$17.47 |
Total Capital |
|
0.00 |
949 |
1,818 |
1,527 |
1,840 |
Total Debt |
|
0.00 |
529 |
638 |
771 |
956 |
Total Long-Term Debt |
|
0.00 |
324 |
403 |
506 |
613 |
Net Debt |
|
0.00 |
517 |
616 |
739 |
911 |
Capital Expenditures (CapEx) |
|
0.00 |
2.00 |
0.28 |
0.01 |
1.67 |
Net Nonoperating Expense (NNE) |
|
-19 |
0.00 |
36 |
27 |
48 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
529 |
47 |
771 |
956 |
Total Depreciation and Amortization (D&A) |
|
-0.38 |
-0.78 |
-1.09 |
-0.86 |
-0.79 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$2.29 |
$2.70 |
$2.46 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
30.02M |
40.73M |
47.45M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$2.29 |
$2.70 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
30.02M |
40.73M |
51.19M |
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 |
36.72M |
45.05M |
53.71M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
48 |
43 |
69 |
110 |
118 |
Normalized NOPAT Margin |
|
71.01% |
68.48% |
57.60% |
61.75% |
57.81% |
Pre Tax Income Margin |
|
50.12% |
69.47% |
57.87% |
62.28% |
58.92% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
2.17 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
2.14 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
2.07 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
2.04 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
78.50% |
137.61% |
214.86% |
123.43% |
177.56% |
Augmented Payout Ratio |
|
78.50% |
137.61% |
214.86% |
123.43% |
177.56% |
Quarterly Metrics And Ratios for Capital Southwest
This table displays calculated financial ratios and metrics derived from Capital Southwest's official financial filings.
Metric |
|
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
32.04% |
46.86% |
0.00% |
79.04% |
59.62% |
48.22% |
0.00% |
27.24% |
13.86% |
7.02% |
12.87% |
EBITDA Growth |
|
46.33% |
57.41% |
0.00% |
97.94% |
77.82% |
62.17% |
13,535.75% |
26.10% |
13.96% |
3.29% |
-4.98% |
EBIT Growth |
|
49.18% |
57.80% |
0.00% |
97.97% |
76.33% |
59.36% |
0.00% |
25.13% |
13.64% |
3.08% |
-4.38% |
NOPAT Growth |
|
48.51% |
63.25% |
0.00% |
97.43% |
88.27% |
48.57% |
0.00% |
17.52% |
14.60% |
5.05% |
-5.29% |
Net Income Growth |
|
307.59% |
-76.52% |
0.00% |
848.69% |
139.20% |
696.34% |
0.00% |
-41.06% |
0.27% |
-30.73% |
30.38% |
EPS Growth |
|
20.93% |
21.57% |
0.00% |
32.65% |
32.69% |
0.00% |
0.00% |
-3.08% |
-4.35% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
0.00% |
-177.77% |
23.23% |
20.31% |
-89.44% |
118.36% |
-205.19% |
155.95% |
51.16% |
-1,020.53% |
42.48% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
73.31% |
169.82% |
0.00% |
86.33% |
45.57% |
-4,983.39% |
-6.04% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
28.86% |
0.00% |
24.30% |
15.61% |
13.37% |
0.00% |
20.52% |
Revenue Q/Q Growth |
|
18.88% |
22.27% |
0.00% |
0.00% |
5.99% |
13.53% |
-4.40% |
10.60% |
-5.16% |
6.71% |
0.83% |
EBITDA Q/Q Growth |
|
18.17% |
24.50% |
-101.21% |
11,235.75% |
6.16% |
13.54% |
0.10% |
4.52% |
-4.06% |
2.91% |
-7.91% |
EBIT Q/Q Growth |
|
18.59% |
24.71% |
-100.00% |
0.00% |
5.63% |
12.70% |
0.01% |
5.10% |
-4.07% |
2.23% |
-7.23% |
NOPAT Q/Q Growth |
|
16.13% |
34.48% |
-100.00% |
0.00% |
10.74% |
6.12% |
1.86% |
-1.83% |
7.99% |
-2.72% |
-8.16% |
Net Income Q/Q Growth |
|
276.81% |
-68.82% |
0.00% |
0.00% |
-4.99% |
3.80% |
-42.65% |
4.20% |
61.62% |
-28.28% |
7.95% |
EPS Q/Q Growth |
|
6.12% |
19.23% |
0.00% |
0.00% |
6.15% |
0.00% |
0.00% |
0.00% |
4.76% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
63.10% |
-280.86% |
65.90% |
-66.29% |
12.29% |
136.92% |
-666.74% |
130.49% |
-176.57% |
-595.83% |
64.58% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
101.23% |
-100.00% |
0.00% |
77.86% |
20.93% |
-863.83% |
34.80% |
11.84% |
-5,620.04% |
83.41% |
Invested Capital Q/Q Growth |
|
0.00% |
-99.41% |
19,181.71% |
6.55% |
6.27% |
0.00% |
0.00% |
-0.90% |
4.20% |
0.00% |
5.09% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
54.82% |
55.82% |
0.00% |
60.97% |
61.07% |
61.08% |
63.95% |
60.43% |
61.13% |
58.95% |
53.84% |
EBIT Margin |
|
55.89% |
57.01% |
0.00% |
61.95% |
61.74% |
61.29% |
64.11% |
60.92% |
61.62% |
59.04% |
54.31% |
Profit (Net Income) Margin |
|
35.29% |
9.00% |
0.00% |
59.00% |
52.89% |
48.35% |
29.01% |
27.33% |
46.57% |
31.30% |
33.51% |
Tax Burden Percent |
|
63.15% |
15.79% |
0.00% |
95.24% |
85.66% |
78.90% |
45.25% |
44.86% |
75.58% |
53.02% |
61.70% |
Interest Burden Percent |
|
100.00% |
100.00% |
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
3.57% |
-3.99% |
0.00% |
1.79% |
-2.96% |
3.05% |
1.25% |
7.76% |
-3.83% |
1.20% |
2.19% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
12.75% |
7.88% |
0.00% |
8.19% |
7.53% |
8.41% |
13.23% |
6.45% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
12.53% |
7.20% |
0.00% |
4.29% |
5.43% |
7.30% |
10.17% |
5.26% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
13.24% |
8.48% |
0.00% |
1.81% |
5.41% |
7.64% |
11.27% |
5.54% |
Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
25.99% |
16.37% |
0.00% |
10.00% |
12.94% |
16.06% |
24.50% |
12.00% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-93.02% |
0.00% |
0.00% |
0.00% |
-13.68% |
-6.38% |
-4.56% |
-186.32% |
-11.58% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
6.35% |
7.47% |
0.00% |
8.12% |
8.00% |
7.96% |
6.55% |
6.46% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
6.05% |
6.40% |
0.00% |
3.67% |
3.59% |
6.01% |
3.47% |
3.98% |
Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
25.99% |
16.37% |
0.00% |
10.00% |
12.94% |
16.06% |
24.50% |
12.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
8.55% |
10.27% |
0.00% |
0.00% |
9.47% |
9.31% |
8.00% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
14 |
19 |
0.00 |
25 |
27 |
29 |
29 |
29 |
31 |
30 |
28 |
NOPAT Margin |
|
53.90% |
59.28% |
0.00% |
60.84% |
63.57% |
59.42% |
63.31% |
56.20% |
63.99% |
58.33% |
53.13% |
Net Nonoperating Expense Percent (NNEP) |
|
1.65% |
517.38% |
0.00% |
0.22% |
0.68% |
0.00% |
3.89% |
2.11% |
1.12% |
3.05% |
1.19% |
SG&A Expenses to Revenue |
|
16.35% |
16.74% |
0.00% |
11.70% |
11.45% |
13.19% |
9.41% |
12.20% |
10.29% |
10.73% |
14.31% |
Operating Expenses to Revenue |
|
44.11% |
42.99% |
0.00% |
38.05% |
38.26% |
38.71% |
35.89% |
39.08% |
38.38% |
40.96% |
45.69% |
Earnings before Interest and Taxes (EBIT) |
|
15 |
19 |
0.00 |
25 |
26 |
30 |
30 |
31 |
30 |
31 |
28 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
15 |
18 |
-0.22 |
25 |
26 |
30 |
30 |
31 |
30 |
31 |
28 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.26 |
0.00 |
0.42 |
0.94 |
1.18 |
0.00 |
1.18 |
1.39 |
1.41 |
1.25 |
1.28 |
Price to Tangible Book Value (P/TBV) |
|
1.26 |
0.00 |
0.42 |
0.94 |
1.18 |
0.00 |
1.18 |
1.39 |
1.41 |
1.25 |
1.28 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
4.14 |
4.38 |
5.09 |
5.05 |
5.03 |
5.72 |
5.73 |
5.24 |
5.52 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
14.93 |
11.03 |
11.47 |
9.65 |
10.74 |
14.69 |
15.26 |
15.65 |
16.00 |
Dividend Yield |
|
15.12% |
14.90% |
14.20% |
12.79% |
11.02% |
10.30% |
7.72% |
7.58% |
7.96% |
8.98% |
11.38% |
Earnings Yield |
|
0.00% |
0.00% |
6.70% |
9.06% |
8.72% |
10.36% |
9.31% |
6.81% |
6.55% |
6.39% |
6.25% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.09 |
61.10 |
0.90 |
0.96 |
1.07 |
0.00 |
1.07 |
1.18 |
1.18 |
1.10 |
1.11 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
9.31 |
9.12 |
9.72 |
0.00 |
9.17 |
9.43 |
9.52 |
9.70 |
9.98 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
16.08 |
15.61 |
16.26 |
0.00 |
14.84 |
15.31 |
15.45 |
15.89 |
17.05 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
16.08 |
15.37 |
16.04 |
0.00 |
14.73 |
15.21 |
15.36 |
15.81 |
16.94 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
16.16 |
15.48 |
15.91 |
0.00 |
14.85 |
15.60 |
15.69 |
16.07 |
17.26 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.27 |
0.00 |
0.54 |
1.06 |
1.11 |
0.00 |
1.02 |
0.95 |
0.99 |
1.11 |
1.08 |
Long-Term Debt to Equity |
|
0.76 |
0.00 |
0.34 |
0.75 |
0.73 |
0.00 |
0.67 |
0.65 |
0.64 |
0.74 |
0.69 |
Financial Leverage |
|
1.27 |
0.00 |
0.04 |
1.06 |
1.18 |
0.00 |
0.42 |
1.00 |
1.05 |
1.11 |
1.05 |
Leverage Ratio |
|
2.34 |
0.00 |
1.39 |
2.10 |
2.23 |
0.00 |
1.45 |
2.04 |
2.09 |
2.15 |
2.10 |
Compound Leverage Factor |
|
2.34 |
0.00 |
0.00 |
2.10 |
2.23 |
0.00 |
1.45 |
2.04 |
2.09 |
2.15 |
2.10 |
Debt to Total Capital |
|
55.91% |
100.00% |
35.07% |
51.38% |
52.69% |
0.00% |
50.50% |
48.62% |
49.80% |
52.56% |
51.97% |
Short-Term Debt to Total Capital |
|
22.24% |
0.00% |
12.92% |
14.90% |
17.98% |
0.00% |
17.36% |
15.14% |
17.64% |
17.59% |
18.64% |
Long-Term Debt to Total Capital |
|
33.67% |
100.00% |
22.14% |
36.48% |
34.71% |
0.00% |
33.14% |
33.48% |
32.17% |
34.97% |
33.32% |
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 |
|
44.09% |
0.00% |
64.93% |
48.62% |
47.31% |
0.00% |
49.50% |
51.38% |
50.20% |
47.44% |
48.03% |
Debt to EBITDA |
|
0.00 |
0.00 |
9.24 |
8.39 |
8.00 |
0.00 |
7.00 |
6.31 |
6.53 |
7.60 |
7.99 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
8.92 |
8.12 |
7.75 |
0.00 |
6.71 |
6.03 |
6.14 |
7.30 |
7.61 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
5.83 |
5.96 |
5.27 |
0.00 |
4.59 |
4.35 |
4.22 |
5.05 |
5.12 |
Debt to NOPAT |
|
0.00 |
0.00 |
9.28 |
8.32 |
7.83 |
0.00 |
7.01 |
6.43 |
6.64 |
7.69 |
8.09 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
8.97 |
8.05 |
7.58 |
0.00 |
6.71 |
6.14 |
6.24 |
7.38 |
7.71 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
5.86 |
5.90 |
5.16 |
0.00 |
4.60 |
4.43 |
4.29 |
5.11 |
5.19 |
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) |
|
-1,065 |
13 |
0.00 |
-1,284 |
-284 |
35 |
-269 |
-175 |
-155 |
-1,720 |
-285 |
Operating Cash Flow to CapEx |
|
0.00% |
-3,269,666.67% |
-27,419.67% |
-2,781,300.00% |
0.00% |
1,801,400.00% |
-1,020,930.00% |
124,500.00% |
-4,794.97% |
-22,168.98% |
-14,830.30% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.11 |
0.10 |
0.12 |
0.00 |
0.13 |
0.13 |
0.13 |
0.11 |
0.12 |
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 |
|
1,079 |
6.37 |
1,228 |
1,308 |
1,390 |
0.00 |
1,527 |
1,513 |
1,576 |
1,751 |
1,840 |
Invested Capital Turnover |
|
0.00 |
0.00 |
0.10 |
0.21 |
0.12 |
0.00 |
0.13 |
0.13 |
0.13 |
0.23 |
0.12 |
Increase / (Decrease) in Invested Capital |
|
1,079 |
6.37 |
0.00 |
1,308 |
311 |
-6.37 |
298 |
204 |
186 |
1,751 |
313 |
Enterprise Value (EV) |
|
1,172 |
389 |
1,110 |
1,251 |
1,489 |
0.00 |
1,634 |
1,783 |
1,856 |
1,925 |
2,040 |
Market Capitalization |
|
598 |
392 |
494 |
600 |
779 |
854 |
895 |
1,081 |
1,119 |
1,041 |
1,129 |
Book Value per Share |
|
$17.00 |
$0.00 |
$34.17 |
$17.32 |
$16.47 |
$0.00 |
$18.55 |
$17.25 |
$16.88 |
$17.41 |
$17.47 |
Tangible Book Value per Share |
|
$17.00 |
$0.00 |
$34.17 |
$17.32 |
$16.47 |
$0.00 |
$18.55 |
$17.25 |
$16.88 |
$17.41 |
$17.47 |
Total Capital |
|
1,079 |
-3.25 |
1,818 |
1,308 |
1,390 |
0.00 |
1,527 |
1,513 |
1,576 |
1,751 |
1,840 |
Total Debt |
|
603 |
-3.25 |
638 |
672 |
733 |
0.00 |
771 |
735 |
785 |
920 |
956 |
Total Long-Term Debt |
|
363 |
-3.25 |
403 |
477 |
483 |
0.00 |
506 |
506 |
507 |
612 |
613 |
Net Debt |
|
573 |
-3.25 |
616 |
651 |
710 |
0.00 |
739 |
702 |
738 |
884 |
911 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.12 |
0.00 |
0.00 |
0.00 |
0.01 |
0.03 |
0.50 |
0.75 |
0.40 |
Net Nonoperating Expense (NNE) |
|
4.99 |
16 |
0.00 |
0.74 |
4.57 |
5.38 |
16 |
15 |
8.48 |
14 |
10 |
Net Nonoperating Obligations (NNO) |
|
603 |
6.37 |
47 |
672 |
733 |
0.00 |
771 |
735 |
785 |
920 |
956 |
Total Depreciation and Amortization (D&A) |
|
-0.29 |
-0.39 |
-0.22 |
-0.39 |
-0.29 |
-0.10 |
-0.08 |
-0.25 |
-0.24 |
-0.05 |
-0.25 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.52 |
$0.62 |
$0.00 |
$0.65 |
$0.69 |
$0.70 |
$0.66 |
$0.63 |
$0.66 |
$0.63 |
$0.54 |
Adjusted Weighted Average Basic Shares Outstanding |
|
27.99M |
31.38M |
30.02M |
37.60M |
39.70M |
41.51M |
40.73M |
45.67M |
47.24M |
48.32M |
47.45M |
Adjusted Diluted Earnings per Share |
|
$0.52 |
$0.62 |
$0.00 |
$0.65 |
$0.69 |
$0.70 |
$0.00 |
$0.63 |
$0.66 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
27.99M |
31.38M |
30.02M |
37.60M |
39.70M |
41.51M |
40.73M |
45.67M |
47.24M |
54.12M |
51.19M |
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 |
|
29.52M |
34.56M |
0.00 |
39.94M |
39.95M |
42.98M |
45.05M |
46.87M |
47.69M |
50.58M |
53.71M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
21 |
19 |
0.00 |
34 |
18 |
29 |
29 |
40 |
21 |
30 |
28 |
Normalized NOPAT Margin |
|
77.75% |
56.86% |
0.00% |
84.40% |
43.22% |
59.42% |
63.31% |
78.55% |
43.14% |
58.33% |
53.13% |
Pre Tax Income Margin |
|
55.89% |
57.01% |
0.00% |
61.95% |
61.74% |
61.29% |
64.11% |
60.92% |
61.62% |
59.04% |
54.31% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
142.30% |
130.08% |
108.37% |
123.43% |
148.78% |
156.46% |
180.48% |
177.56% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
142.30% |
130.08% |
108.37% |
123.43% |
148.78% |
156.46% |
180.48% |
177.56% |
Key Financial Trends
Capital Southwest (CSWC) Financial Overview (2022 - 2025)
Capital Southwest's recent financial reports demonstrate a trajectory of improving profitability and strategic management of cash flows, despite some volatility in non-cash adjustments and net income consolidations.
Positive Highlights:
- Consistent increase in total revenue over the quarters from 2022 to 2025, with Q4 2025 revenue at approximately $52.4 million, up from about $22.3 million in Q3 2022, indicating growth in interest and non-interest income streams.
- Net interest income remained strong and stable, with $48.6 million reported in Q4 2025, up from $17.7 million in Q3 2022, underscoring stable core earnings from interest.
- Salaries and employee benefits expenses increased but at a controlled pace relative to revenue, indicating operational scalability alongside growth.
- Increasing cash dividend per common share from $0.50 in Q2 2023 to $0.64 in Q2 2025, signaling confidence in cash flow and shareholder return policy.
- Issuance of common equity and debt across quarters to support financing needs, reflecting active capital raising efforts to support growth.
- Positive net change in cash and equivalents in several recent quarters (e.g., Q4 2025 and Q2 2025), indicating improved liquidity management.
- Growth in total common equity, from about $475.7 million in Q2 2023 to $830.4 million by Q3 2025, reflecting retained earnings and capital inflows.
- Controlled total non-interest expense relative to revenue, with modest increases that support expansion without excessive cost inflation.
Neutral Points:
- Significant fluctuations in non-cash adjustments to reconcile net income, often negative and large in absolute value, impacting cash flow from operating activities.
- Net cash provided from/used in operating activities varies largely quarter to quarter, showing volatility in working capital and operations cash dynamics.
- No reported interest expense in recent periods, which could be a result of debt structure or accounting practices, and requires monitoring.
Negative Concerns:
- Negative "Other Adjustments to Consolidated Net Income" frequently reducing net income attributable to common shareholders; $-10.3 million in Q4 2025 and similar negative adjustments in previous quarters.
- Net cash from operating activities was negative in several quarters, including a sizable negative $58.7 million in Q4 2025, driven by large non-cash adjustments, which may point to potential cash flow challenges.
- Repayment of debt consistently significant, sometimes nearly offsetting new debt issuances, creating net financing cash flow variability.
- Other operating expenses show volatility and occasional spikes, such as a large negative amount reported incorrectly as -$21.1 million in Q4 2024 income statement, which may be a data anomaly or require clarification.
- Retained earnings remain negative across the periods reviewed, indicating cumulative losses when considering dividends and other adjustments; although offset by equity issuance, it suggests cautious monitoring is warranted.
Summary:
Over the last several years, Capital Southwest has grown its interest income and overall revenue, with a positive trend in earnings per share and dividends to shareholders. The company has strengthened its equity position through consistent equity issuance and managed debt carefully, while maintaining adequate liquidity levels.
However, investors should be mindful of sizable non-cash adjustments that affect operating cash flow and ongoing negative retained earnings that may reflect past losses or dividend policy impacts.
Overall, Capital Southwest shows healthy operational performance with some financial complexities typical for a financial services company expanding its footprint and managing capital structure prudently.
08/10/25 04:18 AMAI Generated. May Contain Errors.