Annual Income Statements for Trinity Capital
This table shows Trinity Capital's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Trinity Capital
This table shows Trinity 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 |
|
-12 |
19 |
22 |
18 |
15 |
13 |
13 |
28 |
22 |
49 |
24 |
Consolidated Net Income / (Loss) |
|
-12 |
19 |
22 |
20 |
17 |
18 |
15 |
31 |
24 |
46 |
27 |
Net Income / (Loss) Continuing Operations |
|
-12 |
19 |
22 |
18 |
15 |
13 |
13 |
28 |
22 |
49 |
24 |
Total Pre-Tax Income |
|
-12 |
19 |
19 |
-6.03 |
20 |
36 |
25 |
17 |
13 |
57 |
27 |
Total Revenue |
|
8.06 |
-25 |
41 |
18 |
43 |
149 |
51 |
45 |
45 |
212 |
61 |
Net Interest Income / (Expense) |
|
19 |
-50 |
41 |
45 |
45 |
-41 |
49 |
52 |
59 |
-45 |
63 |
Total Interest Income |
|
39 |
-101 |
41 |
45 |
45 |
-41 |
49 |
52 |
59 |
-45 |
63 |
Investment Securities Interest Income |
|
8.66 |
- |
41 |
45 |
45 |
-41 |
49 |
52 |
59 |
-45 |
63 |
Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Non-Interest Income |
|
-0.60 |
-42 |
-0.37 |
-27 |
-1.87 |
190 |
1.35 |
-6.49 |
-14 |
258 |
-2.15 |
Net Realized & Unrealized Capital Gains on Investments |
|
-0.60 |
- |
-0.37 |
-27 |
-1.87 |
183 |
1.35 |
-6.49 |
-14 |
247 |
-2.15 |
Total Non-Interest Expense |
|
20 |
-44 |
22 |
24 |
23 |
113 |
25 |
28 |
33 |
156 |
33 |
Salaries and Employee Benefits |
|
7.32 |
- |
7.62 |
8.35 |
8.69 |
8.43 |
9.86 |
9.94 |
12 |
12 |
11 |
Other Operating Expenses |
|
13 |
-23 |
2.96 |
3.61 |
3.56 |
49 |
3.29 |
4.07 |
4.14 |
67 |
5.11 |
Other Special Charges |
|
- |
- |
11 |
12 |
11 |
56 |
12 |
14 |
17 |
77 |
18 |
Other Gains / (Losses), net |
|
- |
- |
3.52 |
24 |
-4.72 |
- |
-12 |
11 |
8.92 |
- |
-3.14 |
Basic Earnings per Share |
|
($0.36) |
- |
$0.64 |
$0.55 |
$0.42 |
$0.37 |
$0.31 |
$0.61 |
$0.45 |
$0.82 |
$0.43 |
Weighted Average Basic Shares Outstanding |
|
33.10M |
31.67M |
35.07M |
36.02M |
40.12M |
38.91M |
46.75M |
50.16M |
54.41M |
52.71M |
62.56M |
Diluted Earnings per Share |
|
($0.36) |
- |
$0.60 |
$0.52 |
$0.40 |
$0.37 |
$0.30 |
$0.59 |
$0.43 |
$0.78 |
$0.43 |
Weighted Average Diluted Shares Outstanding |
|
36.54M |
31.67M |
38.74M |
39.69M |
43.85M |
42.71M |
50.60M |
54.06M |
58.37M |
56.73M |
62.56M |
Weighted Average Basic & Diluted Shares Outstanding |
|
35.17M |
31.67M |
35.97M |
36.76M |
43.63M |
46.44M |
49.48M |
53.37M |
58.91M |
62.83M |
64.65M |
Annual Cash Flow Statements for Trinity Capital
This table details how cash moves in and out of Trinity 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 |
|
61 |
-14 |
-36 |
-5.85 |
4.87 |
Net Cash From Operating Activities |
|
-58 |
-242 |
-236 |
-96 |
-317 |
Net Cash From Continuing Operating Activities |
|
-58 |
-242 |
-236 |
-96 |
-317 |
Net Income / (Loss) Continuing Operations |
|
-6.11 |
132 |
-30 |
77 |
116 |
Consolidated Net Income / (Loss) |
|
-6.11 |
132 |
-30 |
77 |
116 |
Amortization Expense |
|
-8.71 |
-17 |
-28 |
-29 |
-34 |
Non-Cash Adjustments to Reconcile Net Income |
|
-49 |
-358 |
-183 |
-139 |
-400 |
Changes in Operating Assets and Liabilities, net |
|
6.04 |
0.73 |
5.69 |
-5.46 |
1.95 |
Net Cash From Investing Activities |
|
-92 |
-1.20 |
-0.19 |
-2.74 |
-0.42 |
Net Cash From Continuing Investing Activities |
|
-92 |
-1.20 |
-0.19 |
-2.74 |
-0.42 |
Purchase of Investment Securities |
|
-92 |
-1.20 |
-0.19 |
-2.74 |
-0.42 |
Net Cash From Financing Activities |
|
211 |
229 |
200 |
93 |
322 |
Net Cash From Continuing Financing Activities |
|
211 |
229 |
200 |
93 |
322 |
Issuance of Debt |
|
204 |
377 |
380 |
420 |
1,188 |
Issuance of Common Equity |
|
125 |
105 |
113 |
150 |
200 |
Repayment of Debt |
|
-97 |
-228 |
-230 |
-395 |
-959 |
Repurchase of Common Equity |
|
0.00 |
0.00 |
-2.01 |
-1.00 |
0.00 |
Payment of Dividends |
|
-10 |
-25 |
-61 |
-79 |
-103 |
Other Financing Activities, Net |
|
-11 |
-0.14 |
-1.03 |
-2.82 |
-3.73 |
Cash Interest Paid |
|
13 |
14 |
29 |
40 |
55 |
Cash Income Taxes Paid |
|
0.00 |
0.00 |
0.28 |
2.30 |
2.60 |
Quarterly Cash Flow Statements for Trinity Capital
This table details how cash moves in and out of Trinity 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 |
|
21 |
-24 |
-2.27 |
3.92 |
-5.04 |
-2.47 |
7.21 |
34 |
-38 |
1.09 |
-1.24 |
Net Cash From Operating Activities |
|
11 |
-51 |
21 |
-36 |
55 |
-136 |
-81 |
-22 |
-232 |
18 |
-63 |
Net Cash From Continuing Operating Activities |
|
11 |
-51 |
21 |
-36 |
55 |
-136 |
-81 |
-22 |
-232 |
18 |
-63 |
Net Income / (Loss) Continuing Operations |
|
-12 |
-1.59 |
22 |
20 |
17 |
18 |
15 |
31 |
24 |
46 |
27 |
Consolidated Net Income / (Loss) |
|
-12 |
-1.59 |
22 |
20 |
17 |
18 |
15 |
31 |
24 |
46 |
27 |
Amortization Expense |
|
-7.11 |
-7.46 |
-5.61 |
-7.35 |
-7.73 |
-7.98 |
-6.10 |
-7.10 |
-8.76 |
-12 |
-9.77 |
Non-Cash Adjustments to Reconcile Net Income |
|
19 |
-42 |
11 |
-46 |
43 |
-147 |
-79 |
-50 |
-249 |
-22 |
-53 |
Changes in Operating Assets and Liabilities, net |
|
11 |
0.27 |
-7.45 |
-2.91 |
3.79 |
1.11 |
-11 |
4.11 |
1.34 |
7.25 |
-27 |
Net Cash From Investing Activities |
|
-0.13 |
-0.09 |
-0.34 |
-1.13 |
-0.75 |
-0.53 |
-0.03 |
-0.13 |
-0.13 |
-0.14 |
-0.11 |
Net Cash From Continuing Investing Activities |
|
-0.13 |
-0.09 |
-0.34 |
-1.13 |
-0.75 |
-0.53 |
-0.03 |
-0.13 |
-0.13 |
-0.14 |
-0.11 |
Purchase of Investment Securities |
|
-0.13 |
-0.09 |
-0.34 |
-1.13 |
-0.75 |
-0.53 |
-0.03 |
-0.13 |
-0.13 |
-0.14 |
-0.11 |
Net Cash From Financing Activities |
|
10 |
27 |
-23 |
41 |
-60 |
134 |
89 |
56 |
195 |
-17 |
62 |
Net Cash From Continuing Financing Activities |
|
10 |
27 |
-23 |
41 |
-60 |
134 |
89 |
56 |
195 |
-17 |
62 |
Issuance of Debt |
|
135 |
62 |
54 |
93 |
68 |
205 |
260 |
192 |
437 |
299 |
401 |
Issuance of Common Equity |
|
55 |
- |
4.05 |
9.54 |
92 |
45 |
24 |
47 |
79 |
50 |
30 |
Repayment of Debt |
|
-163 |
-12 |
-58 |
-45 |
-200 |
-92 |
-171 |
-157 |
-295 |
-336 |
-337 |
Repurchase of Common Equity |
|
0.38 |
-2.01 |
-1.00 |
- |
- |
- |
0.00 |
- |
- |
- |
0.00 |
Payment of Dividends |
|
-40 |
-20 |
-21 |
-16 |
-19 |
-23 |
-23 |
-24 |
-26 |
-29 |
-31 |
Other Financing Activities, Net |
|
23 |
-0.26 |
-1.05 |
-0.53 |
-0.60 |
-0.64 |
-1.58 |
-0.80 |
-0.80 |
-0.55 |
-1.70 |
Cash Interest Paid |
|
7.88 |
8.89 |
9.58 |
11 |
10 |
9.15 |
10 |
11 |
1.97 |
32 |
14 |
Cash Income Taxes Paid |
|
- |
-0.03 |
2.30 |
- |
- |
- |
2.52 |
- |
0.08 |
0.00 |
2.72 |
Annual Balance Sheets for Trinity Capital
This table presents Trinity 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 |
1,704 |
1,126 |
1,311 |
1,774 |
Cash and Due from Banks |
- |
11 |
4.76 |
9.63 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
0.00 |
Deferred Acquisition Cost |
- |
2.90 |
2.14 |
6.59 |
Other Assets |
1,704 |
1,117 |
29 |
122 |
Total Liabilities & Shareholders' Equity |
-182,069 |
1,126 |
1,311 |
1,774 |
Total Liabilities |
-182,069 |
667 |
700 |
951 |
Non-Interest Bearing Deposits |
- |
15 |
12 |
8.47 |
Short-Term Debt |
- |
188 |
213 |
113 |
Long-Term Debt |
-182,263 |
423 |
427 |
765 |
Other Long-Term Liabilities |
194 |
41 |
48 |
65 |
Commitments & Contingencies |
- |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
0.00 |
460 |
611 |
823 |
Total Preferred & Common Equity |
0.00 |
460 |
611 |
823 |
Total Common Equity |
0.00 |
460 |
611 |
823 |
Common Stock |
- |
481 |
634 |
830 |
Retained Earnings |
- |
-21 |
-23 |
-6.71 |
Quarterly Balance Sheets for Trinity Capital
This table presents Trinity 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 |
|
1,097 |
1,123 |
1,189 |
1,151 |
1,410 |
1,505 |
1,735 |
1,857 |
Cash and Due from Banks |
|
34 |
8.34 |
12 |
7.23 |
12 |
46 |
8.54 |
8.39 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Deferred Acquisition Cost |
|
3.09 |
2.71 |
2.52 |
2.33 |
1.96 |
1.77 |
5.94 |
6.23 |
Other Assets |
|
27 |
21 |
1,178 |
1,144 |
1,398 |
1,459 |
1,722 |
53 |
Total Liabilities & Shareholders' Equity |
|
1,097 |
1,123 |
1,189 |
1,151 |
1,410 |
1,505 |
1,735 |
1,857 |
Total Liabilities |
|
614 |
654 |
707 |
581 |
783 |
825 |
978 |
1,024 |
Non-Interest Bearing Deposits |
|
15 |
15 |
15 |
14 |
11 |
11 |
9.39 |
7.02 |
Short-Term Debt |
|
138 |
184 |
232 |
100 |
190 |
255 |
290 |
392 |
Long-Term Debt |
|
422 |
424 |
425 |
426 |
539 |
510 |
623 |
567 |
Other Long-Term Liabilities |
|
40 |
31 |
35 |
41 |
43 |
49 |
56 |
58 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
482 |
470 |
482 |
569 |
626 |
680 |
757 |
833 |
Total Preferred & Common Equity |
|
482 |
470 |
482 |
569 |
626 |
680 |
757 |
833 |
Total Common Equity |
|
482 |
470 |
482 |
569 |
626 |
680 |
757 |
833 |
Common Stock |
|
488 |
485 |
497 |
591 |
659 |
709 |
790 |
846 |
Retained Earnings |
|
-5.23 |
-15 |
-15 |
-21 |
-33 |
-29 |
-34 |
-12 |
Annual Metrics And Ratios for Trinity Capital
This table displays calculated financial ratios and metrics derived from Trinity Capital's official financial filings.
Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
165.89% |
-100.00% |
0.00% |
41.51% |
EBITDA Growth |
|
0.00% |
332.92% |
-211.82% |
205.36% |
94.45% |
EBIT Growth |
|
0.00% |
946.53% |
-119.69% |
780.72% |
63.34% |
NOPAT Growth |
|
0.00% |
1,309.33% |
-113.78% |
1,072.46% |
63.34% |
Net Income Growth |
|
0.00% |
2,264.92% |
-107.70% |
854.74% |
50.33% |
EPS Growth |
|
0.00% |
1,464.71% |
0.00% |
0.00% |
11.11% |
Operating Cash Flow Growth |
|
0.00% |
-315.06% |
2.45% |
59.17% |
-229.22% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
129.63% |
-125.75% |
-202.76% |
Invested Capital Growth |
|
0.00% |
0.00% |
-29.08% |
16.87% |
35.97% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
122.44% |
774.57% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
6,064.81% |
532.72% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
152.54% |
871.37% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
152.54% |
871.37% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
33.49% |
8,028.40% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
26.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
26.88% |
-805.81% |
32.81% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
79.69% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.87% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
EBITDA Margin |
|
-44.12% |
38.65% |
0.00% |
16.23% |
22.30% |
EBIT Margin |
|
-18.19% |
57.92% |
0.00% |
27.66% |
31.93% |
Profit (Net Income) Margin |
|
-18.19% |
148.12% |
0.00% |
30.67% |
32.58% |
Tax Burden Percent |
|
100.00% |
255.74% |
100.00% |
110.87% |
102.04% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
6.86% |
0.00% |
5.98% |
7.68% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
17.54% |
0.00% |
7.18% |
7.98% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
8.39% |
8.44% |
Return on Equity (ROE) |
|
0.00% |
0.00% |
-4.43% |
14.36% |
16.12% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-193.14% |
33.48% |
-9.58% |
-22.81% |
Operating Return on Assets (OROA) |
|
0.00% |
3.04% |
0.00% |
5.69% |
7.34% |
Return on Assets (ROA) |
|
0.00% |
7.77% |
0.00% |
6.31% |
7.49% |
Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
-4.43% |
14.36% |
16.12% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
-2.22% |
12.58% |
14.05% |
Net Operating Profit after Tax (NOPAT) |
|
-4.28 |
52 |
-7.13 |
69 |
113 |
NOPAT Margin |
|
-12.73% |
57.92% |
0.00% |
27.66% |
31.93% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-10.68% |
0.29% |
-1.21% |
-0.31% |
SG&A Expenses to Revenue |
|
31.05% |
17.37% |
0.00% |
13.20% |
12.27% |
Operating Expenses to Revenue |
|
118.19% |
42.08% |
0.00% |
72.34% |
68.07% |
Earnings before Interest and Taxes (EBIT) |
|
-6.11 |
52 |
-10 |
69 |
113 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-15 |
35 |
-39 |
41 |
79 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.63 |
0.90 |
1.04 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.63 |
0.90 |
1.04 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
2.19 |
2.40 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
7.93 |
7.52 |
Dividend Yield |
|
0.00% |
11.28% |
21.13% |
15.40% |
14.10% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
12.62% |
13.29% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.83 |
0.95 |
1.01 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
4.73 |
4.85 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
29.12 |
21.75 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
17.08 |
15.19 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
17.08 |
15.19 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
2.06 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
1.33 |
1.05 |
1.07 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.92 |
0.70 |
0.93 |
Financial Leverage |
|
0.00 |
0.00 |
4.61 |
1.17 |
1.06 |
Leverage Ratio |
|
0.00 |
0.00 |
6.16 |
2.28 |
2.15 |
Compound Leverage Factor |
|
0.00 |
0.00 |
6.16 |
2.28 |
2.15 |
Debt to Total Capital |
|
0.00% |
100.00% |
57.05% |
51.14% |
51.61% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
17.52% |
17.03% |
6.64% |
Long-Term Debt to Total Capital |
|
0.00% |
100.00% |
39.53% |
34.11% |
44.96% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
0.00% |
42.95% |
48.86% |
48.39% |
Debt to EBITDA |
|
0.00 |
-5,278.25 |
-15.81 |
15.72 |
11.10 |
Net Debt to EBITDA |
|
0.00 |
-5,278.25 |
-15.54 |
15.61 |
10.97 |
Long-Term Debt to EBITDA |
|
0.00 |
-5,278.25 |
-10.96 |
10.49 |
9.67 |
Debt to NOPAT |
|
0.00 |
-3,522.68 |
-85.62 |
9.22 |
7.75 |
Net Debt to NOPAT |
|
0.00 |
-3,522.68 |
-84.13 |
9.15 |
7.66 |
Long-Term Debt to NOPAT |
|
0.00 |
-3,522.68 |
-59.33 |
6.15 |
6.75 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-1,457 |
432 |
-111 |
-337 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.05 |
0.00 |
0.21 |
0.23 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
1,509 |
1,070 |
1,251 |
1,701 |
Invested Capital Turnover |
|
0.00 |
0.12 |
0.00 |
0.22 |
0.24 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
1,509 |
-439 |
181 |
450 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
888 |
1,185 |
1,720 |
Market Capitalization |
|
0.00 |
0.00 |
288 |
550 |
852 |
Book Value per Share |
|
$0.00 |
$0.00 |
$13.07 |
$14.01 |
$13.97 |
Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$13.07 |
$14.01 |
$13.97 |
Total Capital |
|
0.00 |
-182,263 |
1,070 |
1,251 |
1,701 |
Total Debt |
|
0.00 |
-182,263 |
611 |
640 |
878 |
Total Long-Term Debt |
|
0.00 |
-182,263 |
423 |
427 |
765 |
Net Debt |
|
0.00 |
-182,263 |
600 |
635 |
868 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
1.83 |
-81 |
3.06 |
-7.54 |
-2.32 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
1,509 |
611 |
640 |
878 |
Total Depreciation and Amortization (D&A) |
|
-8.71 |
-17 |
-28 |
-29 |
-34 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.96) |
$1.98 |
$2.19 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
31.67M |
38.91M |
52.71M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.96) |
$1.89 |
$2.10 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
35.19M |
42.71M |
56.73M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$2.14 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
34.92M |
46.44M |
62.83M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
6.30 |
50 |
-7.13 |
111 |
163 |
Normalized NOPAT Margin |
|
18.76% |
56.52% |
0.00% |
44.32% |
45.96% |
Pre Tax Income Margin |
|
-18.19% |
57.92% |
0.00% |
27.66% |
31.93% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-169.34% |
18.84% |
-600.27% |
102.48% |
88.70% |
Augmented Payout Ratio |
|
-169.34% |
18.84% |
-619.95% |
103.79% |
88.70% |
Quarterly Metrics And Ratios for Trinity Capital
This table displays calculated financial ratios and metrics derived from Trinity 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 |
|
-88.61% |
0.00% |
289.26% |
78.80% |
435.64% |
690.06% |
27.06% |
153.09% |
4.97% |
42.62% |
19.27% |
EBITDA Growth |
|
-131.79% |
0.00% |
181.39% |
6.10% |
164.94% |
153.91% |
52.87% |
177.37% |
-67.62% |
56.63% |
-10.38% |
EBIT Growth |
|
-119.97% |
0.00% |
309.22% |
21.92% |
267.79% |
95.06% |
39.77% |
389.40% |
-36.53% |
55.85% |
6.53% |
NOPAT Growth |
|
-113.98% |
0.00% |
398.89% |
21.92% |
339.70% |
95.06% |
39.77% |
513.43% |
-36.53% |
55.85% |
6.53% |
Net Income Growth |
|
-115.90% |
0.00% |
348.05% |
357.44% |
240.18% |
-4.82% |
-35.48% |
55.05% |
45.06% |
159.04% |
86.70% |
EPS Growth |
|
-138.30% |
0.00% |
281.82% |
308.00% |
211.11% |
0.00% |
-50.00% |
13.46% |
7.50% |
110.81% |
43.33% |
Operating Cash Flow Growth |
|
0.00% |
63.07% |
139.62% |
74.80% |
418.38% |
-168.79% |
-492.37% |
39.41% |
-518.16% |
113.50% |
22.19% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
200.55% |
0.00% |
-11,293.53% |
-33,717.70% |
-176.72% |
-172.68% |
69.04% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-100.00% |
16.87% |
18,843.82% |
0.00% |
0.00% |
35.97% |
32.22% |
Revenue Q/Q Growth |
|
-19.58% |
-413.33% |
269.20% |
-55.89% |
140.91% |
245.16% |
9.29% |
-12.13% |
-0.08% |
368.98% |
-71.52% |
EBITDA Q/Q Growth |
|
-34.11% |
158.33% |
202.20% |
-200.19% |
192.75% |
128.08% |
28.22% |
-49.29% |
-61.18% |
1,003.11% |
-60.88% |
EBIT Q/Q Growth |
|
-55.38% |
255.00% |
438.14% |
-131.79% |
433.91% |
80.19% |
10.90% |
-34.17% |
-26.77% |
342.47% |
-52.06% |
NOPAT Q/Q Growth |
|
-55.38% |
321.43% |
583.05% |
-122.26% |
577.02% |
80.19% |
10.90% |
-34.17% |
-26.77% |
342.47% |
-52.06% |
Net Income Q/Q Growth |
|
-55.38% |
255.00% |
1,516.89% |
-11.58% |
-15.40% |
5.25% |
-18.05% |
112.49% |
-20.85% |
87.95% |
-40.94% |
EPS Q/Q Growth |
|
-44.00% |
0.00% |
3,100.00% |
-13.33% |
-23.08% |
-7.50% |
-18.92% |
96.67% |
-27.12% |
81.40% |
-44.87% |
Operating Cash Flow Q/Q Growth |
|
107.47% |
-573.95% |
140.89% |
-274.14% |
253.58% |
-345.76% |
40.31% |
73.11% |
-959.90% |
107.93% |
-444.13% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
100.00% |
0.00% |
-135.74% |
51,254.91% |
-106.68% |
-8.43% |
-4,962.04% |
-12,041.20% |
76.26% |
-4.14% |
Invested Capital Q/Q Growth |
|
0.00% |
-49.97% |
-6.81% |
-100.00% |
0.00% |
0.00% |
8.38% |
33,463.21% |
46,556.82% |
1.87% |
5.39% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
-237.08% |
0.00% |
32.87% |
-74.66% |
28.74% |
18.99% |
39.55% |
22.82% |
8.87% |
20.86% |
28.65% |
EBIT Margin |
|
-148.90% |
0.00% |
46.69% |
-33.65% |
46.64% |
24.35% |
51.36% |
38.48% |
28.20% |
26.61% |
44.79% |
Profit (Net Income) Margin |
|
-148.90% |
0.00% |
55.36% |
110.96% |
38.97% |
11.88% |
28.11% |
67.98% |
53.85% |
21.58% |
44.76% |
Tax Burden Percent |
|
100.00% |
100.00% |
118.56% |
-329.72% |
83.54% |
48.80% |
54.73% |
176.65% |
190.94% |
81.11% |
99.92% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
4.92% |
5.26% |
12.05% |
2.05% |
1.37% |
6.40% |
10.37% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
4.61% |
2.29% |
8.80% |
5.54% |
3.92% |
4.99% |
10.37% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.67% |
10.34% |
6.24% |
4.72% |
5.28% |
12.00% |
Return on Equity (ROE) |
|
0.00% |
-4.43% |
0.00% |
0.00% |
0.00% |
7.93% |
22.40% |
8.28% |
6.09% |
11.67% |
22.37% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
40.35% |
0.00% |
0.00% |
0.00% |
-9.58% |
-188.43% |
-197.37% |
-198.60% |
-22.81% |
-20.44% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
4.91% |
5.01% |
11.59% |
1.96% |
1.32% |
6.12% |
10.00% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
4.11% |
2.44% |
6.35% |
3.47% |
2.52% |
4.96% |
9.99% |
Return on Common Equity (ROCE) |
|
0.00% |
-4.43% |
0.00% |
0.00% |
0.00% |
7.93% |
22.40% |
8.28% |
6.09% |
11.67% |
22.37% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
11.00% |
-1.33% |
-0.19% |
0.00% |
15.38% |
Net Operating Profit after Tax (NOPAT) |
|
-8.40 |
19 |
19 |
-4.22 |
20 |
36 |
27 |
17 |
13 |
57 |
27 |
NOPAT Margin |
|
-104.23% |
0.00% |
46.69% |
-23.56% |
46.64% |
24.35% |
51.36% |
38.48% |
28.20% |
26.61% |
44.79% |
Net Nonoperating Expense Percent (NNEP) |
|
0.34% |
0.00% |
-98.38% |
0.00% |
0.31% |
2.97% |
3.26% |
-3.50% |
-2.55% |
1.41% |
0.00% |
SG&A Expenses to Revenue |
|
90.77% |
0.00% |
18.75% |
46.60% |
20.14% |
5.66% |
19.11% |
21.93% |
25.44% |
5.73% |
17.59% |
Operating Expenses to Revenue |
|
248.90% |
0.00% |
53.31% |
133.65% |
53.36% |
75.65% |
48.64% |
61.52% |
71.80% |
73.39% |
55.21% |
Earnings before Interest and Taxes (EBIT) |
|
-12 |
19 |
19 |
-6.03 |
20 |
36 |
27 |
17 |
13 |
57 |
27 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-19 |
11 |
13 |
-13 |
12 |
28 |
20 |
10 |
4.02 |
44 |
17 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.63 |
0.00 |
0.00 |
0.00 |
0.90 |
0.92 |
0.96 |
0.92 |
1.04 |
1.14 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.63 |
0.00 |
0.00 |
0.00 |
0.90 |
0.92 |
0.96 |
0.92 |
1.04 |
1.14 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
4.96 |
3.81 |
2.19 |
3.59 |
16.94 |
17.24 |
2.40 |
2.61 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
16.57 |
8.47 |
7.93 |
8.97 |
0.00 |
0.00 |
7.52 |
7.69 |
Dividend Yield |
|
18.35% |
21.13% |
18.22% |
17.37% |
16.27% |
15.40% |
15.03% |
15.28% |
15.49% |
14.10% |
13.46% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
6.04% |
11.80% |
12.62% |
11.14% |
0.00% |
0.00% |
13.29% |
13.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.83 |
48.22 |
0.00 |
0.00 |
0.95 |
0.95 |
0.95 |
0.96 |
1.01 |
1.06 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
4.92 |
3.78 |
4.73 |
8.08 |
35.65 |
39.53 |
4.85 |
5.22 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
29.12 |
36.54 |
0.00 |
0.00 |
21.75 |
24.69 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
15.53 |
17.08 |
20.03 |
72.01 |
137.49 |
15.19 |
16.56 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
15.53 |
17.08 |
20.03 |
72.01 |
137.49 |
15.19 |
16.56 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
1.33 |
0.00 |
0.00 |
0.00 |
1.05 |
1.16 |
1.12 |
1.21 |
1.07 |
1.15 |
Long-Term Debt to Equity |
|
0.00 |
0.92 |
0.00 |
0.00 |
0.00 |
0.70 |
0.86 |
0.75 |
0.82 |
0.93 |
0.68 |
Financial Leverage |
|
0.00 |
1.33 |
0.00 |
0.00 |
0.00 |
1.17 |
1.18 |
1.12 |
1.21 |
1.06 |
1.16 |
Leverage Ratio |
|
0.00 |
6.16 |
0.00 |
0.00 |
0.00 |
2.28 |
2.26 |
2.21 |
2.29 |
2.15 |
2.24 |
Compound Leverage Factor |
|
0.00 |
6.16 |
0.00 |
0.00 |
0.00 |
2.28 |
2.26 |
2.21 |
2.29 |
2.15 |
2.24 |
Debt to Total Capital |
|
100.00% |
57.05% |
0.00% |
100.00% |
100.00% |
51.14% |
53.80% |
52.94% |
54.67% |
51.61% |
53.50% |
Short-Term Debt to Total Capital |
|
0.00% |
17.52% |
0.00% |
0.00% |
0.00% |
17.03% |
14.02% |
17.63% |
17.37% |
6.64% |
21.87% |
Long-Term Debt to Total Capital |
|
100.00% |
39.53% |
0.00% |
100.00% |
100.00% |
34.11% |
39.78% |
35.31% |
37.29% |
44.96% |
31.63% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
42.95% |
0.00% |
0.00% |
0.00% |
48.86% |
46.20% |
47.06% |
45.33% |
48.39% |
46.50% |
Debt to EBITDA |
|
0.00 |
-15.81 |
0.00 |
0.10 |
4.05 |
15.72 |
20.63 |
-77.33 |
-49.92 |
11.10 |
12.44 |
Net Debt to EBITDA |
|
0.00 |
-15.54 |
0.00 |
0.10 |
4.05 |
15.61 |
20.29 |
-72.67 |
-49.46 |
10.97 |
12.33 |
Long-Term Debt to EBITDA |
|
0.00 |
-10.96 |
0.00 |
0.10 |
4.05 |
10.49 |
15.25 |
-51.58 |
-34.06 |
9.67 |
7.35 |
Debt to NOPAT |
|
0.00 |
-85.62 |
0.00 |
0.96 |
-0.10 |
9.22 |
11.30 |
40.22 |
78.25 |
7.75 |
8.34 |
Net Debt to NOPAT |
|
0.00 |
-84.13 |
0.00 |
0.96 |
-0.10 |
9.15 |
11.12 |
37.79 |
77.52 |
7.66 |
8.27 |
Long-Term Debt to NOPAT |
|
0.00 |
-59.33 |
0.00 |
0.96 |
-0.10 |
6.15 |
8.36 |
26.83 |
53.39 |
6.75 |
4.93 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-2,148 |
0.00 |
12 |
-4.22 |
2,159 |
-144 |
-1,322 |
-1,427 |
-1,657 |
-393 |
-410 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.11 |
0.21 |
0.23 |
0.05 |
0.05 |
0.23 |
0.22 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,139 |
1,070 |
7.16 |
0.00 |
0.00 |
1,251 |
1,356 |
1,445 |
1,669 |
1,701 |
1,792 |
Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.11 |
0.22 |
0.23 |
0.05 |
0.05 |
0.24 |
0.23 |
Increase / (Decrease) in Invested Capital |
|
2,139 |
0.00 |
7.16 |
0.00 |
-2,139 |
181 |
1,348 |
1,445 |
1,669 |
450 |
437 |
Enterprise Value (EV) |
|
0.00 |
888 |
345 |
382 |
426 |
1,185 |
1,292 |
1,370 |
1,603 |
1,720 |
1,903 |
Market Capitalization |
|
0.00 |
288 |
345 |
385 |
429 |
550 |
575 |
651 |
699 |
852 |
953 |
Book Value per Share |
|
$0.00 |
$13.07 |
$0.00 |
$0.00 |
$0.00 |
$14.01 |
$13.40 |
$13.74 |
$14.18 |
$13.97 |
$13.26 |
Tangible Book Value per Share |
|
$0.00 |
$13.07 |
$0.00 |
$0.00 |
$0.00 |
$14.01 |
$13.40 |
$13.74 |
$14.18 |
$13.97 |
$13.26 |
Total Capital |
|
-1,488 |
1,070 |
0.00 |
-3.14 |
-2.76 |
1,251 |
1,356 |
1,445 |
1,669 |
1,701 |
1,792 |
Total Debt |
|
-1,488 |
611 |
0.00 |
-3.14 |
-2.76 |
640 |
729 |
765 |
913 |
878 |
959 |
Total Long-Term Debt |
|
-1,488 |
423 |
0.00 |
-3.14 |
-2.76 |
427 |
539 |
510 |
623 |
765 |
567 |
Net Debt |
|
-1,488 |
600 |
0.00 |
-3.14 |
-2.76 |
635 |
717 |
719 |
904 |
868 |
951 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
3.60 |
0.00 |
-3.52 |
-24 |
3.31 |
19 |
12 |
-13 |
-12 |
11 |
0.02 |
Net Nonoperating Obligations (NNO) |
|
2,139 |
611 |
7.16 |
0.00 |
0.00 |
640 |
729 |
765 |
913 |
878 |
959 |
Total Depreciation and Amortization (D&A) |
|
-7.11 |
-7.46 |
-5.61 |
-7.35 |
-7.73 |
-7.98 |
-6.10 |
-7.10 |
-8.76 |
-12 |
-9.77 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.36) |
$0.00 |
$0.64 |
$0.55 |
$0.42 |
$0.37 |
$0.31 |
$0.61 |
$0.45 |
$0.82 |
$0.43 |
Adjusted Weighted Average Basic Shares Outstanding |
|
33.10M |
31.67M |
35.07M |
36.02M |
40.12M |
38.91M |
46.75M |
50.16M |
54.41M |
52.71M |
62.56M |
Adjusted Diluted Earnings per Share |
|
($0.36) |
$0.00 |
$0.60 |
$0.52 |
$0.40 |
$0.37 |
$0.30 |
$0.59 |
$0.43 |
$0.78 |
$0.43 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
36.54M |
31.67M |
38.74M |
39.69M |
43.85M |
42.71M |
50.60M |
54.06M |
58.37M |
56.73M |
62.56M |
Adjusted Basic & Diluted Earnings per Share |
|
$1.09 |
$0.00 |
$0.00 |
$0.58 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
35.17M |
31.67M |
35.97M |
36.76M |
43.63M |
46.44M |
49.48M |
53.37M |
58.91M |
62.83M |
64.65M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-8.40 |
13 |
21 |
4.17 |
22 |
64 |
27 |
22 |
21 |
93 |
31 |
Normalized NOPAT Margin |
|
-104.23% |
0.00% |
51.78% |
23.26% |
50.14% |
43.14% |
52.43% |
48.37% |
45.80% |
43.91% |
51.78% |
Pre Tax Income Margin |
|
-148.90% |
0.00% |
46.69% |
-33.65% |
46.64% |
24.35% |
51.36% |
38.48% |
28.20% |
26.61% |
44.79% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
-600.27% |
0.00% |
338.20% |
132.46% |
102.48% |
117.48% |
-986.15% |
-6,609.60% |
88.70% |
86.50% |
Augmented Payout Ratio |
|
0.00% |
-619.95% |
0.00% |
347.35% |
137.68% |
103.79% |
117.48% |
-986.15% |
-6,609.60% |
88.70% |
86.50% |
Key Financial Trends
Trinity Capital (NASDAQ: TRIN) has shown varied financial performance over the past four years, with recent quarterly results revealing significant trends to consider for investors. Below is an analysis of key financial metrics and trends based on the provided data from Q2 2022 through Q1 2025.
- Revenue Growth: Total revenue has generally increased over the periods, with Q1 2025 revenue at $60.5 million compared to lower levels in 2022, reflecting improving core operations.
- Net Income Improvement: The company reported a consolidated net income of $27.1 million in Q1 2025, compared with a loss of $7.7 million in Q2 2022, indicating a clear recovery and profitability progress.
- Stable Interest Income: Total interest income has increased from approximately $33.5 million in Q2 2022 to $62.7 million in Q1 2025, supporting earnings growth.
- Equity Growth: Total common equity has risen from $481.9 million in Q2 2022 to $833.4 million in Q1 2025, providing a stronger capital base.
- Share Count Increase: Weighted average diluted shares outstanding increased from about 34 million in early 2022 to over 62.5 million in Q1 2025, which likely diluted EPS but supports capital raising efforts.
- Volatility in Capital Gains: Net realized and unrealized capital gains on investments have been volatile, swinging between gains and losses, which adds variability to non-interest income.
- Operating Cash Flow Fluctuations: Operating cash flows have been unstable, with significant negative cash flow reported in Q1 2025 (-$63.3 million) compared to positive flows in some prior quarters, suggesting cyclical or timing impacts.
- High Debt Levels: Total liabilities stand around $1.02 billion in Q1 2025, up from $707 million in Q2 2022, showing increased leverage which can amplify returns but also risk.
- Consistent Dividend Payments: The company consistently pays dividends quarterly, with $31.2 million paid in Q1 2025, reflecting a commitment to returning capital to shareholders.
- Significant Special Charges: Other special charges have been substantial and increased to $17.7 million in Q1 2025, weighing on profitability.
- Negative Non-Interest Income in Recent Quarters: Q1 2025 non-interest income was negative $2.15 million, driven by capital losses and other gains/losses impacts.
- Declining EPS: Despite net income growth, diluted EPS in Q1 2025 was $0.43, down from $0.78 in Q4 2024, largely due to increased share count and some earnings pressure.
- Negative Operating Cash Flow in Recent Quarter: The negative operating cash flow in the latest quarter may signal challenges in converting profits to cash, warranting investor attention.
Summary: Trinity Capital has strengthened its revenue base and returned to profitability since 2022, supported by growing interest income and expanded equity. However, the company faces ongoing challenges from volatile capital gains, hefty special charges, and fluctuating cash flow. The increase in shares outstanding and debt levels suggests a focus on growth financing but may dilute earnings and increase risk. Investors should watch the company’s ability to stabilize non-interest income and improve cash flow conversion as key factors for sustained performance.
08/07/25 04:10 AMAI Generated. May Contain Errors.