Annual Income Statements for Bain Capital Specialty Finance
This table shows Bain Capital Specialty Finance's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Bain Capital Specialty Finance
This table shows Bain Capital Specialty Finance's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 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 |
|
16 |
62 |
-5.27 |
29 |
-38 |
-9.91 |
35 |
29 |
33 |
22 |
-34 |
Consolidated Net Income / (Loss) |
|
16 |
74 |
-5.27 |
37 |
-38 |
-18 |
39 |
28 |
31 |
34 |
-34 |
Net Income / (Loss) Continuing Operations |
|
16 |
65 |
-5.27 |
37 |
-38 |
-18 |
39 |
28 |
31 |
34 |
-34 |
Total Pre-Tax Income |
|
16 |
65 |
-5.27 |
37 |
-38 |
-18 |
39 |
28 |
31 |
34 |
-34 |
Total Revenue |
|
19 |
101 |
-2.85 |
53 |
-34 |
-28 |
62 |
49 |
52 |
53 |
-31 |
Net Interest Income / (Expense) |
|
-14 |
103 |
-20 |
38 |
-21 |
-77 |
38 |
37 |
37 |
35 |
-19 |
Total Interest Income |
|
0.00 |
130 |
0.00 |
58 |
0.00 |
-58 |
56 |
55 |
55 |
56 |
0.00 |
Total Interest Expense |
|
14 |
27 |
20 |
20 |
21 |
19 |
18 |
18 |
18 |
21 |
19 |
Long-Term Debt Interest Expense |
|
14 |
- |
20 |
20 |
21 |
19 |
18 |
18 |
18 |
21 |
19 |
Total Non-Interest Income |
|
33 |
-1.99 |
17 |
16 |
-14 |
49 |
24 |
12 |
14 |
18 |
-12 |
Other Service Charges |
|
4.33 |
2.61 |
5.25 |
1.92 |
1.01 |
2.38 |
5.26 |
3.14 |
5.70 |
4.50 |
2.88 |
Net Realized & Unrealized Capital Gains on Investments |
|
29 |
-36 |
11 |
-2.03 |
-15 |
62 |
5.17 |
-5.45 |
-2.89 |
0.47 |
-15 |
Total Non-Interest Expense |
|
3.25 |
34 |
2.41 |
16 |
3.18 |
-11 |
22 |
22 |
20 |
19 |
3.46 |
Other Operating Expenses |
|
2.50 |
30 |
2.41 |
12 |
3.18 |
-6.67 |
13 |
14 |
13 |
14 |
3.46 |
Other Special Charges |
|
0.75 |
- |
0.00 |
- |
- |
- |
- |
- |
- |
- |
0.00 |
Basic Earnings per Share |
|
$0.17 |
$0.67 |
$0.45 |
$0.45 |
$0.52 |
$0.49 |
$0.55 |
$0.45 |
$0.51 |
$0.34 |
$0.44 |
Weighted Average Basic Shares Outstanding |
|
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.68M |
Diluted Earnings per Share |
|
$0.00 |
- |
$0.45 |
$0.45 |
$0.52 |
$0.49 |
$0.55 |
$0.45 |
$0.51 |
$0.34 |
$0.44 |
Weighted Average Diluted Shares Outstanding |
|
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.68M |
Weighted Average Basic & Diluted Shares Outstanding |
|
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.61M |
64.87M |
Annual Cash Flow Statements for Bain Capital Specialty Finance
This table details how cash moves in and out of Bain Capital Specialty Finance's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
13 |
127 |
-79 |
-12 |
-13 |
Net Cash From Operating Activities |
|
89 |
266 |
-317 |
219 |
-27 |
Net Cash From Continuing Operating Activities |
|
89 |
266 |
-317 |
218 |
-27 |
Net Income / (Loss) Continuing Operations |
|
8.28 |
120 |
105 |
123 |
119 |
Consolidated Net Income / (Loss) |
|
8.28 |
120 |
105 |
123 |
119 |
Amortization Expense |
|
-3.23 |
0.06 |
-1.04 |
-1.76 |
-1.13 |
Non-Cash Adjustments to Reconcile Net Income |
|
78 |
167 |
-393 |
110 |
-125 |
Changes in Operating Assets and Liabilities, net |
|
-22 |
-21 |
-28 |
-14 |
-21 |
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 |
|
-77 |
-139 |
238 |
-231 |
14 |
Net Cash From Continuing Financing Activities |
|
-77 |
-139 |
238 |
-231 |
14 |
Issuance of Debt |
|
597 |
1,425 |
793 |
348 |
867 |
Repayment of Debt |
|
-716 |
-1,476 |
-467 |
-480 |
-738 |
Payment of Dividends |
|
-86 |
-88 |
-88 |
-99 |
-114 |
Cash Interest Paid |
|
68 |
47 |
43 |
75 |
70 |
Cash Income Taxes Paid |
|
0.00 |
0.24 |
0.13 |
1.22 |
2.25 |
Quarterly Cash Flow Statements for Bain Capital Specialty Finance
This table details how cash moves in and out of Bain Capital Specialty Finance's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 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 |
|
-11 |
66 |
-44 |
48 |
-22 |
6.57 |
10 |
-24 |
-39 |
40 |
-5.29 |
Net Cash From Operating Activities |
|
-100 |
63 |
-43 |
-8.77 |
122 |
149 |
-64 |
192 |
-136 |
-20 |
-7.27 |
Net Cash From Continuing Operating Activities |
|
-89 |
63 |
-43 |
-8.77 |
122 |
148 |
-64 |
193 |
-136 |
-20 |
-7.27 |
Net Income / (Loss) Continuing Operations |
|
11 |
44 |
29 |
29 |
34 |
31 |
35 |
29 |
33 |
22 |
29 |
Consolidated Net Income / (Loss) |
|
11 |
44 |
29 |
29 |
34 |
31 |
35 |
29 |
33 |
22 |
29 |
Amortization Expense |
|
-0.04 |
-0.30 |
-0.90 |
-0.49 |
-0.37 |
-0.01 |
-0.58 |
-0.09 |
-0.03 |
-0.43 |
-0.41 |
Non-Cash Adjustments to Reconcile Net Income |
|
-102 |
36 |
-72 |
-27 |
90 |
119 |
-102 |
174 |
-161 |
-34 |
-49 |
Changes in Operating Assets and Liabilities, net |
|
2.27 |
-16 |
0.63 |
-10 |
-1.09 |
-2.76 |
3.49 |
-11 |
-7.48 |
-7.87 |
14 |
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 |
|
89 |
2.79 |
-1.24 |
56 |
-145 |
-142 |
74 |
-217 |
97 |
60 |
1.98 |
Net Cash From Continuing Financing Activities |
|
89 |
2.79 |
-1.24 |
56 |
-145 |
-142 |
74 |
-217 |
97 |
60 |
1.98 |
Issuance of Debt |
|
378 |
65 |
155 |
153 |
20 |
20 |
198 |
99 |
268 |
302 |
459 |
Issuance of Common Equity |
|
- |
- |
- |
- |
- |
- |
0.00 |
- |
- |
- |
5.48 |
Repayment of Debt |
|
-267 |
-40 |
-133 |
-72 |
-140 |
-135 |
-97 |
-286 |
-142 |
-213 |
-404 |
Payment of Dividends |
|
-22 |
-22 |
-23 |
-25 |
-25 |
-27 |
-27 |
-29 |
-29 |
-29 |
-58 |
Cash Interest Paid |
|
11 |
13 |
17 |
18 |
21 |
20 |
18 |
18 |
16 |
19 |
20 |
Cash Income Taxes Paid |
|
- |
0.13 |
0.83 |
0.38 |
0.01 |
0.00 |
2.25 |
- |
0.16 |
-0.16 |
3.34 |
Annual Balance Sheets for Bain Capital Specialty Finance
This table presents Bain Capital Specialty Finance's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
2021 |
2022 |
2023 |
2024 |
Total Assets |
2,571 |
2,592 |
2,472 |
2,632 |
Cash and Due from Banks |
117 |
30 |
43 |
52 |
Restricted Cash |
86 |
66 |
63 |
46 |
Trading Account Securities |
5.32 |
0.06 |
0.00 |
2,436 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
0.00 |
Other Assets |
77 |
100 |
2,351 |
83 |
Total Liabilities & Shareholders' Equity |
2,571 |
2,592 |
2,472 |
2,632 |
Total Liabilities |
1,471 |
1,476 |
1,336 |
1,492 |
Accrued Interest Payable |
7.06 |
12 |
13 |
14 |
Other Short-Term Payables |
- |
- |
- |
15 |
Long-Term Debt |
1,415 |
1,385 |
1,256 |
1,390 |
Other Long-Term Liabilities |
49 |
79 |
48 |
60 |
Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
1,100 |
1,116 |
1,136 |
1,140 |
Total Preferred & Common Equity |
1,100 |
1,116 |
1,136 |
1,140 |
Total Common Equity |
1,168 |
1,116 |
1,136 |
1,140 |
Common Stock |
1,168 |
1,168 |
1,168 |
1,160 |
Retained Earnings |
- |
-52 |
-32 |
-20 |
Quarterly Balance Sheets for Bain Capital Specialty Finance
This table presents Bain Capital Specialty Finance's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
4.53 |
2,606 |
2,675 |
2,566 |
2,580 |
2,415 |
2,544 |
2,642 |
Cash and Due from Banks |
|
- |
23 |
88 |
65 |
47 |
18 |
25 |
10 |
Restricted Cash |
|
- |
51 |
36 |
26 |
74 |
67 |
29 |
56 |
Trading Account Securities |
|
- |
1.11 |
0.06 |
5.85 |
0.92 |
0.65 |
- |
1.47 |
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 |
|
- |
3.51 |
3.28 |
3.04 |
2.57 |
5.12 |
4.86 |
4.33 |
Other Assets |
|
4.53 |
125 |
161 |
2,443 |
2,449 |
91 |
77 |
2,509 |
Total Liabilities & Shareholders' Equity |
|
0.00 |
2,606 |
2,675 |
2,566 |
2,580 |
2,415 |
2,544 |
2,642 |
Total Liabilities |
|
0.00 |
1,485 |
1,550 |
1,434 |
1,438 |
1,272 |
1,397 |
1,498 |
Accrued Interest Payable |
|
- |
14 |
16 |
15 |
13 |
12 |
13 |
12 |
Other Short-Term Payables |
|
- |
- |
- |
- |
- |
- |
- |
0.00 |
Long-Term Debt |
|
- |
1,408 |
1,490 |
1,370 |
1,358 |
1,174 |
1,301 |
1,451 |
Other Long-Term Liabilities |
|
- |
63 |
44 |
42 |
49 |
87 |
83 |
25 |
Commitments & Contingencies |
|
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
0.00 |
1,168 |
1,126 |
1,133 |
1,143 |
1,143 |
1,147 |
1,145 |
Total Preferred & Common Equity |
|
0.00 |
1,121 |
1,126 |
1,133 |
1,143 |
1,143 |
1,147 |
1,145 |
Total Common Equity |
|
0.00 |
1,168 |
1,126 |
1,133 |
1,143 |
1,143 |
1,147 |
1,145 |
Common Stock |
|
- |
1,168 |
1,168 |
1,168 |
1,165 |
1,165 |
1,165 |
1,164 |
Retained Earnings |
|
- |
- |
-43 |
-36 |
-23 |
-23 |
-19 |
-20 |
Annual Metrics And Ratios for Bain Capital Specialty Finance
This table displays calculated financial ratios and metrics derived from Bain Capital Specialty Finance's official financial filings.
Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
481.63% |
13.00% |
-106.66% |
1,854.77% |
EBITDA Growth |
|
0.00% |
563.96% |
13.26% |
-121.30% |
617.59% |
EBIT Growth |
|
0.00% |
321.00% |
14.31% |
-119.64% |
661.08% |
NOPAT Growth |
|
0.00% |
415.72% |
14.31% |
-113.75% |
901.54% |
Net Income Growth |
|
0.00% |
321.00% |
14.31% |
-119.64% |
661.08% |
EPS Growth |
|
0.00% |
1,228.57% |
-12.37% |
17.18% |
-3.14% |
Operating Cash Flow Growth |
|
0.00% |
196.98% |
-219.31% |
169.21% |
-112.36% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
105.52% |
-30.24% |
-105.97% |
Invested Capital Growth |
|
0.00% |
0.00% |
-0.53% |
-4.37% |
5.75% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-110.47% |
60.59% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-142.75% |
64.46% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-138.44% |
64.43% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-127.93% |
64.43% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-134.37% |
64.43% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-7.50% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-1.95% |
64.08% |
-119.14% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-104.08% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-4.41% |
3.38% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
EBITDA Margin |
|
0.00% |
64.28% |
64.42% |
0.00% |
60.79% |
EBIT Margin |
|
0.00% |
64.24% |
64.99% |
0.00% |
61.31% |
Profit (Net Income) Margin |
|
0.00% |
64.24% |
64.99% |
0.00% |
61.31% |
Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
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% |
8.33% |
4.77% |
0.00% |
5.36% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
8.33% |
4.77% |
0.00% |
5.36% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
10.72% |
6.03% |
0.00% |
6.24% |
Return on Equity (ROE) |
|
0.00% |
19.05% |
10.81% |
-2.09% |
11.60% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-191.67% |
5.30% |
3.79% |
-0.23% |
Operating Return on Assets (OROA) |
|
0.00% |
4.07% |
4.64% |
0.00% |
5.17% |
Return on Assets (ROA) |
|
0.00% |
4.07% |
4.64% |
0.00% |
5.17% |
Return on Common Equity (ROCE) |
|
0.00% |
20.23% |
11.14% |
-2.09% |
11.60% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
9.52% |
10.73% |
-2.07% |
11.58% |
Net Operating Profit after Tax (NOPAT) |
|
-33 |
105 |
120 |
-16 |
132 |
NOPAT Margin |
|
0.00% |
64.24% |
64.99% |
0.00% |
61.31% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.53% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
0.00% |
35.76% |
35.01% |
0.00% |
38.69% |
Earnings before Interest and Taxes (EBIT) |
|
-47 |
105 |
120 |
-24 |
132 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-23 |
105 |
119 |
-25 |
131 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.54 |
0.75 |
0.97 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.54 |
0.75 |
0.97 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
3.25 |
0.00 |
5.11 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
5.68 |
0.00 |
9.22 |
Dividend Yield |
|
18.31% |
12.71% |
14.88% |
12.15% |
8.09% |
Earnings Yield |
|
0.00% |
0.00% |
17.62% |
0.00% |
10.85% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.75 |
0.84 |
0.95 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
10.24 |
0.00 |
11.12 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
15.90 |
0.00 |
18.29 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
15.76 |
0.00 |
18.13 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
15.76 |
0.00 |
18.13 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
9.12 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
14.19 |
21.54 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
1.29 |
1.24 |
1.11 |
1.22 |
Long-Term Debt to Equity |
|
0.00 |
1.29 |
1.24 |
1.11 |
1.22 |
Financial Leverage |
|
0.00 |
1.29 |
1.26 |
1.17 |
1.16 |
Leverage Ratio |
|
0.00 |
2.34 |
2.33 |
2.25 |
2.24 |
Compound Leverage Factor |
|
0.00 |
2.34 |
2.33 |
2.25 |
2.24 |
Debt to Total Capital |
|
0.00% |
56.26% |
55.37% |
52.50% |
54.95% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
56.26% |
55.37% |
52.50% |
54.95% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
-2.72% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
46.46% |
44.63% |
47.50% |
45.05% |
Debt to EBITDA |
|
0.00 |
13.50 |
11.67 |
-49.67 |
10.62 |
Net Debt to EBITDA |
|
0.00 |
11.56 |
10.86 |
-45.47 |
9.88 |
Long-Term Debt to EBITDA |
|
0.00 |
13.50 |
11.67 |
-49.67 |
10.62 |
Debt to NOPAT |
|
0.00 |
13.51 |
11.57 |
-76.26 |
10.53 |
Net Debt to NOPAT |
|
0.00 |
11.56 |
10.76 |
-69.82 |
9.80 |
Long-Term Debt to NOPAT |
|
0.00 |
13.51 |
11.57 |
-76.26 |
10.53 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
-6.22% |
-3.09% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-2,410 |
133 |
93 |
-5.54 |
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 |
-46.94 |
2.54 |
1.16 |
-0.07 |
Operating Cash Flow to Interest Expense |
|
1.41 |
5.17 |
-6.06 |
2.74 |
-0.36 |
Operating Cash Flow Less CapEx to Interest Expense |
|
1.41 |
5.17 |
-6.06 |
2.74 |
-0.36 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.06 |
0.07 |
0.00 |
0.08 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
2,515 |
2,502 |
2,392 |
2,530 |
Invested Capital Turnover |
|
0.00 |
0.13 |
0.07 |
0.00 |
0.09 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
2,515 |
-13 |
-109 |
138 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
1,888 |
2,000 |
2,394 |
Market Capitalization |
|
0.00 |
0.00 |
599 |
850 |
1,101 |
Book Value per Share |
|
$0.00 |
$18.10 |
$17.29 |
$17.60 |
$17.65 |
Tangible Book Value per Share |
|
$0.00 |
$18.10 |
$17.29 |
$17.60 |
$17.65 |
Total Capital |
|
0.00 |
2,515 |
2,502 |
2,392 |
2,530 |
Total Debt |
|
0.00 |
1,415 |
1,385 |
1,256 |
1,390 |
Total Long-Term Debt |
|
0.00 |
1,415 |
1,385 |
1,256 |
1,390 |
Net Debt |
|
0.00 |
1,211 |
1,289 |
1,150 |
1,293 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
14 |
0.00 |
0.00 |
7.06 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
1,415 |
1,385 |
1,256 |
1,390 |
Total Depreciation and Amortization (D&A) |
|
25 |
0.06 |
-1.04 |
-1.76 |
-1.13 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$1.63 |
$1.91 |
$1.85 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
64.56M |
64.56M |
64.56M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$1.63 |
$1.91 |
$1.85 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
64.56M |
64.56M |
64.56M |
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 |
64.56M |
64.56M |
64.61M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-33 |
73 |
84 |
-16 |
92 |
Normalized NOPAT Margin |
|
0.00% |
44.97% |
45.49% |
0.00% |
42.92% |
Pre Tax Income Margin |
|
0.00% |
64.24% |
64.99% |
0.00% |
61.31% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-0.75 |
2.04 |
2.29 |
-0.29 |
1.77 |
NOPAT to Interest Expense |
|
-0.52 |
2.04 |
2.29 |
-0.21 |
1.77 |
EBIT Less CapEx to Interest Expense |
|
-0.75 |
2.04 |
2.29 |
-0.29 |
1.77 |
NOPAT Less CapEx to Interest Expense |
|
-0.52 |
2.04 |
2.29 |
-0.21 |
1.77 |
Payout Ratios |
|
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-181.94% |
83.81% |
73.32% |
-422.60% |
86.57% |
Augmented Payout Ratio |
|
-181.94% |
83.81% |
73.32% |
-422.60% |
86.57% |
Quarterly Metrics And Ratios for Bain Capital Specialty Finance
This table displays calculated financial ratios and metrics derived from Bain Capital Specialty Finance's official financial filings.
Metric |
|
Q3 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 |
|
101.01% |
0.00% |
-119.86% |
6.58% |
-282.04% |
-127.99% |
2,261.24% |
-7.60% |
250.07% |
287.08% |
-149.90% |
EBITDA Growth |
|
167.83% |
0.00% |
-151.19% |
49.83% |
-343.27% |
-126.38% |
725.68% |
-24.26% |
182.02% |
291.05% |
-189.79% |
EBIT Growth |
|
168.03% |
0.00% |
-141.96% |
50.72% |
-340.19% |
-126.25% |
843.10% |
-25.00% |
182.91% |
293.55% |
-187.43% |
NOPAT Growth |
|
197.18% |
0.00% |
-129.37% |
38.07% |
-268.14% |
-119.01% |
1,161.57% |
-25.00% |
218.44% |
376.50% |
-161.20% |
Net Income Growth |
|
168.03% |
0.00% |
-141.96% |
114.09% |
-340.19% |
-123.70% |
843.10% |
-25.00% |
182.91% |
293.55% |
-187.43% |
EPS Growth |
|
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
22.22% |
0.00% |
-1.92% |
-30.61% |
-20.00% |
Operating Cash Flow Growth |
|
0.00% |
-8.75% |
57.78% |
95.08% |
222.69% |
135.81% |
-48.26% |
2,293.15% |
-211.07% |
-113.44% |
88.59% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-22,845.60% |
0.00% |
102.69% |
112.66% |
103.43% |
-206.68% |
-275.51% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
55,210.25% |
-4.37% |
-1.15% |
-11.43% |
-2.22% |
5.75% |
3.82% |
Revenue Q/Q Growth |
|
-62.22% |
435.79% |
-102.82% |
1,967.06% |
-164.54% |
17.63% |
317.76% |
-20.17% |
4.81% |
2.68% |
-158.09% |
EBITDA Q/Q Growth |
|
-35.87% |
328.84% |
-109.22% |
690.83% |
-204.12% |
53.50% |
318.71% |
-28.48% |
12.76% |
8.32% |
-202.79% |
EBIT Q/Q Growth |
|
-36.16% |
329.56% |
-107.84% |
800.59% |
-201.74% |
53.05% |
322.04% |
-29.29% |
12.48% |
9.61% |
-200.30% |
NOPAT Q/Q Growth |
|
-41.52% |
315.22% |
-105.68% |
1,100.84% |
-171.22% |
53.05% |
417.20% |
-29.29% |
12.48% |
9.61% |
-170.21% |
Net Income Q/Q Growth |
|
-9.32% |
375.93% |
-107.08% |
800.59% |
-201.74% |
53.05% |
322.04% |
-29.29% |
12.48% |
9.61% |
-200.30% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
15.56% |
-5.77% |
12.24% |
-18.18% |
13.33% |
-33.33% |
29.41% |
Operating Cash Flow Q/Q Growth |
|
44.13% |
163.25% |
-168.13% |
79.58% |
1,494.01% |
21.56% |
-142.83% |
402.14% |
-170.60% |
85.29% |
63.63% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
-100.00% |
0.00% |
-1.81% |
2.09% |
103.84% |
-29.74% |
379.39% |
-73.45% |
-219.30% |
-15.58% |
Invested Capital Q/Q Growth |
|
0.00% |
55,186.06% |
1.10% |
3.41% |
-4.31% |
-4.41% |
4.50% |
-7.34% |
5.64% |
3.38% |
2.60% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
82.56% |
66.08% |
0.00% |
68.38% |
0.00% |
0.00% |
62.56% |
56.05% |
60.30% |
63.61% |
0.00% |
EBIT Margin |
|
82.79% |
66.38% |
0.00% |
69.30% |
0.00% |
0.00% |
63.50% |
56.24% |
60.35% |
64.42% |
0.00% |
Profit (Net Income) Margin |
|
82.79% |
73.54% |
0.00% |
69.30% |
0.00% |
0.00% |
63.50% |
56.24% |
60.35% |
64.42% |
0.00% |
Tax Burden Percent |
|
100.00% |
114.62% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Interest Burden Percent |
|
100.00% |
96.66% |
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% |
4.73% |
0.00% |
9.03% |
0.00% |
0.00% |
1.32% |
1.10% |
3.27% |
5.64% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
5.41% |
0.00% |
9.03% |
0.00% |
0.00% |
1.32% |
1.10% |
3.27% |
5.64% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
6.71% |
0.00% |
11.94% |
0.00% |
0.00% |
1.55% |
1.29% |
3.83% |
6.55% |
0.00% |
Return on Equity (ROE) |
|
0.00% |
11.44% |
0.00% |
20.97% |
0.00% |
-2.09% |
2.87% |
2.39% |
7.10% |
12.19% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
5.32% |
0.00% |
0.00% |
0.00% |
3.79% |
1.98% |
12.59% |
5.49% |
-0.23% |
-1.45% |
Operating Return on Assets (OROA) |
|
0.00% |
4.74% |
0.00% |
4.41% |
0.00% |
0.00% |
1.28% |
1.06% |
3.17% |
5.43% |
0.00% |
Return on Assets (ROA) |
|
0.00% |
5.25% |
0.00% |
4.41% |
0.00% |
0.00% |
1.28% |
1.06% |
3.17% |
5.43% |
0.00% |
Return on Common Equity (ROCE) |
|
0.00% |
11.79% |
0.00% |
20.97% |
0.00% |
-2.09% |
2.87% |
2.39% |
7.10% |
12.19% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
9.09% |
10.80% |
6.04% |
0.00% |
1.83% |
1.02% |
7.00% |
0.00% |
5.13% |
Net Operating Profit after Tax (NOPAT) |
|
16 |
65 |
-3.69 |
37 |
-26 |
-12 |
39 |
28 |
31 |
34 |
-24 |
NOPAT Margin |
|
82.79% |
64.16% |
0.00% |
69.30% |
0.00% |
0.00% |
63.50% |
56.24% |
60.35% |
64.42% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-0.68% |
0.23% |
0.00% |
1.64% |
0.40% |
0.00% |
0.00% |
0.00% |
0.00% |
0.73% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
17.21% |
33.62% |
0.00% |
30.70% |
0.00% |
0.00% |
36.50% |
43.76% |
39.65% |
35.58% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
|
16 |
67 |
-5.27 |
37 |
-38 |
-18 |
39 |
28 |
31 |
34 |
-34 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
16 |
67 |
-6.16 |
36 |
-38 |
-18 |
39 |
28 |
31 |
34 |
-35 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.54 |
0.53 |
0.64 |
0.74 |
0.75 |
0.80 |
0.85 |
0.89 |
0.97 |
0.94 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.54 |
0.53 |
0.64 |
0.74 |
0.75 |
0.80 |
0.85 |
0.89 |
0.97 |
0.94 |
Price to Revenue (P/Rev) |
|
0.00 |
3.25 |
3.71 |
4.24 |
7.17 |
0.00 |
17.43 |
20.20 |
7.58 |
5.11 |
8.73 |
Price to Earnings (P/E) |
|
0.00 |
5.68 |
7.06 |
7.09 |
17.26 |
0.00 |
54.06 |
58.06 |
11.63 |
9.22 |
21.40 |
Dividend Yield |
|
14.98% |
14.88% |
14.81% |
13.06% |
11.83% |
12.15% |
8.87% |
8.76% |
8.57% |
8.09% |
11.02% |
Earnings Yield |
|
0.00% |
17.62% |
14.16% |
14.11% |
5.80% |
0.00% |
1.85% |
1.72% |
8.59% |
10.85% |
4.67% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.75 |
0.77 |
0.80 |
0.85 |
0.84 |
0.86 |
0.89 |
0.92 |
0.95 |
0.95 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
10.24 |
11.69 |
12.25 |
18.09 |
0.00 |
41.14 |
42.80 |
16.88 |
11.12 |
20.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
15.90 |
19.42 |
18.53 |
35.83 |
0.00 |
110.55 |
194.62 |
28.43 |
18.29 |
42.59 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
15.76 |
19.15 |
18.25 |
34.63 |
0.00 |
102.93 |
177.10 |
28.18 |
18.13 |
41.89 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
15.76 |
19.15 |
18.62 |
35.94 |
0.00 |
102.93 |
177.10 |
28.18 |
18.13 |
41.89 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
15.86 |
9.12 |
10.82 |
5.16 |
15.98 |
0.00 |
83.83 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
21.54 |
43.07 |
6.64 |
16.65 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
1.24 |
1.21 |
1.32 |
1.21 |
1.11 |
1.19 |
1.03 |
1.13 |
1.22 |
1.27 |
Long-Term Debt to Equity |
|
0.00 |
1.24 |
1.21 |
1.32 |
1.21 |
1.11 |
1.19 |
1.03 |
1.13 |
1.22 |
1.27 |
Financial Leverage |
|
0.00 |
1.24 |
1.16 |
1.32 |
1.21 |
1.17 |
1.18 |
1.17 |
1.17 |
1.16 |
1.23 |
Leverage Ratio |
|
0.00 |
2.33 |
2.23 |
2.38 |
2.27 |
2.25 |
2.24 |
2.24 |
2.24 |
2.24 |
2.28 |
Compound Leverage Factor |
|
0.00 |
2.25 |
2.23 |
2.38 |
2.27 |
2.25 |
2.24 |
2.24 |
2.24 |
2.24 |
2.28 |
Debt to Total Capital |
|
0.00% |
55.37% |
54.65% |
56.96% |
54.75% |
52.50% |
54.30% |
50.68% |
53.15% |
54.95% |
55.91% |
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 |
|
0.00% |
55.37% |
54.65% |
56.96% |
54.75% |
52.50% |
54.30% |
50.68% |
53.15% |
54.95% |
55.91% |
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% |
44.63% |
45.35% |
43.04% |
45.25% |
47.50% |
45.70% |
49.32% |
46.85% |
45.05% |
44.09% |
Debt to EBITDA |
|
0.00 |
11.67 |
14.01 |
13.23 |
23.16 |
-49.67 |
69.90 |
110.84 |
16.34 |
10.62 |
25.14 |
Net Debt to EBITDA |
|
0.00 |
10.86 |
13.26 |
12.12 |
21.62 |
-45.47 |
63.70 |
102.78 |
15.66 |
9.88 |
24.00 |
Long-Term Debt to EBITDA |
|
0.00 |
11.67 |
14.01 |
13.23 |
23.16 |
-49.67 |
69.90 |
110.84 |
16.34 |
10.62 |
25.14 |
Debt to NOPAT |
|
0.00 |
11.57 |
13.81 |
13.29 |
23.24 |
-76.26 |
65.07 |
100.86 |
16.20 |
10.53 |
24.73 |
Net Debt to NOPAT |
|
0.00 |
10.76 |
13.08 |
12.18 |
21.69 |
-69.82 |
59.31 |
93.52 |
15.52 |
9.80 |
23.61 |
Long-Term Debt to NOPAT |
|
0.00 |
11.57 |
13.81 |
13.29 |
23.24 |
-76.26 |
65.07 |
100.86 |
16.20 |
10.53 |
24.73 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
-3.09% |
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) |
|
11 |
0.00 |
-2,533 |
-2,579 |
-2,525 |
97 |
68 |
327 |
87 |
-103 |
-120 |
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 |
|
0.77 |
0.00 |
-129.55 |
-126.03 |
-121.52 |
5.04 |
3.77 |
18.52 |
4.79 |
-4.95 |
-6.32 |
Operating Cash Flow to Interest Expense |
|
-6.93 |
2.31 |
-2.20 |
-0.43 |
5.89 |
7.73 |
-3.53 |
10.91 |
-7.50 |
-0.96 |
-0.38 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-6.93 |
2.31 |
-2.20 |
-0.43 |
5.89 |
7.73 |
-3.53 |
10.91 |
-7.50 |
-0.96 |
-0.38 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.07 |
0.06 |
0.06 |
0.09 |
0.00 |
0.02 |
0.02 |
0.05 |
0.08 |
0.05 |
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 |
|
4.53 |
2,502 |
2,529 |
2,615 |
2,503 |
2,392 |
2,500 |
2,316 |
2,447 |
2,530 |
2,596 |
Invested Capital Turnover |
|
0.00 |
0.07 |
0.13 |
0.13 |
0.09 |
0.00 |
0.02 |
0.02 |
0.05 |
0.09 |
0.05 |
Increase / (Decrease) in Invested Capital |
|
4.53 |
0.00 |
2,529 |
2,615 |
2,498 |
-109 |
-29 |
-299 |
-56 |
138 |
96 |
Enterprise Value (EV) |
|
0.00 |
1,888 |
1,953 |
2,087 |
2,119 |
2,000 |
2,147 |
2,061 |
2,263 |
2,394 |
2,458 |
Market Capitalization |
|
0.00 |
599 |
619 |
722 |
840 |
850 |
910 |
973 |
1,017 |
1,101 |
1,073 |
Book Value per Share |
|
$0.00 |
$17.29 |
$18.10 |
$17.44 |
$17.54 |
$17.60 |
$17.70 |
$17.70 |
$17.76 |
$17.65 |
$17.71 |
Tangible Book Value per Share |
|
$0.00 |
$17.29 |
$18.10 |
$17.44 |
$17.54 |
$17.60 |
$17.70 |
$17.70 |
$17.76 |
$17.65 |
$17.71 |
Total Capital |
|
0.00 |
2,502 |
2,576 |
2,615 |
2,503 |
2,392 |
2,500 |
2,316 |
2,447 |
2,530 |
2,596 |
Total Debt |
|
0.00 |
1,385 |
1,408 |
1,490 |
1,370 |
1,256 |
1,358 |
1,174 |
1,301 |
1,390 |
1,451 |
Total Long-Term Debt |
|
0.00 |
1,385 |
1,408 |
1,490 |
1,370 |
1,256 |
1,358 |
1,174 |
1,301 |
1,390 |
1,451 |
Net Debt |
|
0.00 |
1,289 |
1,333 |
1,366 |
1,279 |
1,150 |
1,237 |
1,089 |
1,246 |
1,293 |
1,385 |
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) |
|
0.00 |
-9.49 |
1.58 |
0.00 |
11 |
5.29 |
0.00 |
0.00 |
0.00 |
0.00 |
10 |
Net Nonoperating Obligations (NNO) |
|
4.53 |
1,385 |
1,361 |
1,490 |
1,370 |
1,256 |
1,358 |
1,174 |
1,301 |
1,390 |
1,451 |
Total Depreciation and Amortization (D&A) |
|
-0.04 |
-0.30 |
-0.90 |
-0.49 |
-0.37 |
-0.01 |
-0.58 |
-0.09 |
-0.03 |
-0.43 |
-0.41 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.17 |
$0.67 |
$0.45 |
$0.45 |
$0.52 |
$0.49 |
$0.55 |
$0.45 |
$0.51 |
$0.34 |
$0.44 |
Adjusted Weighted Average Basic Shares Outstanding |
|
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.68M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.49 |
$0.55 |
$0.45 |
$0.51 |
$0.34 |
$0.44 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.68M |
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 |
|
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.56M |
64.61M |
64.87M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
11 |
45 |
-3.69 |
26 |
-26 |
-12 |
27 |
19 |
22 |
24 |
-24 |
Normalized NOPAT Margin |
|
60.72% |
44.91% |
0.00% |
48.51% |
0.00% |
0.00% |
44.45% |
39.37% |
42.25% |
45.10% |
0.00% |
Pre Tax Income Margin |
|
82.79% |
64.16% |
0.00% |
69.30% |
0.00% |
0.00% |
63.50% |
56.24% |
60.35% |
64.42% |
0.00% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.09 |
2.46 |
-0.27 |
1.80 |
-1.81 |
-0.92 |
2.17 |
1.57 |
1.72 |
1.63 |
-1.81 |
NOPAT to Interest Expense |
|
1.09 |
2.38 |
-0.19 |
1.80 |
-1.26 |
-0.64 |
2.17 |
1.57 |
1.72 |
1.63 |
-1.27 |
EBIT Less CapEx to Interest Expense |
|
1.09 |
2.46 |
-0.27 |
1.80 |
-1.81 |
-0.92 |
2.17 |
1.57 |
1.72 |
1.63 |
-1.81 |
NOPAT Less CapEx to Interest Expense |
|
1.09 |
2.38 |
-0.19 |
1.80 |
-1.26 |
-0.64 |
2.17 |
1.57 |
1.72 |
1.63 |
-1.27 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
73.32% |
87.39% |
75.39% |
137.70% |
-422.60% |
495.16% |
926.36% |
139.93% |
86.57% |
247.82% |
Augmented Payout Ratio |
|
0.00% |
73.32% |
87.39% |
75.39% |
137.70% |
-422.60% |
495.16% |
926.36% |
139.93% |
86.57% |
247.82% |
Key Financial Trends
Bain Capital Specialty Finance (NYSE: BCSF) shows a highly volatile income pattern from 2022 through the first quarter of 2025, with notable swings in net interest income, capital gains/losses on investments, and total revenues.
Key Positive Trends:
- Despite volatility, the company posted positive net income in most quarters from mid-2022 through 2024, with income peaking at $64.8M in Q4 2022 and staying positive through 2024.
- Total common equity remained robust and stable, generally above $1.1 billion each quarter, indicating strong capitalization levels.
- Consistent dividend payments each quarter, with amounts increasing over time, reflecting confidence in cash flow generation.
- The company managed to raise significant debt capital over time, supporting growth and liquidity, with long-term debt rising to $1.45B by Q1 2025 from about $1.17B in Q2 2024.
- Operating cash flow showed very large positive inflows in many quarters, including $192.6M in Q2 2024 and $147.6M in Q4 2023, indicating strong underlying operational cash generation.
Neutral Observations:
- There were persistent significant unrealized capital gains/losses fluctuations causing swings in non-interest income, which impacted total revenue volatility.
- The company's borrowing and repayment activities are sizable each quarter, implying active portfolio management and capital structure optimization.
- Restricted cash levels remain substantial and fluctuating, generally in the tens of millions, impacting liquidity ratios but also indicating operational or regulatory requirements.
- Cash and due from banks balances fluctuate greatly but were $10.2M at Q1 2025 compared to $46.7M at Q1 2024.
- Shares outstanding remained almost constant around 64.6 million shares, indicating no major dilution events recently.
Negative Trends and Risks:
- Q1 2025 showed a sharp reversal with a net loss of $34.2M, dragged down heavily by a $14.7M unrealized capital loss and net interest expense of $18.9M (interest expense exceeding interest income).
- Net interest income fluctuated widely: positive in most 2023 and 2024 quarters but turned sharply negative in Q1 2025, indicating possible portfolio yield or cost of funds challenges.
- Large swings in non-interest income mainly due to realized/unrealized capital gains and losses introduce earnings volatility and portfolio risk.
- Operating cash flow turned negative in Q1 2025 (-$7.3M) compared to large positive inflows in prior quarters, suggesting operational pressures.
- Long-term debt rose quickly in Q1 2025 (+$150M vs Q4 2024), potentially increasing financial leverage and interest burden.
In summary, Bain Capital Specialty Finance has historically generated solid income and cash flows, but recent quarters, especially Q1 2025, indicate heightened volatility driven by investment performance and rising interest expenses. Investors should monitor the company's capital allocation, interest cost management, and the stability of its investment portfolio closely.
08/02/25 07:03 AMAI Generated. May Contain Errors.