Carlyle Secured Lending Inc
NASDAQ:CGBD
Income Statement
Earnings Waterfall
Carlyle Secured Lending Inc
Revenue
|
245.3m
USD
|
Cost of Revenue
|
-126.2m
USD
|
Gross Profit
|
119m
USD
|
Operating Expenses
|
-7.2m
USD
|
Operating Income
|
111.9m
USD
|
Other Expenses
|
-21.8m
USD
|
Net Income
|
90.1m
USD
|
Income Statement
Carlyle Secured Lending Inc
Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||
Revenue |
69
N/A
|
79
+15%
|
89
+12%
|
99
+10%
|
111
+13%
|
122
+10%
|
135
+11%
|
149
+10%
|
165
+11%
|
178
+8%
|
192
+8%
|
201
+4%
|
208
+3%
|
215
+4%
|
220
+2%
|
224
+2%
|
221
-1%
|
217
-2%
|
205
-5%
|
192
-6%
|
182
-5%
|
172
-5%
|
170
-2%
|
171
+1%
|
171
+0%
|
178
+4%
|
180
+1%
|
195
+9%
|
207
+6%
|
218
+5%
|
234
+7%
|
235
+1%
|
242
+3%
|
245
+2%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||
Cost of Revenue |
(31)
|
(36)
|
(40)
|
(44)
|
(48)
|
(52)
|
(57)
|
(62)
|
(70)
|
(77)
|
(84)
|
(92)
|
(96)
|
(101)
|
(106)
|
(109)
|
(111)
|
(110)
|
(104)
|
(96)
|
(90)
|
(83)
|
(80)
|
(81)
|
(80)
|
(81)
|
(83)
|
(89)
|
(97)
|
(109)
|
(118)
|
(124)
|
(126)
|
(126)
|
|
Gross Profit |
38
N/A
|
44
+15%
|
49
+12%
|
55
+12%
|
63
+14%
|
70
+11%
|
78
+11%
|
87
+12%
|
95
+9%
|
101
+6%
|
108
+7%
|
108
+1%
|
111
+3%
|
114
+2%
|
114
0%
|
115
+1%
|
111
-3%
|
107
-3%
|
101
-6%
|
96
-5%
|
92
-4%
|
89
-3%
|
89
+0%
|
90
+1%
|
91
+1%
|
97
+6%
|
97
+0%
|
106
+10%
|
110
+3%
|
109
-1%
|
115
+5%
|
111
-3%
|
116
+4%
|
119
+3%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||
Operating Expenses |
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
|
Selling, General & Administrative |
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
|
Operating Income |
36
N/A
|
41
+16%
|
47
+13%
|
52
+12%
|
60
+15%
|
67
+12%
|
75
+12%
|
84
+12%
|
92
+10%
|
98
+6%
|
105
+7%
|
106
+1%
|
108
+3%
|
111
+2%
|
111
0%
|
112
+1%
|
108
-4%
|
104
-3%
|
98
-6%
|
92
-6%
|
89
-4%
|
86
-4%
|
85
0%
|
86
+1%
|
87
+1%
|
92
+6%
|
92
+0%
|
101
+10%
|
104
+3%
|
105
+1%
|
110
+5%
|
106
-4%
|
110
+3%
|
112
+2%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||
Interest Income Expense |
(17)
|
(35)
|
(24)
|
(10)
|
10
|
22
|
3
|
(9)
|
(8)
|
(9)
|
(18)
|
(38)
|
(69)
|
(59)
|
(62)
|
(78)
|
(46)
|
(198)
|
(145)
|
(97)
|
(82)
|
78
|
65
|
78
|
74
|
63
|
25
|
6
|
(18)
|
(22)
|
(27)
|
(31)
|
(18)
|
(18)
|
|
Pre-Tax Income |
19
N/A
|
6
-67%
|
23
+271%
|
42
+85%
|
70
+65%
|
89
+27%
|
78
-12%
|
75
-5%
|
84
+13%
|
89
+6%
|
87
-3%
|
67
-22%
|
39
-42%
|
52
+32%
|
48
-6%
|
33
-31%
|
61
+84%
|
(93)
N/A
|
(47)
+50%
|
(4)
+90%
|
7
N/A
|
164
+2 309%
|
151
-8%
|
165
+9%
|
160
-3%
|
155
-3%
|
117
-25%
|
107
-8%
|
86
-20%
|
83
-3%
|
83
+0%
|
75
-9%
|
92
+23%
|
94
+1%
|
|
Net Income | |||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
19
|
6
|
23
|
42
|
70
|
89
|
78
|
75
|
84
|
89
|
87
|
67
|
39
|
52
|
48
|
33
|
61
|
(93)
|
(47)
|
(4)
|
7
|
164
|
151
|
165
|
160
|
155
|
117
|
107
|
86
|
83
|
83
|
75
|
92
|
94
|
|
Net Income (Common) |
19
N/A
|
6
-67%
|
23
+271%
|
42
+85%
|
70
+65%
|
89
+27%
|
78
-12%
|
75
-5%
|
84
+13%
|
89
+6%
|
87
-3%
|
67
-22%
|
39
-42%
|
52
+32%
|
48
-6%
|
33
-31%
|
61
+84%
|
(93)
N/A
|
(48)
+49%
|
(6)
+88%
|
5
N/A
|
161
+3 393%
|
147
-8%
|
161
+10%
|
157
-3%
|
152
-3%
|
113
-25%
|
104
-9%
|
82
-21%
|
79
-3%
|
79
+0%
|
72
-10%
|
89
+24%
|
90
+1%
|
|
EPS (Diluted) |
0.75
N/A
|
0.19
-75%
|
0.68
+258%
|
1.13
+66%
|
1.93
+71%
|
2.12
+10%
|
1.7
-20%
|
1.2
-29%
|
1.59
+33%
|
1.42
-11%
|
1.39
-2%
|
1.08
-22%
|
0.63
-42%
|
0.84
+33%
|
0.79
-6%
|
0.54
-32%
|
1.02
+89%
|
-1.65
N/A
|
-0.8
+52%
|
-0.09
+89%
|
0.08
N/A
|
2.66
+3 225%
|
2.45
-8%
|
2.71
+11%
|
2.63
-3%
|
2.6
-1%
|
2.16
-17%
|
1.81
-16%
|
1.43
-21%
|
1.4
-2%
|
1.56
+11%
|
1.28
-18%
|
1.58
+23%
|
1.61
+2%
|