MidCap Financial Investment Corp
NASDAQ:MFIC
Income Statement
Earnings Waterfall
MidCap Financial Investment Corp
Revenue
|
276.5m
USD
|
Cost of Revenue
|
-145.9m
USD
|
Gross Profit
|
130.7m
USD
|
Operating Expenses
|
-14.7m
USD
|
Operating Income
|
116m
USD
|
Other Expenses
|
2.8m
USD
|
Net Income
|
118.8m
USD
|
Income Statement
MidCap Financial Investment Corp
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
370
N/A
|
381
+3%
|
387
+2%
|
413
+7%
|
428
+4%
|
434
+1%
|
433
0%
|
412
-5%
|
397
-4%
|
380
-4%
|
355
-7%
|
325
-8%
|
299
-8%
|
280
-6%
|
270
-4%
|
268
-1%
|
264
-1%
|
259
-2%
|
256
-1%
|
256
0%
|
255
0%
|
255
N/A
|
258
+1%
|
262
+2%
|
267
+2%
|
277
+4%
|
267
-4%
|
252
-6%
|
238
-6%
|
217
-9%
|
211
-3%
|
209
-1%
|
209
+0%
|
213
+2%
|
216
+1%
|
222
+3%
|
176
-21%
|
243
+39%
|
259
+6%
|
268
+4%
|
277
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(163)
|
(166)
|
(171)
|
(179)
|
(186)
|
(191)
|
(192)
|
(188)
|
(181)
|
(172)
|
(158)
|
(138)
|
(124)
|
(110)
|
(106)
|
(110)
|
(109)
|
(110)
|
(109)
|
(108)
|
(110)
|
(110)
|
(109)
|
(111)
|
(111)
|
(116)
|
(114)
|
(106)
|
(99)
|
(92)
|
(89)
|
(94)
|
(100)
|
(103)
|
(108)
|
(113)
|
(92)
|
(127)
|
(137)
|
(140)
|
(146)
|
|
Gross Profit |
207
N/A
|
215
+4%
|
217
+1%
|
234
+8%
|
242
+4%
|
243
+0%
|
240
-1%
|
225
-7%
|
216
-4%
|
208
-3%
|
196
-6%
|
187
-5%
|
175
-7%
|
170
-3%
|
165
-3%
|
157
-4%
|
155
-2%
|
149
-4%
|
148
-1%
|
148
0%
|
145
-2%
|
145
+0%
|
149
+3%
|
151
+1%
|
156
+3%
|
161
+3%
|
154
-5%
|
146
-5%
|
138
-5%
|
125
-10%
|
122
-2%
|
115
-6%
|
109
-5%
|
111
+1%
|
108
-2%
|
109
+1%
|
84
-23%
|
117
+39%
|
122
+5%
|
128
+5%
|
131
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(13)
|
(14)
|
(14)
|
(15)
|
(17)
|
(15)
|
(15)
|
(16)
|
(15)
|
(15)
|
(18)
|
(19)
|
(18)
|
(20)
|
(18)
|
(16)
|
(16)
|
(16)
|
(22)
|
(24)
|
(18)
|
(18)
|
(19)
|
(17)
|
(17)
|
(16)
|
(19)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(14)
|
(14)
|
(10)
|
(13)
|
(13)
|
(14)
|
(15)
|
|
Selling, General & Administrative |
(13)
|
(14)
|
(14)
|
(15)
|
(17)
|
(15)
|
(15)
|
(16)
|
(15)
|
(15)
|
(18)
|
(19)
|
(19)
|
(21)
|
(18)
|
(16)
|
(17)
|
(17)
|
(17)
|
(19)
|
(19)
|
(18)
|
(19)
|
(17)
|
(17)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(11)
|
(14)
|
(14)
|
(15)
|
(16)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(5)
|
(5)
|
1
|
1
|
1
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Operating Income |
194
N/A
|
201
+4%
|
203
+1%
|
219
+8%
|
226
+3%
|
228
+1%
|
226
-1%
|
209
-7%
|
201
-4%
|
193
-4%
|
178
-8%
|
168
-6%
|
157
-7%
|
149
-5%
|
147
-2%
|
141
-4%
|
139
-2%
|
133
-4%
|
126
-6%
|
124
-2%
|
127
+3%
|
128
+0%
|
131
+2%
|
134
+3%
|
139
+3%
|
145
+4%
|
135
-7%
|
131
-3%
|
123
-6%
|
110
-11%
|
107
-3%
|
100
-6%
|
95
-6%
|
96
+1%
|
94
-2%
|
96
+1%
|
74
-22%
|
104
+40%
|
109
+5%
|
114
+5%
|
116
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
73
|
70
|
114
|
64
|
(68)
|
(153)
|
(208)
|
(236)
|
(234)
|
(238)
|
(271)
|
(219)
|
(170)
|
(131)
|
(57)
|
(61)
|
(58)
|
(41)
|
(54)
|
(56)
|
(66)
|
(56)
|
(48)
|
(68)
|
(72)
|
(257)
|
(271)
|
(242)
|
(201)
|
2
|
34
|
33
|
26
|
(14)
|
(38)
|
(49)
|
(51)
|
(51)
|
(36)
|
(27)
|
3
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
267
N/A
|
271
+2%
|
317
+17%
|
282
-11%
|
157
-44%
|
75
-52%
|
17
-77%
|
(27)
N/A
|
(33)
-24%
|
(45)
-36%
|
(93)
-109%
|
(50)
+46%
|
(13)
+74%
|
18
N/A
|
89
+385%
|
80
-10%
|
75
-7%
|
87
+17%
|
72
-18%
|
68
-5%
|
61
-10%
|
72
+18%
|
82
+15%
|
62
-25%
|
63
+2%
|
(116)
N/A
|
(137)
-18%
|
(111)
+19%
|
(78)
+30%
|
112
N/A
|
141
+26%
|
133
-6%
|
120
-10%
|
82
-32%
|
56
-32%
|
46
-17%
|
23
-51%
|
53
+132%
|
73
+37%
|
87
+19%
|
119
+37%
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
267
|
271
|
317
|
282
|
157
|
75
|
17
|
(27)
|
(33)
|
(45)
|
(93)
|
(50)
|
(13)
|
18
|
89
|
80
|
75
|
87
|
72
|
68
|
61
|
72
|
82
|
62
|
63
|
(116)
|
(137)
|
(111)
|
(78)
|
112
|
141
|
133
|
120
|
82
|
56
|
46
|
23
|
53
|
73
|
87
|
119
|
|
Net Income (Common) |
267
N/A
|
271
+2%
|
317
+17%
|
282
-11%
|
157
-44%
|
75
-52%
|
17
-77%
|
(27)
N/A
|
(33)
-24%
|
(45)
-36%
|
(93)
-109%
|
(50)
+46%
|
(13)
+74%
|
18
N/A
|
89
+385%
|
80
-10%
|
75
-7%
|
87
+17%
|
72
-18%
|
68
-5%
|
61
-10%
|
72
+18%
|
82
+15%
|
62
-25%
|
63
+2%
|
(116)
N/A
|
(137)
-18%
|
(111)
+19%
|
(78)
+30%
|
112
N/A
|
141
+26%
|
133
-6%
|
120
-10%
|
82
-32%
|
56
-32%
|
46
-17%
|
23
-51%
|
53
+132%
|
73
+37%
|
87
+19%
|
119
+37%
|
|
EPS (Diluted) |
3.34
N/A
|
3.33
0%
|
3.77
+13%
|
3.53
-6%
|
1.98
-44%
|
0.89
-55%
|
0.2
-78%
|
-0.33
N/A
|
-0.42
-27%
|
-0.57
-36%
|
-1.22
-114%
|
-0.67
+45%
|
-0.17
+75%
|
0.25
N/A
|
1.2
+380%
|
1.08
-10%
|
1.01
-6%
|
1.19
+18%
|
0.98
-18%
|
0.94
-4%
|
0.86
-9%
|
1.02
+19%
|
1.2
+18%
|
0.91
-24%
|
0.94
+3%
|
-1.73
N/A
|
-2.09
-21%
|
-1.69
+19%
|
-1.18
+30%
|
1.71
N/A
|
2.16
+26%
|
2.04
-6%
|
1.87
-8%
|
1.28
-32%
|
0.87
-32%
|
0.73
-16%
|
0.36
-51%
|
0.82
+128%
|
1.12
+37%
|
1.33
+19%
|
1.82
+37%
|