Portman Ridge Finance Corp
NASDAQ:PTMN
Income Statement
Earnings Waterfall
Portman Ridge Finance Corp
Income Statement
Portman Ridge Finance Corp
| Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue |
38
N/A
|
46
+20%
|
50
+8%
|
51
+2%
|
49
-3%
|
44
-10%
|
41
-8%
|
38
-8%
|
34
-10%
|
31
-7%
|
30
-5%
|
30
-1%
|
29
-2%
|
30
+1%
|
28
-4%
|
28
-3%
|
28
+1%
|
28
+0%
|
31
+12%
|
34
+10%
|
31
-9%
|
43
+36%
|
44
+4%
|
47
+5%
|
39
-16%
|
38
-4%
|
36
-4%
|
35
-5%
|
41
+19%
|
34
-18%
|
35
+4%
|
36
+3%
|
46
+26%
|
43
-6%
|
41
-4%
|
38
-7%
|
36
-6%
|
34
-5%
|
33
-6%
|
30
-9%
|
28
-5%
|
27
-3%
|
27
-3%
|
27
+3%
|
27
-1%
|
26
-4%
|
26
+0%
|
26
0%
|
27
+2%
|
28
+7%
|
29
+1%
|
30
+2%
|
43
+45%
|
53
+25%
|
68
+27%
|
83
+22%
|
80
-3%
|
79
-2%
|
72
-8%
|
68
-5%
|
70
+2%
|
73
+5%
|
78
+6%
|
77
-1%
|
76
-1%
|
73
-5%
|
69
-5%
|
66
-5%
|
62
-5%
|
58
-7%
|
54
-6%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(7)
|
(10)
|
(12)
|
(12)
|
(11)
|
(9)
|
(8)
|
(9)
|
(9)
|
(10)
|
(11)
|
(10)
|
(7)
|
(5)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(10)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(9)
|
(10)
|
(11)
|
(13)
|
(13)
|
(14)
|
(19)
|
(23)
|
(27)
|
(31)
|
(29)
|
(29)
|
(28)
|
(29)
|
(32)
|
(35)
|
(38)
|
(39)
|
(35)
|
(33)
|
(32)
|
(30)
|
(32)
|
(30)
|
(29)
|
|
| Gross Profit |
31
N/A
|
36
+15%
|
38
+6%
|
39
+2%
|
38
-2%
|
35
-8%
|
33
-7%
|
29
-12%
|
25
-15%
|
21
-15%
|
19
-11%
|
20
+7%
|
22
+11%
|
25
+12%
|
25
-1%
|
24
-2%
|
23
-3%
|
22
-5%
|
25
+15%
|
28
+11%
|
24
-14%
|
35
+43%
|
36
+3%
|
37
+3%
|
29
-21%
|
27
-7%
|
25
-8%
|
23
-7%
|
30
+29%
|
22
-25%
|
24
+6%
|
24
+4%
|
34
+38%
|
31
-7%
|
30
-3%
|
29
-6%
|
27
-5%
|
26
-5%
|
24
-7%
|
22
-8%
|
21
-6%
|
20
-3%
|
20
-2%
|
20
+2%
|
20
-1%
|
19
-5%
|
18
-6%
|
16
-9%
|
15
-6%
|
16
+3%
|
16
N/A
|
16
+1%
|
24
+51%
|
30
+28%
|
40
+33%
|
52
+29%
|
51
-1%
|
50
-2%
|
44
-12%
|
39
-11%
|
37
-5%
|
38
+1%
|
40
+5%
|
38
-4%
|
41
+9%
|
39
-6%
|
37
-5%
|
36
-4%
|
30
-16%
|
28
-8%
|
26
-7%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(8)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(10)
|
(11)
|
(10)
|
(11)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(7)
|
(8)
|
(7)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(9)
|
(9)
|
(10)
|
(13)
|
(12)
|
(12)
|
(11)
|
(6)
|
(6)
|
(5)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
|
| Selling, General & Administrative |
(8)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(10)
|
(11)
|
(10)
|
(11)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(7)
|
(8)
|
(7)
|
(8)
|
(9)
|
(9)
|
(10)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(9)
|
(9)
|
(10)
|
(13)
|
(12)
|
(12)
|
(11)
|
(6)
|
(6)
|
(5)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
|
| Other Operating Expenses |
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
|
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
|
|
| Operating Income |
23
N/A
|
27
+17%
|
29
+9%
|
30
+5%
|
31
+1%
|
28
-8%
|
26
-7%
|
23
-15%
|
18
-18%
|
14
-21%
|
9
-38%
|
9
+4%
|
12
+27%
|
14
+20%
|
17
+17%
|
17
+2%
|
16
-6%
|
15
-8%
|
18
+23%
|
21
+17%
|
17
-19%
|
27
+63%
|
28
+2%
|
28
+2%
|
20
-30%
|
17
-15%
|
15
-12%
|
13
-10%
|
20
+51%
|
12
-42%
|
13
+10%
|
15
+14%
|
24
+64%
|
22
-7%
|
22
-3%
|
20
-9%
|
18
-6%
|
17
-8%
|
14
-15%
|
12
-14%
|
11
-11%
|
10
-7%
|
10
-1%
|
11
+4%
|
10
-6%
|
5
-47%
|
5
-4%
|
4
-14%
|
5
+2%
|
9
+110%
|
10
+3%
|
10
+5%
|
17
+66%
|
22
+32%
|
32
+41%
|
43
+35%
|
42
-1%
|
42
-1%
|
36
-15%
|
30
-15%
|
29
-4%
|
30
+2%
|
32
+8%
|
31
-4%
|
35
+13%
|
32
-7%
|
31
-4%
|
30
-4%
|
24
-19%
|
22
-10%
|
20
-7%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
3
|
(15)
|
(28)
|
(21)
|
(94)
|
(82)
|
(74)
|
(62)
|
16
|
13
|
(1)
|
(15)
|
(26)
|
(21)
|
(16)
|
(15)
|
(8)
|
(16)
|
(18)
|
(11)
|
9
|
5
|
12
|
2
|
(2)
|
(3)
|
2
|
12
|
(4)
|
8
|
(5)
|
(30)
|
(42)
|
(55)
|
(53)
|
(32)
|
(19)
|
(11)
|
(9)
|
(6)
|
(4)
|
(0)
|
(4)
|
(7)
|
(19)
|
(28)
|
(26)
|
(31)
|
(15)
|
(38)
|
(35)
|
(23)
|
14
|
48
|
47
|
36
|
(14)
|
(19)
|
(32)
|
(40)
|
(49)
|
(55)
|
(52)
|
(39)
|
(23)
|
(16)
|
(19)
|
(26)
|
(30)
|
(32)
|
(29)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
(4)
|
(4)
|
(4)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(2)
|
(1)
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
0
|
(0)
|
|
| Pre-Tax Income |
26
N/A
|
12
-56%
|
1
-92%
|
9
+843%
|
(63)
N/A
|
(54)
+15%
|
(47)
+12%
|
(40)
+15%
|
34
N/A
|
27
-21%
|
8
-69%
|
(6)
N/A
|
(14)
-158%
|
(6)
+56%
|
0
N/A
|
2
+654%
|
8
+263%
|
(1)
N/A
|
(1)
+54%
|
10
N/A
|
26
+155%
|
33
+25%
|
40
+21%
|
30
-24%
|
17
-43%
|
13
-22%
|
17
+28%
|
26
+49%
|
15
-41%
|
19
+28%
|
8
-57%
|
(16)
N/A
|
(19)
-16%
|
(33)
-78%
|
(31)
+5%
|
(13)
+60%
|
(1)
+92%
|
6
N/A
|
6
-8%
|
2
-59%
|
3
+46%
|
6
+65%
|
2
-68%
|
4
+113%
|
(10)
N/A
|
(23)
-141%
|
(23)
+2%
|
(28)
-25%
|
(13)
+56%
|
(31)
-145%
|
(27)
+13%
|
(14)
+47%
|
32
N/A
|
69
+117%
|
76
+11%
|
77
+1%
|
26
-66%
|
22
-14%
|
3
-85%
|
(10)
N/A
|
(20)
-112%
|
(25)
-25%
|
(20)
+21%
|
(9)
+55%
|
11
N/A
|
16
+41%
|
12
-23%
|
3
-72%
|
(7)
N/A
|
(11)
-55%
|
(9)
+17%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
|
| Income from Continuing Operations |
26
|
12
|
1
|
9
|
(63)
|
(54)
|
(47)
|
(40)
|
34
|
27
|
8
|
(6)
|
(14)
|
(6)
|
0
|
2
|
8
|
(1)
|
(1)
|
10
|
26
|
33
|
40
|
30
|
17
|
13
|
17
|
26
|
15
|
19
|
8
|
(16)
|
(19)
|
(33)
|
(31)
|
(13)
|
(1)
|
6
|
6
|
2
|
3
|
6
|
2
|
4
|
(10)
|
(23)
|
(23)
|
(28)
|
(13)
|
(31)
|
(27)
|
(14)
|
32
|
69
|
76
|
77
|
26
|
22
|
3
|
(11)
|
(21)
|
(25)
|
(20)
|
(8)
|
11
|
16
|
13
|
4
|
(6)
|
(11)
|
(9)
|
|
| Net Income (Common) |
26
N/A
|
12
-56%
|
1
-92%
|
9
+846%
|
(63)
N/A
|
(53)
+15%
|
(47)
+12%
|
(40)
+15%
|
34
N/A
|
27
-21%
|
8
-69%
|
(6)
N/A
|
(14)
-156%
|
(6)
+55%
|
0
N/A
|
2
+631%
|
8
+256%
|
(1)
N/A
|
(1)
+43%
|
12
N/A
|
32
+174%
|
41
+30%
|
47
+13%
|
36
-23%
|
17
-52%
|
13
-24%
|
19
+48%
|
29
+48%
|
15
-48%
|
18
+20%
|
6
-68%
|
(19)
N/A
|
(18)
+6%
|
(33)
-78%
|
(31)
+5%
|
(12)
+60%
|
(1)
+92%
|
6
N/A
|
6
-7%
|
2
-59%
|
3
+47%
|
6
+65%
|
2
-68%
|
4
+114%
|
(10)
N/A
|
(23)
-142%
|
(23)
+2%
|
(28)
-25%
|
(13)
+56%
|
(31)
-145%
|
(27)
+13%
|
(14)
+47%
|
32
N/A
|
69
+117%
|
76
+11%
|
77
+1%
|
26
-66%
|
22
-15%
|
3
-87%
|
(11)
N/A
|
(21)
-98%
|
(25)
-19%
|
(20)
+21%
|
(8)
+59%
|
11
N/A
|
16
+39%
|
13
-21%
|
4
-71%
|
(6)
N/A
|
(11)
-77%
|
(9)
+18%
|
|
| EPS (Diluted) |
14.54
N/A
|
6.41
-56%
|
0.46
-93%
|
4.16
+804%
|
-30.6
N/A
|
-24.38
+20%
|
-21.31
+13%
|
-17.88
+16%
|
15.34
N/A
|
11.94
-22%
|
3.67
-69%
|
-2.45
N/A
|
-6.41
-162%
|
-2.67
+58%
|
0.13
N/A
|
0.92
+608%
|
3.3
+259%
|
-0.55
N/A
|
-0.28
+49%
|
3.39
N/A
|
9.47
+179%
|
11.25
+19%
|
16.13
+43%
|
10.73
-33%
|
5.3
-51%
|
3.29
-38%
|
4.75
+44%
|
7.15
+51%
|
4.33
-39%
|
4.81
+11%
|
1.5
-69%
|
-5.23
N/A
|
-4.95
+5%
|
-8.75
-77%
|
-8.19
+6%
|
-3.34
+59%
|
-0.28
+92%
|
1.63
N/A
|
1.51
-7%
|
0.61
-60%
|
0.9
+48%
|
1.49
+66%
|
0.47
-68%
|
1.01
+115%
|
-2.55
N/A
|
-6.16
-142%
|
-6.04
+2%
|
-7.54
-25%
|
-3.32
+56%
|
-6.85
-106%
|
-5.94
+13%
|
-3.13
+47%
|
6.32
N/A
|
9.13
+44%
|
9.83
+8%
|
8.43
-14%
|
3.05
-64%
|
2.27
-26%
|
0.28
-88%
|
-1.11
N/A
|
-2.18
-96%
|
-2.6
-19%
|
-2.05
+21%
|
-0.83
+60%
|
1.2
N/A
|
1.69
+41%
|
1.35
-20%
|
0.37
-73%
|
-0.64
N/A
|
-1.13
-77%
|
-0.94
+17%
|
|