Bain Capital Specialty Finance Inc
NYSE:BCSF
Income Statement
Earnings Waterfall
Bain Capital Specialty Finance Inc
Revenue
|
297.8m
USD
|
Cost of Revenue
|
-144.1m
USD
|
Gross Profit
|
153.7m
USD
|
Operating Expenses
|
-8.7m
USD
|
Operating Income
|
145m
USD
|
Other Expenses
|
-21.6m
USD
|
Net Income
|
123.4m
USD
|
Income Statement
Bain Capital Specialty Finance Inc
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 |
8
N/A
|
15
+102%
|
25
+59%
|
40
+62%
|
57
+42%
|
76
+33%
|
99
+31%
|
122
+23%
|
151
+24%
|
177
+17%
|
198
+12%
|
210
+6%
|
207
-1%
|
201
-3%
|
195
-3%
|
193
-1%
|
191
-1%
|
194
+1%
|
197
+2%
|
194
-2%
|
199
+3%
|
209
+5%
|
220
+5%
|
244
+11%
|
268
+10%
|
281
+5%
|
298
+6%
|
|
Gross Profit | ||||||||||||||||||||||||||||
Cost of Revenue |
(3)
|
(5)
|
(9)
|
(17)
|
(23)
|
(33)
|
(42)
|
(51)
|
(72)
|
(90)
|
(108)
|
(118)
|
(116)
|
(110)
|
(102)
|
(101)
|
(97)
|
(100)
|
(104)
|
(100)
|
(101)
|
(102)
|
(110)
|
(127)
|
(137)
|
(144)
|
(144)
|
|
Gross Profit |
4
N/A
|
10
+139%
|
16
+49%
|
23
+50%
|
34
+47%
|
42
+24%
|
57
+35%
|
70
+23%
|
79
+13%
|
87
+10%
|
90
+3%
|
92
+2%
|
90
-2%
|
91
+1%
|
92
+1%
|
92
0%
|
94
+2%
|
94
+0%
|
94
-1%
|
93
0%
|
98
+5%
|
106
+8%
|
110
+3%
|
117
+7%
|
131
+11%
|
138
+5%
|
154
+12%
|
|
Operating Income | ||||||||||||||||||||||||||||
Operating Expenses |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
|
Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
|
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
|
|
Operating Income |
3
N/A
|
9
+239%
|
14
+55%
|
22
+55%
|
33
+49%
|
41
+25%
|
56
+36%
|
68
+22%
|
76
+11%
|
83
+10%
|
85
+2%
|
86
+1%
|
85
-1%
|
85
+0%
|
86
+1%
|
86
0%
|
88
+2%
|
88
+0%
|
88
0%
|
87
-1%
|
92
+5%
|
101
+9%
|
104
+3%
|
111
+7%
|
124
+12%
|
130
+5%
|
145
+11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||
Interest Income Expense |
3
|
5
|
5
|
7
|
(1)
|
2
|
(29)
|
(14)
|
(8)
|
(16)
|
13
|
(132)
|
(128)
|
(95)
|
(78)
|
59
|
78
|
49
|
32
|
34
|
4
|
(16)
|
3
|
(8)
|
(8)
|
9
|
(18)
|
|
Pre-Tax Income |
6
N/A
|
14
+139%
|
19
+39%
|
29
+51%
|
32
+9%
|
43
+37%
|
27
-39%
|
55
+105%
|
68
+24%
|
67
-1%
|
98
+47%
|
(46)
N/A
|
(43)
+6%
|
(10)
+77%
|
9
N/A
|
145
+1 602%
|
165
+14%
|
137
-17%
|
120
-13%
|
122
+2%
|
97
-21%
|
84
-13%
|
106
+26%
|
103
-4%
|
116
+13%
|
139
+20%
|
127
-9%
|
|
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
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
|
Income from Continuing Operations |
6
|
14
|
19
|
29
|
32
|
43
|
27
|
55
|
68
|
67
|
98
|
(46)
|
(43)
|
(10)
|
8
|
144
|
165
|
137
|
120
|
122
|
97
|
84
|
106
|
101
|
113
|
136
|
123
|
|
Net Income (Common) |
6
N/A
|
14
+139%
|
19
+39%
|
29
+51%
|
32
+9%
|
43
+37%
|
27
-39%
|
55
+105%
|
68
+24%
|
67
-1%
|
98
+47%
|
(46)
N/A
|
(43)
+6%
|
(10)
+77%
|
8
N/A
|
144
+1 641%
|
165
+14%
|
137
-17%
|
120
-13%
|
122
+2%
|
97
-21%
|
84
-13%
|
106
+25%
|
101
-4%
|
113
+12%
|
136
+20%
|
123
-9%
|
|
EPS (Diluted) |
0.13
N/A
|
0.31
+138%
|
0.43
+39%
|
0.64
+49%
|
0.7
+9%
|
0.97
+39%
|
0.51
-47%
|
1.04
+104%
|
1.28
+23%
|
1.28
N/A
|
1.86
+45%
|
-0.85
N/A
|
-0.82
+4%
|
-0.15
+82%
|
0.14
N/A
|
2.23
+1 493%
|
2.56
+15%
|
2.12
-17%
|
1.86
-12%
|
1.89
+2%
|
1.5
-21%
|
3.58
+139%
|
1.63
-54%
|
1.56
-4%
|
1.75
+12%
|
2.09
+19%
|
1.91
-9%
|