Goldman Sachs BDC Inc
NYSE:GSBD
Income Statement
Earnings Waterfall
Goldman Sachs BDC Inc
Revenue
|
454.9m
USD
|
Cost of Revenue
|
-197.7m
USD
|
Gross Profit
|
257.2m
USD
|
Operating Expenses
|
-9.9m
USD
|
Operating Income
|
247.2m
USD
|
Other Expenses
|
-51.4m
USD
|
Net Income
|
195.9m
USD
|
Income Statement
Goldman Sachs BDC Inc
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 |
125
N/A
|
126
+1%
|
133
+5%
|
133
+0%
|
137
+3%
|
140
+2%
|
141
+1%
|
145
+3%
|
147
+1%
|
148
+1%
|
149
+1%
|
148
-1%
|
147
0%
|
143
-3%
|
135
-5%
|
130
-4%
|
173
+33%
|
224
+29%
|
277
+24%
|
342
+24%
|
347
+1%
|
343
-1%
|
336
-2%
|
335
0%
|
358
+7%
|
387
+8%
|
421
+9%
|
446
+6%
|
455
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||
Cost of Revenue |
(45)
|
(49)
|
(50)
|
(50)
|
(53)
|
(56)
|
(61)
|
(62)
|
(60)
|
(58)
|
(60)
|
(61)
|
(64)
|
(63)
|
(56)
|
(52)
|
(58)
|
(69)
|
(82)
|
(101)
|
(104)
|
(107)
|
(108)
|
(109)
|
(119)
|
(151)
|
(171)
|
(183)
|
(198)
|
|
Gross Profit |
80
N/A
|
77
-4%
|
83
+8%
|
83
+0%
|
84
+1%
|
84
+1%
|
80
-5%
|
83
+3%
|
87
+4%
|
90
+4%
|
89
-1%
|
87
-3%
|
84
-4%
|
80
-5%
|
79
-1%
|
78
-1%
|
115
+47%
|
155
+35%
|
195
+26%
|
241
+24%
|
243
+1%
|
236
-3%
|
228
-3%
|
226
-1%
|
238
+5%
|
236
-1%
|
251
+6%
|
263
+5%
|
257
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||
Operating Expenses |
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(10)
|
(9)
|
(9)
|
(10)
|
(10)
|
|
Selling, General & Administrative |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(10)
|
(10)
|
(9)
|
(10)
|
(10)
|
|
Other Operating Expenses |
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
76
N/A
|
73
-4%
|
79
+8%
|
79
+0%
|
80
+1%
|
81
+1%
|
77
-5%
|
80
+4%
|
83
+4%
|
87
+4%
|
85
-1%
|
83
-3%
|
80
-4%
|
76
-5%
|
75
-1%
|
74
-1%
|
110
+49%
|
149
+36%
|
189
+27%
|
235
+24%
|
237
+1%
|
230
-3%
|
221
-4%
|
218
-1%
|
229
+5%
|
226
-1%
|
241
+7%
|
253
+5%
|
247
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||
Interest Income Expense |
(36)
|
(23)
|
(32)
|
(36)
|
(30)
|
(27)
|
(10)
|
(12)
|
(28)
|
(49)
|
(49)
|
(57)
|
(44)
|
(106)
|
(86)
|
(62)
|
66
|
151
|
132
|
91
|
(45)
|
(57)
|
(85)
|
(128)
|
(173)
|
(183)
|
(151)
|
(103)
|
(51)
|
|
Pre-Tax Income |
41
N/A
|
50
+23%
|
48
-5%
|
43
-10%
|
50
+15%
|
54
+9%
|
67
+24%
|
68
+2%
|
54
-20%
|
38
-31%
|
36
-3%
|
26
-28%
|
36
+38%
|
(30)
N/A
|
(11)
+62%
|
12
N/A
|
176
+1 343%
|
301
+71%
|
321
+7%
|
327
+2%
|
193
-41%
|
173
-10%
|
136
-21%
|
90
-34%
|
55
-39%
|
43
-22%
|
91
+109%
|
150
+66%
|
197
+31%
|
|
Net Income | ||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
41
|
50
|
48
|
43
|
50
|
54
|
66
|
67
|
54
|
37
|
36
|
26
|
36
|
(30)
|
(11)
|
12
|
176
|
300
|
321
|
326
|
192
|
172
|
136
|
90
|
55
|
43
|
90
|
149
|
196
|
|
Net Income (Common) |
41
N/A
|
50
+23%
|
48
-5%
|
43
-10%
|
50
+15%
|
54
+8%
|
66
+24%
|
67
+1%
|
54
-20%
|
37
-30%
|
36
-4%
|
26
-28%
|
36
+39%
|
(30)
N/A
|
(11)
+63%
|
12
N/A
|
176
+1 332%
|
300
+71%
|
321
+7%
|
326
+2%
|
192
-41%
|
172
-10%
|
136
-21%
|
90
-33%
|
55
-39%
|
43
-22%
|
90
+109%
|
149
+66%
|
196
+31%
|
|
EPS (Diluted) |
1.12
N/A
|
1.36
+21%
|
1.25
-8%
|
1.06
-15%
|
1.28
+21%
|
1.34
+5%
|
1.65
+23%
|
1.67
+1%
|
1.34
-20%
|
0.93
-31%
|
0.9
-3%
|
0.65
-28%
|
0.9
+38%
|
-0.74
N/A
|
-0.28
+62%
|
0.3
N/A
|
3.26
+987%
|
2.95
-10%
|
3.15
+7%
|
3.2
+2%
|
1.89
-41%
|
1.68
-11%
|
1.32
-21%
|
0.88
-33%
|
0.54
-39%
|
0.42
-22%
|
0.84
+100%
|
1.38
+64%
|
1.81
+31%
|