Nuveen Churchill Direct Lending Corp
NYSE:NCDL
Income Statement
Earnings Waterfall
Nuveen Churchill Direct Lending Corp
Revenue
|
179.4m
USD
|
Cost of Revenue
|
-82.6m
USD
|
Gross Profit
|
96.8m
USD
|
Operating Expenses
|
634k
USD
|
Operating Income
|
97.4m
USD
|
Other Expenses
|
-4.2m
USD
|
Net Income
|
93.2m
USD
|
Income Statement
Nuveen Churchill Direct Lending Corp
Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||
Revenue |
36
N/A
|
44
+22%
|
53
+20%
|
66
+24%
|
82
+25%
|
102
+24%
|
123
+20%
|
142
+16%
|
162
+14%
|
179
+11%
|
|
Gross Profit | |||||||||||
Cost of Revenue |
(13)
|
(16)
|
(19)
|
(24)
|
(34)
|
(44)
|
(56)
|
(66)
|
(74)
|
(83)
|
|
Gross Profit |
23
N/A
|
29
+25%
|
35
+21%
|
42
+21%
|
49
+16%
|
58
+19%
|
67
+16%
|
76
+14%
|
88
+16%
|
97
+10%
|
|
Operating Income | |||||||||||
Operating Expenses |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
1
|
|
Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
Other Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
2
|
|
Operating Income |
22
N/A
|
27
+27%
|
33
+21%
|
40
+21%
|
46
+17%
|
55
+18%
|
63
+16%
|
73
+15%
|
85
+17%
|
97
+15%
|
|
Pre-Tax Income | |||||||||||
Interest Income Expense |
6
|
3
|
(11)
|
(20)
|
(29)
|
(31)
|
(23)
|
(18)
|
(8)
|
(3)
|
|
Pre-Tax Income |
27
N/A
|
30
+10%
|
22
-27%
|
19
-12%
|
17
-11%
|
23
+35%
|
40
+73%
|
54
+35%
|
77
+41%
|
94
+23%
|
|
Net Income | |||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
|
Income from Continuing Operations |
27
|
30
|
22
|
19
|
17
|
23
|
40
|
54
|
76
|
93
|
|
Net Income (Common) |
27
N/A
|
30
+10%
|
22
-27%
|
19
-12%
|
17
-11%
|
23
+35%
|
40
+73%
|
54
+35%
|
76
+40%
|
93
+23%
|
|
EPS (Diluted) |
0.5
N/A
|
0.55
+10%
|
0.4
-27%
|
0.35
-13%
|
0.32
-9%
|
0.42
+31%
|
0.73
+74%
|
0.99
+36%
|
1.39
+40%
|
1.76
+27%
|