Trinity Capital Inc. (TRIN) Bundle
Understanding Trinity Capital Inc. (TRIN) Revenue Streams
Understanding Trinity Capital Inc.’s Revenue Streams
Trinity Capital Inc. (TRIN) generates revenue primarily through investment income derived from various financial instruments including loans, equipment financing, and other fee income. Below is a detailed breakdown of the company's revenue sources as of 2024.
Breakdown of Primary Revenue Sources
- Investment Income: This is the largest segment of revenue for the company, which includes:
- Stated Interest Income: $47,555,000 for Q3 2024 compared to $36,181,000 in Q3 2023.
- Amortization of OID and EOT: $6,930,000 for Q3 2024 compared to $4,539,000 in Q3 2023.
- Acceleration of OID and EOT: $2,629,000 for Q3 2024 compared to $2,140,000 in Q3 2023.
- PIK Interest Income: $1,576,000 for Q3 2024 compared to $2,069,000 in Q3 2023.
- Prepayment Penalties and Related Fees: $880,000 for Q3 2024 compared to $789,000 in Q3 2023.
- Dividend Income: $500,000 for Q3 2024 compared to $106,000 in Q3 2023.
- Other Fee Income: $1,696,000 for Q3 2024 compared to $614,000 in Q3 2023.
Year-over-Year Revenue Growth Rate
The company reported a total investment income of $61,766,000 for the three months ended September 30, 2024, a significant increase from $46,438,000 for the same period in 2023. This represents an approximate year-over-year growth rate of 32.9%.
For the nine months ended September 30, 2024, total investment income was $166,859,000, compared to $134,021,000 for the same period in 2023, reflecting a year-over-year growth of approximately 24.4%.
Contribution of Different Business Segments to Overall Revenue
| Revenue Source | Q3 2024 (in $) | Q3 2023 (in $) | Year-over-Year Change (%) |
|---|---|---|---|
| Stated Interest Income | 47,555,000 | 36,181,000 | 31.69% |
| Amortization of OID and EOT | 6,930,000 | 4,539,000 | 52.81% |
| Acceleration of OID and EOT | 2,629,000 | 2,140,000 | 22.86% |
| PIK Interest Income | 1,576,000 | 2,069,000 | -23.87% |
| Prepayment Penalties | 880,000 | 789,000 | 11.55% |
| Dividend Income | 500,000 | 106,000 | 371.70% |
| Other Fee Income | 1,696,000 | 614,000 | 176.36% |
Analysis of Significant Changes in Revenue Streams
In Q3 2024, investment income surged due to an increase in stated interest income and amortization of original issue discount (OID) and end of term (EOT) payments. The significant growth in dividend income and other fee income indicates a diversification of revenue sources. PIK interest income, however, showed a decline of 23.87%, which may require further scrutiny as it could impact future revenue stability.
Overall, the company’s focus on expanding its investment portfolio and enhancing income-generating assets has led to robust growth in revenue streams, reflecting a healthy financial trajectory as of 2024.
A Deep Dive into Trinity Capital Inc. (TRIN) Profitability
A Deep Dive into Trinity Capital Inc.'s Profitability
Gross Profit Margin: For the three months ended September 30, 2024, the gross profit margin was approximately 52.0%, compared to 49.3% for the same period in 2023. Over the nine months ended September 30, 2024, the gross profit margin improved to 48.8% from 47.9% in 2023.
Operating Profit Margin: The operating profit margin for Q3 2024 was 48.5%, which reflects an increase from 46.5% in Q3 2023. For the nine-month period, the operating profit margin rose to 45.0% compared to 43.9% in the same period last year.
Net Profit Margin: The net profit margin for Q3 2024 stood at 47.5%, up from 45.0% in Q3 2023. For the nine months ended September 30, 2024, the net profit margin was 43.6%, compared to 42.2% in 2023.
| Metric | Q3 2024 | Q3 2023 | 9M 2024 | 9M 2023 |
|---|---|---|---|---|
| Gross Profit Margin | 52.0% | 49.3% | 48.8% | 47.9% |
| Operating Profit Margin | 48.5% | 46.5% | 45.0% | 43.9% |
| Net Profit Margin | 47.5% | 45.0% | 43.6% | 42.2% |
Trends in Profitability: The profitability metrics indicate a positive trend, with gross, operating, and net profit margins all showing improvement over the previous year. This upward trajectory suggests effective cost management and revenue generation strategies.
Comparison with Industry Averages: The average gross profit margin in the financial services industry is approximately 45%. Therefore, with a gross profit margin of 52.0%, the company is outperforming its peers. The operating profit margin average in the industry is around 40%, further highlighting the company's strong operational efficiency.
Operational Efficiency Analysis: The operational efficiency is reflected in the company's cost management strategies. Total expenses for the three months ended September 30, 2024, were approximately $31.9 million, compared to $22.4 million for the same period in 2023. This increase in expenses is aligned with revenue growth, as total investment income rose to $61.8 million from $46.4 million year-over-year.
Gross Margin Trends: The gross margins have consistently increased over the past few quarters, indicating strong pricing power and effective cost controls. The trend in gross profit over the last two years shows an increase from $64.0 million in 2022 to $81.3 million in 2024.
| Year | Gross Profit (in millions) | Operating Profit (in millions) | Net Profit (in millions) |
|---|---|---|---|
| 2022 | 64.0 | 54.0 | 45.0 |
| 2023 | 72.0 | 60.0 | 52.0 |
| 2024 | 81.3 | 70.0 | 64.0 |
Debt vs. Equity: How Trinity Capital Inc. (TRIN) Finances Its Growth
Debt vs. Equity: How Trinity Capital Inc. Finances Its Growth
Overview of Debt Levels
As of September 30, 2024, the company reported total liabilities of $977.97 million, which includes both short-term and long-term debt. The breakdown of significant debt components is as follows:
| Debt Type | Amount (in millions) |
|---|---|
| KeyBank Credit Facility | $290.00 |
| 2025 Notes | $151.94 |
| August 2026 Notes | $123.91 |
| March 2029 Notes | $111.95 |
| September 2029 Notes | $111.38 |
| December 2026 Notes | $74.18 |
| Convertible Notes | $49.24 |
| Other Liabilities | $67.31 |
Debt-to-Equity Ratio
The debt-to-equity ratio stands at approximately 1.29, calculated using total liabilities of $977.97 million and total equity (net assets) of $756.80 million. This ratio indicates a balanced approach compared to the industry average of 1.50 for similar companies in the sector.
Recent Debt Issuances
In 2024, the company issued new debt totaling $218.42 million and repaid $30.00 million of existing debt, demonstrating active management of its debt portfolio. The company’s credit ratings have remained stable, reflecting investor confidence in its financial health.
Equity Funding
In addition to debt financing, the company has also utilized equity funding through its at-the-market (ATM) program. As of September 30, 2024, the company raised $150.6 million from issuing 10,600,529 shares at an average price of $14.41 per share. This strategy helps to maintain liquidity while managing leverage.
Debt Management Strategy
The company balances its debt and equity financing through strategic debt issuances and equity offerings, ensuring that it maintains a healthy capital structure while pursuing growth opportunities. The goal is to optimize the cost of capital while minimizing risk.
Assessing Trinity Capital Inc. (TRIN) Liquidity
Assessing Trinity Capital Inc.'s Liquidity
Current and Quick Ratios
As of September 30, 2024, Trinity Capital Inc. reported a current ratio of 1.77, calculated from current assets of approximately $1,734.8 million and current liabilities of $977.97 million. The quick ratio, excluding inventory, stood at 1.77 as well, indicating a solid liquidity position.
Analysis of Working Capital Trends
Working capital for Trinity Capital Inc. as of September 30, 2024, was approximately $756.8 million. This represents an increase from $611.2 million at the end of 2023, showing a positive trend in managing short-term assets against liabilities.
Cash Flow Statements Overview
The cash flow statement for the nine months ended September 30, 2024, highlighted the following trends:
- Operating cash flow was approximately $83.2 million.
- Investing cash flow showed net cash used of $218.4 million.
- Financing cash flow recorded a net increase of $339.4 million.
Potential Liquidity Concerns or Strengths
Trinity Capital Inc. has maintained a robust liquidity profile with a significant cash balance of $8.5 million and cash equivalents as of September 30, 2024. However, the increase in debt obligations, particularly from the KeyBank Credit Facility amounting to $290 million, could pose a potential concern if cash flows do not keep pace with interest obligations.
| Metric | 2024 Q3 | 2023 Q4 |
|---|---|---|
| Current Ratio | 1.77 | 1.87 |
| Quick Ratio | 1.77 | 1.87 |
| Working Capital | $756.8 million | $611.2 million |
| Operating Cash Flow | $83.2 million | $66.7 million |
| Investing Cash Flow | ($218.4 million) | ($150 million) |
| Financing Cash Flow | $339.4 million | ($41.3 million) |
Is Trinity Capital Inc. (TRIN) Overvalued or Undervalued?
Valuation Analysis
In assessing whether Trinity Capital Inc. (TRIN) is overvalued or undervalued, we will analyze key financial ratios including the price-to-earnings (P/E), price-to-book (P/B), and enterprise value-to-EBITDA (EV/EBITDA) ratios.
Price-to-Earnings (P/E) Ratio
As of September 30, 2024, the diluted earnings per share (EPS) was $1.66. With a current stock price of $13.88, the P/E ratio is:
P/E Ratio = Stock Price / EPS = $13.88 / $1.66 ≈ 8.36
Price-to-Book (P/B) Ratio
The net asset value (NAV) per share as of September 30, 2024, was $13.13. The P/B ratio can be calculated as follows:
P/B Ratio = Stock Price / NAV = $13.88 / $13.13 ≈ 1.06
Enterprise Value-to-EBITDA (EV/EBITDA) Ratio
To calculate the EV/EBITDA ratio, we first need to determine the enterprise value (EV) and EBITDA. The total liabilities as of September 30, 2024, were $977.968 million, and the market capitalization based on the stock price is:
Market Capitalization = Stock Price × Shares Outstanding = $13.88 × 57,642,040 ≈ $800.8 million
Enterprise Value = Market Capitalization + Total Liabilities = $800.8 million + $977.968 million = $1.778 billion
EBITDA for the nine months ending September 30, 2024, was $83.158 million. Therefore, the EV/EBITDA ratio is:
EV/EBITDA = Enterprise Value / EBITDA = $1.778 billion / $83.158 million ≈ 21.4
Stock Price Trends
The stock price trend over the last 12 months shows the following:
| Month | Stock Price |
|---|---|
| October 2023 | $12.50 |
| November 2023 | $12.80 |
| December 2023 | $13.00 |
| January 2024 | $13.20 |
| February 2024 | $13.50 |
| March 2024 | $13.70 |
| April 2024 | $14.00 |
| May 2024 | $14.50 |
| June 2024 | $14.75 |
| July 2024 | $14.60 |
| August 2024 | $14.25 |
| September 2024 | $13.88 |
Dividend Yield and Payout Ratios
The annual dividend declared for 2024 is $2.04, resulting in a dividend yield of:
Dividend Yield = Annual Dividend / Stock Price = $2.04 / $13.88 ≈ 14.7%
The dividend payout ratio, calculated based on net investment income per share of $1.66, is:
Payout Ratio = Annual Dividend / EPS = $2.04 / $1.66 ≈ 122.9%
Analyst Consensus on Stock Valuation
Analyst consensus indicates a "Hold" rating for the stock, reflecting a cautious outlook amidst mixed financial performance indicators.
Key Risks Facing Trinity Capital Inc. (TRIN)
Key Risks Facing Trinity Capital Inc. (TRIN)
Overview of Internal and External Risks
Trinity Capital Inc. faces a variety of internal and external risks that could significantly impact its financial health. These risks include:
- Industry Competition: The company operates in a highly competitive market, which may affect its pricing power and profitability.
- Regulatory Changes: Changes in financial regulations could impose additional compliance costs or restrict operational flexibility.
- Market Conditions: Economic downturns or adverse market conditions can lead to increased defaults on loans and reduced investment income.
Operational, Financial, or Strategic Risks
Recent earnings reports highlight specific risks, including:
- Non-Accrual Loans: As of September 30, 2024, loans totaling approximately $47.2 million were on non-accrual status, representing 1.4% of the fair value of the company's debt investment portfolio .
- Increased Interest Expenses: Interest expense and other debt financing costs rose to $42.9 million for the nine months ended September 30, 2024, compared to $33.9 million in the same period of the previous year .
- Realized Losses on Investments: The company reported net realized losses from investments of $19.0 million for the nine months ended September 30, 2024 .
Mitigation Strategies
Trinity Capital Inc. has implemented several strategies to mitigate these risks:
- Diversification: The company diversifies its investment portfolio to reduce concentration risk across different sectors.
- Rigorous Credit Assessments: Enhanced credit evaluation processes are employed to minimize defaults on loans.
- Regulatory Compliance: Ongoing monitoring of regulatory changes is conducted to ensure compliance and adapt to new requirements effectively.
| Risk Factor | Details | Financial Impact |
|---|---|---|
| Non-Accrual Loans | Loans on non-accrual status | $47.2 million (1.4% of debt portfolio) |
| Interest Expenses | Increased interest expense | $42.9 million (9M 2024) |
| Realized Losses | Net realized losses from investments | $19.0 million (9M 2024) |
Future Growth Prospects for Trinity Capital Inc. (TRIN)
Future Growth Prospects for Trinity Capital Inc. (TRIN)
Analysis of Key Growth Drivers
Trinity Capital Inc. is positioned for growth through various strategic initiatives. The company has focused on expanding its investment portfolio, particularly in sectors like artificial intelligence and biotechnology. As of September 30, 2024, the total investments at fair value amounted to $1.69 billion, reflecting a significant increase from $1.28 billion at the end of 2023.
Future Revenue Growth Projections and Earnings Estimates
The company has reported a total investment income of $166.86 million for the nine months ended September 30, 2024, compared to $134.02 million for the same period in 2023. This represents a year-over-year growth of approximately 24.4%. Analysts project continued revenue growth, estimating earnings per share (EPS) to reach around $2.20 for the fiscal year 2025.
Strategic Initiatives or Partnerships That May Drive Future Growth
Trinity Capital has been actively pursuing strategic partnerships to enhance its market reach. The KeyBank Credit Facility, with a commitment of $510 million, allows the company to leverage up to $690 million for future investments. Additionally, the company has issued debt securities, including the 7.875% Notes due March 2029, amounting to approximately $112 million.
Competitive Advantages That Position the Company for Growth
Trinity Capital benefits from a diversified investment portfolio across multiple high-growth sectors, including consumer products, technology, and healthcare. The company's net asset value per share is reported at $13.13, with shares trading at a premium of approximately 5.7% as of October 28, 2024. This strong market position, combined with robust financial health, provides a competitive edge in attracting new investments.
| Metric | September 30, 2024 | December 31, 2023 |
|---|---|---|
| Total Investments (Fair Value) | $1.69 billion | $1.28 billion |
| Total Investment Income (9M) | $166.86 million | $134.02 million |
| Estimated EPS (2025) | $2.20 | - |
| KeyBank Credit Facility Commitment | $510 million | - |
| Net Asset Value per Share | $13.13 | $13.19 |
Trinity Capital Inc. (TRIN) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Article updated on 8 Nov 2024
Resources:
- Trinity Capital Inc. (TRIN) Financial Statements – Access the full quarterly financial statements for Q3 2024 to get an in-depth view of Trinity Capital Inc. (TRIN)' financial performance, including balance sheets, income statements, and cash flow statements.
- SEC Filings – View Trinity Capital Inc. (TRIN)' latest filings with the U.S. Securities and Exchange Commission (SEC) for regulatory reports, annual and quarterly filings, and other essential disclosures.