XNAS
GECCO
Market cap121mUSD
May 16, Last price
25.15USD
1D
0.60%
1Q
0.64%
IPO
1.45%
Name
Great Elm Capital Corp
Chart & Performance
Profile
Great Elm Capital Corp. is a business development company which specializes in loan and mezzanine, middle market investments. It invests in the debt instruments of middle market companies. The fund prefers to invest in media, commercial services and supplies, healthcare, telecommunication services, communications equipment. It typically makes equity investments between $3 million and $10 million in companies with revenues between $3 million and $75 million.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2016‑06 | 2015‑06 | |
Income | |||||||||||
Revenues | 31,541 -11.96% | 35,825 -322.86% | (16,075) 143.82% | ||||||||
Cost of revenue | 3,192 | 13,279 | 4,017 | ||||||||
Unusual Expense (Income) | |||||||||||
NOPBT | 28,349 | 22,546 | (20,092) | ||||||||
NOPBT Margin | 89.88% | 62.93% | 124.99% | ||||||||
Operating Taxes | 287 | 252 | |||||||||
Tax Rate | 1.27% | ||||||||||
NOPAT | 28,349 | 22,259 | (20,344) | ||||||||
Net income | 3,553 -85.97% | 25,333 -262.57% | (15,583) 51.66% | ||||||||
Dividends | (637) | (10,643) | (13,023) | ||||||||
Dividend yield | 0.59% | 13.15% | 25.13% | ||||||||
Proceeds from repurchase of equity | 48,713 | 28,794 | |||||||||
BB yield | -45.03% | -55.56% | |||||||||
Debt | |||||||||||
Debt current | 153,152 | ||||||||||
Long-term debt | 140,214 | 153,152 | |||||||||
Deferred revenue | 225,303 | ||||||||||
Other long-term liabilities | 33,057 | (153,152) | |||||||||
Net debt | (332,710) | (102,158) | 4,633 | ||||||||
Cash flow | |||||||||||
Cash from operating activities | (82,672) | 25,683 | (41,755) | ||||||||
CAPEX | |||||||||||
Cash from investing activities | (36,465) | ||||||||||
Cash from financing activities | 81,719 | (25,317) | 33,197 | ||||||||
FCF | 24,241 | 106,291 | (156,563) | ||||||||
Balance | |||||||||||
Cash | 953 | 587 | |||||||||
Long term investments | 332,710 | 241,419 | 301,084 | ||||||||
Excess cash | 331,133 | 240,581 | 302,475 | ||||||||
Stockholders' equity | 115 | (185,056) | (122,860) | ||||||||
Invested Capital | 341,077 | 431,881 | 588,211 | ||||||||
ROIC | 7.34% | 4.36% | |||||||||
ROCE | 8.31% | 9.13% | |||||||||
EV | |||||||||||
Common stock shares outstanding | 9,844 | 7,602 | 6,251 | ||||||||
Price | 10.99 3.24% | 10.65 28.41% | 8.29 169.16% | ||||||||
Market cap | 108,185 33.69% | 80,923 56.15% | 51,824 313.06% | ||||||||
EV | (224,525) | (21,235) | 132,895 | ||||||||
EBITDA | 36,683 | 22,546 | (20,092) | ||||||||
EV/EBITDA | |||||||||||
Interest | 14,882 | 11,742 | 10,690 | ||||||||
Interest/NOPBT | 52.50% | 52.08% |