
WhiteHorse Finance (WHF) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
3.9M
Net Income
2.2M
57.68%
EPS (Diluted)
$0.10
Balance Sheet Metrics
Total Assets
678.8M
Total Liabilities
397.3M
Shareholders Equity
281.4M
Debt to Equity
1.41
Cash Flow Metrics
Operating Cash Flow
1.5M
Free Cash Flow
-7.0M
Revenue & Profitability Trend
WhiteHorse Finance Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 17.1M | 25.7M | 21.4M | 35.4M | 36.0M |
Cost of Goods Sold | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 5.1M | 4.3M | 4.6M | 4.3M | 3.6M |
Other Operating Expenses | - | - | - | 1.0M | 742.0K |
Total Operating Expenses | 5.1M | 4.3M | 4.6M | 5.3M | 4.3M |
Operating Income | - | - | - | - | - |
Operating Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | - | - | - | - | - |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 12.0M | 21.4M | 16.7M | 31.1M | 32.4M |
Income Tax | 1.1M | 965.0K | 1.0M | 1.0M | 742.0K |
Effective Tax Rate % | 9.4% | 4.5% | 6.1% | 3.2% | 2.3% |
Net Income | 10.9M | 20.4M | 15.7M | 30.1M | 31.7M |
Net Margin % | 63.5% | 79.5% | 73.4% | 85.1% | 88.0% |
Key Metrics | |||||
EBITDA | - | - | - | - | - |
EPS (Basic) | $0.47 | $0.88 | $0.68 | $1.42 | $1.55 |
EPS (Diluted) | $0.47 | $0.88 | $0.68 | $1.42 | $1.55 |
Basic Shares Outstanding | 23243088 | 23243088 | 23229552 | 21150168 | 20546032 |
Diluted Shares Outstanding | 23243088 | 23243088 | 23229552 | 21150168 | 20546032 |
Income Statement Trend
WhiteHorse Finance Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 12.4M | 10.7M | 9.5M | 12.2M | 8.1M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | - | - | - | - | - |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | - | - | - | - | - |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | - | - |
Goodwill | - | - | - | - | - |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | - | - | - | - | - |
Total Assets | 676.8M | - | - | - | - |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 16.4M | 13.1M | 13.4M | 12.7M | 11.4M |
Short-term Debt | - | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | - | - | - | - | - |
Non-Current Liabilities | |||||
Long-term Debt | 353.1M | 386.4M | 440.4M | 476.0M | 384.9M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | - | - | - | - | - |
Total Liabilities | 390.7M | - | - | - | - |
Equity | |||||
Common Stock | 23.0K | 23.0K | 23.0K | 23.0K | 21.0K |
Retained Earnings | -51.1M | -21.5M | -6.9M | 10.6M | 12.9M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 286.1M | 316.8M | 332.4M | 349.8M | 312.9M |
Key Metrics | |||||
Total Debt | 353.1M | 386.4M | 440.4M | 476.0M | 384.9M |
Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
WhiteHorse Finance Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 10.9M | 20.4M | 15.7M | 30.1M | 31.7M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | 2.8M | -904.0K | 29.0K | 4.7M | -4.6M |
Operating Cash Flow | 3.9M | 10.9M | 9.3M | 28.9M | 23.4M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | - | - | - | - | - |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | - | - | - | - | - |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | -41.5M | -35.3M | -33.1M | -29.8M | -31.7M |
Debt Issuance | 119.3M | 166.7M | 140.5M | 457.8M | 296.0M |
Debt Repayment | -153.2M | -222.1M | -175.4M | -366.0M | -209.9M |
Financing Cash Flow | -75.4M | -90.7M | -67.9M | 99.5M | 54.4M |
Free Cash Flow | 78.8M | 90.4M | 72.0M | -90.2M | -64.6M |
Net Change in Cash | -71.5M | -79.8M | -58.6M | 128.4M | 77.9M |
Cash Flow Trend
WhiteHorse Finance Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
53.44
Forward P/E
5.90
Price to Book
0.72
Price to Sales
2.44
PEG Ratio
-0.76
Profitability Ratios
Profit Margin
4.36%
Operating Margin
68.42%
Return on Equity
1.21%
Return on Assets
5.20%
Financial Health
Current Ratio
0.17
Debt to Equity
132.19
Beta
0.88
Per Share Data
EPS (TTM)
$0.16
Book Value per Share
$11.82
Revenue per Share
$3.51
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
whf | 199.0M | 53.44 | 0.72 | 1.21% | 4.36% | 132.19 |
BlackRock | 174.5B | 27.25 | 3.55 | 13.92% | 29.69% | 28.51 |
Brookfield | 103.4B | 232.59 | 2.46 | 0.95% | 0.73% | 156.81 |
Ellington Financial | 214.5M | 20.39 | 0.94 | -2.82% | -14.61% | 226.91 |
Suro Capital | 206.4M | 4.42 | 0.95 | 29.40% | 2,015.30% | 33.47 |
Monroe Capital | 184.6M | 83.00 | 0.90 | 1.01% | 3.74% | 116.14 |
Financial data is updated regularly. All figures are in the company's reporting currency.