First Eagle Alternative Capital BDC, Inc. (TCRD) [Rocket]

In millions, except per share items	Dec-31-22	Dec-31-21	Dec-31-20	Dec-31-19	Dec-31-18	Dec-31-17	Dec-31-16	Dec-31-15
	8-K	10-K	10-K	10-K	10-K	10-K	10-K	10-K
Revenues [+]	33.3	31.4	29.8	52.5	66.9	78.8	84.6	94.2
Net interest income							69.7	83.4
Net investment income	11.2	12.0	10.8	27.4	34.8	39.7	44.7	47.6
Other	0.5	1.3	0.7	3.4	0.9	3.9	3.7	5.9
Revenue growth	6.0%	5.5%	-43.3%	-21.6%	-15.0%	-6.9%	-10.2%	-31.2%
Cost of goods sold	3.2	1.5	1.6	1.6	1.5	1.9	1.5	1.5
Gross profit	30.1	29.9	28.2	50.9	65.4	76.9	83.1	92.7
Gross margin	90.4%	95.2%	94.8%	97.0%	97.8%	97.6%	98.2%	98.4%
Selling, general and administrative [+]	1.1	1.5	1.6	1.4	1.7	2.0	2.2	2.6
General and administrative	1.1	1.5	1.6	1.4	1.7	2.0	2.2	2.6
Other operating expenses	17.7	17.2	17.4	22.3	30.3	35.9
EBIT [+]	11.2	11.3	9.1	27.3	33.4	39.1	80.9	90.1
EBIT growth	-0.2%	23.5%	-66.5%	-18.5%	-14.4%	-51.7%	-10.2%	-4.5%
EBIT margin	33.8%	35.9%	30.6%	51.9%	50.0%	49.6%	95.6%	95.6%
Other income (expense), net [+]	-11.2	-11.3	-9.1	-27.3	-33.4	-39.1	-80.9	-90.1
Gain (loss) on investments					-32.6	-17.4	-39.1
Gain (loss) on debt retirement		-1.3
Pre-tax income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Income taxes	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Net income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Net margin	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Basic EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Diluted EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00

Shares outstanding (basic) [+]	29.9	30.1	31.3	31.3	32.6	32.8	33.2
Growth	-0.5%	-3.9%	0.1%	-4.0%	-0.5%	-1.2%
Shares outstanding (diluted) [+]	29.9	30.1	31.3	31.3	32.6	32.8	33.2
Growth	-0.5%	-3.9%	0.1%	-4.0%	-0.5%	-1.2%

EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.