← InsightsBorrower-side commercial finance analysis · US & Canada

One Balance Sheet. Three Different Answers.

Financing StrategyBorrower Advisory

The same company, the same audited statements, the same week. What changes is which question the structure asks.

Take an illustrative case. A distributor doing $40 million in revenue wins a contract that requires $6 million to fund: inventory ahead of delivery, then receivables while the customer pays on 45 day terms. The company has $3.2 million of EBITDA, $5 million of existing debt, $4.9 million of receivables, $6 million of inventory, and $2 million of owned equipment. Those numbers do not change over the following three weeks. The answer to “how much can we borrow” changes three times.

Reading one: the cash flow lens

The first reading is the one most finance teams run themselves. Take EBITDA, apply a leverage multiple, subtract what is already borrowed. At $3.2 million of EBITDA and a three times multiple, total debt capacity is $9.6 million. Existing debt of $5 million leaves $4.6 million available.

The company needs $6 million. On this reading it is short by $1.4 million, and the conversation turns into which part of the contract to decline.

Nothing about that reading is wrong. It is the correct answer to the question it asks, which is how much debt the earnings can service. It simply never looks at what the business owns.

Three borrowing capacity readings for the same distributor Three columns showing borrowing capacity derived from the same balance sheet. A cash flow reading produces $4.6 million, short of the $6 million need. An asset reading against receivables and inventory produces $6.7 million. A blended reading that also credits owned equipment produces $8.2 million, shown in the darkest navy as the value argued. CFO & EXECUTIVE STRATEGY One Balance Sheet. Three Different Answers. Borrowing capacity for the same $40M distributor, against a $6M need. $4.6M $6.7M $8.2M Cash flow reading Asset reading Blended reading The need was $6 million throughout. Only the question changed. Source: Illustrative structuring example | Thalos Capital Research Thalos Capital ©

Reading two: the asset lens

The second reading asks a different question: what is on the balance sheet, and what will advance against it. Under a borrowing base formula, assume 75 percent against eligible receivables and 50 percent against eligible inventory. Those are ordinary starting points for illustration rather than quoted terms, and the arithmetic is direct. Seventy-five percent of $4.9 million is $3.7 million. Fifty percent of $6 million is $3 million. Availability is $6.7 million.

The same company that was short by $1.4 million now clears the $6 million need with room. Not because anything improved, but because the question changed from what the earnings will service to what the assets will secure.

There is a real trade in that reading. Availability moves with the collateral base, so it rises as receivables build during the contract and falls when they are collected. That is a feature for a business funding a working capital cycle and a complication for one that wants a fixed number on the balance sheet.

Reading three: the blend

The third reading notices that the first two ignore each other, and that both ignore the equipment. Racking, forklifts, and the delivery fleet carry $2 million of value that neither the cash flow reading nor the borrowing base credited. At 75 percent, that supports a $1.5 million term facility.

Structure it together and the same balance sheet produces a $6.7 million revolver against receivables and inventory plus a $1.5 million equipment term facility, for $8.2 million of committed capacity against a $6 million need.

What the blended reading is made of
$8.2 million, and each piece secured by what it actually sits against
The blended structure does not simply raise the number. It matches each tranche to the asset that supports it, so the working capital line moves with the contract and the equipment facility does not.
Composition of the blended $8.2 million structure A single stacked bar totalling $8.2 million of committed capacity. A $6.7 million revolver advanced against eligible receivables and inventory makes up the larger navy segment. A $1.5 million equipment term facility advanced against $2 million of owned equipment makes up the smaller segment. The $6 million need is drawn against the total, leaving unused headroom. Revolver $6.7M Term $1.5M $0 $8.2M committed Advanced against eligible receivables and inventory, flexes with the cycle Advanced against $2M of owned equipment, amortizes on a fixed schedule
The need was $6 million. Committed capacity of $8.2 million leaves headroom the company never had to draw, and the cash flow reading that produced $4.6 million never priced the equipment at all.
Source: Illustrative structuring example | Thalos Capital Research Thalos Capital ©

The extra capacity is the least interesting part. What matters is that each piece is priced and governed against what actually secures it. The revolver flexes with the working capital cycle, which is what the contract creates. The equipment term amortizes on a fixed schedule against an asset with a predictable life. Neither is asked to do the other’s job, and the company retains headroom it did not have to draw.

Why most borrowers only ever see one reading

Because a borrower usually sees the reading its existing relationship is built to produce. A source that underwrites cash flow returns a cash flow answer. A source that underwrites collateral returns a collateral answer. Both are competent, both are answering honestly, and neither is required to mention that a different question exists.

Conditions make this more consequential right now rather than less. The Federal Reserve’s July survey, released August 3, showed a net 25 percent of surveyed lenders easing spreads on commercial and industrial loans to middle market borrowers, with maximum credit line size easing at a net 17.9 percent. Terms are competitive across structures, which means the difference between the reading you get and the reading you could have got is wider than usual.

How Thalos Capital Approaches This

Thalos Capital runs all three readings before a process starts, rather than accepting whichever one arrives first. That means sizing the cash flow capacity, building the borrowing base line by line, and inventorying the assets that neither exercise captured, then comparing the structures against each other on cost, flexibility, and what each one requires of the business.

The comparison is the deliverable. A borrower who has seen $4.6 million, $6.7 million, and $8.2 million derived from the same statements is negotiating from a different position than one holding a single quote, because they know what the alternatives are and what each costs. Thalos Capital then takes the strongest reading to the sources whose mandate fits that structure and manages the process to close, working borrower-side from $50 thousand to $100 million and above.

The distributor in this example did not become more creditworthy between the first reading and the third. It became better understood. The gap between those two states is worth $3.6 million of capacity on a $40 million business, and it is available to any company willing to ask the other two questions before the first answer becomes the decision.

Most financing situations have more options than the borrower initially sees. A conversation is enough to map them. Submit your financing request at https://thaloscapital.com/contact.

Ready to map your options?
Most financing situations have more options than the borrower initially sees.
A conversation is enough to map them.
Submit your financing request →
Explore our financing solutions
Equipment FinancingWorking CapitalAsset-Based LendingStrategic Debt