Annual Income Statements for Greenlight Capital Re
This table shows Greenlight Capital Re's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Greenlight Capital Re
This table shows Greenlight Capital Re's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
18 |
27 |
7.98 |
35 |
-27 |
30 |
0.33 |
-4.41 |
49 |
36 |
-30 |
| Consolidated Net Income / (Loss) |
|
18 |
27 |
7.98 |
35 |
-27 |
30 |
0.33 |
-4.41 |
49 |
36 |
-30 |
| Net Income / (Loss) Continuing Operations |
|
18 |
27 |
7.98 |
35 |
-27 |
30 |
0.33 |
-4.41 |
49 |
36 |
-30 |
| Total Pre-Tax Income |
|
18 |
28 |
8.41 |
36 |
-28 |
31 |
0.68 |
-3.88 |
51 |
36 |
-29 |
| Total Revenue |
|
151 |
189 |
171 |
186 |
141 |
212 |
159 |
145 |
210 |
190 |
137 |
| Net Interest Income / (Expense) |
|
-4.41 |
-2.13 |
-3.45 |
-2.40 |
-1.22 |
-1.61 |
-1.27 |
-1.52 |
-0.38 |
-0.13 |
-0.17 |
| Total Interest Income |
|
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Total Interest Expense |
|
4.41 |
2.13 |
3.45 |
2.40 |
1.22 |
1.61 |
1.27 |
1.52 |
0.38 |
0.13 |
0.17 |
| Deposits Interest Expense |
|
2.04 |
0.88 |
1.89 |
0.38 |
0.21 |
0.15 |
0.12 |
0.09 |
0.05 |
0.03 |
0.05 |
| Other Interest Expense |
|
2.37 |
1.25 |
1.56 |
2.02 |
1.01 |
1.46 |
1.14 |
1.43 |
0.33 |
0.10 |
0.13 |
| Total Non-Interest Income |
|
155 |
191 |
175 |
188 |
142 |
213 |
160 |
146 |
210 |
190 |
137 |
| Net Realized & Unrealized Capital Gains on Investments |
|
23 |
12 |
10 |
16 |
12 |
13 |
17 |
-4.94 |
8.48 |
1.83 |
3.50 |
| Premiums Earned |
|
137 |
162 |
158 |
152 |
148 |
168 |
162 |
165 |
166 |
154 |
162 |
| Other Non-Interest Income |
|
0.91 |
18 |
4.33 |
20 |
-8.82 |
32 |
-18 |
-14 |
36 |
34 |
-28 |
| Total Non-Interest Expense |
|
133 |
162 |
163 |
150 |
169 |
181 |
158 |
148 |
159 |
154 |
167 |
| Property & Liability Insurance Claims |
|
76 |
109 |
102 |
93 |
123 |
123 |
100 |
89 |
100 |
91 |
112 |
| Insurance Policy Acquisition Costs |
|
- |
6.34 |
5.81 |
6.07 |
- |
6.36 |
6.48 |
7.47 |
8.32 |
7.81 |
5.89 |
| Other Operating Expenses |
|
-4.21 |
4.38 |
4.71 |
4.25 |
-15 |
4.67 |
4.76 |
5.40 |
6.78 |
5.74 |
4.72 |
| Amortization Expense |
|
42 |
42 |
50 |
46 |
39 |
47 |
47 |
47 |
44 |
49 |
44 |
| Income Tax Expense |
|
-0.01 |
0.52 |
0.44 |
0.72 |
-0.93 |
1.28 |
0.35 |
0.53 |
1.33 |
0.12 |
0.16 |
| Basic Earnings per Share |
|
$0.52 |
$0.79 |
$0.23 |
$1.03 |
($0.79) |
$0.87 |
$0.01 |
($0.13) |
$1.46 |
$1.06 |
($0.89) |
| Weighted Average Basic Shares Outstanding |
|
34.07M |
34.27M |
34.24M |
34.12M |
34.10M |
33.95M |
33.97M |
33.76M |
33.82M |
33.62M |
33.11M |
| Diluted Earnings per Share |
|
$0.62 |
$0.78 |
$0.23 |
$1.01 |
($0.78) |
$0.86 |
$0.01 |
($0.13) |
$1.43 |
$1.05 |
($0.89) |
| Weighted Average Diluted Shares Outstanding |
|
34.80M |
34.65M |
34.70M |
34.81M |
34.65M |
34.42M |
34.42M |
33.76M |
34.50M |
34.17M |
33.11M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
35.36M |
35.32M |
35.32M |
34.83M |
34.56M |
34.56M |
34.20M |
34.10M |
33.98M |
33.17M |
32.64M |
Annual Cash Flow Statements for Greenlight Capital Re
This table details how cash moves in and out of Greenlight Capital Re's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
100 |
-106 |
289 |
-828 |
65 |
-14 |
-43 |
-4.55 |
-51 |
-6.64 |
-5.36 |
| Net Cash From Operating Activities |
|
-57 |
-36 |
94 |
-59 |
1.63 |
-91 |
-56 |
-32 |
7.51 |
112 |
210 |
| Net Cash From Continuing Operating Activities |
|
-57 |
-36 |
94 |
-59 |
1.63 |
-91 |
-56 |
-32 |
7.51 |
112 |
211 |
| Net Income / (Loss) Continuing Operations |
|
-326 |
47 |
-44 |
-354 |
-3.99 |
3.87 |
18 |
25 |
87 |
43 |
75 |
| Consolidated Net Income / (Loss) |
|
-326 |
47 |
-44 |
-354 |
-3.99 |
3.87 |
18 |
25 |
87 |
43 |
75 |
| Non-Cash Adjustments to Reconcile Net Income |
|
248 |
-89 |
-36 |
335 |
-37 |
-19 |
-49 |
-60 |
-26 |
-27 |
-17 |
| Changes in Operating Assets and Liabilities, net |
|
20 |
6.22 |
174 |
-43 |
40 |
-78 |
-28 |
3.14 |
-54 |
96 |
153 |
| Net Cash From Investing Activities |
|
178 |
-67 |
202 |
-845 |
63 |
96 |
23 |
47 |
-53 |
-97 |
-149 |
| Net Cash From Continuing Investing Activities |
|
178 |
-67 |
202 |
-845 |
63 |
96 |
23 |
47 |
-53 |
-97 |
-149 |
| Purchase of Investment Securities |
|
-2,348 |
-2,172 |
-2,398 |
-1,658 |
-51 |
-63 |
-113 |
-78 |
-138 |
-131 |
-166 |
| Sale and/or Maturity of Investments |
|
2,287 |
2,190 |
2,240 |
1,484 |
114 |
158 |
137 |
125 |
85 |
35 |
17 |
| Net Cash From Financing Activities |
|
-18 |
0.00 |
-2.82 |
80 |
0.00 |
-18 |
-10 |
-20 |
-5.29 |
-21 |
-65 |
| Net Cash From Continuing Financing Activities |
|
-18 |
0.00 |
-2.82 |
80 |
0.00 |
-18 |
-10 |
-20 |
-5.29 |
-21 |
-65 |
| Issuance of Debt |
|
- |
0.00 |
0.00 |
97 |
- |
- |
0.00 |
0.00 |
75 |
0.00 |
0.00 |
| Repayment of Debt |
|
- |
- |
- |
- |
- |
0.00 |
0.00 |
-20 |
-80 |
-14 |
-55 |
| Repurchase of Common Equity |
|
-18 |
0.00 |
-2.82 |
-17 |
0.00 |
-18 |
-10 |
-0.04 |
0.00 |
-7.49 |
-9.83 |
| Effect of Exchange Rate Changes |
|
-2.50 |
-3.05 |
-4.72 |
-3.37 |
-0.29 |
-0.12 |
0.00 |
0.06 |
0.10 |
-0.35 |
-1.26 |
| Cash Interest Paid |
|
22 |
7.82 |
10 |
11 |
3.93 |
4.00 |
4.00 |
4.12 |
5.12 |
5.19 |
4.76 |
| Cash Income Taxes Paid |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.70 |
0.66 |
-1.02 |
0.22 |
1.22 |
Quarterly Cash Flow Statements for Greenlight Capital Re
This table details how cash moves in and out of Greenlight Capital Re's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Change in Cash & Equivalents |
|
-8.20 |
-13 |
-29 |
7.56 |
27 |
-6.33 |
16 |
-3.83 |
-12 |
-33 |
-7.12 |
| Net Cash From Operating Activities |
|
22 |
18 |
23 |
41 |
30 |
10 |
68 |
31 |
100 |
37 |
31 |
| Net Cash From Continuing Operating Activities |
|
22 |
18 |
23 |
41 |
30 |
10 |
68 |
31 |
101 |
37 |
32 |
| Net Income / (Loss) Continuing Operations |
|
18 |
27 |
7.98 |
35 |
-27 |
30 |
0.33 |
-4.41 |
49 |
36 |
-30 |
| Consolidated Net Income / (Loss) |
|
18 |
27 |
7.98 |
35 |
-27 |
30 |
0.33 |
-4.41 |
49 |
36 |
-30 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-3.34 |
-17 |
-2.86 |
-17 |
8.94 |
-48 |
19 |
28 |
-33 |
27 |
-28 |
| Changes in Operating Assets and Liabilities, net |
|
8.37 |
7.78 |
18 |
23 |
48 |
28 |
49 |
8.03 |
85 |
-26 |
89 |
| Net Cash From Investing Activities |
|
-31 |
-30 |
-40 |
-27 |
0.66 |
-16 |
-47 |
-9.27 |
-77 |
-66 |
-29 |
| Net Cash From Continuing Investing Activities |
|
-31 |
-30 |
-40 |
-27 |
0.66 |
-16 |
-47 |
-9.27 |
-77 |
-66 |
-29 |
| Purchase of Investment Securities |
|
-36 |
-30 |
-40 |
-41 |
-20 |
0.00 |
-47 |
-10 |
-79 |
-101 |
-56 |
| Sale and/or Maturity of Investments |
|
5.00 |
0.17 |
- |
14 |
21 |
14 |
- |
0.98 |
1.72 |
45 |
18 |
| Net Cash From Financing Activities |
|
- |
-0.94 |
-11 |
-7.49 |
-1.88 |
-0.94 |
-5.94 |
-25 |
-33 |
-4.99 |
-10 |
| Net Cash From Continuing Financing Activities |
|
- |
-0.94 |
-11 |
-7.49 |
-1.88 |
-0.94 |
-5.94 |
-25 |
-33 |
-4.99 |
-10 |
| Issuance of Debt |
|
0.95 |
- |
- |
- |
- |
0.00 |
- |
- |
- |
5.00 |
-1.00 |
| Repayment of Debt |
|
-0.95 |
-0.94 |
-11 |
- |
-1.88 |
-0.94 |
-0.94 |
-23 |
-30 |
-5.00 |
5.00 |
| Repurchase of Common Equity |
|
- |
- |
- |
- |
- |
0.00 |
- |
-2.00 |
-2.83 |
-4.99 |
-14 |
| Effect of Exchange Rate Changes |
|
0.25 |
-0.11 |
0.01 |
0.73 |
-0.96 |
0.23 |
0.74 |
-0.30 |
-1.92 |
0.34 |
0.25 |
| Cash Interest Paid |
|
1.79 |
1.72 |
1.59 |
0.51 |
1.37 |
1.36 |
1.17 |
1.88 |
0.35 |
0.08 |
0.11 |
| Cash Income Taxes Paid |
|
-1.08 |
0.00 |
0.15 |
0.04 |
0.03 |
-0.01 |
0.05 |
0.11 |
1.07 |
0.00 |
0.63 |
Annual Balance Sheets for Greenlight Capital Re
This table presents Greenlight Capital Re's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
2,713 |
2,665 |
3,357 |
1,435 |
1,355 |
1,358 |
1,427 |
1,580 |
1,735 |
2,016 |
2,170 |
| Cash and Due from Banks |
|
112 |
40 |
27 |
18 |
26 |
8.94 |
76 |
38 |
51 |
65 |
112 |
| Restricted Cash |
|
1,237 |
1,203 |
1,504 |
685 |
742 |
745 |
635 |
668 |
605 |
584 |
532 |
| Trading Account Securities |
|
958 |
943 |
1,224 |
37 |
- |
- |
- |
- |
- |
0.00 |
66 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Unearned Premiums Asset |
|
191 |
222 |
327 |
325 |
231 |
330 |
405 |
524 |
637 |
734 |
704 |
| Deferred Acquisition Cost |
|
60 |
61 |
62 |
50 |
50 |
51 |
63 |
82 |
80 |
82 |
100 |
| Other Assets |
|
154 |
197 |
213 |
320 |
306 |
222 |
248 |
268 |
363 |
551 |
657 |
| Total Liabilities & Shareholders' Equity |
|
2,713 |
2,665 |
3,357 |
1,435 |
1,355 |
1,358 |
1,427 |
1,580 |
1,735 |
2,016 |
2,170 |
| Total Liabilities |
|
1,864 |
1,773 |
2,506 |
956 |
878 |
893 |
952 |
1,077 |
1,139 |
1,380 |
1,462 |
| Long-Term Debt |
|
- |
- |
0.00 |
91 |
94 |
96 |
98 |
81 |
73 |
61 |
4.72 |
| Claims and Claim Expense |
|
306 |
307 |
464 |
483 |
471 |
494 |
524 |
555 |
662 |
861 |
968 |
| Unearned Premiums Liability |
|
212 |
223 |
256 |
212 |
179 |
201 |
228 |
308 |
306 |
325 |
362 |
| Other Long-Term Liabilities |
|
921 |
922 |
1,113 |
170 |
134 |
102 |
102 |
133 |
98 |
134 |
127 |
| Commitments & Contingencies |
|
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
849 |
886 |
844 |
478 |
477 |
465 |
476 |
503 |
596 |
636 |
708 |
| Total Preferred & Common Equity |
|
825 |
874 |
831 |
477 |
477 |
465 |
476 |
503 |
596 |
636 |
708 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
825 |
874 |
831 |
477 |
477 |
465 |
476 |
503 |
596 |
636 |
708 |
| Common Stock |
|
500 |
504 |
507 |
503 |
507 |
492 |
485 |
482 |
488 |
485 |
482 |
| Retained Earnings |
|
325 |
370 |
324 |
-26 |
-30 |
-27 |
-9.51 |
21 |
108 |
151 |
226 |
Quarterly Balance Sheets for Greenlight Capital Re
This table presents Greenlight Capital Re's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
| Total Assets |
|
1,645 |
1,716 |
1,740 |
1,877 |
1,900 |
2,002 |
2,152 |
2,188 |
2,134 |
2,269 |
2,239 |
| Cash and Due from Banks |
|
40 |
56 |
41 |
62 |
52 |
55 |
47 |
82 |
69 |
75 |
76 |
| Restricted Cash |
|
626 |
628 |
623 |
581 |
562 |
567 |
595 |
577 |
586 |
535 |
527 |
| Trading Account Securities |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
151 |
173 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Unearned Premiums Asset |
|
602 |
636 |
659 |
719 |
715 |
754 |
808 |
792 |
768 |
731 |
704 |
| Deferred Acquisition Cost |
|
85 |
83 |
85 |
85 |
83 |
82 |
97 |
99 |
98 |
101 |
97 |
| Other Assets |
|
291 |
313 |
332 |
430 |
488 |
544 |
605 |
638 |
613 |
676 |
662 |
| Total Liabilities & Shareholders' Equity |
|
1,645 |
1,716 |
1,740 |
1,877 |
1,900 |
2,002 |
2,152 |
2,188 |
2,134 |
2,269 |
2,239 |
| Total Liabilities |
|
1,134 |
1,155 |
1,164 |
1,253 |
1,266 |
1,338 |
1,485 |
1,525 |
1,475 |
1,528 |
1,541 |
| Long-Term Debt |
|
62 |
63 |
75 |
72 |
62 |
63 |
60 |
59 |
35 |
4.74 |
8.75 |
| Claims and Claim Expense |
|
596 |
621 |
658 |
731 |
753 |
811 |
917 |
945 |
938 |
966 |
984 |
| Unearned Premiums Liability |
|
338 |
338 |
341 |
349 |
349 |
347 |
384 |
383 |
379 |
414 |
406 |
| Other Long-Term Liabilities |
|
138 |
132 |
90 |
101 |
103 |
117 |
125 |
137 |
123 |
143 |
142 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
510 |
561 |
576 |
624 |
634 |
663 |
667 |
663 |
659 |
741 |
698 |
| Total Preferred & Common Equity |
|
510 |
561 |
576 |
624 |
634 |
663 |
667 |
663 |
659 |
741 |
698 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
510 |
561 |
576 |
624 |
634 |
663 |
667 |
663 |
659 |
741 |
698 |
| Common Stock |
|
483 |
484 |
485 |
489 |
491 |
485 |
486 |
483 |
482 |
480 |
466 |
| Retained Earnings |
|
27 |
77 |
90 |
135 |
143 |
178 |
180 |
181 |
176 |
261 |
232 |
Annual Metrics And Ratios for Greenlight Capital Re
This table displays calculated financial ratios and metrics derived from Greenlight Capital Re's official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
37,027,467.00 |
37,366,327.00 |
37,348,753.00 |
36,386,321.00 |
36,994,110.00 |
35,188,672.00 |
33,844,446.00 |
- |
- |
- |
34,099,226.00 |
| DEI Adjusted Shares Outstanding |
|
37,027,467.00 |
37,366,327.00 |
37,348,753.00 |
36,386,321.00 |
36,994,110.00 |
35,188,672.00 |
33,844,446.00 |
- |
- |
- |
34,099,226.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-8.96 |
1.25 |
-1.19 |
-9.74 |
-0.11 |
0.11 |
0.52 |
- |
- |
- |
2.19 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-74.35% |
378.15% |
9.74% |
-72.04% |
194.64% |
-10.17% |
19.43% |
-9.62% |
27.78% |
4.22% |
5.55% |
| EBITDA Growth |
|
-428.75% |
112.80% |
-193.40% |
-690.05% |
99.67% |
671.64% |
258.11% |
610.39% |
52.56% |
-13.86% |
19.44% |
| EBIT Growth |
|
-430.38% |
112.68% |
-194.95% |
-689.73% |
99.01% |
222.47% |
397.06% |
15.02% |
254.44% |
-49.89% |
79.76% |
| NOPAT Growth |
|
-306.21% |
119.99% |
-167.19% |
-689.73% |
99.01% |
257.66% |
354.68% |
44.17% |
242.63% |
-50.69% |
74.78% |
| Net Income Growth |
|
-393.03% |
114.07% |
-195.02% |
-698.51% |
98.88% |
196.99% |
354.68% |
44.17% |
242.63% |
-50.69% |
74.78% |
| EPS Growth |
|
-407.96% |
113.48% |
-200.83% |
-704.96% |
98.87% |
200.00% |
363.64% |
43.14% |
242.47% |
-50.40% |
75.00% |
| Operating Cash Flow Growth |
|
57.04% |
37.70% |
363.84% |
-162.81% |
102.75% |
-5,699.20% |
38.36% |
43.51% |
123.61% |
1,385.33% |
88.52% |
| Free Cash Flow Firm Growth |
|
-179.63% |
204.39% |
-421.14% |
306.49% |
-100.35% |
656.46% |
-67.59% |
241.72% |
-92.81% |
1,304.69% |
277.53% |
| Invested Capital Growth |
|
-9.37% |
-4.69% |
25.57% |
-62.56% |
0.01% |
-1.76% |
2.33% |
1.73% |
14.69% |
4.07% |
2.31% |
| Revenue Q/Q Growth |
|
-38.12% |
24.29% |
-9.04% |
-26.13% |
7.82% |
16.76% |
-2.84% |
-2.89% |
2.38% |
-1.50% |
10.57% |
| EBITDA Q/Q Growth |
|
-64.60% |
155.64% |
-200.75% |
-12.65% |
97.78% |
110.32% |
-42.85% |
-0.01% |
-1.33% |
-18.36% |
47.36% |
| EBIT Q/Q Growth |
|
-64.48% |
154.93% |
-202.43% |
-13.07% |
93.55% |
106.48% |
-45.36% |
8.13% |
-8.97% |
-51.33% |
12,317.00% |
| NOPAT Q/Q Growth |
|
-47.47% |
240.61% |
-171.95% |
-13.07% |
93.55% |
108.35% |
-50.19% |
70.13% |
-16.49% |
-51.26% |
16,777.51% |
| Net Income Q/Q Growth |
|
-47.47% |
198.65% |
-201.75% |
-13.83% |
92.86% |
105.75% |
-50.19% |
70.13% |
-16.49% |
-51.26% |
4,108.14% |
| EPS Q/Q Growth |
|
-47.11% |
190.23% |
-209.01% |
-16.79% |
93.45% |
105.85% |
-46.32% |
102.78% |
-15.82% |
-53.03% |
5,525.00% |
| Operating Cash Flow Q/Q Growth |
|
37.54% |
55.85% |
-4.91% |
-1,207.94% |
103.55% |
-165.88% |
13.98% |
51.03% |
139.50% |
7.11% |
50.65% |
| Free Cash Flow Firm Q/Q Growth |
|
-214.90% |
220.12% |
-113.07% |
42.10% |
-102.73% |
-55.25% |
-51.93% |
934.09% |
-91.87% |
23.68% |
84.10% |
| Invested Capital Q/Q Growth |
|
7.52% |
-2.10% |
5.56% |
-21.62% |
-4.64% |
7.59% |
4.89% |
4.15% |
2.86% |
-4.05% |
2.75% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
-302.13% |
8.09% |
-6.89% |
-194.56% |
-0.22% |
1.38% |
4.14% |
32.51% |
38.81% |
32.08% |
36.30% |
| EBIT Margin |
|
-302.46% |
8.02% |
-6.94% |
-196.09% |
-0.66% |
0.90% |
3.74% |
4.76% |
13.19% |
6.34% |
10.80% |
| Profit (Net Income) Margin |
|
-269.75% |
7.94% |
-6.87% |
-196.28% |
-0.75% |
0.81% |
3.08% |
4.91% |
13.18% |
6.23% |
10.32% |
| Tax Burden Percent |
|
99.47% |
98.92% |
98.99% |
100.09% |
113.79% |
90.12% |
82.43% |
103.33% |
99.89% |
98.28% |
95.56% |
| Interest Burden Percent |
|
89.66% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
1.08% |
0.00% |
0.00% |
0.00% |
9.88% |
17.57% |
-3.33% |
0.12% |
1.72% |
4.44% |
| Return on Invested Capital (ROIC) |
|
-17.44% |
3.76% |
-2.29% |
-23.66% |
-0.43% |
0.68% |
3.10% |
4.38% |
13.86% |
6.27% |
10.62% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-48.38% |
3.76% |
-4.91% |
-51.55% |
-2.09% |
0.68% |
3.10% |
4.38% |
13.86% |
6.27% |
10.62% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-15.06% |
1.61% |
-2.80% |
-29.59% |
-0.40% |
0.14% |
0.64% |
0.80% |
1.94% |
0.68% |
0.52% |
| Return on Equity (ROE) |
|
-32.50% |
5.37% |
-5.09% |
-53.25% |
-0.83% |
0.82% |
3.74% |
5.18% |
15.80% |
6.95% |
11.14% |
| Cash Return on Invested Capital (CROIC) |
|
-7.61% |
8.56% |
-24.96% |
67.38% |
-0.44% |
2.46% |
0.80% |
2.66% |
0.18% |
2.28% |
8.34% |
| Operating Return on Assets (OROA) |
|
-13.04% |
1.76% |
-1.49% |
-14.77% |
-0.25% |
0.32% |
1.53% |
1.63% |
5.24% |
2.32% |
3.74% |
| Return on Assets (ROA) |
|
-11.63% |
1.74% |
-1.47% |
-14.79% |
-0.29% |
0.29% |
1.26% |
1.69% |
5.24% |
2.28% |
3.58% |
| Return on Common Equity (ROCE) |
|
-31.67% |
5.24% |
-4.98% |
-52.36% |
-0.83% |
0.82% |
3.74% |
5.18% |
15.80% |
6.95% |
11.14% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-40.22% |
5.34% |
-5.34% |
-74.24% |
-0.84% |
0.83% |
3.70% |
5.04% |
14.57% |
6.73% |
10.57% |
| Net Operating Profit after Tax (NOPAT) |
|
-234 |
47 |
-31 |
-248 |
-2.45 |
3.87 |
18 |
25 |
87 |
43 |
75 |
| NOPAT Margin |
|
-189.83% |
7.94% |
-4.86% |
-137.27% |
-0.46% |
0.81% |
3.08% |
4.91% |
13.18% |
6.23% |
10.32% |
| Net Nonoperating Expense Percent (NNEP) |
|
30.94% |
0.00% |
2.61% |
27.89% |
1.66% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
-15.64% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
402.46% |
91.98% |
106.94% |
296.09% |
100.66% |
99.10% |
96.26% |
95.24% |
86.81% |
93.66% |
89.20% |
| Earnings before Interest and Taxes (EBIT) |
|
-372 |
47 |
-45 |
-354 |
-3.50 |
4.29 |
21 |
25 |
87 |
44 |
78 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-372 |
48 |
-44 |
-351 |
-1.15 |
6.59 |
24 |
168 |
256 |
220 |
263 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.84 |
0.97 |
0.90 |
0.66 |
0.78 |
0.55 |
0.56 |
0.56 |
0.68 |
0.77 |
0.70 |
| Price to Tangible Book Value (P/TBV) |
|
0.84 |
0.97 |
0.90 |
0.66 |
0.78 |
0.55 |
0.56 |
0.56 |
0.68 |
0.77 |
0.70 |
| Price to Revenue (P/Rev) |
|
5.63 |
1.45 |
1.16 |
1.74 |
0.70 |
0.54 |
0.47 |
0.55 |
0.61 |
0.71 |
0.69 |
| Price to Earnings (P/E) |
|
0.00 |
18.98 |
0.00 |
0.00 |
0.00 |
66.54 |
15.10 |
11.20 |
4.65 |
11.39 |
6.64 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
5.27% |
0.00% |
0.00% |
0.00% |
1.50% |
6.62% |
8.93% |
21.52% |
8.78% |
15.05% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.50 |
0.36 |
0.79 |
0.19 |
0.20 |
0.21 |
0.21 |
0.16 |
0.12 |
0.10 |
0.01 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.19 |
0.20 |
0.21 |
0.21 |
0.16 |
0.12 |
0.10 |
0.01 |
| Financial Leverage |
|
0.31 |
0.43 |
0.57 |
0.57 |
0.19 |
0.20 |
0.21 |
0.18 |
0.14 |
0.11 |
0.05 |
| Leverage Ratio |
|
2.79 |
3.09 |
3.45 |
3.60 |
2.92 |
2.88 |
2.96 |
3.07 |
3.02 |
3.05 |
3.11 |
| Compound Leverage Factor |
|
2.51 |
3.09 |
3.45 |
3.60 |
2.92 |
2.88 |
2.96 |
3.07 |
3.02 |
3.05 |
3.11 |
| Debt to Total Capital |
|
33.35% |
26.53% |
44.14% |
15.98% |
16.39% |
17.09% |
17.09% |
13.80% |
10.95% |
8.72% |
0.66% |
| Short-Term Debt to Total Capital |
|
33.35% |
26.53% |
44.14% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
15.98% |
16.39% |
17.09% |
17.09% |
13.80% |
10.95% |
8.72% |
0.66% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
1.84% |
1.44% |
1.32% |
0.38% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
64.81% |
72.03% |
54.54% |
83.64% |
83.61% |
82.91% |
82.91% |
86.20% |
89.05% |
91.28% |
99.34% |
| Debt to EBITDA |
|
-1.14 |
6.77 |
-15.13 |
-0.26 |
-81.10 |
14.53 |
4.15 |
0.48 |
0.29 |
0.28 |
0.02 |
| Net Debt to EBITDA |
|
2.49 |
-19.34 |
19.31 |
1.74 |
584.90 |
-99.91 |
-25.97 |
-3.73 |
-2.28 |
-2.67 |
-2.43 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.26 |
-81.10 |
14.53 |
4.15 |
0.48 |
0.29 |
0.28 |
0.02 |
| Debt to NOPAT |
|
-1.82 |
6.90 |
-21.44 |
-0.37 |
-38.14 |
24.78 |
5.58 |
3.18 |
0.84 |
1.42 |
0.06 |
| Net Debt to NOPAT |
|
3.96 |
-19.71 |
27.36 |
2.47 |
275.03 |
-170.33 |
-34.88 |
-24.70 |
-6.71 |
-13.74 |
-8.54 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.37 |
-38.14 |
24.78 |
5.58 |
3.18 |
0.84 |
1.42 |
0.06 |
| Noncontrolling Interest Sharing Ratio |
|
2.56% |
2.35% |
2.15% |
1.67% |
0.23% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-102 |
106 |
-342 |
706 |
-2.50 |
14 |
4.51 |
15 |
1.11 |
16 |
59 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
281.71 |
-0.40 |
2.22 |
0.25 |
1.41 |
0.14 |
1.69 |
12.27 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-23.68 |
0.26 |
-14.54 |
-3.14 |
-2.91 |
0.93 |
12.14 |
43.91 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-23.68 |
0.26 |
-14.54 |
-3.14 |
-2.91 |
0.93 |
12.14 |
43.91 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.04 |
0.22 |
0.21 |
0.08 |
0.38 |
0.35 |
0.41 |
0.34 |
0.40 |
0.37 |
0.35 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,273 |
1,214 |
1,524 |
571 |
571 |
561 |
574 |
584 |
669 |
697 |
713 |
| Invested Capital Turnover |
|
0.09 |
0.47 |
0.47 |
0.17 |
0.93 |
0.84 |
1.01 |
0.89 |
1.05 |
1.01 |
1.03 |
| Increase / (Decrease) in Invested Capital |
|
-132 |
-60 |
310 |
-953 |
0.05 |
-10 |
13 |
9.93 |
86 |
27 |
16 |
| Enterprise Value (EV) |
|
-208 |
-51 |
-88 |
-296 |
-300 |
-401 |
-348 |
-342 |
-179 |
-101 |
-142 |
| Market Capitalization |
|
693 |
852 |
751 |
314 |
374 |
257 |
265 |
284 |
404 |
488 |
497 |
| Book Value per Share |
|
$22.29 |
$23.40 |
$22.26 |
$13.12 |
$12.90 |
$13.21 |
$14.05 |
$14.45 |
$16.87 |
$18.26 |
$20.76 |
| Tangible Book Value per Share |
|
$22.29 |
$23.40 |
$22.26 |
$13.12 |
$12.90 |
$13.21 |
$14.05 |
$14.45 |
$16.87 |
$18.26 |
$20.76 |
| Total Capital |
|
1,273 |
1,214 |
1,524 |
571 |
571 |
561 |
574 |
584 |
669 |
697 |
713 |
| Total Debt |
|
425 |
322 |
673 |
91 |
94 |
96 |
98 |
81 |
73 |
61 |
4.72 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
91 |
94 |
96 |
98 |
81 |
73 |
61 |
4.72 |
| Net Debt |
|
-924 |
-920 |
-858 |
-612 |
-674 |
-659 |
-613 |
-626 |
-582 |
-588 |
-639 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
98 |
0.00 |
13 |
107 |
1.53 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
425 |
322 |
673 |
91 |
94 |
96 |
98 |
81 |
73 |
61 |
4.72 |
| Total Depreciation and Amortization (D&A) |
|
0.41 |
0.39 |
0.37 |
2.77 |
2.35 |
2.30 |
2.28 |
143 |
169 |
177 |
185 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($8.90) |
$1.20 |
($1.21) |
($9.74) |
($0.11) |
$0.00 |
$0.51 |
$0.75 |
$2.55 |
$1.26 |
$2.21 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
36.67M |
37.27M |
37.00M |
35.95M |
36.08M |
0.00 |
34.20M |
33.91M |
34.07M |
34.10M |
33.82M |
| Adjusted Diluted Earnings per Share |
|
($8.90) |
$1.20 |
($1.21) |
($9.74) |
($0.11) |
$0.00 |
$0.51 |
$0.73 |
$2.50 |
$1.24 |
$2.17 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
36.67M |
37.34M |
37.00M |
35.95M |
36.08M |
0.00 |
34.35M |
39.77M |
34.80M |
34.65M |
34.50M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.11) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
37.08M |
37.37M |
37.36M |
36.38M |
36.99M |
0.00 |
33.84M |
34.84M |
35.36M |
34.56M |
33.98M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-234 |
47 |
-31 |
-248 |
-2.45 |
3.87 |
18 |
17 |
87 |
43 |
75 |
| Normalized NOPAT Margin |
|
-189.83% |
7.94% |
-4.86% |
-137.27% |
-0.46% |
0.81% |
3.08% |
3.33% |
13.18% |
6.23% |
10.32% |
| Pre Tax Income Margin |
|
-271.18% |
8.02% |
-6.94% |
-196.09% |
-0.66% |
0.90% |
3.74% |
4.76% |
13.19% |
6.34% |
10.80% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-141.32 |
-0.56 |
0.68 |
1.19 |
2.25 |
10.82 |
4.74 |
16.36 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-98.92 |
-0.39 |
0.62 |
0.98 |
2.32 |
10.81 |
4.66 |
15.63 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-141.32 |
-0.56 |
0.68 |
1.19 |
2.25 |
10.82 |
4.74 |
16.36 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-98.92 |
-0.39 |
0.62 |
0.98 |
2.32 |
10.81 |
4.66 |
15.63 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-5.33% |
0.00% |
-6.35% |
-4.66% |
0.00% |
459.93% |
56.89% |
0.14% |
0.00% |
17.49% |
13.13% |
Quarterly Metrics And Ratios for Greenlight Capital Re
This table displays calculated financial ratios and metrics derived from Greenlight Capital Re's official financial filings.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
34,564,176.00 |
34,555,431.00 |
34,198,153.00 |
34,099,226.00 |
33,983,603.00 |
33,166,448.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
34,564,176.00 |
34,555,431.00 |
34,198,153.00 |
34,099,226.00 |
33,983,603.00 |
33,166,448.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
0.86 |
0.01 |
-0.13 |
1.45 |
1.05 |
-0.89 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
11.26% |
22.79% |
-9.16% |
12.37% |
-6.92% |
11.89% |
-7.34% |
-22.12% |
49.27% |
-10.47% |
-13.57% |
| EBITDA Growth |
|
-5.44% |
45.83% |
-33.24% |
35.88% |
-82.93% |
12.48% |
-19.27% |
-47.54% |
828.97% |
9.07% |
-69.29% |
| EBIT Growth |
|
-32.74% |
363.52% |
-83.14% |
166.25% |
-261.10% |
12.24% |
-91.98% |
-110.79% |
278.53% |
16.03% |
-4,461.19% |
| NOPAT Growth |
|
-49.34% |
358.96% |
-84.00% |
161.46% |
-212.70% |
9.65% |
-95.88% |
-107.71% |
348.36% |
20.67% |
-6,363.40% |
| Net Income Growth |
|
-49.34% |
358.96% |
-84.00% |
161.46% |
-255.73% |
9.65% |
-95.88% |
-112.50% |
279.74% |
20.67% |
-9,095.74% |
| EPS Growth |
|
-43.12% |
358.82% |
-82.58% |
158.97% |
-225.81% |
10.26% |
-95.65% |
-112.87% |
283.33% |
22.09% |
-9,000.00% |
| Operating Cash Flow Growth |
|
605.99% |
1,526.53% |
1,144.33% |
371.79% |
33.41% |
-42.21% |
201.38% |
-24.50% |
239.31% |
258.84% |
-54.09% |
| Free Cash Flow Firm Growth |
|
-374.48% |
-6,124.91% |
-685.92% |
47.94% |
30.86% |
99.91% |
58.57% |
174.09% |
170.51% |
19,039.08% |
81.59% |
| Invested Capital Growth |
|
14.69% |
21.75% |
11.43% |
11.56% |
4.07% |
4.26% |
3.82% |
-4.46% |
2.31% |
2.65% |
-2.18% |
| Revenue Q/Q Growth |
|
-8.54% |
26.68% |
-9.39% |
8.28% |
-24.24% |
50.53% |
-24.97% |
-9.00% |
45.22% |
-9.71% |
-27.57% |
| EBITDA Q/Q Growth |
|
-1.11% |
19.15% |
-14.87% |
39.50% |
-87.58% |
662.28% |
-38.90% |
-9.34% |
120.00% |
-10.50% |
-82.79% |
| EBIT Q/Q Growth |
|
30.28% |
73.63% |
-69.45% |
327.43% |
-178.83% |
209.04% |
-97.82% |
-674.67% |
1,404.61% |
-29.13% |
-182.08% |
| NOPAT Q/Q Growth |
|
30.64% |
53.46% |
-70.47% |
341.68% |
-156.31% |
249.31% |
-98.89% |
-925.32% |
1,914.94% |
-27.46% |
-157.64% |
| Net Income Q/Q Growth |
|
30.64% |
53.46% |
-70.47% |
341.68% |
-177.81% |
208.06% |
-98.89% |
-1,438.91% |
1,218.75% |
-27.46% |
-182.79% |
| EPS Q/Q Growth |
|
58.97% |
25.81% |
-70.51% |
339.13% |
-177.23% |
210.26% |
-98.84% |
-1,400.00% |
1,200.00% |
-26.57% |
-184.76% |
| Operating Cash Flow Q/Q Growth |
|
245.68% |
-18.87% |
26.44% |
81.87% |
-28.49% |
-64.86% |
559.41% |
-54.44% |
221.39% |
-62.83% |
-15.64% |
| Free Cash Flow Firm Q/Q Growth |
|
11.39% |
-43.11% |
34.97% |
36.87% |
-17.68% |
99.82% |
-30,087.36% |
212.90% |
12.00% |
-50.38% |
-129.34% |
| Invested Capital Q/Q Growth |
|
2.86% |
4.12% |
-0.19% |
4.37% |
-4.05% |
4.31% |
-0.61% |
-3.96% |
2.75% |
4.66% |
-5.29% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
39.56% |
36.55% |
34.34% |
44.24% |
7.26% |
36.74% |
29.92% |
29.81% |
45.15% |
44.76% |
10.63% |
| EBIT Margin |
|
11.65% |
14.56% |
4.91% |
19.37% |
-20.16% |
14.60% |
0.43% |
-2.68% |
24.11% |
18.92% |
-21.44% |
| Profit (Net Income) Margin |
|
11.65% |
14.28% |
4.65% |
18.98% |
-19.50% |
14.00% |
0.21% |
-3.05% |
23.48% |
18.86% |
-21.56% |
| Tax Burden Percent |
|
100.06% |
98.12% |
94.83% |
97.99% |
96.73% |
95.85% |
48.74% |
113.56% |
97.38% |
99.68% |
100.54% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
-0.06% |
1.88% |
5.17% |
2.01% |
0.00% |
4.15% |
51.26% |
0.00% |
2.62% |
0.32% |
0.00% |
| Return on Invested Capital (ROIC) |
|
12.26% |
15.62% |
4.77% |
19.23% |
-14.19% |
13.95% |
0.20% |
-1.74% |
24.15% |
18.01% |
-14.32% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
12.26% |
15.62% |
4.77% |
19.23% |
-25.49% |
13.95% |
0.20% |
-5.21% |
24.15% |
18.01% |
-40.90% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1.72% |
1.86% |
0.50% |
2.13% |
-2.77% |
1.43% |
0.02% |
-0.38% |
1.18% |
0.83% |
-2.03% |
| Return on Equity (ROE) |
|
13.97% |
17.48% |
5.27% |
21.36% |
-16.96% |
15.38% |
0.22% |
-2.12% |
25.33% |
18.83% |
-16.35% |
| Cash Return on Invested Capital (CROIC) |
|
0.18% |
-2.61% |
-0.80% |
1.83% |
2.28% |
2.21% |
1.58% |
4.50% |
8.34% |
8.38% |
9.35% |
| Operating Return on Assets (OROA) |
|
4.63% |
5.74% |
1.84% |
7.22% |
-7.38% |
5.14% |
0.14% |
-0.85% |
8.35% |
6.02% |
-6.60% |
| Return on Assets (ROA) |
|
4.63% |
5.63% |
1.74% |
7.08% |
-7.14% |
4.93% |
0.07% |
-0.97% |
8.13% |
6.00% |
-6.64% |
| Return on Common Equity (ROCE) |
|
13.97% |
17.48% |
5.27% |
21.36% |
-16.96% |
15.38% |
0.22% |
-2.12% |
25.33% |
18.83% |
-16.35% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
17.29% |
10.42% |
13.24% |
0.00% |
6.81% |
5.69% |
-0.28% |
0.00% |
10.92% |
7.31% |
| Net Operating Profit after Tax (NOPAT) |
|
18 |
27 |
7.98 |
35 |
-20 |
30 |
0.33 |
-2.72 |
49 |
36 |
-21 |
| NOPAT Margin |
|
11.65% |
14.28% |
4.65% |
18.98% |
-14.11% |
14.00% |
0.21% |
-1.88% |
23.48% |
18.86% |
-15.01% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
11.30% |
0.00% |
0.00% |
3.47% |
0.00% |
0.00% |
26.58% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
88.35% |
85.44% |
95.09% |
80.63% |
120.16% |
85.40% |
99.58% |
102.68% |
75.89% |
81.08% |
121.44% |
| Earnings before Interest and Taxes (EBIT) |
|
18 |
28 |
8.41 |
36 |
-28 |
31 |
0.68 |
-3.88 |
51 |
36 |
-29 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
60 |
69 |
59 |
82 |
10 |
78 |
48 |
43 |
95 |
85 |
15 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.68 |
0.71 |
0.73 |
0.73 |
0.77 |
0.70 |
0.75 |
0.66 |
0.70 |
0.79 |
0.77 |
| Price to Tangible Book Value (P/TBV) |
|
0.68 |
0.71 |
0.73 |
0.73 |
0.77 |
0.70 |
0.75 |
0.66 |
0.70 |
0.79 |
0.77 |
| Price to Revenue (P/Rev) |
|
0.61 |
0.64 |
0.68 |
0.69 |
0.71 |
0.66 |
0.71 |
0.66 |
0.69 |
0.84 |
0.79 |
| Price to Earnings (P/E) |
|
4.65 |
4.08 |
7.00 |
5.49 |
11.39 |
10.31 |
13.15 |
0.00 |
6.64 |
7.26 |
10.52 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
21.52% |
24.48% |
14.28% |
18.22% |
8.78% |
9.70% |
7.61% |
0.00% |
15.05% |
13.78% |
9.51% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.12 |
0.12 |
0.10 |
0.09 |
0.10 |
0.09 |
0.09 |
0.05 |
0.01 |
0.01 |
0.01 |
| Long-Term Debt to Equity |
|
0.12 |
0.12 |
0.10 |
0.09 |
0.10 |
0.09 |
0.09 |
0.05 |
0.01 |
0.01 |
0.01 |
| Financial Leverage |
|
0.14 |
0.12 |
0.10 |
0.11 |
0.11 |
0.10 |
0.09 |
0.07 |
0.05 |
0.05 |
0.05 |
| Leverage Ratio |
|
3.02 |
3.10 |
3.03 |
3.02 |
3.05 |
3.12 |
3.15 |
3.13 |
3.11 |
3.14 |
3.25 |
| Compound Leverage Factor |
|
3.02 |
3.10 |
3.03 |
3.02 |
3.05 |
3.12 |
3.15 |
3.13 |
3.11 |
3.14 |
3.25 |
| Debt to Total Capital |
|
10.95% |
10.40% |
8.85% |
8.62% |
8.72% |
8.23% |
8.15% |
5.01% |
0.66% |
0.64% |
1.24% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
10.95% |
10.40% |
8.85% |
8.62% |
8.72% |
8.23% |
8.15% |
5.01% |
0.66% |
0.64% |
1.24% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
89.05% |
89.60% |
91.15% |
91.38% |
91.28% |
91.77% |
91.85% |
94.99% |
99.34% |
99.36% |
98.76% |
| Debt to EBITDA |
|
0.29 |
0.26 |
0.25 |
0.23 |
0.28 |
0.26 |
0.27 |
0.19 |
0.02 |
0.02 |
0.04 |
| Net Debt to EBITDA |
|
-2.28 |
-2.06 |
-2.23 |
-2.07 |
-2.67 |
-2.55 |
-2.76 |
-3.47 |
-2.43 |
-2.24 |
-2.50 |
| Long-Term Debt to EBITDA |
|
0.29 |
0.26 |
0.25 |
0.23 |
0.28 |
0.26 |
0.27 |
0.19 |
0.02 |
0.02 |
0.04 |
| Debt to NOPAT |
|
0.84 |
0.67 |
0.93 |
0.71 |
1.42 |
1.32 |
1.56 |
-77.43 |
0.06 |
0.06 |
0.17 |
| Net Debt to NOPAT |
|
-6.71 |
-5.28 |
-8.36 |
-6.37 |
-13.74 |
-12.83 |
-15.89 |
1,382.86 |
-8.54 |
-7.48 |
-11.65 |
| Long-Term Debt to NOPAT |
|
0.84 |
0.67 |
0.93 |
0.71 |
1.42 |
1.32 |
1.56 |
-77.43 |
0.06 |
0.06 |
0.17 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-68 |
-97 |
-63 |
-40 |
-47 |
-0.09 |
-26 |
30 |
33 |
16 |
-4.83 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-15.45 |
-45.87 |
-18.40 |
-16.71 |
-38.70 |
-0.05 |
-20.71 |
19.46 |
86.93 |
125.78 |
-27.79 |
| Operating Cash Flow to Interest Expense |
|
5.02 |
8.45 |
6.59 |
17.24 |
24.27 |
6.43 |
53.97 |
20.46 |
262.34 |
284.31 |
180.57 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
5.02 |
8.45 |
6.59 |
17.24 |
24.27 |
6.43 |
53.97 |
20.46 |
262.34 |
284.31 |
180.57 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.40 |
0.39 |
0.37 |
0.37 |
0.37 |
0.35 |
0.34 |
0.32 |
0.35 |
0.32 |
0.31 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
669 |
697 |
696 |
726 |
697 |
727 |
722 |
694 |
713 |
746 |
706 |
| Invested Capital Turnover |
|
1.05 |
1.09 |
1.03 |
1.01 |
1.01 |
1.00 |
0.98 |
0.92 |
1.03 |
0.95 |
0.95 |
| Increase / (Decrease) in Invested Capital |
|
86 |
125 |
71 |
75 |
27 |
30 |
27 |
-32 |
16 |
19 |
-16 |
| Enterprise Value (EV) |
|
-179 |
-129 |
-90 |
-77 |
-101 |
-115 |
-104 |
-186 |
-142 |
-18 |
-58 |
| Market Capitalization |
|
404 |
441 |
463 |
482 |
488 |
468 |
497 |
434 |
497 |
588 |
537 |
| Book Value per Share |
|
$16.87 |
$17.66 |
$17.95 |
$18.78 |
$18.26 |
$19.29 |
$19.20 |
$19.27 |
$20.76 |
$21.81 |
$21.04 |
| Tangible Book Value per Share |
|
$16.87 |
$17.66 |
$17.95 |
$18.78 |
$18.26 |
$19.29 |
$19.20 |
$19.27 |
$20.76 |
$21.81 |
$21.04 |
| Total Capital |
|
669 |
697 |
696 |
726 |
697 |
727 |
722 |
694 |
713 |
746 |
706 |
| Total Debt |
|
73 |
72 |
62 |
63 |
61 |
60 |
59 |
35 |
4.72 |
4.74 |
8.75 |
| Total Long-Term Debt |
|
73 |
72 |
62 |
63 |
61 |
60 |
59 |
35 |
4.72 |
4.74 |
8.75 |
| Net Debt |
|
-582 |
-570 |
-553 |
-559 |
-588 |
-583 |
-600 |
-620 |
-639 |
-606 |
-594 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.58 |
0.00 |
0.00 |
1.69 |
0.00 |
0.00 |
8.99 |
| Net Nonoperating Obligations (NNO) |
|
73 |
72 |
62 |
63 |
61 |
60 |
59 |
35 |
4.72 |
4.74 |
8.75 |
| Total Depreciation and Amortization (D&A) |
|
42 |
42 |
50 |
46 |
39 |
47 |
47 |
47 |
44 |
49 |
44 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.52 |
$0.79 |
$0.23 |
$1.03 |
($0.79) |
$0.87 |
$0.01 |
($0.13) |
$1.46 |
$1.06 |
($0.89) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
34.07M |
34.27M |
34.24M |
34.12M |
34.10M |
33.95M |
33.97M |
33.76M |
33.82M |
33.62M |
33.11M |
| Adjusted Diluted Earnings per Share |
|
$0.62 |
$0.78 |
$0.23 |
$1.01 |
($0.78) |
$0.86 |
$0.01 |
($0.13) |
$1.43 |
$1.05 |
($0.89) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
34.80M |
34.65M |
34.70M |
34.81M |
34.65M |
34.42M |
34.42M |
33.76M |
34.50M |
34.17M |
33.11M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
35.36M |
35.32M |
35.32M |
34.83M |
34.56M |
34.56M |
34.20M |
34.10M |
33.98M |
33.17M |
32.64M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
12 |
27 |
7.98 |
35 |
-20 |
30 |
0.47 |
-2.72 |
49 |
36 |
-21 |
| Normalized NOPAT Margin |
|
8.15% |
14.28% |
4.65% |
18.98% |
-14.11% |
14.00% |
0.30% |
-1.88% |
23.48% |
18.86% |
-15.01% |
| Pre Tax Income Margin |
|
11.65% |
14.56% |
4.91% |
19.37% |
-20.16% |
14.60% |
0.43% |
-2.68% |
24.11% |
18.92% |
-21.44% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
3.99 |
12.96 |
2.44 |
15.01 |
-23.29 |
19.16 |
0.53 |
-2.55 |
132.48 |
273.78 |
-169.18 |
| NOPAT to Interest Expense |
|
3.99 |
12.71 |
2.32 |
14.71 |
-16.30 |
18.37 |
0.26 |
-1.78 |
129.01 |
272.90 |
-118.43 |
| EBIT Less CapEx to Interest Expense |
|
3.99 |
12.96 |
2.44 |
15.01 |
-23.29 |
19.16 |
0.53 |
-2.55 |
132.48 |
273.78 |
-169.18 |
| NOPAT Less CapEx to Interest Expense |
|
3.99 |
12.71 |
2.32 |
14.71 |
-16.30 |
18.37 |
0.26 |
-1.78 |
129.01 |
272.90 |
-118.43 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
8.52% |
17.49% |
0.00% |
33.06% |
-374.93% |
13.13% |
18.30% |
47.08% |
Key Financial Trends
Greenlight Capital Re’s Q2 2026 results show strong operating cash generation but highly volatile earnings. The company reported a $29.6 million net loss, or $0.89 per diluted share, compared with net income of $35.8 million in Q1 2026 and $329,000 in Q2 2025. The latest loss was driven largely by a $27.9 million negative contribution from other non-interest income, while claims and amortization remained substantial.
- Operating cash flow remained positive. Greenlight generated $31.4 million from operating activities in Q2 2026, following $37.2 million in Q1 2026 and $68.4 million in Q2 2025. This suggests that underwriting-related working capital and noncash adjustments continued to support liquidity despite the reported net loss.
- Premiums earned have remained relatively resilient. Q2 2026 premiums earned increased to $161.8 million from $154.1 million in Q1 and were broadly stable compared with $161.6 million in Q2 2025. Premiums have generally remained above $150 million in recent quarters, providing a relatively dependable revenue base.
- The balance sheet has expanded over the longer term. Total assets increased to $2.24 billion at June 30, 2026, from $1.90 billion at June 30, 2024 and $1.72 billion at June 30, 2023. This growth reflects a larger insurance platform and increased investment holdings.
- Debt is much lower than it was in 2024 and 2025. Long-term debt stood at $8.8 million at the end of Q2 2026, down from $61.6 million in Q2 2024 and $58.9 million in Q2 2025. Lower leverage provides additional financial flexibility, although the company still recorded net financing cash outflows in recent quarters.
- Share repurchases have reduced the share count over time. Weighted average basic shares declined to 33.1 million in Q2 2026 from 34.2 million in Q2 2024. Greenlight repurchased $14.2 million of common equity in Q2 2026, which could support per-share results if earnings recover.
- Investment results remain an important swing factor. Net realized and unrealized investment gains were $3.5 million in Q2 2026, compared with $1.8 million in Q1 and $16.7 million in Q2 2025. Results were also negative in Q3 2025, highlighting the sensitivity of earnings to market performance.
- Liquidity is substantial but concentrated in restricted funds. Cash and due from banks totaled $76.3 million, while restricted cash was $526.8 million at the end of Q2 2026. Restricted cash can support insurance obligations, but it may not be freely available for corporate uses or shareholder returns.
- Cash balances have fluctuated as the company invests and returns capital. Cash and equivalents rose modestly from $75.1 million in Q1 2026, but net cash fell by $7.1 million during Q2. The company purchased $56.4 million of investment securities and used $14.2 million for share repurchases.
- Profitability has become increasingly inconsistent. Greenlight moved from a $29.6 million loss in Q4 2024 to profits of $29.6 million in Q1 2025, a small profit in Q2, a $4.4 million loss in Q3, a $49.3 million profit in Q4, a $35.8 million profit in Q1 2026, and a $29.6 million loss in Q2 2026. This volatility makes earnings and valuation more difficult to forecast.
- Claims and amortization continue to absorb most of revenue. Q2 2026 property and liability insurance claims totaled $112.1 million, while amortization expense was $44.0 million. Combined, these expenses represented more than the company’s $137.3 million of total revenue before considering other operating costs and interest expense.
- Shareholders’ equity declined sharply during Q2. Total equity fell to $697.7 million at June 30, 2026, from $741.2 million at March 31, largely reflecting the quarterly loss and share repurchases. Although equity remains above the $634.0 million reported in Q2 2024, the sequential decline reduces the company’s capital cushion.
- Interest expense remains a recurring drag. Greenlight reported $174,000 of interest expense in Q2 2026, and the company has recorded negative net interest income in every period provided. Interest expense has improved substantially from the $7.2 million reported in Q3 2022, but it continues to reduce underwriting and investment income.
Overall, Greenlight Capital Re has a larger asset base, positive operating cash flow and substantially lower debt than several years ago. However, the latest quarterly loss, declining equity, high claims and amortization costs, and dependence on volatile investment and other income remain important risks for investors.
10/06/26 04:11 AM ETAI Generated. May Contain Errors.