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 |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
13 |
18 |
27 |
7.98 |
35 |
-27 |
30 |
0.33 |
-4.41 |
49 |
36 |
| Consolidated Net Income / (Loss) |
|
13 |
18 |
27 |
7.98 |
35 |
-27 |
30 |
0.33 |
-4.41 |
49 |
36 |
| Net Income / (Loss) Continuing Operations |
|
13 |
18 |
27 |
7.98 |
35 |
-27 |
30 |
0.33 |
-4.41 |
49 |
36 |
| Total Pre-Tax Income |
|
14 |
18 |
28 |
8.41 |
36 |
-28 |
31 |
0.68 |
-3.88 |
51 |
36 |
| Total Revenue |
|
165 |
151 |
189 |
171 |
186 |
141 |
212 |
159 |
145 |
210 |
190 |
| Net Interest Income / (Expense) |
|
-1.74 |
-4.41 |
-2.13 |
-3.45 |
-2.40 |
-1.22 |
-1.61 |
-1.27 |
-1.52 |
-0.38 |
-0.13 |
| Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Interest Expense |
|
1.74 |
4.41 |
2.13 |
3.45 |
2.40 |
1.22 |
1.61 |
1.27 |
1.52 |
0.38 |
0.13 |
| Deposits Interest Expense |
|
0.28 |
2.04 |
0.88 |
1.89 |
0.38 |
0.21 |
0.15 |
0.12 |
0.09 |
0.05 |
0.03 |
| Other Interest Expense |
|
1.46 |
2.37 |
1.25 |
1.56 |
2.02 |
1.01 |
1.46 |
1.14 |
1.43 |
0.33 |
0.10 |
| Total Non-Interest Income |
|
167 |
155 |
191 |
175 |
188 |
142 |
213 |
160 |
146 |
210 |
190 |
| Net Realized & Unrealized Capital Gains on Investments |
|
4.96 |
23 |
12 |
10 |
16 |
12 |
13 |
17 |
-4.94 |
8.48 |
1.83 |
| Premiums Earned |
|
163 |
137 |
162 |
158 |
152 |
148 |
168 |
162 |
165 |
166 |
154 |
| Other Non-Interest Income |
|
-1.85 |
0.91 |
18 |
4.33 |
20 |
-8.82 |
32 |
-18 |
-14 |
36 |
34 |
| Total Non-Interest Expense |
|
152 |
133 |
162 |
163 |
150 |
169 |
181 |
158 |
148 |
159 |
154 |
| Property & Liability Insurance Claims |
|
97 |
76 |
109 |
102 |
93 |
123 |
123 |
100 |
89 |
100 |
91 |
| Insurance Policy Acquisition Costs |
|
- |
- |
6.34 |
5.81 |
6.07 |
- |
6.36 |
6.48 |
7.47 |
8.32 |
7.81 |
| Other Operating Expenses |
|
7.91 |
-4.21 |
4.38 |
4.71 |
4.25 |
-15 |
4.67 |
4.76 |
5.40 |
6.78 |
5.74 |
| Amortization Expense |
|
47 |
42 |
42 |
50 |
46 |
39 |
47 |
47 |
47 |
44 |
49 |
| Income Tax Expense |
|
0.03 |
-0.01 |
0.52 |
0.44 |
0.72 |
-0.93 |
1.28 |
0.35 |
0.53 |
1.33 |
0.12 |
| Basic Earnings per Share |
|
$0.40 |
$0.52 |
$0.79 |
$0.23 |
$1.03 |
($0.79) |
$0.87 |
$0.01 |
($0.13) |
$1.46 |
$1.06 |
| Weighted Average Basic Shares Outstanding |
|
34.07M |
34.07M |
34.27M |
34.24M |
34.12M |
34.10M |
33.95M |
33.97M |
33.76M |
33.82M |
33.62M |
| Diluted Earnings per Share |
|
$0.39 |
$0.62 |
$0.78 |
$0.23 |
$1.01 |
($0.78) |
$0.86 |
$0.01 |
($0.13) |
$1.43 |
$1.05 |
| Weighted Average Diluted Shares Outstanding |
|
34.80M |
34.80M |
34.65M |
34.70M |
34.81M |
34.65M |
34.42M |
34.42M |
33.76M |
34.50M |
34.17M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
35.34M |
35.36M |
35.32M |
35.32M |
34.83M |
34.56M |
34.56M |
34.20M |
34.10M |
33.98M |
33.17M |
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 |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
-19 |
-8.20 |
-13 |
-29 |
7.56 |
27 |
-6.33 |
16 |
-3.83 |
-12 |
-33 |
| Net Cash From Operating Activities |
|
-15 |
22 |
18 |
23 |
41 |
30 |
10 |
68 |
31 |
100 |
37 |
| Net Cash From Continuing Operating Activities |
|
-15 |
22 |
18 |
23 |
41 |
30 |
10 |
68 |
31 |
101 |
37 |
| Net Income / (Loss) Continuing Operations |
|
13 |
18 |
27 |
7.98 |
35 |
-27 |
30 |
0.33 |
-4.41 |
49 |
36 |
| Consolidated Net Income / (Loss) |
|
13 |
18 |
27 |
7.98 |
35 |
-27 |
30 |
0.33 |
-4.41 |
49 |
36 |
| Non-Cash Adjustments to Reconcile Net Income |
|
5.64 |
-3.34 |
-17 |
-2.86 |
-17 |
8.94 |
-48 |
19 |
28 |
-33 |
27 |
| Changes in Operating Assets and Liabilities, net |
|
-34 |
8.37 |
7.78 |
18 |
23 |
48 |
28 |
49 |
8.03 |
85 |
-26 |
| Net Cash From Investing Activities |
|
-15 |
-31 |
-30 |
-40 |
-27 |
0.66 |
-16 |
-47 |
-9.27 |
-77 |
-66 |
| Net Cash From Continuing Investing Activities |
|
-15 |
-31 |
-30 |
-40 |
-27 |
0.66 |
-16 |
-47 |
-9.27 |
-77 |
-66 |
| Acquisitions |
|
- |
- |
- |
- |
- |
- |
-30 |
- |
- |
- |
-10 |
| Purchase of Investment Securities |
|
-51 |
-36 |
-30 |
-40 |
-41 |
-20 |
0.00 |
-47 |
-10 |
-79 |
-101 |
| Sale and/or Maturity of Investments |
|
36 |
5.00 |
0.17 |
- |
14 |
21 |
14 |
- |
0.98 |
1.72 |
45 |
| Net Cash From Financing Activities |
|
12 |
- |
-0.94 |
-11 |
-7.49 |
-1.88 |
-0.94 |
-5.94 |
-25 |
-33 |
-4.99 |
| Net Cash From Continuing Financing Activities |
|
12 |
- |
-0.94 |
-11 |
-7.49 |
-1.88 |
-0.94 |
-5.94 |
-25 |
-33 |
-4.99 |
| Issuance of Debt |
|
- |
0.95 |
- |
- |
- |
- |
0.00 |
- |
- |
- |
5.00 |
| Repayment of Debt |
|
-62 |
-0.95 |
-0.94 |
-11 |
- |
-1.88 |
-0.94 |
-0.94 |
-23 |
-30 |
-5.00 |
| Repurchase of Common Equity |
|
- |
- |
- |
- |
- |
- |
0.00 |
- |
-2.00 |
-2.83 |
-4.99 |
| Effect of Exchange Rate Changes |
|
-0.50 |
0.25 |
-0.11 |
0.01 |
0.73 |
-0.96 |
0.23 |
0.74 |
-0.30 |
-1.92 |
0.34 |
| Cash Interest Paid |
|
1.76 |
1.79 |
1.72 |
1.59 |
0.51 |
1.37 |
1.36 |
1.17 |
1.88 |
0.35 |
0.08 |
| Cash Income Taxes Paid |
|
0.04 |
-1.08 |
0.00 |
0.15 |
0.04 |
0.03 |
-0.01 |
0.05 |
0.11 |
1.07 |
0.00 |
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 |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
1,525 |
1,645 |
1,716 |
1,740 |
1,877 |
1,900 |
2,002 |
2,152 |
2,188 |
2,134 |
2,269 |
| Cash and Due from Banks |
|
32 |
40 |
56 |
41 |
62 |
52 |
55 |
47 |
82 |
69 |
75 |
| Restricted Cash |
|
649 |
626 |
628 |
623 |
581 |
562 |
567 |
595 |
577 |
586 |
535 |
| Trading Account Securities |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
151 |
| 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 |
|
487 |
602 |
636 |
659 |
719 |
715 |
754 |
808 |
792 |
768 |
731 |
| Deferred Acquisition Cost |
|
79 |
85 |
83 |
85 |
85 |
83 |
82 |
97 |
99 |
98 |
101 |
| Other Assets |
|
277 |
291 |
313 |
332 |
430 |
488 |
544 |
605 |
638 |
613 |
676 |
| Total Liabilities & Shareholders' Equity |
|
1,525 |
1,645 |
1,716 |
1,740 |
1,877 |
1,900 |
2,002 |
2,152 |
2,188 |
2,134 |
2,269 |
| Total Liabilities |
|
1,058 |
1,134 |
1,155 |
1,164 |
1,253 |
1,266 |
1,338 |
1,485 |
1,525 |
1,475 |
1,528 |
| Long-Term Debt |
|
93 |
62 |
63 |
75 |
72 |
62 |
63 |
60 |
59 |
35 |
4.74 |
| Claims and Claim Expense |
|
541 |
596 |
621 |
658 |
731 |
753 |
811 |
917 |
945 |
938 |
966 |
| Unearned Premiums Liability |
|
298 |
338 |
338 |
341 |
349 |
349 |
347 |
384 |
383 |
379 |
414 |
| Other Long-Term Liabilities |
|
125 |
138 |
132 |
90 |
101 |
103 |
117 |
125 |
137 |
123 |
143 |
| Commitments & Contingencies |
|
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
467 |
510 |
561 |
576 |
624 |
634 |
663 |
667 |
663 |
659 |
741 |
| Total Preferred & Common Equity |
|
467 |
510 |
561 |
576 |
624 |
634 |
663 |
667 |
663 |
659 |
741 |
| 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 |
|
467 |
510 |
561 |
576 |
624 |
634 |
663 |
667 |
663 |
659 |
741 |
| Common Stock |
|
481 |
483 |
484 |
485 |
489 |
491 |
485 |
486 |
483 |
482 |
480 |
| Retained Earnings |
|
-14 |
27 |
77 |
90 |
135 |
143 |
178 |
180 |
181 |
176 |
261 |
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 |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
34,564,176.00 |
34,555,431.00 |
34,198,153.00 |
34,099,226.00 |
33,983,603.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
34,564,176.00 |
34,555,431.00 |
34,198,153.00 |
34,099,226.00 |
33,983,603.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
0.86 |
0.01 |
-0.13 |
1.45 |
1.05 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
30.35% |
11.26% |
22.79% |
-9.16% |
12.37% |
-6.92% |
11.89% |
-7.34% |
-22.12% |
49.27% |
-10.47% |
| EBITDA Growth |
|
143.95% |
-5.44% |
45.83% |
-33.24% |
35.88% |
-82.93% |
12.48% |
-19.27% |
-47.54% |
828.97% |
9.07% |
| EBIT Growth |
|
212.12% |
-32.74% |
363.52% |
-83.14% |
166.25% |
-261.10% |
12.24% |
-91.98% |
-110.79% |
278.53% |
16.03% |
| NOPAT Growth |
|
199.83% |
-49.34% |
358.96% |
-84.00% |
161.46% |
-212.70% |
9.65% |
-95.88% |
-107.71% |
348.36% |
20.67% |
| Net Income Growth |
|
172.97% |
-49.34% |
358.96% |
-84.00% |
161.46% |
-255.73% |
9.65% |
-95.88% |
-112.50% |
279.74% |
20.67% |
| EPS Growth |
|
169.64% |
-43.12% |
358.82% |
-82.58% |
158.97% |
-225.81% |
10.26% |
-95.65% |
-112.87% |
283.33% |
22.09% |
| Operating Cash Flow Growth |
|
-13.32% |
605.99% |
1,526.53% |
1,144.33% |
371.79% |
33.41% |
-42.21% |
201.38% |
-24.50% |
239.31% |
258.84% |
| Free Cash Flow Firm Growth |
|
-185.70% |
-374.48% |
-6,124.91% |
-685.92% |
47.94% |
30.86% |
99.91% |
58.57% |
174.09% |
170.51% |
19,039.08% |
| Invested Capital Growth |
|
16.12% |
14.69% |
21.75% |
11.43% |
11.56% |
4.07% |
4.26% |
3.82% |
-4.46% |
2.31% |
2.65% |
| Revenue Q/Q Growth |
|
-12.47% |
-8.54% |
26.68% |
-9.39% |
8.28% |
-24.24% |
50.53% |
-24.97% |
-9.00% |
45.22% |
-9.71% |
| EBITDA Q/Q Growth |
|
-31.46% |
-1.11% |
19.15% |
-14.87% |
39.50% |
-87.58% |
662.28% |
-38.90% |
-9.34% |
120.00% |
-10.50% |
| EBIT Q/Q Growth |
|
-72.93% |
30.28% |
73.63% |
-69.45% |
327.43% |
-178.83% |
209.04% |
-97.82% |
-674.67% |
1,404.61% |
-29.13% |
| NOPAT Q/Q Growth |
|
-72.97% |
30.64% |
53.46% |
-70.47% |
341.68% |
-156.31% |
249.31% |
-98.89% |
-925.32% |
1,914.94% |
-27.46% |
| Net Income Q/Q Growth |
|
-72.97% |
30.64% |
53.46% |
-70.47% |
341.68% |
-177.81% |
208.06% |
-98.89% |
-1,438.91% |
1,218.75% |
-27.46% |
| EPS Q/Q Growth |
|
-70.45% |
58.97% |
25.81% |
-70.51% |
339.13% |
-177.23% |
210.26% |
-98.84% |
-1,400.00% |
1,200.00% |
-26.57% |
| Operating Cash Flow Q/Q Growth |
|
-932.66% |
245.68% |
-18.87% |
26.44% |
81.87% |
-28.49% |
-64.86% |
559.41% |
-54.44% |
221.39% |
-62.83% |
| Free Cash Flow Firm Q/Q Growth |
|
-810.50% |
11.39% |
-43.11% |
34.97% |
36.87% |
-17.68% |
99.82% |
-30,087.36% |
212.90% |
12.00% |
-50.38% |
| Invested Capital Q/Q Growth |
|
4.24% |
2.86% |
4.12% |
-0.19% |
4.37% |
-4.05% |
4.31% |
-0.61% |
-3.96% |
2.75% |
4.66% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
36.59% |
39.56% |
36.55% |
34.34% |
44.24% |
7.26% |
36.74% |
29.92% |
29.81% |
45.15% |
44.76% |
| EBIT Margin |
|
8.18% |
11.65% |
14.56% |
4.91% |
19.37% |
-20.16% |
14.60% |
0.43% |
-2.68% |
24.11% |
18.92% |
| Profit (Net Income) Margin |
|
8.16% |
11.65% |
14.28% |
4.65% |
18.98% |
-19.50% |
14.00% |
0.21% |
-3.05% |
23.48% |
18.86% |
| Tax Burden Percent |
|
99.79% |
100.06% |
98.12% |
94.83% |
97.99% |
96.73% |
95.85% |
48.74% |
113.56% |
97.38% |
99.68% |
| 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 |
|
0.21% |
-0.06% |
1.88% |
5.17% |
2.01% |
0.00% |
4.15% |
51.26% |
0.00% |
2.62% |
0.32% |
| Return on Invested Capital (ROIC) |
|
8.67% |
12.26% |
15.62% |
4.77% |
19.23% |
-14.19% |
13.95% |
0.20% |
-1.74% |
24.15% |
18.01% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
8.67% |
12.26% |
15.62% |
4.77% |
19.23% |
-25.49% |
13.95% |
0.20% |
-5.21% |
24.15% |
18.01% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1.40% |
1.72% |
1.86% |
0.50% |
2.13% |
-2.77% |
1.43% |
0.02% |
-0.38% |
1.18% |
0.83% |
| Return on Equity (ROE) |
|
10.07% |
13.97% |
17.48% |
5.27% |
21.36% |
-16.96% |
15.38% |
0.22% |
-2.12% |
25.33% |
18.83% |
| Cash Return on Invested Capital (CROIC) |
|
2.25% |
0.18% |
-2.61% |
-0.80% |
1.83% |
2.28% |
2.21% |
1.58% |
4.50% |
8.34% |
8.38% |
| Operating Return on Assets (OROA) |
|
3.23% |
4.63% |
5.74% |
1.84% |
7.22% |
-7.38% |
5.14% |
0.14% |
-0.85% |
8.35% |
6.02% |
| Return on Assets (ROA) |
|
3.22% |
4.63% |
5.63% |
1.74% |
7.08% |
-7.14% |
4.93% |
0.07% |
-0.97% |
8.13% |
6.00% |
| Return on Common Equity (ROCE) |
|
10.07% |
13.97% |
17.48% |
5.27% |
21.36% |
-16.96% |
15.38% |
0.22% |
-2.12% |
25.33% |
18.83% |
| Return on Equity Simple (ROE_SIMPLE) |
|
18.06% |
0.00% |
17.29% |
10.42% |
13.24% |
0.00% |
6.81% |
5.69% |
-0.28% |
0.00% |
10.92% |
| Net Operating Profit after Tax (NOPAT) |
|
13 |
18 |
27 |
7.98 |
35 |
-20 |
30 |
0.33 |
-2.72 |
49 |
36 |
| NOPAT Margin |
|
8.16% |
11.65% |
14.28% |
4.65% |
18.98% |
-14.11% |
14.00% |
0.21% |
-1.88% |
23.48% |
18.86% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
11.30% |
0.00% |
0.00% |
3.47% |
0.00% |
0.00% |
| 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 |
|
91.82% |
88.35% |
85.44% |
95.09% |
80.63% |
120.16% |
85.40% |
99.58% |
102.68% |
75.89% |
81.08% |
| Earnings before Interest and Taxes (EBIT) |
|
14 |
18 |
28 |
8.41 |
36 |
-28 |
31 |
0.68 |
-3.88 |
51 |
36 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
60 |
60 |
69 |
59 |
82 |
10 |
78 |
48 |
43 |
95 |
85 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.66 |
0.68 |
0.71 |
0.73 |
0.73 |
0.77 |
0.70 |
0.75 |
0.66 |
0.70 |
0.79 |
| Price to Tangible Book Value (P/TBV) |
|
0.66 |
0.68 |
0.71 |
0.73 |
0.73 |
0.77 |
0.70 |
0.75 |
0.66 |
0.70 |
0.79 |
| Price to Revenue (P/Rev) |
|
0.59 |
0.61 |
0.64 |
0.68 |
0.69 |
0.71 |
0.66 |
0.71 |
0.66 |
0.69 |
0.84 |
| Price to Earnings (P/E) |
|
3.64 |
4.65 |
4.08 |
7.00 |
5.49 |
11.39 |
10.31 |
13.15 |
0.00 |
6.64 |
7.26 |
| 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 |
|
27.45% |
21.52% |
24.48% |
14.28% |
18.22% |
8.78% |
9.70% |
7.61% |
0.00% |
15.05% |
13.78% |
| 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 |
|
0.13 |
0.12 |
0.12 |
0.10 |
0.09 |
0.10 |
0.09 |
0.09 |
0.05 |
0.01 |
0.01 |
| Long-Term Debt to Equity |
|
0.13 |
0.12 |
0.12 |
0.10 |
0.09 |
0.10 |
0.09 |
0.09 |
0.05 |
0.01 |
0.01 |
| Financial Leverage |
|
0.16 |
0.14 |
0.12 |
0.10 |
0.11 |
0.11 |
0.10 |
0.09 |
0.07 |
0.05 |
0.05 |
| Leverage Ratio |
|
3.13 |
3.02 |
3.10 |
3.03 |
3.02 |
3.05 |
3.12 |
3.15 |
3.13 |
3.11 |
3.14 |
| Compound Leverage Factor |
|
3.13 |
3.02 |
3.10 |
3.03 |
3.02 |
3.05 |
3.12 |
3.15 |
3.13 |
3.11 |
3.14 |
| Debt to Total Capital |
|
11.51% |
10.95% |
10.40% |
8.85% |
8.62% |
8.72% |
8.23% |
8.15% |
5.01% |
0.66% |
0.64% |
| 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 |
|
11.51% |
10.95% |
10.40% |
8.85% |
8.62% |
8.72% |
8.23% |
8.15% |
5.01% |
0.66% |
0.64% |
| 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 |
|
88.49% |
89.05% |
89.60% |
91.15% |
91.38% |
91.28% |
91.77% |
91.85% |
94.99% |
99.34% |
99.36% |
| Debt to EBITDA |
|
0.29 |
0.29 |
0.26 |
0.25 |
0.23 |
0.28 |
0.26 |
0.27 |
0.19 |
0.02 |
0.02 |
| Net Debt to EBITDA |
|
-2.27 |
-2.28 |
-2.06 |
-2.23 |
-2.07 |
-2.67 |
-2.55 |
-2.76 |
-3.47 |
-2.43 |
-2.24 |
| Long-Term Debt to EBITDA |
|
0.29 |
0.29 |
0.26 |
0.25 |
0.23 |
0.28 |
0.26 |
0.27 |
0.19 |
0.02 |
0.02 |
| Debt to NOPAT |
|
0.72 |
0.84 |
0.67 |
0.93 |
0.71 |
1.42 |
1.32 |
1.56 |
-77.43 |
0.06 |
0.06 |
| Net Debt to NOPAT |
|
-5.67 |
-6.71 |
-5.28 |
-8.36 |
-6.37 |
-13.74 |
-12.83 |
-15.89 |
1,382.86 |
-8.54 |
-7.48 |
| Long-Term Debt to NOPAT |
|
0.72 |
0.84 |
0.67 |
0.93 |
0.71 |
1.42 |
1.32 |
1.56 |
-77.43 |
0.06 |
0.06 |
| 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) |
|
-77 |
-68 |
-97 |
-63 |
-40 |
-47 |
-0.09 |
-26 |
30 |
33 |
16 |
| 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 |
|
-44.30 |
-15.45 |
-45.87 |
-18.40 |
-16.71 |
-38.70 |
-0.05 |
-20.71 |
19.46 |
86.93 |
125.78 |
| Operating Cash Flow to Interest Expense |
|
-8.76 |
5.02 |
8.45 |
6.59 |
17.24 |
24.27 |
6.43 |
53.97 |
20.46 |
262.34 |
284.31 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-8.76 |
5.02 |
8.45 |
6.59 |
17.24 |
24.27 |
6.43 |
53.97 |
20.46 |
262.34 |
284.31 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.39 |
0.40 |
0.39 |
0.37 |
0.37 |
0.37 |
0.35 |
0.34 |
0.32 |
0.35 |
0.32 |
| 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 |
|
651 |
669 |
697 |
696 |
726 |
697 |
727 |
722 |
694 |
713 |
746 |
| Invested Capital Turnover |
|
1.06 |
1.05 |
1.09 |
1.03 |
1.01 |
1.01 |
1.00 |
0.98 |
0.92 |
1.03 |
0.95 |
| Increase / (Decrease) in Invested Capital |
|
90 |
86 |
125 |
71 |
75 |
27 |
30 |
27 |
-32 |
16 |
19 |
| Enterprise Value (EV) |
|
-210 |
-179 |
-129 |
-90 |
-77 |
-101 |
-115 |
-104 |
-186 |
-142 |
-18 |
| Market Capitalization |
|
379 |
404 |
441 |
463 |
482 |
488 |
468 |
497 |
434 |
497 |
588 |
| Book Value per Share |
|
$16.33 |
$16.87 |
$17.66 |
$17.95 |
$18.78 |
$18.26 |
$19.29 |
$19.20 |
$19.27 |
$20.76 |
$21.81 |
| Tangible Book Value per Share |
|
$16.33 |
$16.87 |
$17.66 |
$17.95 |
$18.78 |
$18.26 |
$19.29 |
$19.20 |
$19.27 |
$20.76 |
$21.81 |
| Total Capital |
|
651 |
669 |
697 |
696 |
726 |
697 |
727 |
722 |
694 |
713 |
746 |
| Total Debt |
|
75 |
73 |
72 |
62 |
63 |
61 |
60 |
59 |
35 |
4.72 |
4.74 |
| Total Long-Term Debt |
|
75 |
73 |
72 |
62 |
63 |
61 |
60 |
59 |
35 |
4.72 |
4.74 |
| Net Debt |
|
-589 |
-582 |
-570 |
-553 |
-559 |
-588 |
-583 |
-600 |
-620 |
-639 |
-606 |
| 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 |
0.00 |
7.58 |
0.00 |
0.00 |
1.69 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
75 |
73 |
72 |
62 |
63 |
61 |
60 |
59 |
35 |
4.72 |
4.74 |
| Total Depreciation and Amortization (D&A) |
|
47 |
42 |
42 |
50 |
46 |
39 |
47 |
47 |
47 |
44 |
49 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.40 |
$0.52 |
$0.79 |
$0.23 |
$1.03 |
($0.79) |
$0.87 |
$0.01 |
($0.13) |
$1.46 |
$1.06 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
34.07M |
34.07M |
34.27M |
34.24M |
34.12M |
34.10M |
33.95M |
33.97M |
33.76M |
33.82M |
33.62M |
| Adjusted Diluted Earnings per Share |
|
$0.39 |
$0.62 |
$0.78 |
$0.23 |
$1.01 |
($0.78) |
$0.86 |
$0.01 |
($0.13) |
$1.43 |
$1.05 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
34.80M |
34.80M |
34.65M |
34.70M |
34.81M |
34.65M |
34.42M |
34.42M |
33.76M |
34.50M |
34.17M |
| 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 |
|
35.34M |
35.36M |
35.32M |
35.32M |
34.83M |
34.56M |
34.56M |
34.20M |
34.10M |
33.98M |
33.17M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
13 |
12 |
27 |
7.98 |
35 |
-20 |
30 |
0.47 |
-2.72 |
49 |
36 |
| Normalized NOPAT Margin |
|
8.16% |
8.15% |
14.28% |
4.65% |
18.98% |
-14.11% |
14.00% |
0.30% |
-1.88% |
23.48% |
18.86% |
| Pre Tax Income Margin |
|
8.18% |
11.65% |
14.56% |
4.91% |
19.37% |
-20.16% |
14.60% |
0.43% |
-2.68% |
24.11% |
18.92% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
7.78 |
3.99 |
12.96 |
2.44 |
15.01 |
-23.29 |
19.16 |
0.53 |
-2.55 |
132.48 |
273.78 |
| NOPAT to Interest Expense |
|
7.77 |
3.99 |
12.71 |
2.32 |
14.71 |
-16.30 |
18.37 |
0.26 |
-1.78 |
129.01 |
272.90 |
| EBIT Less CapEx to Interest Expense |
|
7.78 |
3.99 |
12.96 |
2.44 |
15.01 |
-23.29 |
19.16 |
0.53 |
-2.55 |
132.48 |
273.78 |
| NOPAT Less CapEx to Interest Expense |
|
7.77 |
3.99 |
12.71 |
2.32 |
14.71 |
-16.30 |
18.37 |
0.26 |
-1.78 |
129.01 |
272.90 |
| 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% |
0.00% |
8.52% |
17.49% |
0.00% |
33.06% |
-374.93% |
13.13% |
18.30% |
Key Financial Trends
Greenlight Capital Re (NASDAQ: GLRE) showed a sharp rebound in early 2026, but the longer-term trend is more mixed. In Q1 2026, the company generated $35.8 million in net income, up from $49.3 million in Q4 2025 but a major improvement from the weak Q3 2025 loss of $4.4 million. Revenue stayed solid at $189.5 million, supported by $154.1 million of premiums earned and $1.8 million of investment gains. However, underwriting profitability remains uneven, and the balance sheet still carries a large claims load.
Over the last several years, GLRE has moved from volatility to a more stable but still inconsistent earnings profile. The company posted strong profit periods in parts of 2024 and 2025, but results have swung materially quarter to quarter due to insurance claims, investment gains/losses, and expense volatility. That makes the business look cyclical and somewhat sensitive to both catastrophe activity and capital market conditions.
- Q1 2026 earnings improved materially year over year, with net income of $35.8 million versus a loss in Q3 2025 and a strong recovery from earlier softness.
- Operating cash flow remained positive in Q1 2026 at $37.2 million, showing the business is still generating cash even when results are lumpy.
- Premiums earned continue to be a large and reliable revenue driver, contributing $154.1 million in Q1 2026.
- Book equity increased over the last year, rising to $741.2 million in Q1 2026 from $624.5 million in Q1 2024.
- Cash and equivalents plus restricted cash remain substantial, giving GLRE a meaningful liquidity cushion.
- Revenue has stayed in a fairly tight band over the past year, suggesting the top line is stable even though profits fluctuate.
- Investment results are helpful but inconsistent, with gains in some quarters and losses in others, making earnings quality uneven.
- Debt has been coming down from earlier levels, though the company still carries some long-term debt.
- Underwriting pressure remains a concern, as claims and claim expense stay very large relative to revenue.
- Quarterly profitability has been volatile, including a loss in Q3 2025 and only modest earnings in Q2 2025, which limits predictability.
Balance sheet trends are constructive, but not risk-free. Total assets rose to $2.27 billion in Q1 2026 from $1.88 billion in Q1 2024, while total equity climbed as well. At the same time, liabilities also expanded, driven largely by claims and unearned premium reserves. In other words, GLRE has grown, but it is still a highly liability-heavy insurer where reserve management matters a great deal.
Cash flow trends suggest the company can fund operations without obvious strain. In recent quarters, operating cash flow has generally been positive, including $100.2 million in Q4 2025 and $68.4 million in Q2 2025, though Q1 2025 was much weaker. Investing and financing cash flows have been negative at times due to securities purchases, debt repayment, and share repurchases, which is not unusual for an insurer, but it does mean excess cash is being actively deployed.
Bottom line: GLRE looks financially sound and liquidity-rich, with improved earnings in Q1 2026 and a stronger equity base than two years ago. Still, the company’s results remain uneven, and investors should expect profits to depend heavily on underwriting outcomes and investment performance from quarter to quarter.
07/17/26 07:14 PM ETAI Generated. May Contain Errors.