Free Trial

Chicago Atlantic Real Estate Finance (REFI) Financials

Chicago Atlantic Real Estate Finance logo
$13.72 +0.13 (+0.96%)
Closing price 08/8/2025 04:00 PM Eastern
Extended Trading
$13.69 -0.03 (-0.19%)
As of 08/8/2025 07:56 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Chicago Atlantic Real Estate Finance

Annual Income Statements for Chicago Atlantic Real Estate Finance

This table shows Chicago Atlantic Real Estate Finance's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024
Period end date 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
32 39 37
Consolidated Net Income / (Loss)
32 39 37
Net Income / (Loss) Continuing Operations
32 39 37
Total Pre-Tax Income
32 39 37
Total Operating Income
35 44 44
Total Gross Profit
51 63 62
Total Revenue
51 63 62
Operating Revenue
51 63 62
Total Cost of Revenue
0.00 0.00 0.00
Total Operating Expenses
17 19 18
Selling, General & Admin Expense
5.68 7.41 7.20
Other Operating Expenses / (Income)
10 9.72 7.48
Other Special Charges / (Income)
0.44 1.48 3.06
Total Other Income / (Expense), net
-2.61 -5.57 -7.32
Interest Expense
2.61 5.75 7.08
Other Income / (Expense), net
0.00 0.18 -0.24
Income Tax Expense
0.00 0.00 0.00
Basic Earnings per Share
$1.83 $2.14 $1.92
Weighted Average Basic Shares Outstanding
17.65M 18.09M 19.28M
Diluted Earnings per Share
$1.82 $2.11 $1.88
Weighted Average Diluted Shares Outstanding
17.75M 18.34M 19.71M
Weighted Average Basic & Diluted Shares Outstanding
18.08M 18.20M 20.89M
Cash Dividends to Common per Share
$2.10 $2.17 $2.06

Quarterly Income Statements for Chicago Atlantic Real Estate Finance

This table shows Chicago Atlantic Real Estate Finance's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Period end date 9/30/2022 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
11 4.56 11 8.64 9.98 9.40 8.73 9.18 11 7.92
Consolidated Net Income / (Loss)
9.77 7.26 11 8.64 9.98 9.40 8.73 9.18 11 7.92
Net Income / (Loss) Continuing Operations
11 4.56 11 8.64 9.98 9.40 8.73 9.18 11 7.92
Total Pre-Tax Income
9.77 7.26 11 8.64 9.98 9.40 8.73 9.18 11 7.92
Total Operating Income
-1.51 41 12 9.64 11 11 11 11 13 9.50
Total Gross Profit
0.00 51 17 15 15 17 15 15 16 15
Total Revenue
0.00 51 17 15 15 17 15 15 16 15
Operating Revenue
- - 17 15 15 17 15 15 16 15
Total Operating Expenses
1.51 10 4.22 5.02 3.84 5.54 4.51 4.00 3.25 5.98
Selling, General & Admin Expense
1.43 1.62 1.84 1.82 1.74 2.01 1.84 1.66 1.72 1.97
Other Operating Expenses / (Income)
- - 2.23 2.94 1.56 2.99 2.14 1.50 0.68 3.16
Other Special Charges / (Income)
0.08 0.11 0.14 0.26 0.54 0.54 0.53 0.84 0.85 0.85
Total Other Income / (Expense), net
13 -37 -1.62 -0.99 -1.36 -1.60 -2.11 -1.84 -1.80 -1.58
Interest Expense
-13 37 1.62 0.99 1.45 1.69 2.03 1.84 1.80 1.41
Other Income / (Expense), net
- - 0.00 0.00 0.09 0.09 -0.08 0.00 0.00 -0.17
Basic Earnings per Share
$0.55 $0.42 $0.60 $0.48 $0.55 $0.51 $0.48 $0.47 $0.57 $0.40
Weighted Average Basic Shares Outstanding
17.66M 17.65M 17.88M 18.09M 18.18M 18.09M 18.27M 19.38M 19.63M 19.28M
Diluted Earnings per Share
$0.55 $0.41 $0.60 $0.47 $0.54 $0.50 $0.47 $0.46 $0.56 $0.39
Weighted Average Diluted Shares Outstanding
17.75M 17.75M 17.96M 18.27M 18.56M 18.34M 18.64M 19.89M 20.06M 19.71M
Weighted Average Basic & Diluted Shares Outstanding
17.66M 18.08M 18.09M 18.18M 18.18M 18.20M 19.10M 19.62M 19.63M 20.89M

Annual Cash Flow Statements for Chicago Atlantic Real Estate Finance

This table details how cash moves in and out of Chicago Atlantic Real Estate Finance's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024
Period end date 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents
-75 2.18 19
Net Cash From Operating Activities
17 28 23
Net Cash From Continuing Operating Activities
17 28 23
Net Income / (Loss) Continuing Operations
32 39 37
Consolidated Net Income / (Loss)
32 39 37
Amortization Expense
-2.31 -2.43 -1.44
Non-Cash Adjustments To Reconcile Net Income
-16 -8.67 -9.64
Changes in Operating Assets and Liabilities, net
3.44 0.81 -2.81
Net Cash From Investing Activities
-125 -1.93 -39
Net Cash From Continuing Investing Activities
-125 -1.93 -39
Sale and/or Maturity of Investments
18 77 102
Other Investing Activities, net
-150 -79 -142
Net Cash From Financing Activities
34 -24 35
Net Cash From Continuing Financing Activities
34 -24 35
Repayment of Debt
-0.50 -74 -171
Repurchase of Common Equity
-0.12 -0.28 -1.22
Payment of Dividends
-28 -39 -42
Issuance of Debt
58 82 209
Issuance of Common Equity
4.51 7.22 40
Cash Interest Paid
1.66 5.03 6.21

Quarterly Cash Flow Statements for Chicago Atlantic Real Estate Finance

This table details how cash moves in and out of Chicago Atlantic Real Estate Finance's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Period end date 9/30/2022 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024
Net Change in Cash & Equivalents
2.71 -3.62 -1.07 13 -9.32 -0.80 -0.99 0.17 -0.31 20
Net Cash From Operating Activities
5.00 4.63 1.70 10 1.00 16 6.92 6.21 8.20 1.83
Net Cash From Continuing Operating Activities
5.00 4.63 1.70 10 1.00 16 6.92 6.21 8.20 1.83
Net Income / (Loss) Continuing Operations
9.77 7.26 11 8.64 9.98 9.40 8.73 9.18 11 7.92
Consolidated Net Income / (Loss)
9.77 7.26 11 8.64 9.98 9.40 8.73 9.18 11 7.92
Amortization Expense
-0.64 -0.55 -0.74 -0.43 -0.41 -0.85 -0.39 -0.28 -0.38 -0.39
Non-Cash Adjustments To Reconcile Net Income
-5.82 -4.11 -3.67 -1.44 -3.93 0.37 0.19 -2.26 -1.94 -5.63
Changes in Operating Assets and Liabilities, net
1.69 2.03 -4.58 3.44 -4.63 6.58 -1.62 -0.43 -0.68 -0.08
Net Cash From Investing Activities
-2.00 -4.52 25 5.20 -22 -11 -19 -2.86 24 -41
Net Cash From Continuing Investing Activities
-2.00 -4.52 25 5.20 -22 -11 -19 -2.86 24 -41
Sale and/or Maturity of Investments
- 4.14 45 -31 49 14 3.66 18 56 25
Other Investing Activities, net
-16 -15 -33 50 -71 -25 -22 -21 -32 -67
Net Cash From Financing Activities
-0.30 -3.72 -28 -2.03 11 -5.57 11 -3.19 -32 59
Net Cash From Continuing Financing Activities
-0.30 -3.72 -28 -2.03 11 -5.57 11 -3.19 -32 59
Repayment of Debt
- -0.32 -49 -0.05 -10 -15 -13 -21 -52 -85
Repurchase of Common Equity
- -0.10 -0.10 -0.18 - - -0.34 -0.33 -0.09 -0.46
Payment of Dividends
-8.30 -8.30 -13 -8.52 -8.56 -8.57 -14 -9.24 -9.26 -9.27
Issuance of Debt
8.00 5.00 29 5.50 30 18 28 16 30 136
Issuance of Common Equity
- - 6.00 1.22 - - 9.81 11 0.04 19
Cash Interest Paid
0.54 1.01 1.36 1.08 1.09 1.50 1.79 1.86 1.69 0.87

Annual Balance Sheets for Chicago Atlantic Real Estate Finance

This table presents Chicago Atlantic Real Estate Finance's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2021 2022 2023 2024
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Total Assets
278 343 359 435
Total Current Assets
81 6.73 8.71 30
Cash & Equivalents
80 5.72 7.90 26
Accounts Receivable
0.87 1.02 0.71 0.46
Other Current Assets
- 0.00 0.11 3.37
Plant, Property, & Equipment, net
0.00 0.00 0.00 0.00
Total Noncurrent Assets
197 337 350 400
Noncurrent Note & Lease Receivables
- 335 349 398
Other Noncurrent Operating Assets
0.20 1.20 1.00 1.45
Total Liabilities & Shareholders' Equity
278 343 359 435
Total Liabilities
14 79 87 126
Total Current Liabilities
11 75 82 72
Short-Term Debt
0.00 58 66 55
Accounts Payable
0.21 1.06 1.14 2.29
Accrued Expenses
6.64 1.87 1.07 1.30
Dividends Payable
4.54 14 14 14
Total Noncurrent Liabilities
2.71 3.30 5.30 54
Long-Term Debt
- - 0.00 49
Other Noncurrent Operating Liabilities
2.71 3.30 5.30 4.91
Commitments & Contingencies
0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
264 264 272 309
Total Preferred & Common Equity
264 264 272 309
Total Common Equity
264 264 272 309
Common Stock
264 269 278 319
Retained Earnings
-0.18 -5.14 -5.81 -10

Quarterly Balance Sheets for Chicago Atlantic Real Estate Finance

This table presents Chicago Atlantic Real Estate Finance'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
Period end date 9/30/2022 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024
Total Assets
340 323 331 352 384 386 366
Total Current Assets
8.68 2.26 15 15 12 8.54 359
Cash & Equivalents
9.33 4.64 18 8.70 6.90 7.07 6.76
Accounts Receivable
0.84 1.67 1.01 0.95 5.14 0.63 0.61
Inventories, net
-1.50 - -5.12 - - - -4.09
Other Current Assets
- -4.05 - 5.51 0.19 0.84 1.47
Other Current Nonoperating Assets
- - - - - - 355
Plant, Property, & Equipment, net
0.00 0.00 0.00 0.00 0.00 0.00 351
Total Noncurrent Assets
332 633 316 3.47 371 378 361
Long-Term Investments
331 312 315 - - - 355
Other Noncurrent Operating Assets
0.73 321 1.23 3.47 0.93 1.17 6.48
Total Liabilities & Shareholders' Equity
340 323 331 352 384 386 366
Total Liabilities
70 51 57 77 98 94 70
Total Current Liabilities
68 51 55 75 94 90 67
Short-Term Debt
53 38 43 63 81 77 54
Accounts Payable
0.72 0.96 1.42 1.19 1.34 1.54 1.36
Dividends Payable
8.44 8.67 8.71 8.57 9.01 9.26 9.27
Other Current Nonoperating Liabilities
- 0.22 - 0.50 - - 2.58
Total Noncurrent Liabilities
2.55 0.00 1.80 1.67 3.57 3.73 3.24
Other Noncurrent Operating Liabilities
2.55 - 1.80 1.67 3.57 3.73 3.24
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
270 272 274 276 286 293 295
Total Preferred & Common Equity
270 272 274 276 286 293 295
Total Common Equity
270 272 274 276 286 293 295
Common Stock
269 275 277 277 292 299 300
Retained Earnings
1.09 -2.98 -2.90 -1.34 -6.09 -6.39 -4.45

Annual Metrics And Ratios for Chicago Atlantic Real Estate Finance

This table displays calculated financial ratios and metrics derived from Chicago Atlantic Real Estate Finance's official financial filings.

Metric 2022 2023 2024
Period end date 12/31/2022 12/31/2023 12/31/2024
Growth Metrics
- - -
Revenue Growth
0.00% 22.20% -1.27%
EBITDA Growth
0.00% 28.95% 1.56%
EBIT Growth
0.00% 27.38% -0.76%
NOPAT Growth
0.00% 26.86% 0.19%
Net Income Growth
0.00% 19.87% -4.30%
EPS Growth
0.00% 15.93% -10.90%
Operating Cash Flow Growth
0.00% 67.11% -18.50%
Free Cash Flow Firm Growth
0.00% 0.00% -123.22%
Invested Capital Growth
0.00% 3.52% 15.15%
Revenue Q/Q Growth
0.00% -35.71% -1.66%
EBITDA Q/Q Growth
0.00% -41.92% -2.95%
EBIT Q/Q Growth
0.00% -40.32% -3.83%
NOPAT Q/Q Growth
0.00% -40.56% -3.27%
Net Income Q/Q Growth
0.00% 5.86% -3.84%
EPS Q/Q Growth
0.00% 4.46% -5.53%
Operating Cash Flow Q/Q Growth
0.00% 62.01% -37.13%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 97.47%
Invested Capital Q/Q Growth
0.00% 6,170.82% 12.69%
Profitability Metrics
- - -
Gross Margin
100.00% 100.00% 100.00%
EBITDA Margin
63.33% 66.82% 68.73%
Operating Margin
67.82% 70.40% 71.44%
EBIT Margin
67.82% 70.69% 71.05%
Profit (Net Income) Margin
62.74% 61.54% 59.65%
Tax Burden Percent
100.00% 100.00% 100.00%
Interest Burden Percent
92.51% 87.06% 83.95%
Effective Tax Rate
0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
10.54% 13.13% 12.03%
ROIC Less NNEP Spread (ROIC-NNEP)
6.65% 5.08% 2.70%
Return on Net Nonoperating Assets (RNNOA)
1.70% 1.31% 0.73%
Return on Equity (ROE)
12.23% 14.45% 12.76%
Cash Return on Invested Capital (CROIC)
0.00% 9.68% -2.05%
Operating Return on Assets (OROA)
11.23% 12.66% 11.11%
Return on Assets (ROA)
10.39% 11.02% 9.33%
Return on Common Equity (ROCE)
12.23% 14.45% 12.76%
Return on Equity Simple (ROE_SIMPLE)
12.23% 14.24% 11.99%
Net Operating Profit after Tax (NOPAT)
35 44 44
NOPAT Margin
67.82% 70.40% 71.44%
Net Nonoperating Expense Percent (NNEP)
3.88% 8.05% 9.32%
Return On Investment Capital (ROIC_SIMPLE)
- 13.11% 10.74%
Cost of Revenue to Revenue
0.00% 0.00% 0.00%
SG&A Expenses to Revenue
11.04% 11.79% 11.59%
R&D to Revenue
0.00% 0.00% 0.00%
Operating Expenses to Revenue
32.18% 29.60% 28.56%
Earnings before Interest and Taxes (EBIT)
35 44 44
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
33 42 43
Valuation Ratios
- - -
Price to Book Value (P/BV)
0.82 0.95 0.98
Price to Tangible Book Value (P/TBV)
0.82 0.95 0.98
Price to Revenue (P/Rev)
4.23 4.10 4.88
Price to Earnings (P/E)
6.74 6.67 8.17
Dividend Yield
14.69% 13.25% 13.36%
Earnings Yield
14.84% 15.00% 12.24%
Enterprise Value to Invested Capital (EV/IC)
0.81 0.92 0.96
Enterprise Value to Revenue (EV/Rev)
5.24 5.03 6.13
Enterprise Value to EBITDA (EV/EBITDA)
8.28 7.52 8.91
Enterprise Value to EBIT (EV/EBIT)
7.73 7.11 8.62
Enterprise Value to NOPAT (EV/NOPAT)
7.73 7.14 8.58
Enterprise Value to Operating Cash Flow (EV/OCF)
15.87 11.13 16.43
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 9.69 0.00
Leverage & Solvency
- - -
Debt to Equity
0.22 0.24 0.34
Long-Term Debt to Equity
0.00 0.00 0.16
Financial Leverage
0.25 0.26 0.27
Leverage Ratio
1.18 1.31 1.37
Compound Leverage Factor
1.09 1.14 1.15
Debt to Total Capital
18.01% 19.54% 25.20%
Short-Term Debt to Total Capital
18.01% 19.54% 13.32%
Long-Term Debt to Total Capital
0.00% 0.00% 11.89%
Preferred Equity to Total Capital
0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00%
Common Equity to Total Capital
81.99% 80.46% 74.80%
Debt to EBITDA
1.78 1.57 2.44
Net Debt to EBITDA
1.60 1.38 1.82
Long-Term Debt to EBITDA
0.00 0.00 1.15
Debt to NOPAT
1.66 1.49 2.35
Net Debt to NOPAT
1.50 1.31 1.75
Long-Term Debt to NOPAT
0.00 0.00 1.11
Altman Z-Score
1.87 2.09 1.77
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00%
Liquidity Ratios
- - -
Current Ratio
0.09 0.11 0.42
Quick Ratio
0.09 0.10 0.37
Cash Flow Metrics
- - -
Free Cash Flow to Firm (FCFF)
0.00 33 -7.58
Operating Cash Flow to CapEx
0.00% 0.00% 0.00%
Free Cash Flow to Firm to Interest Expense
0.00 5.67 -1.07
Operating Cash Flow to Interest Expense
6.51 4.94 3.27
Operating Cash Flow Less CapEx to Interest Expense
9.07 4.94 3.27
Efficiency Ratios
- - -
Asset Turnover
0.17 0.18 0.16
Accounts Receivable Turnover
54.40 72.96 106.60
Inventory Turnover
0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.00
Accounts Payable Turnover
0.00 0.00 0.00
Days Sales Outstanding (DSO)
6.71 5.00 3.42
Days Inventory Outstanding (DIO)
0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00
Cash Conversion Cycle (CCC)
6.71 5.00 3.42
Capital & Investment Metrics
- - -
Invested Capital
331 343 395
Invested Capital Turnover
0.16 0.19 0.17
Increase / (Decrease) in Invested Capital
0.00 12 52
Enterprise Value (EV)
270 316 380
Market Capitalization
218 258 303
Book Value per Share
$14.95 $14.95 $15.74
Tangible Book Value per Share
$14.95 $14.95 $15.74
Total Capital
322 338 413
Total Debt
58 66 104
Total Long-Term Debt
0.00 0.00 49
Net Debt
52 58 78
Capital Expenditures (CapEx)
-6.70 0.00 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-16 -15 -13
Debt-free Net Working Capital (DFNWC)
-9.81 -7.37 13
Net Working Capital (NWC)
-68 -73 -42
Net Nonoperating Expense (NNE)
2.61 5.57 7.32
Net Nonoperating Obligations (NNO)
67 71 86
Total Depreciation and Amortization (D&A)
-2.31 -2.43 -1.44
Debt-free, Cash-free Net Working Capital to Revenue
-30.17% -24.27% -21.51%
Debt-free Net Working Capital to Revenue
-19.06% -11.71% 21.00%
Net Working Capital to Revenue
-131.74% -116.64% -67.56%
Earnings Adjustments
- - -
Adjusted Basic Earnings per Share
$1.83 $2.14 $1.92
Adjusted Weighted Average Basic Shares Outstanding
17.65M 18.09M 19.28M
Adjusted Diluted Earnings per Share
$1.82 $2.11 $1.88
Adjusted Weighted Average Diluted Shares Outstanding
17.75M 18.34M 19.71M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
18.08M 18.20M 20.89M
Normalized Net Operating Profit after Tax (NOPAT)
25 32 33
Normalized NOPAT Margin
48.06% 50.93% 53.46%
Pre Tax Income Margin
62.74% 61.54% 59.65%
Debt Service Ratios
- - -
EBIT to Interest Expense
13.35 7.73 6.23
NOPAT to Interest Expense
13.35 7.70 6.27
EBIT Less CapEx to Interest Expense
15.91 7.73 6.23
NOPAT Less CapEx to Interest Expense
15.91 7.70 6.27
Payout Ratios
- - -
Dividend Payout Ratio
87.25% 101.10% 112.38%
Augmented Payout Ratio
87.63% 101.83% 115.68%

Quarterly Metrics And Ratios for Chicago Atlantic Real Estate Finance

This table displays calculated financial ratios and metrics derived from Chicago Atlantic Real Estate Finance's official financial filings.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Period end date 9/30/2022 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
0.00% 0.00% 0.00% 0.00% 0.00% -67.89% -7.16% 2.48% 7.08% -6.36%
EBITDA Growth
-4,322.42% 0.00% 524.19% 388.50% 612.62% -74.82% -10.32% 16.72% 14.61% -12.69%
EBIT Growth
-3,008.23% 0.00% 746.06% 433.39% 856.46% -73.10% -12.58% 14.37% 13.87% -15.85%
NOPAT Growth
-3,008.23% 0.00% 746.06% 433.39% 850.80% -73.33% -11.97% 14.37% 14.73% -13.62%
Net Income Growth
140.17% 0.00% 37.01% 15.80% 2.13% 29.52% -18.35% 6.26% 12.37% -15.73%
EPS Growth
-33.73% 0.00% 36.36% 11.90% -1.82% 21.95% -21.67% -2.13% 3.70% -22.00%
Operating Cash Flow Growth
0.00% 0.00% -43.93% 135.32% -80.01% 235.05% 306.44% -39.17% 720.33% -88.21%
Free Cash Flow Firm Growth
0.00% 0.00% 0.00% 67.32% -140.34% 0.00% 85.61% -4,084.04% -11,161.52% -6,398.62%
Invested Capital Growth
0.00% 0.00% 3,838.81% 4.57% 162.02% 3.52% 17.66% 4,724.28% 6,307.65% 15.15%
Revenue Q/Q Growth
0.00% 0.00% -67.89% -11.30% 3.58% 8.87% -51.62% -2.09% 8.23% -4.79%
EBITDA Q/Q Growth
32.65% 1,992.06% -71.55% -20.43% 19.67% -7.06% -56.35% 3.57% 17.51% -29.20%
EBIT Q/Q Growth
47.75% 2,828.52% -70.13% -21.71% 18.55% -2.96% -56.28% 2.43% 18.03% -28.29%
NOPAT Q/Q Growth
47.75% 2,828.52% -70.13% -21.71% 17.66% -3.06% -55.98% 1.71% 18.03% -27.02%
Net Income Q/Q Growth
30.88% -25.73% 47.36% -19.16% 15.43% -5.81% -7.10% 5.20% 22.08% -29.36%
EPS Q/Q Growth
30.95% -25.45% 46.34% -21.67% 14.89% -7.41% -6.00% -2.13% 21.74% -30.36%
Operating Cash Flow Q/Q Growth
15.31% -7.51% -63.22% 499.90% -90.21% 1,450.43% -55.38% -10.22% 32.07% -77.72%
Free Cash Flow Firm Q/Q Growth
32.15% -100.00% 0.00% 102.99% -131.86% 77.84% -443.91% -726.51% 9.95% 87.21%
Invested Capital Q/Q Growth
-4.72% 3,857.01% -5.27% -102.56% 168.05% 6,170.82% 7.68% 0.64% -5.70% 12.69%
Profitability Metrics
- - - - - - - - - -
Gross Margin
0.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
0.00% 79.00% 70.00% 62.80% 72.56% 61.94% 67.62% 71.53% 77.66% 57.75%
Operating Margin
0.00% 80.07% 74.49% 65.75% 74.69% 66.50% 70.63% 73.38% 80.02% 61.34%
EBIT Margin
0.00% 80.07% 74.49% 65.75% 75.25% 67.08% 70.14% 73.38% 80.02% 60.28%
Profit (Net Income) Margin
0.00% 14.10% 64.70% 58.96% 65.71% 56.85% 56.90% 61.14% 68.96% 51.16%
Tax Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Interest Burden Percent
-646.75% 17.61% 86.85% 89.68% 87.32% 84.75% 81.12% 83.32% 86.17% 84.88%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 12.44% 33.16% 0.00% 0.00% 12.41% 12.76% 25.05% 28.40% 10.33%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -38.02% 34.53% 0.00% 0.00% 10.10% 9.39% 26.87% 30.07% 8.32%
Return on Net Nonoperating Assets (RNNOA)
0.00% -9.69% -15.05% 0.00% 0.00% 2.61% 2.11% -9.62% -11.33% 2.25%
Return on Equity (ROE)
0.00% 2.75% 18.11% 13.41% 13.40% 15.02% 14.87% 15.44% 17.06% 12.58%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 9.68% -3.70% -90.27% -168.08% -2.05%
Operating Return on Assets (OROA)
0.00% 13.26% 16.64% 16.27% 21.26% 12.01% 12.25% 12.71% 14.07% 9.43%
Return on Assets (ROA)
0.00% 2.34% 14.45% 14.59% 18.56% 10.18% 9.94% 10.59% 12.13% 8.00%
Return on Common Equity (ROCE)
0.00% 2.75% 18.11% 13.41% 13.39% 15.02% 14.87% 15.44% 17.06% 12.58%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 12.93% 13.29% 13.26% 0.00% 12.85% 12.74% 13.04% 0.00%
Net Operating Profit after Tax (NOPAT)
-1.51 41 12 9.64 11 11 11 11 13 9.50
NOPAT Margin
0.00% 80.07% 74.49% 65.75% 74.69% 66.50% 70.63% 73.38% 80.02% 61.34%
Net Nonoperating Expense Percent (NNEP)
8.09% 50.46% -1.37% -0.36% -0.50% 2.31% 3.37% -1.81% -1.67% 2.01%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - 3.25% - - - 2.30%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
0.00% 3.15% 11.16% 12.40% 11.48% 12.16% 11.99% 11.07% 10.60% 12.75%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
0.00% 19.93% 25.51% 34.25% 25.31% 33.50% 29.37% 26.62% 19.98% 38.66%
Earnings before Interest and Taxes (EBIT)
-1.51 41 12 9.64 11 11 11 11 13 9.33
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-2.15 41 12 9.21 11 10 10 11 13 8.94
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
0.73 0.82 0.76 0.87 0.85 0.95 0.97 1.00 1.03 0.98
Price to Tangible Book Value (P/TBV)
0.73 0.82 0.76 0.87 0.85 0.95 0.97 1.00 1.03 0.98
Price to Revenue (P/Rev)
0.00 4.23 3.04 2.89 2.39 4.10 4.51 4.73 4.82 4.88
Price to Earnings (P/E)
0.00 6.74 5.88 6.77 6.91 6.67 7.57 7.87 7.90 8.17
Dividend Yield
11.94% 14.69% 16.44% 14.22% 14.60% 13.25% 12.29% 12.24% 12.12% 13.36%
Earnings Yield
0.00% 14.84% 17.01% 14.76% 14.48% 15.00% 13.20% 12.71% 12.66% 12.24%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.81 0.00 0.00 52.71 0.92 0.95 0.98 0.00 0.96
Enterprise Value to Revenue (EV/Rev)
0.00 5.24 0.00 0.00 2.95 5.03 5.71 5.85 0.00 6.13
Enterprise Value to EBITDA (EV/EBITDA)
0.00 8.28 0.00 0.00 3.98 7.52 8.64 8.57 0.00 8.91
Enterprise Value to EBIT (EV/EBIT)
0.00 7.73 0.00 0.00 3.87 7.11 8.22 8.20 0.00 8.62
Enterprise Value to NOPAT (EV/NOPAT)
0.00 7.73 0.00 0.00 3.87 7.14 8.24 8.22 0.00 8.58
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 15.87 0.00 0.00 16.44 11.13 10.49 12.25 0.00 16.43
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 9.69 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.20 0.22 0.14 0.16 0.23 0.24 0.28 0.26 0.18 0.34
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.16
Financial Leverage
-1.03 0.25 -0.44 -1.03 -1.01 0.26 0.22 -0.36 -0.38 0.27
Leverage Ratio
1.26 1.18 1.12 1.23 1.27 1.31 1.27 1.27 1.26 1.37
Compound Leverage Factor
-8.15 0.21 0.98 1.10 1.11 1.11 1.03 1.05 1.08 1.16
Debt to Total Capital
16.40% 18.01% 12.11% 13.58% 18.60% 19.54% 22.13% 20.77% 15.45% 25.20%
Short-Term Debt to Total Capital
16.40% 18.01% 12.11% 13.58% 18.60% 19.54% 22.13% 20.77% 15.45% 13.32%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 11.89%
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%
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%
Common Equity to Total Capital
83.54% 81.99% 87.89% 86.42% 81.40% 80.46% 77.87% 79.23% 84.55% 74.80%
Debt to EBITDA
0.00 1.78 0.80 0.73 0.87 1.57 1.99 1.81 1.23 2.44
Net Debt to EBITDA
0.00 1.60 -5.96 -4.90 0.75 1.38 1.82 1.64 -6.99 1.82
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.15
Debt to NOPAT
0.00 1.66 0.76 0.70 0.85 1.49 1.90 1.74 1.18 2.35
Net Debt to NOPAT
0.00 1.50 -5.69 -4.71 0.73 1.31 1.74 1.58 -6.70 1.75
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.11
Altman Z-Score
0.00 1.94 2.59 2.71 2.01 1.78 1.68 1.86 3.82 1.50
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.03% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
0.13 0.09 0.04 0.27 0.20 0.11 0.13 0.09 5.35 0.42
Quick Ratio
0.15 0.09 0.12 0.36 0.13 0.10 0.13 0.09 0.11 0.37
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
7.31 0.00 -310 9.25 -2.95 -0.65 -45 -369 -332 -42
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%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 -191.53 9.30 -2.03 -0.39 -21.96 -200.48 -184.50 -30.09
Operating Cash Flow to Interest Expense
0.00 0.13 1.05 10.26 0.69 9.17 3.41 3.38 4.56 1.30
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.13 9.33 10.26 0.69 9.17 3.41 3.38 4.56 1.30
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.00 0.17 0.22 0.25 0.28 0.18 0.17 0.17 0.18 0.16
Accounts Receivable Turnover
0.00 54.40 80.72 84.04 109.29 72.96 18.12 75.73 80.92 106.60
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
0.00 6.71 4.52 4.34 3.34 5.00 20.14 4.82 4.51 3.42
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
0.00 6.71 4.52 4.34 3.34 5.00 20.14 4.82 4.51 3.42
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
-8.82 331 314 -8.04 5.47 343 369 372 350 395
Invested Capital Turnover
0.00 0.16 0.45 -10.04 -58.42 0.19 0.18 0.34 0.35 0.17
Increase / (Decrease) in Invested Capital
-8.82 0.00 322 0.38 14 12 55 380 345 52
Enterprise Value (EV)
-89 270 -72 -51 288 316 353 363 -3.06 380
Market Capitalization
198 218 207 239 234 258 278 293 304 303
Book Value per Share
$15.29 $14.95 $15.05 $15.13 $15.17 $14.95 $15.71 $15.33 $15.06 $15.74
Tangible Book Value per Share
$15.29 $14.95 $15.05 $15.13 $15.17 $14.95 $15.71 $15.33 $15.06 $15.74
Total Capital
323 322 310 317 339 338 367 369 349 413
Total Debt
53 58 38 43 63 66 81 77 54 104
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 49
Net Debt
-287 52 -279 -290 54 58 74 70 -307 78
Capital Expenditures (CapEx)
0.00 0.00 -13 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-15 -16 -16 -16 -5.40 -15 -7.53 -12 339 -13
Debt-free Net Working Capital (DFNWC)
-6.10 -9.81 -11 2.72 3.30 -7.37 -0.63 -4.75 346 13
Net Working Capital (NWC)
-59 -68 -49 -40 -60 -73 -82 -82 292 -42
Net Nonoperating Expense (NNE)
-11 34 1.62 0.99 1.36 1.60 2.11 1.84 1.80 1.58
Net Nonoperating Obligations (NNO)
-279 67 42 -282 -270 71 83 79 55 86
Total Depreciation and Amortization (D&A)
-0.64 -0.55 -0.74 -0.43 -0.41 -0.85 -0.39 -0.28 -0.38 -0.39
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -30.17% -23.00% -19.57% -5.52% -24.27% -12.21% -19.04% 537.51% -21.51%
Debt-free Net Working Capital to Revenue
0.00% -19.06% -16.18% 3.29% 3.38% -11.71% -1.02% -7.65% 548.21% 21.00%
Net Working Capital to Revenue
0.00% -131.74% -71.33% -48.73% -61.01% -116.64% -132.67% -131.29% 462.71% -67.56%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.42 $0.60 $0.48 $0.55 $0.51 $0.48 $0.47 $0.57 $0.40
Adjusted Weighted Average Basic Shares Outstanding
17.66M 17.65M 17.88M 18.09M 18.18M 18.09M 18.27M 19.38M 19.63M 19.28M
Adjusted Diluted Earnings per Share
$0.00 $0.41 $0.60 $0.47 $0.54 $0.50 $0.47 $0.46 $0.56 $0.39
Adjusted Weighted Average Diluted Shares Outstanding
17.75M 17.75M 17.96M 18.27M 18.56M 18.34M 18.64M 19.89M 20.06M 19.71M
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
Adjusted Weighted Average Basic & Diluted Shares Outstanding
17.66M 18.08M 18.09M 18.18M 18.18M 18.20M 19.10M 19.62M 19.63M 20.89M
Normalized Net Operating Profit after Tax (NOPAT)
-1.00 29 8.71 6.93 8.32 8.07 7.96 8.30 9.70 7.24
Normalized NOPAT Margin
0.00% 56.20% 52.73% 47.28% 54.77% 48.83% 51.86% 55.26% 59.66% 46.76%
Pre Tax Income Margin
0.00% 14.10% 64.70% 58.96% 65.71% 56.85% 56.90% 61.14% 68.96% 51.16%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
0.00 1.12 7.61 9.69 7.88 6.56 5.30 5.99 7.23 6.61
NOPAT to Interest Expense
0.00 1.12 7.61 9.69 7.83 6.50 5.33 5.99 7.23 6.73
EBIT Less CapEx to Interest Expense
0.00 1.12 15.89 9.69 7.88 6.56 5.30 5.99 7.23 6.61
NOPAT Less CapEx to Interest Expense
0.00 1.12 15.89 9.69 7.83 6.50 5.33 5.99 7.23 6.73
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
0.00% 87.25% 105.59% 106.17% 106.28% 101.10% 107.53% 107.91% 106.26% 112.38%
Augmented Payout Ratio
0.00% 87.63% 106.17% 107.23% 107.33% 101.83% 108.94% 109.69% 108.22% 115.68%

Key Financial Trends

Chicago Atlantic Real Estate Finance (NASDAQ: REFI) Financial Analysis Summary

Over the past four years, Chicago Atlantic Real Estate Finance has shown noteworthy financial performance and important trends in income, cash flow, and balance sheet positions. Here is a summary of the key financial points and developments, focusing on the latest available quarterly data and comparing it with prior periods:

  • Consistent Revenue and Operating Income: Operating revenue has remained relatively stable around $15 million to $16.5 million per quarter in 2023 and 2024, with total operating income maintaining strong levels (e.g., $9.5 million in Q4 2024, $13 million in Q3 2024, and around $11 million in prior quarters).
  • Positive Net Income Trend: The company generated solid net income consistently each quarter, with net income attributable to common shareholders around $7.9 million in Q4 2024 and above $8 million - $11 million in prior quarters, reflecting profitability.
  • Strong Earnings Per Share (EPS): EPS has been strong over the last several quarters, staying in the $0.39 to $0.60 range with Q4 2024 reporting basic EPS of $0.40 and diluted EPS around $0.39, demonstrating stable profitability at the shareholder level.
  • Solid Operating Cash Flow: Net cash from operating activities has consistently been positive, with $1.8 million in Q4 2024 and significantly higher in previous quarters (e.g., $8.2 million in Q3 2024 and above $6 million in Q2 2024), indicating good cash generation from core business operations.
  • Effective Financing Activity Management: The company has increased debt issuance in several quarters, notably $135.5 million in Q4 2024 and substantial amounts in prior quarters, signifying ongoing access to capital markets for financing growth or operations. It has also repaid significant debt amounts, reflecting active capital structure management.
  • Dividend Payments Steady: Cash dividends to common shareholders remain steady at $0.47 per share quarterly, indicating a consistent return of capital to investors.
  • Equity Activity: Issuance and repurchase of common equity have fluctuated. For example, Q4 2024 shows issuance of about $18.8 million and repurchase of roughly $0.46 million. While issuance signals capital raising, repurchases slightly reduce shares outstanding.
  • Stable Share Count: Weighted average basic and diluted shares outstanding have remained stable, fluctuating around 18-20 million shares, which supports consistent EPS comparability.
  • Overall Operating Expenses Remain Elevated: Total operating expenses, particularly "Other Operating Expenses" and "Other Special Charges," have increased in some recent quarters (e.g., over $3 million in 'Other Operating Expenses' in Q4 2024), which could pressure margins if not managed carefully.
  • Volatile Investing Cash Flow Affecting Liquidity: Net cash used in investing activities fluctuated significantly, with large sales and maturities of investments offset by substantial negative other investing activities, leading to negative net investing cash flow of over $41 million in Q4 2024. This volatility may impact liquidity in some periods.
  • High Dividend Payouts Impact Cash Balance: Consistent dividend payments of approximately $9 million per quarter exert cash outflow pressure.
  • Significant Debt Repayments: Large debt repayments, such as $85 million in Q4 2024, reduce debt but also require substantial cash outflows, impacting financial flexibility.
  • Increased Interest Expense: Interest expenses have generally increased over the years, with $1.4 million in Q4 2024 and higher amounts in some quarters, potentially due to increased debt levels.

Balance Sheet Highlights:

  • Total assets have grown steadily, reaching over $365 million as of Q3 2024, with substantial investments and noncurrent assets indicating solid asset base.
  • Total liabilities have increased, reaching roughly $70 million in Q3 2024, driven by short-term debts over $50 million, which may raise near-term liquidity concerns.
  • Common equity remains robust above $290 million, supporting a strong equity cushion for the company.

Summary: Chicago Atlantic Real Estate Finance has steadily grown its revenue and net income with healthy EPS and cash flow from operations. The company exercises active capital management through debt issuance and repayments as well as equity activity. However, elevated operating expenses and variable cash flows from investing activities introduce some volatility. The balance sheet remains solid with a growing asset base and strong equity, though increasing liabilities warrant monitoring for liquidity.

Retail investors should consider the company’s consistent earnings growth and operating cash flow while being mindful of fluctuating investing activities and debt levels when evaluating Chicago Atlantic Real Estate Finance as an investment.

08/09/25 02:45 AMAI Generated. May Contain Errors.

Frequently Asked Questions About Chicago Atlantic Real Estate Finance's Financials

When does Chicago Atlantic Real Estate Finance's fiscal year end?

According to the most recent income statement we have on file, Chicago Atlantic Real Estate Finance's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Chicago Atlantic Real Estate Finance's net income changed over the last 2 years?

Chicago Atlantic Real Estate Finance's net income appears to be on an upward trend, with a most recent value of $37.05 million in 2024, rising from $32.29 million in 2022. The previous period was $38.71 million in 2023. Find out what analysts predict for Chicago Atlantic Real Estate Finance in the coming months.

What is Chicago Atlantic Real Estate Finance's operating income?
Chicago Atlantic Real Estate Finance's total operating income in 2024 was $44.37 million, based on the following breakdown:
  • Total Gross Profit: $62.10 million
  • Total Operating Expenses: $17.74 million
How has Chicago Atlantic Real Estate Finance's revenue changed over the last 2 years?

Over the last 2 years, Chicago Atlantic Real Estate Finance's total revenue changed from $51.47 million in 2022 to $62.10 million in 2024, a change of 20.7%.

How much debt does Chicago Atlantic Real Estate Finance have?

Chicago Atlantic Real Estate Finance's total liabilities were at $126.19 million at the end of 2024, a 44.4% increase from 2023, and a 795.4% increase since 2021.

How much cash does Chicago Atlantic Real Estate Finance have?

In the past 3 years, Chicago Atlantic Real Estate Finance's cash and equivalents has ranged from $5.72 million in 2022 to $80.25 million in 2021, and is currently $26.40 million as of their latest financial filing in 2024.

How has Chicago Atlantic Real Estate Finance's book value per share changed over the last 2 years?

Over the last 2 years, Chicago Atlantic Real Estate Finance's book value per share changed from 14.95 in 2022 to 15.74 in 2024, a change of 5.2%.



This page (NASDAQ:REFI) was last updated on 8/9/2025 by MarketBeat.com Staff
From Our Partners