Annual Income Statements for Ares Commercial Real Estate
This table shows Ares Commercial Real Estate's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Ares Commercial Real Estate
This table shows Ares Commercial Real Estate's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
-12 |
-6.13 |
-5.88 |
-11 |
9.35 |
-11 |
4.65 |
-3.87 |
-9.61 |
4.38 |
10 |
| Consolidated Net Income / (Loss) |
|
-12 |
-6.13 |
-5.88 |
-11 |
9.35 |
-11 |
4.65 |
-3.87 |
-9.61 |
4.38 |
10 |
| Net Income / (Loss) Continuing Operations |
|
-12 |
-6.13 |
-5.88 |
-11 |
9.35 |
-11 |
4.65 |
-3.87 |
-9.61 |
4.38 |
10 |
| Total Pre-Tax Income |
|
-12 |
-6.13 |
-5.88 |
-11 |
9.63 |
-11 |
4.65 |
-3.86 |
-9.58 |
4.52 |
10 |
| Total Revenue |
|
-3.77 |
2.78 |
3.43 |
-44 |
20 |
-0.29 |
15 |
6.14 |
-1.02 |
13 |
19 |
| Net Interest Income / (Expense) |
|
15 |
13 |
12 |
11 |
9.29 |
7.02 |
8.47 |
7.65 |
7.55 |
8.57 |
7.94 |
| Total Interest Income |
|
44 |
41 |
39 |
33 |
27 |
23 |
23 |
24 |
25 |
28 |
27 |
| Loans and Leases Interest Income |
|
44 |
41 |
39 |
33 |
27 |
23 |
23 |
24 |
25 |
28 |
27 |
| Total Interest Expense |
|
29 |
27 |
27 |
22 |
18 |
16 |
15 |
16 |
17 |
19 |
19 |
| Long-Term Debt Interest Expense |
|
29 |
27 |
27 |
22 |
18 |
16 |
15 |
16 |
17 |
19 |
19 |
| Total Non-Interest Income |
|
-19 |
-11 |
-8.52 |
-55 |
11 |
-7.30 |
6.18 |
-1.52 |
-8.56 |
4.92 |
11 |
| Net Realized & Unrealized Capital Gains on Investments |
|
-22 |
-14 |
-13 |
-61 |
5.34 |
-13 |
0.55 |
-7.08 |
-14 |
-0.87 |
5.28 |
| Other Non-Interest Income |
|
3.48 |
3.43 |
4.71 |
6.30 |
5.66 |
5.55 |
5.63 |
5.56 |
5.92 |
5.78 |
5.57 |
| Total Non-Interest Expense |
|
8.55 |
8.91 |
9.31 |
11 |
11 |
11 |
10 |
10.00 |
8.56 |
8.97 |
8.73 |
| Other Operating Expenses |
|
8.55 |
8.91 |
9.31 |
11 |
11 |
11 |
10 |
10.00 |
8.56 |
8.97 |
8.73 |
| Income Tax Expense |
|
0.00 |
0.00 |
-0.00 |
-0.02 |
0.28 |
0.00 |
-0.00 |
0.01 |
0.03 |
0.14 |
0.01 |
| Weighted Average Basic Shares Outstanding |
|
54.40M |
54.43M |
54.46M |
54.45M |
54.83M |
54.86M |
54.90M |
54.89M |
55.32M |
55.37M |
55.40M |
| Weighted Average Diluted Shares Outstanding |
|
54.40M |
54.43M |
54.46M |
54.45M |
55.69M |
54.86M |
55.78M |
54.89M |
55.32M |
56.35M |
56.39M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
54.51M |
54.52M |
54.54M |
54.86M |
55.01M |
55.01M |
55.03M |
55.37M |
55.48M |
55.48M |
55.49M |
| Cash Dividends to Common per Share |
|
$0.25 |
$0.25 |
$0.25 |
- |
$0.15 |
$0.15 |
$0.15 |
- |
$0.15 |
$0.15 |
$0.15 |
Annual Cash Flow Statements for Ares Commercial Real Estate
This table details how cash moves in and out of Ares Commercial Real Estate'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 |
|
-7.56 |
8.27 |
-19 |
-17 |
-5.83 |
69 |
-24 |
91 |
-31 |
-44 |
0.86 |
| Net Cash From Operating Activities |
|
276 |
-4.49 |
31 |
39 |
32 |
32 |
48 |
57 |
47 |
36 |
21 |
| Net Cash From Continuing Operating Activities |
|
276 |
-4.49 |
31 |
39 |
32 |
32 |
48 |
57 |
47 |
36 |
21 |
| Net Income / (Loss) Continuing Operations |
|
43 |
45 |
30 |
39 |
37 |
22 |
60 |
30 |
-39 |
-35 |
-0.90 |
| Consolidated Net Income / (Loss) |
|
43 |
45 |
30 |
39 |
37 |
22 |
60 |
30 |
-39 |
-35 |
-0.90 |
| Provision For Loan Losses |
|
-1.09 |
-0.15 |
- |
0.00 |
0.00 |
20 |
0.01 |
46 |
92 |
-18 |
-18 |
| Depreciation Expense |
|
0.22 |
0.17 |
0.00 |
0.00 |
0.67 |
0.89 |
0.83 |
0.00 |
1.02 |
4.76 |
8.47 |
| Amortization Expense |
|
4.58 |
0.52 |
1.03 |
-1.23 |
-0.44 |
-1.00 |
1.46 |
-4.28 |
-3.16 |
0.07 |
0.36 |
| Non-Cash Adjustments to Reconcile Net Income |
|
166 |
-80 |
1.35 |
1.10 |
1.88 |
5.35 |
1.94 |
0.68 |
15 |
90 |
36 |
| Changes in Operating Assets and Liabilities, net |
|
63 |
30 |
-1.54 |
0.75 |
-6.64 |
-16 |
-16 |
-15 |
-20 |
-5.76 |
-4.53 |
| Net Cash From Investing Activities |
|
258 |
-60 |
-406 |
158 |
-174 |
-82 |
-700 |
193 |
127 |
428 |
148 |
| Net Cash From Continuing Investing Activities |
|
258 |
-60 |
-406 |
158 |
-174 |
-82 |
-700 |
193 |
127 |
428 |
148 |
| Purchase of Investment Securities |
|
-229 |
-862 |
-900 |
-543 |
-675 |
-524 |
-1,242 |
-681 |
-200 |
-44 |
-491 |
| Sale and/or Maturity of Investments |
|
487 |
728 |
495 |
701 |
500 |
443 |
543 |
874 |
327 |
469 |
632 |
| Other Investing Activities, net |
|
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
3.26 |
6.55 |
| Net Cash From Financing Activities |
|
-541 |
73 |
356 |
-214 |
136 |
119 |
627 |
-160 |
-205 |
-508 |
-169 |
| Net Cash From Continuing Financing Activities |
|
-541 |
73 |
356 |
-214 |
136 |
119 |
627 |
-160 |
-205 |
-508 |
-169 |
| Issuance of Debt |
|
1,225 |
2,232 |
1,197 |
642 |
1,023 |
541 |
1,616 |
372 |
44 |
137 |
488 |
| Repayment of Debt |
|
-1,690 |
-2,082 |
-792 |
-822 |
-843 |
-447 |
-1,122 |
-562 |
-164 |
-581 |
-614 |
| Repurchase of Common Equity |
|
0.00 |
-1.44 |
- |
- |
- |
- |
0.00 |
0.00 |
-4.60 |
0.00 |
0.00 |
| Payment of Dividends |
|
-29 |
-29 |
-31 |
-32 |
-37 |
-43 |
-58 |
-72 |
-76 |
-60 |
-39 |
| Other Financing Activities, Net |
|
-48 |
-46 |
-19 |
-2.32 |
-5.82 |
-5.37 |
-13 |
-4.63 |
-4.05 |
-3.74 |
-3.23 |
| Cash Interest Paid |
|
29 |
30 |
42 |
57 |
55 |
46 |
40 |
58 |
104 |
103 |
61 |
| Cash Income Taxes Paid |
|
0.08 |
0.00 |
0.24 |
0.36 |
0.67 |
0.40 |
1.41 |
0.25 |
0.38 |
0.00 |
0.00 |
Quarterly Cash Flow Statements for Ares Commercial Real Estate
This table details how cash moves in and out of Ares Commercial Real Estate's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Net Change in Cash & Equivalents |
|
-11 |
-29 |
1.70 |
-6.05 |
63 |
-35 |
30 |
-57 |
67 |
-76 |
3.05 |
| Net Cash From Operating Activities |
|
11 |
8.67 |
8.43 |
7.07 |
8.01 |
4.88 |
3.84 |
4.63 |
-57 |
64 |
2.08 |
| Net Cash From Continuing Operating Activities |
|
11 |
8.67 |
8.43 |
7.07 |
8.01 |
4.88 |
3.84 |
4.63 |
-57 |
64 |
2.08 |
| Net Income / (Loss) Continuing Operations |
|
-12 |
-6.13 |
-5.88 |
-11 |
9.35 |
-11 |
4.65 |
-3.87 |
-9.61 |
4.38 |
10 |
| Consolidated Net Income / (Loss) |
|
-12 |
-6.13 |
-5.88 |
-11 |
9.35 |
-11 |
4.65 |
-3.87 |
-9.61 |
4.38 |
10 |
| Provision For Loan Losses |
|
-22 |
-2.37 |
7.46 |
-0.97 |
-5.34 |
-20 |
-2.19 |
9.84 |
11 |
0.87 |
1.80 |
| Depreciation Expense |
|
0.79 |
0.77 |
0.97 |
2.24 |
2.18 |
2.32 |
2.01 |
1.96 |
0.74 |
0.75 |
0.75 |
| Amortization Expense |
|
-0.14 |
0.04 |
0.36 |
-0.19 |
-0.09 |
0.51 |
-0.03 |
-0.03 |
-0.08 |
-0.19 |
0.12 |
| Non-Cash Adjustments to Reconcile Net Income |
|
46 |
18 |
6.95 |
19 |
1.05 |
34 |
2.67 |
-1.87 |
4.24 |
0.88 |
57 |
| Changes in Operating Assets and Liabilities, net |
|
-0.70 |
-1.18 |
-1.42 |
-2.46 |
0.86 |
-0.70 |
-3.27 |
-1.42 |
-63 |
57 |
-68 |
| Net Cash From Investing Activities |
|
134 |
-0.30 |
122 |
173 |
299 |
26 |
113 |
-290 |
-90 |
-122 |
77 |
| Net Cash From Continuing Investing Activities |
|
134 |
-0.30 |
122 |
173 |
299 |
26 |
113 |
-290 |
-90 |
-122 |
77 |
| Purchase of Investment Securities |
|
-12 |
-11 |
-11 |
-9.74 |
-7.01 |
-12 |
-96 |
-376 |
-200 |
-132 |
-21 |
| Sale and/or Maturity of Investments |
|
146 |
10 |
130 |
184 |
306 |
39 |
206 |
82 |
108 |
10 |
100 |
| Other Investing Activities, net |
|
0.00 |
0.66 |
2.96 |
-1.35 |
-0.02 |
-0.92 |
3.30 |
4.18 |
2.25 |
0.51 |
-1.95 |
| Net Cash From Financing Activities |
|
-156 |
-37 |
-128 |
-186 |
-244 |
-66 |
-87 |
229 |
214 |
-18 |
-76 |
| Net Cash From Continuing Financing Activities |
|
-156 |
-37 |
-128 |
-186 |
-244 |
-66 |
-87 |
229 |
214 |
-18 |
-76 |
| Issuance of Debt |
|
13 |
- |
102 |
22 |
115 |
- |
85 |
287 |
333 |
98 |
9.52 |
| Repayment of Debt |
|
-151 |
-21 |
-216 |
-194 |
-343 |
-57 |
-164 |
-50 |
-109 |
-107 |
-76 |
| Payment of Dividends |
|
-18 |
-14 |
-14 |
-14 |
-14 |
-8.35 |
-8.37 |
-8.37 |
-8.44 |
-8.44 |
-8.46 |
| Other Financing Activities, Net |
|
-0.37 |
-2.25 |
-0.47 |
-0.66 |
-1.92 |
-0.79 |
-0.30 |
-0.22 |
-2.00 |
-0.29 |
-1.18 |
Annual Balance Sheets for Ares Commercial Real Estate
This table presents Ares Commercial Real Estate'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 |
|
1,379 |
1,374 |
1,770 |
1,603 |
1,784 |
1,929 |
2,632 |
2,523 |
2,280 |
1,751 |
1,618 |
| Cash and Due from Banks |
|
5.07 |
47 |
28 |
11 |
5.26 |
75 |
51 |
141 |
110 |
64 |
29 |
| Restricted Cash |
|
13 |
0.38 |
0.38 |
0.38 |
0.38 |
- |
- |
- |
0.00 |
2.50 |
38 |
| 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 |
| Mortgage Servicing Rights |
|
1,174 |
1,314 |
1,726 |
1,525 |
1,682 |
1,815 |
2,414 |
2,264 |
2,127 |
1,657 |
1,529 |
| Other Assets |
|
186 |
12 |
15 |
67 |
96 |
40 |
167 |
90 |
-24 |
20 |
22 |
| Total Liabilities & Shareholders' Equity |
|
1,379 |
1,374 |
1,770 |
1,603 |
1,784 |
1,929 |
2,632 |
2,523 |
2,280 |
1,751 |
1,618 |
| Total Liabilities |
|
922 |
944 |
1,351 |
1,178 |
1,358 |
1,456 |
1,953 |
1,775 |
1,654 |
1,211 |
1,109 |
| Short-Term Debt |
|
523 |
781 |
958 |
778 |
729 |
756 |
840 |
711 |
640 |
592 |
862 |
| Other Short-Term Payables |
|
9.58 |
10 |
10 |
12 |
12 |
14 |
21 |
19 |
- |
14 |
8.44 |
| Long-Term Debt |
|
324 |
150 |
379 |
379 |
607 |
675 |
1,083 |
1,031 |
977 |
584 |
189 |
| Other Long-Term Liabilities |
|
66 |
3.33 |
3.93 |
8.60 |
9.87 |
11 |
9.18 |
14 |
37 |
21 |
49 |
| 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 |
|
456 |
430 |
419 |
426 |
426 |
473 |
679 |
748 |
626 |
540 |
510 |
| Total Preferred & Common Equity |
|
409 |
419 |
419 |
426 |
426 |
473 |
679 |
748 |
626 |
540 |
510 |
| Total Common Equity |
|
409 |
419 |
419 |
426 |
426 |
473 |
679 |
748 |
626 |
540 |
510 |
| Common Stock |
|
421 |
420 |
421 |
422 |
424 |
498 |
704 |
813 |
813 |
817 |
821 |
| Retained Earnings |
|
-12 |
-1.31 |
-1.75 |
3.57 |
2.44 |
-25 |
-29 |
-73 |
-187 |
-277 |
-312 |
Quarterly Balance Sheets for Ares Commercial Real Estate
This table presents Ares Commercial Real Estate'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 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Total Assets |
|
2,363 |
2,111 |
2,070 |
1,941 |
1,520 |
1,439 |
1,392 |
1,836 |
1,817 |
1,751 |
| Cash and Due from Banks |
|
61 |
100 |
71 |
69 |
125 |
90 |
85 |
86 |
18 |
22 |
| Restricted Cash |
|
- |
- |
- |
3.47 |
3.59 |
4.15 |
39 |
48 |
41 |
40 |
| 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 |
| Mortgage Servicing Rights |
|
2,180 |
2,015 |
1,973 |
1,813 |
1,355 |
1,301 |
1,231 |
1,629 |
1,749 |
1,738 |
| Other Assets |
|
94 |
-31 |
-22 |
28 |
27 |
36 |
37 |
12 |
9.87 |
-48 |
| Total Liabilities & Shareholders' Equity |
|
2,363 |
2,111 |
2,070 |
1,941 |
1,520 |
1,439 |
1,392 |
1,836 |
1,817 |
1,751 |
| Total Liabilities |
|
1,680 |
1,510 |
1,487 |
1,377 |
977 |
915 |
871 |
1,344 |
1,328 |
1,260 |
| Short-Term Debt |
|
655 |
635 |
626 |
645 |
679 |
646 |
597 |
1,186 |
1,173 |
1,111 |
| Other Short-Term Payables |
|
18 |
14 |
- |
14 |
8.35 |
8.37 |
8.37 |
8.44 |
- |
8.46 |
| Long-Term Debt |
|
989 |
849 |
831 |
703 |
270 |
246 |
217 |
90 |
90 |
90 |
| Other Long-Term Liabilities |
|
19 |
12 |
31 |
16 |
20 |
14 |
49 |
60 |
65 |
50 |
| 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 |
|
683 |
601 |
582 |
564 |
542 |
524 |
521 |
492 |
489 |
492 |
| Total Preferred & Common Equity |
|
683 |
601 |
582 |
564 |
542 |
524 |
521 |
492 |
489 |
492 |
| Total Common Equity |
|
683 |
601 |
582 |
564 |
542 |
524 |
521 |
492 |
489 |
492 |
| Common Stock |
|
812 |
814 |
815 |
816 |
819 |
819 |
820 |
822 |
823 |
824 |
| Retained Earnings |
|
-129 |
-213 |
-233 |
-253 |
-276 |
-296 |
-299 |
-330 |
-334 |
-332 |
Annual Metrics And Ratios for Ares Commercial Real Estate
This table displays calculated financial ratios and metrics derived from Ares Commercial Real Estate's official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
28,609,650.00 |
28,482,756.00 |
28,589,968.00 |
28,698,600.00 |
28,865,610.00 |
33,441,937.00 |
47,001,821.00 |
54,442,649.00 |
54,140,558.00 |
- |
55,026,453.00 |
| DEI Adjusted Shares Outstanding |
|
28,609,650.00 |
28,482,756.00 |
28,589,968.00 |
28,698,600.00 |
28,865,610.00 |
33,441,937.00 |
47,001,821.00 |
54,442,649.00 |
54,140,558.00 |
- |
55,026,453.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
1.51 |
1.58 |
1.06 |
1.34 |
1.28 |
0.65 |
1.29 |
0.55 |
-0.72 |
- |
-0.02 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
33.19% |
-9.78% |
1.05% |
21.29% |
39.75% |
12.23% |
17.72% |
4.68% |
-109.73% |
-115.90% |
1,297.46% |
| EBITDA Growth |
|
40.81% |
-23.73% |
0.88% |
19.51% |
-0.22% |
33.29% |
26.21% |
-62.53% |
-272.61% |
32.04% |
127.24% |
| EBIT Growth |
|
58.01% |
-15.54% |
-0.23% |
27.55% |
-3.93% |
34.36% |
21.41% |
-54.14% |
-238.65% |
15.89% |
98.24% |
| NOPAT Growth |
|
59.72% |
-16.19% |
-0.06% |
26.83% |
-4.16% |
35.28% |
20.82% |
-50.74% |
-191.44% |
10.01% |
98.24% |
| Net Income Growth |
|
75.98% |
3.57% |
-32.17% |
26.83% |
-4.16% |
-40.96% |
176.83% |
-50.74% |
-230.49% |
9.97% |
97.42% |
| EPS Growth |
|
41.18% |
17.50% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
223.60% |
-101.63% |
796.57% |
25.39% |
-17.25% |
-2.13% |
52.23% |
18.22% |
-18.14% |
-24.02% |
-39.93% |
| Free Cash Flow Firm Growth |
|
185.65% |
-104.70% |
-1,281.13% |
158.01% |
-167.17% |
35.32% |
-592.25% |
122.27% |
54.74% |
128.60% |
-69.17% |
| Invested Capital Growth |
|
-28.77% |
4.37% |
29.09% |
-9.87% |
11.33% |
8.07% |
36.65% |
-4.31% |
-9.91% |
-23.48% |
-9.04% |
| Revenue Q/Q Growth |
|
38.20% |
14.19% |
-5.21% |
8.69% |
10.05% |
-11.36% |
23.83% |
-1.75% |
-110.53% |
-124.69% |
111.70% |
| EBITDA Q/Q Growth |
|
-0.94% |
-7.22% |
-5.08% |
10.26% |
-0.98% |
39.46% |
35.62% |
-43.48% |
-1,444.92% |
-180.29% |
157.25% |
| EBIT Q/Q Growth |
|
1.66% |
-3.36% |
-7.75% |
10.94% |
-0.58% |
38.54% |
36.14% |
-36.75% |
-641.56% |
-147.57% |
97.35% |
| NOPAT Q/Q Growth |
|
5.74% |
-1.63% |
-7.70% |
11.03% |
-0.96% |
192.77% |
-29.63% |
-32.35% |
-888.03% |
45.15% |
91.71% |
| Net Income Q/Q Growth |
|
4.67% |
-4.94% |
-7.70% |
11.03% |
-0.96% |
-39.07% |
55.18% |
-32.35% |
-1,224.62% |
45.10% |
88.29% |
| EPS Q/Q Growth |
|
0.00% |
-2.76% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
5,360.00% |
-106.31% |
62.72% |
9.95% |
-9.37% |
4.76% |
23.03% |
-4.96% |
-9.66% |
-7.82% |
-10.27% |
| Free Cash Flow Firm Q/Q Growth |
|
1,134.12% |
57.21% |
-3,436.44% |
296.48% |
-241.25% |
64.16% |
-49.02% |
167.16% |
-41.03% |
35.44% |
-72.90% |
| Invested Capital Q/Q Growth |
|
-10.65% |
-12.32% |
11.60% |
-7.77% |
6.61% |
-1.17% |
6.62% |
-7.64% |
-3.60% |
-10.20% |
16.95% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
82.25% |
69.53% |
69.42% |
68.40% |
48.83% |
58.00% |
62.18% |
22.26% |
0.00% |
0.00% |
20.15% |
| EBIT Margin |
|
72.66% |
68.02% |
67.16% |
70.62% |
48.55% |
58.12% |
59.94% |
26.26% |
0.00% |
0.00% |
-1.51% |
| Profit (Net Income) Margin |
|
86.65% |
99.47% |
66.77% |
69.82% |
47.88% |
25.19% |
59.23% |
27.88% |
0.00% |
0.00% |
-2.21% |
| Tax Burden Percent |
|
119.26% |
146.24% |
99.42% |
98.86% |
98.63% |
43.34% |
98.82% |
98.44% |
99.90% |
99.95% |
146.19% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
107.83% |
100.00% |
106.99% |
100.00% |
| Effective Tax Rate |
|
-0.03% |
0.75% |
0.58% |
1.14% |
1.37% |
0.70% |
1.18% |
1.56% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
2.32% |
2.29% |
1.95% |
2.31% |
2.21% |
2.73% |
2.68% |
1.17% |
0.00% |
0.00% |
-0.03% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.96% |
3.91% |
1.95% |
2.31% |
2.21% |
0.69% |
2.68% |
1.17% |
0.00% |
0.00% |
-0.07% |
| Return on Net Nonoperating Assets (RNNOA) |
|
6.92% |
7.84% |
5.22% |
6.83% |
6.47% |
2.13% |
7.82% |
3.01% |
0.00% |
0.00% |
-0.15% |
| Return on Equity (ROE) |
|
9.24% |
10.13% |
7.17% |
9.14% |
8.68% |
4.86% |
10.50% |
4.18% |
-5.66% |
-6.00% |
-0.17% |
| Cash Return on Invested Capital (CROIC) |
|
35.93% |
-1.99% |
-23.44% |
12.69% |
-8.51% |
-5.02% |
-28.29% |
5.58% |
9.28% |
25.36% |
9.44% |
| Operating Return on Assets (OROA) |
|
2.24% |
2.23% |
1.95% |
2.31% |
2.21% |
2.71% |
2.68% |
1.09% |
0.00% |
0.00% |
-0.04% |
| Return on Assets (ROA) |
|
2.67% |
3.26% |
1.94% |
2.29% |
2.18% |
1.18% |
2.65% |
1.16% |
0.00% |
0.00% |
-0.05% |
| Return on Common Equity (ROCE) |
|
8.01% |
9.47% |
7.08% |
9.14% |
8.68% |
4.86% |
10.50% |
4.18% |
-5.66% |
-6.00% |
-0.17% |
| Return on Equity Simple (ROE_SIMPLE) |
|
10.58% |
10.71% |
7.26% |
9.07% |
8.68% |
4.62% |
8.91% |
3.98% |
-6.21% |
-6.48% |
-0.18% |
| Net Operating Profit after Tax (NOPAT) |
|
36 |
30 |
30 |
39 |
37 |
50 |
60 |
30 |
-27 |
-25 |
-0.43 |
| NOPAT Margin |
|
72.68% |
67.51% |
66.77% |
69.82% |
47.88% |
57.71% |
59.23% |
27.88% |
0.00% |
0.00% |
-1.06% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.64% |
-1.62% |
0.00% |
0.00% |
0.00% |
2.04% |
0.00% |
0.00% |
0.69% |
0.75% |
0.04% |
| 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 |
|
27.34% |
31.98% |
32.84% |
29.38% |
51.45% |
41.88% |
40.05% |
30.63% |
0.00% |
0.00% |
101.51% |
| Earnings before Interest and Taxes (EBIT) |
|
36 |
31 |
31 |
39 |
38 |
50 |
61 |
28 |
-39 |
-33 |
-0.62 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
41 |
31 |
32 |
38 |
38 |
50 |
63 |
24 |
-41 |
-28 |
8.22 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.33 |
0.41 |
0.42 |
0.46 |
0.61 |
0.55 |
0.73 |
0.56 |
0.66 |
0.59 |
0.50 |
| Price to Tangible Book Value (P/TBV) |
|
0.33 |
0.41 |
0.42 |
0.46 |
0.61 |
0.55 |
0.73 |
0.56 |
0.66 |
0.59 |
0.50 |
| Price to Revenue (P/Rev) |
|
2.67 |
3.85 |
3.89 |
3.56 |
3.39 |
3.01 |
4.83 |
3.94 |
0.00 |
0.00 |
6.25 |
| Price to Earnings (P/E) |
|
3.89 |
4.30 |
5.84 |
5.09 |
7.07 |
5.22 |
8.15 |
14.12 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
21.47% |
17.07% |
17.40% |
16.93% |
14.56% |
16.90% |
12.59% |
17.09% |
17.32% |
16.98% |
12.95% |
| Earnings Yield |
|
25.73% |
23.25% |
17.13% |
19.63% |
14.14% |
19.16% |
12.27% |
7.08% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.77 |
0.78 |
0.85 |
0.85 |
0.90 |
0.85 |
0.91 |
0.81 |
0.86 |
0.83 |
0.79 |
| Enterprise Value to Revenue (EV/Rev) |
|
20.18 |
23.66 |
32.59 |
24.28 |
20.60 |
18.65 |
23.18 |
18.92 |
0.00 |
0.00 |
30.38 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
24.54 |
34.02 |
46.95 |
35.49 |
42.19 |
32.16 |
37.27 |
85.00 |
0.00 |
0.00 |
150.76 |
| Enterprise Value to EBIT (EV/EBIT) |
|
27.78 |
34.78 |
48.53 |
34.38 |
42.44 |
32.10 |
38.66 |
72.04 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
27.77 |
35.04 |
48.82 |
34.77 |
43.03 |
32.32 |
39.13 |
67.86 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
3.66 |
0.00 |
47.50 |
34.22 |
49.05 |
50.92 |
48.93 |
35.37 |
41.02 |
40.26 |
58.03 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
1.79 |
0.00 |
0.00 |
6.33 |
0.00 |
0.00 |
0.00 |
14.24 |
8.74 |
2.85 |
8.01 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.86 |
2.17 |
3.19 |
2.72 |
3.13 |
3.03 |
2.83 |
2.33 |
2.58 |
2.18 |
2.06 |
| Long-Term Debt to Equity |
|
0.71 |
0.35 |
0.90 |
0.89 |
1.42 |
1.43 |
1.60 |
1.38 |
1.56 |
1.08 |
0.37 |
| Financial Leverage |
|
2.34 |
2.01 |
2.67 |
2.95 |
2.93 |
3.08 |
2.91 |
2.57 |
2.45 |
2.40 |
2.12 |
| Leverage Ratio |
|
3.46 |
3.11 |
3.70 |
3.99 |
3.98 |
4.13 |
3.96 |
3.61 |
3.50 |
3.46 |
3.21 |
| Compound Leverage Factor |
|
3.46 |
3.11 |
3.70 |
3.99 |
3.98 |
4.13 |
3.96 |
3.90 |
3.50 |
3.70 |
3.21 |
| Debt to Total Capital |
|
64.98% |
68.41% |
76.13% |
73.11% |
75.80% |
75.16% |
73.92% |
69.97% |
72.10% |
68.53% |
67.36% |
| Short-Term Debt to Total Capital |
|
40.11% |
57.39% |
54.56% |
49.16% |
41.35% |
39.68% |
32.29% |
28.55% |
28.53% |
34.51% |
55.23% |
| Long-Term Debt to Total Capital |
|
24.87% |
11.02% |
21.57% |
23.95% |
34.45% |
35.48% |
41.63% |
41.42% |
43.57% |
34.02% |
12.13% |
| 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 |
|
3.61% |
0.78% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
31.42% |
30.81% |
23.87% |
26.89% |
24.20% |
24.84% |
26.08% |
30.03% |
27.90% |
31.47% |
32.64% |
| Debt to EBITDA |
|
20.59 |
29.67 |
42.25 |
30.60 |
35.40 |
28.46 |
30.30 |
73.26 |
-39.39 |
-42.17 |
127.92 |
| Net Debt to EBITDA |
|
20.15 |
28.15 |
41.34 |
30.30 |
35.25 |
26.97 |
29.50 |
67.32 |
-36.70 |
-39.79 |
119.75 |
| Long-Term Debt to EBITDA |
|
7.88 |
4.78 |
11.97 |
10.03 |
16.09 |
13.43 |
17.07 |
43.37 |
-23.81 |
-20.93 |
23.03 |
| Debt to NOPAT |
|
23.31 |
30.56 |
43.93 |
29.98 |
36.11 |
28.60 |
31.81 |
58.49 |
-59.37 |
-47.99 |
-2,434.63 |
| Net Debt to NOPAT |
|
22.81 |
29.00 |
42.98 |
29.68 |
35.95 |
27.10 |
30.97 |
53.75 |
-55.32 |
-45.29 |
-2,279.14 |
| Long-Term Debt to NOPAT |
|
8.92 |
4.92 |
12.45 |
9.82 |
16.41 |
13.50 |
17.92 |
34.63 |
-35.88 |
-23.83 |
-438.25 |
| Noncontrolling Interest Sharing Ratio |
|
13.33% |
6.51% |
1.25% |
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) |
|
563 |
-26 |
-365 |
212 |
-142 |
-92 |
-637 |
142 |
220 |
502 |
155 |
| 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 |
|
15.49 |
-0.72 |
-7.13 |
3.36 |
-2.27 |
-1.77 |
-12.73 |
2.15 |
2.00 |
4.74 |
2.38 |
| Operating Cash Flow to Interest Expense |
|
7.58 |
-0.12 |
0.61 |
0.62 |
0.52 |
0.61 |
0.97 |
0.87 |
0.43 |
0.34 |
0.33 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
7.58 |
-0.12 |
0.61 |
0.62 |
0.52 |
0.61 |
0.97 |
0.87 |
0.43 |
0.34 |
0.33 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.03 |
0.03 |
0.03 |
0.03 |
0.05 |
0.05 |
0.04 |
0.04 |
0.00 |
0.00 |
0.02 |
| 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 |
|
1,303 |
1,360 |
1,756 |
1,583 |
1,762 |
1,904 |
2,602 |
2,490 |
2,243 |
1,716 |
1,561 |
| Invested Capital Turnover |
|
0.03 |
0.03 |
0.03 |
0.03 |
0.05 |
0.05 |
0.05 |
0.04 |
0.00 |
0.00 |
0.02 |
| Increase / (Decrease) in Invested Capital |
|
-526 |
57 |
396 |
-173 |
179 |
142 |
698 |
-112 |
-247 |
-527 |
-155 |
| Enterprise Value (EV) |
|
1,009 |
1,067 |
1,486 |
1,342 |
1,592 |
1,617 |
2,366 |
2,021 |
1,919 |
1,431 |
1,239 |
| Market Capitalization |
|
133 |
173 |
178 |
197 |
262 |
261 |
493 |
420 |
413 |
321 |
255 |
| Book Value per Share |
|
$14.31 |
$14.71 |
$14.66 |
$14.83 |
$14.77 |
$14.14 |
$14.44 |
$13.73 |
$11.56 |
$9.90 |
$9.26 |
| Tangible Book Value per Share |
|
$14.31 |
$14.71 |
$14.66 |
$14.83 |
$14.77 |
$14.14 |
$14.44 |
$13.73 |
$11.56 |
$9.90 |
$9.26 |
| Total Capital |
|
1,303 |
1,360 |
1,756 |
1,583 |
1,762 |
1,904 |
2,602 |
2,490 |
2,243 |
1,716 |
1,561 |
| Total Debt |
|
847 |
931 |
1,337 |
1,157 |
1,336 |
1,431 |
1,923 |
1,742 |
1,617 |
1,176 |
1,052 |
| Total Long-Term Debt |
|
324 |
150 |
379 |
379 |
607 |
675 |
1,083 |
1,031 |
977 |
584 |
189 |
| Net Debt |
|
829 |
883 |
1,308 |
1,146 |
1,330 |
1,356 |
1,873 |
1,601 |
1,507 |
1,110 |
984 |
| 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) |
|
-6.99 |
-14 |
0.00 |
0.00 |
0.00 |
28 |
0.00 |
0.00 |
12 |
10 |
0.47 |
| Net Nonoperating Obligations (NNO) |
|
847 |
931 |
1,337 |
1,157 |
1,336 |
1,431 |
1,923 |
1,742 |
1,617 |
1,176 |
1,052 |
| Total Depreciation and Amortization (D&A) |
|
4.80 |
0.68 |
1.03 |
-1.23 |
0.22 |
-0.10 |
2.29 |
-4.28 |
-2.14 |
4.83 |
8.84 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.20 |
$1.42 |
$1.07 |
$1.35 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
28.50M |
28.46M |
28.48M |
28.53M |
28.61M |
32.98M |
42.40M |
51.68M |
54.28M |
54.45M |
54.89M |
| Adjusted Diluted Earnings per Share |
|
$1.20 |
$1.41 |
$1.07 |
$1.35 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
28.60M |
28.52M |
28.55M |
28.66M |
28.85M |
33.20M |
42.68M |
52.13M |
54.28M |
54.45M |
54.89M |
| 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 |
|
28.61M |
28.48M |
28.60M |
28.76M |
33.39M |
33.48M |
47.22M |
54.61M |
54.42M |
54.86M |
55.37M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
25 |
30 |
30 |
39 |
37 |
50 |
60 |
28 |
-27 |
-23 |
-0.43 |
| Normalized NOPAT Margin |
|
50.86% |
67.51% |
66.77% |
69.82% |
47.88% |
57.71% |
59.23% |
25.85% |
0.00% |
0.00% |
-1.06% |
| Pre Tax Income Margin |
|
72.66% |
68.02% |
67.16% |
70.62% |
48.55% |
58.12% |
59.94% |
28.32% |
0.00% |
0.00% |
-1.51% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.00 |
0.83 |
0.60 |
0.62 |
0.60 |
0.97 |
1.22 |
0.43 |
-0.35 |
-0.31 |
-0.01 |
| NOPAT to Interest Expense |
|
1.00 |
0.83 |
0.59 |
0.61 |
0.59 |
0.96 |
1.21 |
0.45 |
-0.25 |
-0.23 |
-0.01 |
| EBIT Less CapEx to Interest Expense |
|
1.00 |
0.83 |
0.60 |
0.62 |
0.60 |
0.97 |
1.22 |
0.43 |
-0.35 |
-0.31 |
-0.01 |
| NOPAT Less CapEx to Interest Expense |
|
1.00 |
0.83 |
0.59 |
0.61 |
0.59 |
0.96 |
1.21 |
0.45 |
-0.25 |
-0.23 |
-0.01 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
66.01% |
65.53% |
100.33% |
83.14% |
101.34% |
195.81% |
96.63% |
241.08% |
-195.42% |
-170.43% |
-4,324.94% |
| Augmented Payout Ratio |
|
66.01% |
68.73% |
100.33% |
83.14% |
101.34% |
195.81% |
96.63% |
241.08% |
-207.26% |
-170.43% |
-4,324.94% |
Quarterly Metrics And Ratios for Ares Commercial Real Estate
This table displays calculated financial ratios and metrics derived from Ares Commercial Real Estate's official financial filings.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| DEI Shares Outstanding |
|
54,140,558.00 |
54,506,811.00 |
54,518,727.00 |
- |
54,856,977.00 |
55,005,353.00 |
55,005,353.00 |
55,026,453.00 |
55,367,672.00 |
55,481,113.00 |
55,481,113.00 |
| DEI Adjusted Shares Outstanding |
|
54,140,558.00 |
54,506,811.00 |
54,518,727.00 |
- |
54,856,977.00 |
55,005,353.00 |
55,005,353.00 |
55,026,453.00 |
55,367,672.00 |
55,481,113.00 |
55,481,113.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.23 |
-0.11 |
-0.11 |
- |
0.17 |
-0.20 |
0.08 |
-0.07 |
-0.17 |
0.08 |
0.18 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-114.23% |
-88.86% |
-81.97% |
-501.41% |
638.14% |
-110.24% |
327.67% |
1,181.21% |
-105.02% |
4,833.68% |
28.26% |
| EBITDA Growth |
|
-491.84% |
-65.50% |
-152.00% |
-16.68% |
200.45% |
-54.38% |
245.36% |
77.73% |
-176.07% |
161.97% |
64.90% |
| EBIT Growth |
|
-1,620.81% |
-172.95% |
-164.17% |
-19.97% |
178.13% |
-80.16% |
179.08% |
63.86% |
-199.47% |
140.97% |
116.21% |
| NOPAT Growth |
|
-1,620.81% |
-172.95% |
-144.84% |
72.96% |
208.35% |
-80.16% |
212.99% |
63.86% |
-171.72% |
156.74% |
115.90% |
| Net Income Growth |
|
-91.38% |
-178.66% |
-164.02% |
72.94% |
175.83% |
-80.16% |
179.13% |
63.76% |
-202.78% |
139.72% |
115.90% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
1.08% |
-27.17% |
-37.75% |
-29.89% |
-29.60% |
-43.69% |
-54.49% |
-34.57% |
-806.72% |
1,202.17% |
-45.82% |
| Free Cash Flow Firm Growth |
|
296.09% |
6.40% |
8.75% |
136.80% |
93.00% |
93.20% |
41.28% |
-70.62% |
-147.04% |
-153.91% |
-159.89% |
| Invested Capital Growth |
|
-13.35% |
-13.66% |
-17.85% |
-23.48% |
-28.48% |
-30.54% |
-30.16% |
-9.04% |
18.58% |
23.72% |
26.82% |
| Revenue Q/Q Growth |
|
-134.45% |
173.85% |
23.06% |
-503.51% |
4,135.49% |
-101.40% |
5,241.05% |
-58.11% |
-116.59% |
1,425.25% |
39.29% |
| EBITDA Q/Q Growth |
|
73.85% |
54.45% |
14.24% |
-1,042.22% |
235.76% |
-170.01% |
180.75% |
-129.02% |
-363.75% |
157.03% |
114.86% |
| EBIT Q/Q Growth |
|
72.69% |
50.29% |
3.95% |
-819.96% |
190.11% |
-214.64% |
142.16% |
-182.98% |
-148.06% |
147.22% |
122.47% |
| NOPAT Q/Q Growth |
|
68.81% |
50.29% |
3.95% |
-81.57% |
224.98% |
-182.66% |
160.24% |
-158.07% |
-148.06% |
165.39% |
129.20% |
| Net Income Q/Q Growth |
|
68.73% |
50.30% |
4.00% |
-81.38% |
187.62% |
-218.08% |
142.17% |
-183.06% |
-148.51% |
145.63% |
129.20% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
12.80% |
-23.83% |
-2.71% |
-16.13% |
13.26% |
-39.08% |
-21.37% |
20.59% |
-1,323.43% |
212.26% |
-96.73% |
| Free Cash Flow Firm Q/Q Growth |
|
42.56% |
1.87% |
29.19% |
26.22% |
16.19% |
1.97% |
-5.53% |
-73.75% |
-286.02% |
-16.87% |
-4.95% |
| Invested Capital Q/Q Growth |
|
-7.04% |
-2.21% |
-6.26% |
-10.20% |
-13.12% |
-5.04% |
-5.74% |
16.95% |
13.26% |
-0.91% |
-3.37% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
0.00% |
-190.95% |
-133.07% |
0.00% |
57.78% |
0.00% |
45.23% |
-31.33% |
0.00% |
37.70% |
58.15% |
| EBIT Margin |
|
0.00% |
-220.01% |
-171.72% |
0.00% |
47.45% |
0.00% |
31.75% |
-62.90% |
0.00% |
33.51% |
53.52% |
| Profit (Net Income) Margin |
|
0.00% |
-220.01% |
-171.63% |
0.00% |
46.06% |
0.00% |
31.76% |
-62.98% |
0.00% |
32.49% |
53.46% |
| Tax Burden Percent |
|
100.02% |
100.00% |
99.95% |
99.84% |
97.08% |
100.00% |
100.02% |
100.13% |
100.31% |
96.95% |
99.88% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
19.74% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
2.92% |
0.00% |
-0.02% |
0.00% |
0.00% |
3.05% |
0.12% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-2.03% |
-0.76% |
0.00% |
0.70% |
0.00% |
0.38% |
-1.10% |
0.00% |
0.68% |
1.32% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-2.14% |
-0.88% |
0.00% |
0.70% |
0.00% |
0.38% |
-1.20% |
0.00% |
0.68% |
1.32% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-5.27% |
-2.10% |
0.00% |
1.48% |
0.00% |
0.75% |
-2.55% |
0.00% |
1.45% |
2.63% |
| Return on Equity (ROE) |
|
0.00% |
-7.29% |
-2.86% |
-6.00% |
2.17% |
0.00% |
1.13% |
-3.64% |
0.00% |
2.13% |
3.95% |
| Cash Return on Invested Capital (CROIC) |
|
12.90% |
13.11% |
17.49% |
25.36% |
32.70% |
35.32% |
35.19% |
9.44% |
-17.85% |
-21.40% |
-23.59% |
| Operating Return on Assets (OROA) |
|
0.00% |
-2.85% |
-1.07% |
0.00% |
0.71% |
0.00% |
0.37% |
-1.52% |
0.00% |
0.68% |
1.27% |
| Return on Assets (ROA) |
|
0.00% |
-2.85% |
-1.07% |
0.00% |
0.68% |
0.00% |
0.37% |
-1.52% |
0.00% |
0.66% |
1.27% |
| Return on Common Equity (ROCE) |
|
0.00% |
-7.29% |
-2.86% |
-6.00% |
2.17% |
0.00% |
1.13% |
-3.64% |
0.00% |
2.13% |
3.95% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-7.45% |
-8.36% |
-11.31% |
0.00% |
-2.46% |
-3.48% |
-1.48% |
0.00% |
-4.03% |
-0.91% |
0.20% |
| Net Operating Profit after Tax (NOPAT) |
|
-8.62 |
-4.29 |
-4.12 |
-7.48 |
9.35 |
-7.72 |
4.65 |
-2.70 |
-6.70 |
4.38 |
10 |
| NOPAT Margin |
|
0.00% |
-154.01% |
-120.20% |
0.00% |
46.06% |
0.00% |
31.76% |
-44.03% |
0.00% |
32.49% |
53.46% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.23% |
0.12% |
0.12% |
0.23% |
0.00% |
0.28% |
0.00% |
0.10% |
0.26% |
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 |
|
0.00% |
320.01% |
271.72% |
0.00% |
52.55% |
0.00% |
68.25% |
162.90% |
0.00% |
66.49% |
46.48% |
| Earnings before Interest and Taxes (EBIT) |
|
-12 |
-6.13 |
-5.88 |
-54 |
9.63 |
-11 |
4.65 |
-3.86 |
-9.58 |
4.52 |
10 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-12 |
-5.32 |
-4.56 |
-52 |
12 |
-8.21 |
6.63 |
-1.92 |
-8.92 |
5.09 |
11 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.58 |
0.54 |
0.59 |
0.59 |
0.41 |
0.50 |
0.48 |
0.50 |
0.54 |
0.51 |
0.43 |
| Price to Tangible Book Value (P/TBV) |
|
0.58 |
0.54 |
0.59 |
0.59 |
0.41 |
0.50 |
0.48 |
0.50 |
0.54 |
0.51 |
0.43 |
| Price to Revenue (P/Rev) |
|
6.80 |
10.88 |
24.84 |
0.00 |
8.31 |
32.62 |
12.87 |
6.25 |
13.64 |
7.51 |
5.70 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
222.16 |
| Dividend Yield |
|
19.30% |
20.07% |
17.71% |
16.98% |
22.03% |
16.77% |
15.52% |
12.95% |
12.50% |
13.33% |
15.63% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.45% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.83 |
0.83 |
0.84 |
0.83 |
0.70 |
0.75 |
0.70 |
0.79 |
0.80 |
0.83 |
0.80 |
| Enterprise Value to Revenue (EV/Rev) |
|
33.86 |
58.74 |
120.11 |
0.00 |
38.70 |
131.87 |
48.68 |
30.38 |
72.21 |
43.71 |
36.16 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
86.35 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
150.76 |
0.00 |
1,667.25 |
261.46 |
| Enterprise Value to EBIT (EV/EBIT) |
|
85.35 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1,182.30 |
| 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 |
1,410.38 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
36.93 |
38.94 |
41.69 |
40.26 |
32.44 |
37.35 |
39.42 |
58.03 |
0.00 |
94.39 |
99.13 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
5.98 |
5.90 |
4.34 |
2.85 |
1.79 |
1.74 |
1.64 |
8.01 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
2.47 |
2.50 |
2.39 |
2.18 |
1.75 |
1.70 |
1.56 |
2.06 |
2.59 |
2.58 |
2.44 |
| Long-Term Debt to Equity |
|
1.41 |
1.43 |
1.25 |
1.08 |
0.50 |
0.47 |
0.42 |
0.37 |
0.18 |
0.18 |
0.18 |
| Financial Leverage |
|
2.40 |
2.46 |
2.40 |
2.40 |
2.13 |
2.12 |
1.99 |
2.12 |
2.15 |
2.13 |
1.99 |
| Leverage Ratio |
|
3.45 |
3.51 |
3.45 |
3.46 |
3.18 |
3.17 |
3.07 |
3.21 |
3.24 |
3.21 |
3.10 |
| Compound Leverage Factor |
|
3.45 |
3.51 |
3.45 |
0.68 |
3.18 |
3.17 |
3.07 |
3.21 |
3.24 |
3.21 |
3.10 |
| Debt to Total Capital |
|
71.17% |
71.44% |
70.50% |
68.53% |
63.64% |
63.02% |
60.97% |
67.36% |
72.15% |
72.08% |
70.95% |
| Short-Term Debt to Total Capital |
|
30.44% |
30.70% |
33.73% |
34.51% |
45.51% |
45.62% |
44.73% |
55.23% |
67.09% |
66.95% |
65.64% |
| Long-Term Debt to Total Capital |
|
40.73% |
40.74% |
36.77% |
34.02% |
18.13% |
17.40% |
16.25% |
12.13% |
5.06% |
5.12% |
5.31% |
| 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 |
|
28.83% |
28.56% |
29.50% |
31.47% |
36.36% |
36.98% |
39.03% |
32.64% |
27.85% |
27.92% |
29.05% |
| Debt to EBITDA |
|
73.97 |
-670.90 |
-71.96 |
-42.17 |
-139.83 |
-34.94 |
-56.69 |
127.92 |
-102.71 |
1,448.11 |
232.19 |
| Net Debt to EBITDA |
|
69.01 |
-638.35 |
-68.10 |
-39.79 |
-120.81 |
-31.25 |
-48.06 |
119.75 |
-91.89 |
1,380.93 |
220.28 |
| Long-Term Debt to EBITDA |
|
42.34 |
-382.58 |
-37.53 |
-20.93 |
-39.84 |
-9.65 |
-15.10 |
23.03 |
-7.21 |
102.89 |
17.38 |
| Debt to NOPAT |
|
-47.21 |
-42.66 |
-30.16 |
-47.99 |
-103.78 |
-70.92 |
-156.29 |
-2,434.63 |
-91.96 |
-423.26 |
1,252.49 |
| Net Debt to NOPAT |
|
-44.05 |
-40.59 |
-28.54 |
-45.29 |
-89.66 |
-63.44 |
-132.50 |
-2,279.14 |
-82.28 |
-403.62 |
1,188.23 |
| Long-Term Debt to NOPAT |
|
-27.02 |
-24.32 |
-15.73 |
-23.83 |
-29.57 |
-19.58 |
-41.64 |
-438.25 |
-6.45 |
-30.07 |
93.76 |
| 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) |
|
312 |
318 |
411 |
519 |
603 |
615 |
581 |
153 |
-284 |
-332 |
-348 |
| 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 |
|
10.84 |
11.58 |
15.01 |
23.30 |
33.16 |
38.20 |
39.28 |
9.48 |
-16.34 |
-17.28 |
-18.36 |
| Operating Cash Flow to Interest Expense |
|
0.39 |
0.32 |
0.31 |
0.32 |
0.44 |
0.30 |
0.26 |
0.29 |
-3.26 |
3.31 |
0.11 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.39 |
0.32 |
0.31 |
0.32 |
0.44 |
0.30 |
0.26 |
0.29 |
-3.26 |
3.31 |
0.11 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.02 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.01 |
0.02 |
0.01 |
0.02 |
0.02 |
| 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 |
|
2,085 |
2,039 |
1,911 |
1,716 |
1,491 |
1,416 |
1,335 |
1,561 |
1,768 |
1,752 |
1,693 |
| Invested Capital Turnover |
|
0.02 |
0.01 |
0.01 |
0.00 |
0.02 |
0.00 |
0.01 |
0.02 |
0.01 |
0.02 |
0.02 |
| Increase / (Decrease) in Invested Capital |
|
-321 |
-323 |
-415 |
-527 |
-594 |
-623 |
-576 |
-155 |
277 |
336 |
358 |
| Enterprise Value (EV) |
|
1,732 |
1,701 |
1,608 |
1,431 |
1,044 |
1,061 |
938 |
1,239 |
1,407 |
1,454 |
1,353 |
| Market Capitalization |
|
348 |
315 |
333 |
321 |
224 |
262 |
248 |
255 |
266 |
250 |
213 |
| Book Value per Share |
|
$11.05 |
$10.68 |
$10.34 |
$9.90 |
$9.88 |
$9.52 |
$9.47 |
$9.26 |
$8.89 |
$8.82 |
$8.86 |
| Tangible Book Value per Share |
|
$11.05 |
$10.68 |
$10.34 |
$9.90 |
$9.88 |
$9.52 |
$9.47 |
$9.26 |
$8.89 |
$8.82 |
$8.86 |
| Total Capital |
|
2,085 |
2,039 |
1,911 |
1,716 |
1,491 |
1,416 |
1,335 |
1,561 |
1,768 |
1,752 |
1,693 |
| Total Debt |
|
1,484 |
1,457 |
1,347 |
1,176 |
949 |
892 |
814 |
1,052 |
1,276 |
1,263 |
1,201 |
| Total Long-Term Debt |
|
849 |
831 |
703 |
584 |
270 |
246 |
217 |
189 |
90 |
90 |
90 |
| Net Debt |
|
1,384 |
1,386 |
1,275 |
1,110 |
820 |
798 |
690 |
984 |
1,141 |
1,204 |
1,140 |
| 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) |
|
3.70 |
1.84 |
1.76 |
3.19 |
0.00 |
3.31 |
0.00 |
1.16 |
2.90 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
1,484 |
1,457 |
1,347 |
1,176 |
949 |
892 |
814 |
1,052 |
1,276 |
1,263 |
1,201 |
| Total Depreciation and Amortization (D&A) |
|
0.65 |
0.81 |
1.32 |
2.05 |
2.10 |
2.83 |
1.98 |
1.94 |
0.66 |
0.57 |
0.87 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic 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 Shares Outstanding |
|
54.40M |
54.43M |
54.46M |
54.45M |
54.83M |
54.86M |
54.90M |
54.89M |
55.32M |
55.37M |
55.40M |
| Adjusted 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 Diluted Shares Outstanding |
|
54.40M |
54.43M |
54.46M |
54.45M |
55.69M |
54.86M |
55.78M |
54.89M |
55.32M |
56.35M |
56.39M |
| 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 |
|
54.51M |
54.52M |
54.54M |
54.86M |
55.01M |
55.01M |
55.03M |
55.37M |
55.48M |
55.48M |
55.49M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-8.62 |
-4.29 |
-4.12 |
-7.48 |
9.35 |
-7.72 |
3.26 |
-2.70 |
-6.70 |
4.38 |
10 |
| Normalized NOPAT Margin |
|
0.00% |
-154.01% |
-120.20% |
0.00% |
46.06% |
0.00% |
22.23% |
-44.03% |
0.00% |
32.49% |
53.46% |
| Pre Tax Income Margin |
|
0.00% |
-220.01% |
-171.72% |
0.00% |
47.45% |
0.00% |
31.75% |
-62.90% |
0.00% |
33.51% |
53.52% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-0.43 |
-0.22 |
-0.21 |
-2.43 |
0.53 |
-0.69 |
0.31 |
-0.24 |
-0.55 |
0.24 |
0.53 |
| NOPAT to Interest Expense |
|
-0.30 |
-0.16 |
-0.15 |
-0.34 |
0.51 |
-0.48 |
0.31 |
-0.17 |
-0.39 |
0.23 |
0.53 |
| EBIT Less CapEx to Interest Expense |
|
-0.43 |
-0.22 |
-0.21 |
-2.43 |
0.53 |
-0.69 |
0.31 |
-0.24 |
-0.55 |
0.24 |
0.53 |
| NOPAT Less CapEx to Interest Expense |
|
-0.30 |
-0.16 |
-0.15 |
-0.34 |
0.51 |
-0.48 |
0.31 |
-0.17 |
-0.39 |
0.23 |
0.53 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-167.21% |
-142.32% |
-100.27% |
-170.43% |
-415.33% |
-273.64% |
-577.17% |
-4,324.94% |
-168.89% |
-758.19% |
3,514.91% |
| Augmented Payout Ratio |
|
-167.21% |
-142.32% |
-100.27% |
-170.43% |
-415.33% |
-273.64% |
-577.17% |
-4,324.94% |
-168.89% |
-758.19% |
3,514.91% |
Key Financial Trends
Ares Commercial Real Estate’s second-quarter 2026 results show a meaningful sequential recovery, but the company continues to face declining core interest income, elevated leverage and pressure on liquidity. Net income attributable to common shareholders improved to $4.4 million in Q2 2026 from a $9.6 million loss in Q1 and an $11.0 million loss in Q2 2025. However, earnings remain below the $9.3 million reported in Q1 2025 and the $9.2 million reported in Q3 2023.
Core lending revenue remains under pressure over the longer term. Interest income declined to $27.8 million in Q2 2026 from $33.5 million in Q4 2024 and $52.8 million in Q3 2023. Net interest income also fell to $8.6 million from $11.2 million in Q4 2024 and $23.1 million in Q3 2023. On a sequential basis, though, net interest income increased from $7.5 million in Q1 2026, helped by higher interest income.
The balance sheet has also changed substantially. Mortgage servicing rights totaled $1.75 billion at June 30, 2026, representing approximately 96% of total assets. Total assets declined modestly from $1.84 billion in Q1, while total equity fell to $489.2 million from $492.4 million. Retained earnings remained negative at $(333.9) million, highlighting the cumulative impact of prior losses and distributions.
- Q2 earnings returned to positive territory: Net income of $4.4 million reversed losses in Q1 2026 and Q2 2025.
- Sequential improvement in core interest results: Interest income rose to $27.8 million from $24.9 million in Q1, while net interest income increased to $8.6 million from $7.5 million.
- Operating cash flow rebounded sharply: Cash from operating activities reached $63.5 million in Q2 2026, compared with negative $56.6 million in Q1. The improvement was primarily driven by a $56.9 million favorable change in operating assets and liabilities.
- Credit-loss provisions moderated: The provision for loan losses declined to $865,000 in Q2 from $11.1 million in Q1, although provisions remain a key indicator to monitor.
- Non-interest income remains volatile: Q2 included $4.9 million of non-interest income, but this followed an $8.6 million loss in Q1. The swing was driven largely by changes in realized and unrealized investment gains and losses.
- Mortgage servicing rights dominate the asset base: MSRs increased from $1.23 billion in Q3 2025 to $1.75 billion in Q2 2026, making valuation changes in this asset particularly important to reported earnings and book value.
- The dividend remained at $0.15 per share: The quarterly payout was unchanged through the reported periods, but Q2 GAAP earnings of $4.4 million did not cover the $8.4 million cash dividend payment.
- Long-term earnings and interest-income trends remain weak: Interest income and net interest income have declined materially from 2023 levels despite the recent quarterly improvement.
- Liquidity declined during Q2: Net cash fell by $75.8 million, and cash plus restricted cash decreased to approximately $58.6 million from $134.3 million at the end of Q1.
- Leverage and short-term funding exposure are high: Total liabilities were $1.33 billion versus $489.2 million of equity, while short-term debt totaled approximately $1.17 billion. This leaves Ares Commercial Real Estate sensitive to refinancing conditions and asset valuations.
Overall, the latest quarter represents an improvement from the losses recorded earlier in 2026, but it does not yet establish a clear sustained recovery. Investors should focus on whether net interest income can stabilize, whether credit-loss provisions remain contained, and whether the company can fund its dividend without continued pressure on cash and equity.
11/11/26 05:32 PM ETAI Generated. May Contain Errors.