Free Trial

Claros Mortgage Trust (CMTG) Financials

Claros Mortgage Trust logo
$3.32 +0.03 (+0.76%)
Closing price 10/3/2025 03:59 PM Eastern
Extended Trading
$3.32 0.00 (0.00%)
As of 10/3/2025 05:45 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 Claros Mortgage Trust

Annual Income Statements for Claros Mortgage Trust

This table shows Claros Mortgage Trust'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
112 6.03 -221
Consolidated Net Income / (Loss)
112 6.03 -221
Net Income / (Loss) Continuing Operations
112 6.03 -8.65
Total Pre-Tax Income
112 6.03 -8.49
Total Operating Income
157 151 -78
Total Gross Profit
287 307 87
Total Revenue
287 307 87
Operating Revenue
287 307 87
Total Cost of Revenue
0.00 0.00 0.00
Total Operating Expenses
130 155 165
Selling, General & Admin Expense
19 17 16
Depreciation Expense
8.04 9.29 10
Other Operating Expenses / (Income)
103 129 139
Total Other Income / (Expense), net
-45 -145 69
Interest Expense
-6.04 2.94 444
Interest & Investment Income
-82 -153 601
Other Income / (Expense), net
31 11 -88
Other Gains / (Losses), net
- - -0.15
Other Adjustments to Consolidated Net Income / (Loss)
- - -213
Preferred Stock Dividends Declared
0.00 0.00 0.00
Net Income / (Loss) Attributable to Noncontrolling Interest
0.09 0.00 0.00
Basic Earnings per Share
$0.79 $0.02 ($1.60)
Weighted Average Basic Shares Outstanding
139.31M 138.62M 139.23M
Diluted Earnings per Share
$0.79 $0.02 ($1.60)
Weighted Average Diluted Shares Outstanding
139.31M 138.62M 139.23M
Weighted Average Basic & Diluted Shares Outstanding
139.38M 138.75M 139.36M
Cash Dividends to Common per Share
- - $0.60

Quarterly Income Statements for Claros Mortgage Trust

This table shows Claros Mortgage Trust'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
42 -23 37 4.25 -69 34 -53 -12 -56 -101
Consolidated Net Income / (Loss)
42 -23 37 4.25 -69 34 -53 -12 -56 -101
Net Income / (Loss) Continuing Operations
42 -23 37 4.25 -69 34 -53 -12 -56 112
Total Pre-Tax Income
41 -24 37 4.25 -69 34 -53 -12 -56 112
Total Operating Income
107 32 32 43 41 35 20 23 23 -143
Total Gross Profit
142 69 69 81 81 76 59 64 65 -101
Total Revenue
144 67 69 81 81 76 59 64 65 -101
Operating Revenue
144 67 69 81 81 76 59 64 65 -101
Total Operating Expenses
36 37 37 38 40 41 39 41 42 43
Selling, General & Admin Expense
4.82 4.78 4.92 4.49 3.57 3.63 3.88 4.85 3.65 3.34
Depreciation Expense
2.06 2.04 2.06 2.09 2.56 2.58 2.60 2.62 2.63 2.64
Other Operating Expenses / (Income)
29 31 30 31 34 34 33 34 36 37
Total Other Income / (Expense), net
-65 -56 4.58 -39 -110 -1.23 -72 -35 -79 255
Interest Expense
68 -111 1.40 -1.96 1.66 1.84 3.24 1.09 0.55 440
Interest & Investment Income
- - 4.80 -42 -110 -5.29 -70 -34 -79 784
Other Income / (Expense), net
2.78 -2.28 1.18 1.50 2.27 5.89 0.87 0.23 0.20 -89
Basic Earnings per Share
$0.30 ($0.17) $0.26 $0.02 ($0.50) $0.24 ($0.39) ($0.09) ($0.40) ($0.72)
Weighted Average Basic Shares Outstanding
139.43M 139.31M 138.39M 138.40M 138.90M 138.62M 138.79M 139.08M 139.56M 139.23M
Diluted Earnings per Share
$0.30 ($0.17) $0.26 $0.02 ($0.50) $0.24 ($0.39) ($0.09) ($0.40) ($0.72)
Weighted Average Diluted Shares Outstanding
139.43M 139.31M 138.39M 138.40M 138.90M 138.62M 138.79M 139.08M 139.56M 139.23M
Weighted Average Basic & Diluted Shares Outstanding
138.38M 139.38M 138.38M 138.39M 138.73M 138.75M 138.75M 138.95M 139.36M 139.36M

Annual Cash Flow Statements for Claros Mortgage Trust

This table details how cash moves in and out of Claros Mortgage Trust'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
14 -133 -81
Net Cash From Operating Activities
111 111 85
Net Cash From Continuing Operating Activities
111 111 85
Net Income / (Loss) Continuing Operations
112 6.03 -221
Consolidated Net Income / (Loss)
112 6.03 -221
Depreciation Expense
8.04 9.29 10
Amortization Expense
20 24 25
Non-Cash Adjustments To Reconcile Net Income
-16 109 312
Changes in Operating Assets and Liabilities, net
-13 -37 -42
Net Cash From Investing Activities
-773 -39 780
Net Cash From Continuing Investing Activities
-773 -39 780
Purchase of Property, Plant & Equipment
-2.34 -2.09 -1.35
Sale and/or Maturity of Investments
132 187 637
Other Investing Activities, net
-903 -224 144
Net Cash From Financing Activities
676 -205 -946
Net Cash From Continuing Financing Activities
676 -205 -946
Repayment of Debt
-1,319 -1,023 -2,270
Repurchase of Preferred Equity
0.00 0.00 0.00
Repurchase of Common Equity
-22 0.00 0.00
Payment of Dividends
-208 -192 -121
Issuance of Debt
2,248 1,028 1,465
Issuance of Common Equity
0.91 0.00 0.00
Other Financing Activities, net
-24 -17 -21
Cash Interest Paid
228 466 439

Quarterly Cash Flow Statements for Claros Mortgage Trust

This table details how cash moves in and out of Claros Mortgage Trust'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
-235 85 118 -181 45 -116 37 -82 -25 -11
Net Cash From Operating Activities
19 20 20 22 42 27 21 5.53 39 18
Net Cash From Continuing Operating Activities
19 20 20 22 42 27 21 5.53 39 18
Net Income / (Loss) Continuing Operations
42 -23 37 4.25 -69 34 -53 -12 -56 -101
Consolidated Net Income / (Loss)
42 -23 37 4.25 -69 34 -53 -12 -56 -101
Depreciation Expense
2.06 2.04 2.06 2.09 2.56 2.58 2.60 2.62 2.63 2.64
Amortization Expense
5.17 5.80 5.97 6.01 5.95 5.76 5.66 6.10 7.07 6.49
Non-Cash Adjustments To Reconcile Net Income
-25 43 -24 26 113 -6.01 65 26 101 121
Changes in Operating Assets and Liabilities, net
-5.87 -8.21 -1.52 -16 -10 -9.07 1.21 -17 -15 -11
Net Cash From Investing Activities
-278 -122 -98 -106 297 -132 287 80 180 233
Net Cash From Continuing Investing Activities
-277 -123 -98 -106 297 -132 287 80 180 233
Purchase of Property, Plant & Equipment
-0.20 -0.40 -0.68 -0.38 -0.43 -0.61 -0.47 -0.12 -0.14 -0.63
Sale and/or Maturity of Investments
- - 0.00 - 187 -0.76 262 174 - 201
Other Investing Activities, net
-409 -123 -97 -106 110 -130 25 -93 180 33
Net Cash From Financing Activities
24 188 196 -97 -293 -11 -271 -168 -244 -262
Net Cash From Continuing Financing Activities
24 188 196 -97 -293 -11 -271 -169 -244 -262
Repayment of Debt
-329 -66 -351 -89 -317 -266 -385 -1,078 -438 -369
Payment of Dividends
-52 -52 -52 -52 -52 -35 -35 -36 -36 -14
Issuance of Debt
419 321 603 47 86 292 155 948 239 123
Other Financing Activities, net
-3.29 -7.61 -4.22 -1.92 -10 -1.24 -5.98 -2.66 -9.29 -2.62
Cash Interest Paid
62 86 103 120 123 120 117 116 109 97

Annual Balance Sheets for Claros Mortgage Trust

This table presents Claros Mortgage Trust's assets and liabilities at the end of each period, using annual balance sheet 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
Total Assets
8,242 8,069 6,967
Total Current Assets
178 44 -144
Cash & Equivalents
306 187 99
Other Current Assets
-129 -143 -243
Plant, Property, & Equipment, net
0.00 0.00 0.00
Total Noncurrent Assets
8,064 8,025 7,111
Long-Term Investments
42 42 42
Noncurrent Note & Lease Receivables
7,489 7,282 6,467
Other Noncurrent Operating Assets
533 700 601
Total Liabilities & Shareholders' Equity
8,242 8,069 6,967
Total Liabilities
5,785 5,769 4,959
Total Current Liabilities
0.00 0.00 0.00
Total Noncurrent Liabilities
5,785 5,769 4,959
Long-Term Debt
1,150 1,116 947
Other Noncurrent Operating Liabilities
4,635 4,653 4,012
Commitments & Contingencies
0.00 0.00 0.00
Total Equity & Noncontrolling Interests
2,456 2,300 2,008
Total Preferred & Common Equity
0.00 0.00 0.00
Total Common Equity
2,456 2,300 2,008
Common Stock
2,714 2,727 2,741
Retained Earnings
-257 -427 -733
Noncontrolling Interest
0.00 0.00 0.00

Quarterly Balance Sheets for Claros Mortgage Trust

This table presents Claros Mortgage Trust'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
8,058 8,484 8,401 8,048 7,756 7,585 7,308
Total Current Assets
7,496 299 149 166 61 -56 -115
Cash & Equivalents
226 427 253 307 233 148 114
Inventories, net
- - - - - - -229
Plant, Property, & Equipment, net
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Noncurrent Assets
562 8,186 8,251 7,883 7,695 7,640 7,423
Long-Term Investments
41 43 43 43 42 42 42
Noncurrent Note & Lease Receivables
0.00 7,611 7,520 7,155 6,979 6,913 6,696
Other Noncurrent Operating Assets
521 531 689 685 673 684 685
Total Liabilities & Shareholders' Equity
8,058 8,484 8,401 8,048 7,756 7,585 7,308
Total Liabilities
5,523 6,040 6,000 5,752 5,540 5,413 5,204
Total Current Liabilities
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Noncurrent Liabilities
5,523 6,040 6,000 5,752 5,540 5,413 5,204
Long-Term Debt
1,125 1,177 1,196 1,199 1,075 1,056 1,294
Other Noncurrent Operating Liabilities
4,398 4,863 4,804 4,552 4,465 4,357 3,910
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
2,535 2,444 2,400 2,297 2,216 2,171 2,104
Total Preferred & Common Equity
2,535 0.00 0.00 0.00 0.00 2,171 2,104
Total Common Equity
2,535 2,444 2,400 2,297 2,216 2,171 2,104
Common Stock
2,718 2,717 2,722 2,722 2,731 2,734 2,737
Retained Earnings
799 -273 -321 -425 -515 -562 -633

Annual Metrics And Ratios for Claros Mortgage Trust

This table displays calculated financial ratios and metrics derived from Claros Mortgage Trust's official financial filings.

Metric 2022 2023 2024
Period end date 12/31/2022 12/31/2023 12/31/2024
Growth Metrics
- - -
Revenue Growth
9.34% 6.74% -71.51%
EBITDA Growth
14.03% -9.91% -166.46%
EBIT Growth
16.45% -13.80% -202.08%
NOPAT Growth
2.02% -3.93% -135.93%
Net Income Growth
-34.18% -94.63% -3,771.23%
EPS Growth
-37.80% -97.47% -8,100.00%
Operating Cash Flow Growth
-48.01% 0.10% -23.95%
Free Cash Flow Firm Growth
-77.67% 49.97% 43.02%
Invested Capital Growth
0.27% -2.20% -11.71%
Revenue Q/Q Growth
-1.43% 3.10% -66.93%
EBITDA Q/Q Growth
-0.53% 6.69% -190.47%
EBIT Q/Q Growth
-1.06% 7.80% -252.83%
NOPAT Q/Q Growth
0.08% 46.29% -176.81%
Net Income Q/Q Growth
-26.12% 111.89% -155.73%
EPS Q/Q Growth
-26.85% 105.13% -150.00%
Operating Cash Flow Q/Q Growth
-30.62% 7.01% -9.60%
Free Cash Flow Firm Q/Q Growth
0.00% -36.50% 1,377.54%
Invested Capital Q/Q Growth
-4.00% 1.28% -13.22%
Profitability Metrics
- - -
Gross Margin
100.00% 100.00% 100.00%
EBITDA Margin
75.38% 63.62% -148.38%
Operating Margin
54.81% 49.33% -88.87%
EBIT Margin
65.46% 52.86% -189.38%
Profit (Net Income) Margin
39.05% 1.97% -253.31%
Tax Burden Percent
100.00% 100.00% 2,605.88%
Interest Burden Percent
59.66% 3.72% 5.13%
Effective Tax Rate
0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
4.84% 4.69% -1.81%
ROIC Less NNEP Spread (ROIC-NNEP)
-1.42% -12.51% -21.54%
Return on Net Nonoperating Assets (RNNOA)
-0.41% -4.44% -8.46%
Return on Equity (ROE)
4.43% 0.25% -10.27%
Cash Return on Invested Capital (CROIC)
4.57% 6.92% 10.63%
Operating Return on Assets (OROA)
2.40% 1.99% -2.20%
Return on Assets (ROA)
1.43% 0.07% -2.94%
Return on Common Equity (ROCE)
4.40% 0.25% -10.27%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
157 151 -54
NOPAT Margin
54.81% 49.33% -62.21%
Net Nonoperating Expense Percent (NNEP)
6.25% 17.20% 19.73%
Return On Investment Capital (ROIC_SIMPLE)
4.36% 4.43% -1.84%
Cost of Revenue to Revenue
0.00% 0.00% 0.00%
SG&A Expenses to Revenue
6.51% 5.42% 17.98%
R&D to Revenue
0.00% 0.00% 0.00%
Operating Expenses to Revenue
45.19% 50.67% 188.87%
Earnings before Interest and Taxes (EBIT)
188 162 -165
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
216 195 -130
Valuation Ratios
- - -
Price to Book Value (P/BV)
0.70 0.77 0.31
Price to Tangible Book Value (P/TBV)
0.70 0.77 0.31
Price to Revenue (P/Rev)
5.95 5.74 7.21
Price to Earnings (P/E)
15.24 292.14 0.00
Dividend Yield
11.99% 9.77% 18.81%
Earnings Yield
6.56% 0.34% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.77 0.83 0.51
Enterprise Value to Revenue (EV/Rev)
8.74 8.64 16.43
Enterprise Value to EBITDA (EV/EBITDA)
11.59 13.57 0.00
Enterprise Value to EBIT (EV/EBIT)
13.35 16.34 0.00
Enterprise Value to NOPAT (EV/NOPAT)
15.95 17.51 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
22.61 23.82 16.98
Enterprise Value to Free Cash Flow (EV/FCFF)
16.88 11.87 4.50
Leverage & Solvency
- - -
Debt to Equity
0.47 0.49 0.47
Long-Term Debt to Equity
0.47 0.49 0.47
Financial Leverage
0.29 0.36 0.39
Leverage Ratio
3.10 3.43 3.49
Compound Leverage Factor
1.85 0.13 0.18
Debt to Total Capital
31.89% 32.68% 32.04%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
31.89% 32.68% 32.04%
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
68.11% 67.32% 67.96%
Debt to EBITDA
5.31 5.72 -7.30
Net Debt to EBITDA
3.70 4.55 -6.21
Long-Term Debt to EBITDA
5.31 5.72 -7.30
Debt to NOPAT
7.31 7.38 -17.42
Net Debt to NOPAT
5.09 5.86 -14.82
Long-Term Debt to NOPAT
7.31 7.38 -17.42
Altman Z-Score
0.27 0.22 -0.16
Noncontrolling Interest Sharing Ratio
0.74% 0.00% 0.00%
Liquidity Ratios
- - -
Current Ratio
0.00 0.00 0.00
Quick Ratio
0.00 0.00 0.00
Cash Flow Metrics
- - -
Free Cash Flow to Firm (FCFF)
149 223 319
Operating Cash Flow to CapEx
4,738.71% 5,310.08% 6,265.16%
Free Cash Flow to Firm to Interest Expense
0.00 75.84 0.72
Operating Cash Flow to Interest Expense
0.00 37.80 0.19
Operating Cash Flow Less CapEx to Interest Expense
0.00 37.09 0.19
Efficiency Ratios
- - -
Asset Turnover
0.04 0.04 0.01
Accounts Receivable Turnover
0.00 0.00 0.00
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)
0.00 0.00 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00
Cash Conversion Cycle (CCC)
0.00 0.00 0.00
Capital & Investment Metrics
- - -
Invested Capital
3,258 3,187 2,813
Invested Capital Turnover
0.09 0.10 0.03
Increase / (Decrease) in Invested Capital
8.73 -72 -373
Enterprise Value (EV)
2,510 2,647 1,435
Market Capitalization
1,708 1,761 630
Book Value per Share
$17.75 $16.58 $14.41
Tangible Book Value per Share
$17.75 $16.58 $14.41
Total Capital
3,607 3,416 2,955
Total Debt
1,150 1,116 947
Total Long-Term Debt
1,150 1,116 947
Net Debt
802 887 805
Capital Expenditures (CapEx)
2.34 2.09 1.35
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-129 -143 -243
Debt-free Net Working Capital (DFNWC)
178 44 -144
Net Working Capital (NWC)
178 44 -144
Net Nonoperating Expense (NNE)
45 145 167
Net Nonoperating Obligations (NNO)
802 887 805
Total Depreciation and Amortization (D&A)
28 33 36
Debt-free, Cash-free Net Working Capital to Revenue
-44.79% -46.63% -278.23%
Debt-free Net Working Capital to Revenue
61.91% 14.47% -164.80%
Net Working Capital to Revenue
61.91% 14.47% -164.80%
Earnings Adjustments
- - -
Adjusted Basic Earnings per Share
$0.79 $0.02 ($1.60)
Adjusted Weighted Average Basic Shares Outstanding
139.31M 138.62M 139.23M
Adjusted Diluted Earnings per Share
$0.79 $0.02 ($1.60)
Adjusted Weighted Average Diluted Shares Outstanding
139.31M 138.62M 139.23M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
139.38M 138.75M 139.36M
Normalized Net Operating Profit after Tax (NOPAT)
110 106 -54
Normalized NOPAT Margin
38.36% 34.53% -62.21%
Pre Tax Income Margin
39.05% 1.97% -9.72%
Debt Service Ratios
- - -
EBIT to Interest Expense
0.00 55.12 -0.37
NOPAT to Interest Expense
0.00 51.43 -0.12
EBIT Less CapEx to Interest Expense
0.00 54.41 -0.38
NOPAT Less CapEx to Interest Expense
0.00 50.72 -0.13
Payout Ratios
- - -
Dividend Payout Ratio
185.54% 3,188.30% -54.54%
Augmented Payout Ratio
204.88% 3,188.30% -54.54%

Quarterly Metrics And Ratios for Claros Mortgage Trust

This table displays calculated financial ratios and metrics derived from Claros Mortgage Trust'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
115.54% -5.86% 914.27% 16.88% -44.22% 13.82% -14.87% -20.31% -19.46% -232.73%
EBITDA Growth
129.51% -2.99% 416.05% -30.32% -55.86% 32.78% -30.51% -38.91% -36.21% -551.15%
EBIT Growth
151.07% -6.42% 269.44% -35.16% -60.71% 39.81% -38.58% -47.37% -46.15% -664.76%
NOPAT Growth
144.70% -29.74% 275.11% 11.29% -73.27% 58.83% -57.30% -62.25% -43.64% -506.57%
Net Income Growth
-20.05% -233.34% 24.88% -93.27% -263.20% 250.28% -243.94% -371.67% 18.46% -395.80%
EPS Growth
-25.00% -241.67% 23.81% -95.56% -266.67% 241.18% -250.00% -550.00% 20.00% -400.00%
Operating Cash Flow Growth
-64.96% -70.99% -13.76% -54.74% 121.99% 36.36% 10.16% -75.34% -6.56% -32.87%
Free Cash Flow Firm Growth
144.14% 0.00% 102.08% 99.41% -89.22% 694.02% 123.70% 1,585.34% -128.84% 114.73%
Invested Capital Growth
-41.99% 0.27% -1.09% 1.92% -7.30% -2.20% -4.30% -8.01% 3.04% -11.71%
Revenue Q/Q Growth
108.55% -53.78% 3.53% 17.11% -0.46% -5.69% 223.48% 9.63% 0.60% -255.43%
EBITDA Q/Q Growth
53.89% -68.01% 10.78% 27.74% -2.50% -3.76% -27.24% 12.30% 1.82% -780.60%
EBIT Q/Q Growth
58.68% -73.06% 13.03% 34.21% -3.86% -4.14% -34.28% 15.00% -1.64% -1,105.43%
NOPAT Q/Q Growth
174.61% -79.15% 44.53% 34.50% -34.04% 23.88% -37.31% 18.92% -1.52% -993.61%
Net Income Q/Q Growth
-33.14% -153.62% 261.91% -88.40% -1,721.14% 149.38% -255.08% 78.12% -386.57% -79.12%
EPS Q/Q Growth
-33.33% -156.67% 252.94% -92.31% -2,600.00% 148.00% -262.50% 76.92% -344.44% -80.00%
Operating Cash Flow Q/Q Growth
-61.84% 6.03% -2.58% 14.85% 87.14% -34.87% -21.30% -74.29% 609.05% -53.21%
Free Cash Flow Firm Q/Q Growth
180.09% -99.47% 394.63% -128.35% 1,561.11% -61.25% -30.34% 88.27% -128.37% 388.53%
Invested Capital Q/Q Growth
4.78% -4.00% -3.29% 4.77% -4.70% 1.28% -1.65% 0.70% 6.75% -13.22%
Profitability Metrics
- - - - - - - - - -
Gross Margin
98.37% 103.52% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 0.00%
EBITDA Margin
80.70% 55.86% 59.77% 65.20% 63.87% 65.17% 48.79% 49.98% 50.59% 0.00%
Operating Margin
73.77% 47.53% 46.45% 53.35% 50.50% 46.43% 33.28% 36.10% 35.34% 0.00%
EBIT Margin
75.69% 44.11% 48.16% 55.19% 53.31% 54.19% 34.75% 36.46% 35.64% 0.00%
Profit (Net Income) Margin
29.26% -33.94% 53.08% 5.26% -85.59% 44.81% -89.75% -17.92% -86.65% 0.00%
Tax Burden Percent
102.25% 95.08% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% -89.85%
Interest Burden Percent
37.80% -80.92% 110.21% 9.52% -160.55% 82.69% -258.27% -49.15% -243.12% -48.21%
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)
4.65% 2.94% 5.12% 5.89% 3.21% 4.42% 2.24% 2.23% 2.05% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
1.56% -3.26% 5.82% 0.87% -8.19% 4.27% -6.59% -0.92% -5.23% 0.00%
Return on Net Nonoperating Assets (RNNOA)
1.28% -0.93% 1.52% 0.27% -2.90% 1.52% -2.13% -0.36% -2.36% 0.00%
Return on Equity (ROE)
5.93% 2.00% 6.65% 6.16% 0.32% 5.93% 0.11% 1.88% -0.31% 0.00%
Cash Return on Invested Capital (CROIC)
0.00% 4.57% 7.69% 4.63% 10.74% 6.92% 7.54% 10.97% -0.78% 10.63%
Operating Return on Assets (OROA)
2.86% 1.61% 2.03% 2.43% 1.97% 2.04% 1.27% 1.28% 1.23% 0.00%
Return on Assets (ROA)
1.11% -1.24% 2.24% 0.23% -3.16% 1.68% -3.27% -0.63% -2.98% 0.00%
Return on Common Equity (ROCE)
6.57% 1.99% 6.60% 6.11% 0.32% 5.93% 0.11% 1.88% -0.31% 0.00%
Return on Equity Simple (ROE_SIMPLE)
5.99% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -4.57% -4.11% 0.00%
Net Operating Profit after Tax (NOPAT)
107 22 32 43 28 35 14 16 16 -143
NOPAT Margin
73.77% 33.27% 46.45% 53.35% 35.35% 46.43% 23.30% 25.27% 24.74% 0.00%
Net Nonoperating Expense Percent (NNEP)
3.09% 6.20% -0.70% 5.02% 11.41% 0.15% 8.83% 3.15% 7.27% -5.05%
Return On Investment Capital (ROIC_SIMPLE)
- 0.62% - - - 1.03% - - - -4.85%
Cost of Revenue to Revenue
1.63% -3.52% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
3.34% 7.16% 7.12% 5.55% 4.43% 4.77% 6.59% 7.51% 5.62% 0.00%
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
24.60% 55.99% 53.55% 46.65% 49.50% 53.57% 66.72% 63.90% 64.66% 0.00%
Earnings before Interest and Taxes (EBIT)
109 29 33 45 43 41 20 24 23 -232
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
117 37 41 53 51 50 29 32 33 -223
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
0.54 0.70 0.58 0.59 0.61 0.77 0.59 0.51 0.49 0.31
Price to Tangible Book Value (P/TBV)
0.54 0.70 0.58 0.59 0.61 0.77 0.59 0.51 0.49 0.31
Price to Revenue (P/Rev)
4.66 5.95 4.08 3.94 4.72 5.74 4.43 3.98 3.94 7.21
Price to Earnings (P/E)
8.95 15.24 11.94 23.57 0.00 292.14 0.00 0.00 0.00 0.00
Dividend Yield
15.20% 11.99% 14.48% 14.40% 13.41% 9.77% 11.84% 12.47% 11.35% 18.81%
Earnings Yield
11.17% 6.56% 8.38% 4.24% 0.00% 0.34% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.65 0.77 0.68 0.70 0.72 0.83 0.70 0.65 0.67 0.51
Enterprise Value to Revenue (EV/Rev)
7.61 8.74 6.10 6.43 7.58 8.64 7.13 7.07 8.25 16.43
Enterprise Value to EBITDA (EV/EBITDA)
10.19 11.59 7.87 9.37 12.32 13.57 11.58 12.22 15.21 0.00
Enterprise Value to EBIT (EV/EBIT)
11.67 13.35 8.85 10.72 14.98 16.34 14.15 15.45 20.13 0.00
Enterprise Value to NOPAT (EV/NOPAT)
14.09 15.95 10.19 10.88 21.79 17.51 21.75 23.79 30.80 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
13.85 22.61 19.75 28.74 21.69 23.82 18.67 20.55 23.30 16.98
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 16.88 8.75 15.34 6.42 11.87 9.08 5.69 0.00 4.50
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.44 0.47 0.48 0.50 0.52 0.49 0.49 0.49 0.62 0.47
Long-Term Debt to Equity
0.44 0.47 0.48 0.50 0.52 0.49 0.49 0.49 0.62 0.47
Financial Leverage
0.82 0.29 0.26 0.31 0.35 0.36 0.32 0.39 0.45 0.39
Leverage Ratio
3.03 3.10 3.30 3.29 3.33 3.43 3.49 3.50 3.49 3.49
Compound Leverage Factor
1.15 -2.51 3.63 0.31 -5.35 2.84 -9.00 -1.72 -8.48 -1.68
Debt to Total Capital
30.74% 31.89% 32.50% 33.26% 34.31% 32.68% 32.66% 32.72% 38.09% 32.04%
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%
Long-Term Debt to Total Capital
30.74% 31.89% 32.50% 33.26% 34.31% 32.68% 32.66% 32.72% 38.09% 32.04%
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
69.26% 68.11% 67.50% 66.74% 65.69% 67.32% 67.34% 67.28% 61.91% 67.96%
Debt to EBITDA
5.17 5.31 4.34 4.83 6.56 5.72 5.89 6.52 9.03 -7.30
Net Debt to EBITDA
3.95 3.70 2.61 3.63 4.65 4.55 4.38 5.35 7.94 -6.21
Long-Term Debt to EBITDA
5.17 5.31 4.34 4.83 6.56 5.72 5.89 6.52 9.03 -7.30
Debt to NOPAT
7.15 7.31 5.63 5.60 11.60 7.38 11.07 12.70 18.30 -17.42
Net Debt to NOPAT
5.46 5.09 3.38 4.22 8.22 5.86 8.24 10.41 16.09 -14.82
Long-Term Debt to NOPAT
7.15 7.31 5.63 5.60 11.60 7.38 11.07 12.70 18.30 -17.42
Altman Z-Score
1.48 0.21 0.19 0.17 0.15 0.17 0.11 0.06 0.03 -0.19
Noncontrolling Interest Sharing Ratio
-10.65% 0.74% 0.76% 0.77% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Quick Ratio
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
2,563 13 67 -19 276 107 149 281 -80 230
Operating Cash Flow to CapEx
9,396.02% 5,031.16% 2,885.65% 5,895.53% 9,727.38% 4,505.78% 4,621.08% 4,762.93% 29,018.52% 2,895.58%
Free Cash Flow to Firm to Interest Expense
37.70 0.00 47.49 0.00 166.50 58.33 46.01 256.91 -145.09 0.52
Operating Cash Flow to Interest Expense
0.28 0.00 13.89 0.00 25.27 14.88 6.63 5.05 71.36 0.04
Operating Cash Flow Less CapEx to Interest Expense
0.27 0.00 13.41 0.00 25.01 14.55 6.48 4.95 71.11 0.04
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.03 0.01
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
3,394 3,258 3,151 3,301 3,146 3,187 3,016 3,037 3,242 2,813
Invested Capital Turnover
0.06 0.09 0.11 0.11 0.09 0.10 0.10 0.09 0.08 0.03
Increase / (Decrease) in Invested Capital
-2,457 8.73 -35 62 -248 -72 -135 -265 96 -373
Enterprise Value (EV)
2,217 2,510 2,132 2,323 2,253 2,647 2,112 1,978 2,179 1,435
Market Capitalization
1,358 1,708 1,425 1,422 1,403 1,761 1,312 1,113 1,041 630
Book Value per Share
$18.18 $17.75 $17.54 $17.35 $16.60 $16.58 $15.97 $15.65 $15.14 $14.41
Tangible Book Value per Share
$18.18 $17.75 $17.54 $17.35 $16.60 $16.58 $15.97 $15.65 $15.14 $14.41
Total Capital
3,660 3,607 3,621 3,597 3,496 3,416 3,291 3,227 3,398 2,955
Total Debt
1,125 1,150 1,177 1,196 1,199 1,116 1,075 1,056 1,294 947
Total Long-Term Debt
1,125 1,150 1,177 1,196 1,199 1,116 1,075 1,056 1,294 947
Net Debt
859 802 707 901 849 887 800 865 1,138 805
Capital Expenditures (CapEx)
0.20 0.40 0.68 0.38 0.43 0.61 0.47 0.12 0.14 0.63
Debt-free, Cash-free Net Working Capital (DFCFNWC)
7,270 -129 -128 -104 -142 -143 -171 -204 -229 -243
Debt-free Net Working Capital (DFNWC)
7,496 178 299 149 166 44 61 -56 -115 -144
Net Working Capital (NWC)
7,496 178 299 149 166 44 61 -56 -115 -144
Net Nonoperating Expense (NNE)
64 45 -4.58 39 97 1.23 66 28 72 -43
Net Nonoperating Obligations (NNO)
859 802 707 901 849 887 800 865 1,138 805
Total Depreciation and Amortization (D&A)
7.24 7.84 8.03 8.10 8.50 8.34 8.26 8.72 9.70 9.13
Debt-free, Cash-free Net Working Capital to Revenue
2,495.32% -44.79% -36.52% -28.70% -47.65% -46.63% -57.83% -72.81% -86.79% -278.23%
Debt-free Net Working Capital to Revenue
2,572.74% 61.91% 85.52% 41.37% 55.72% 14.47% 20.65% -19.85% -43.67% -164.80%
Net Working Capital to Revenue
2,572.74% 61.91% 85.52% 41.37% 55.72% 14.47% 20.65% -19.85% -43.67% -164.80%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$0.30 ($0.17) $0.26 $0.02 ($0.50) $0.24 ($0.39) ($0.09) ($0.40) ($0.72)
Adjusted Weighted Average Basic Shares Outstanding
139.43M 139.31M 138.39M 138.40M 138.90M 138.62M 138.79M 139.08M 139.56M 139.23M
Adjusted Diluted Earnings per Share
$0.30 ($0.17) $0.26 $0.02 ($0.50) $0.24 ($0.39) ($0.09) ($0.40) ($0.72)
Adjusted Weighted Average Diluted Shares Outstanding
139.43M 139.31M 138.39M 138.40M 138.90M 138.62M 138.79M 139.08M 139.56M 139.23M
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
138.38M 139.38M 138.38M 138.39M 138.73M 138.75M 138.75M 138.95M 139.36M 139.36M
Normalized Net Operating Profit after Tax (NOPAT)
75 22 22 30 28 25 14 16 16 -100
Normalized NOPAT Margin
51.64% 33.27% 32.51% 37.34% 35.35% 32.50% 23.30% 25.27% 24.74% 0.00%
Pre Tax Income Margin
28.61% -35.70% 53.08% 5.26% -85.59% 44.81% -89.75% -17.92% -86.65% 0.00%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
1.61 0.00 23.70 0.00 25.88 22.43 6.31 21.51 42.12 -0.53
NOPAT to Interest Expense
1.57 0.00 22.86 0.00 17.16 19.22 4.23 14.91 29.23 -0.33
EBIT Less CapEx to Interest Expense
1.60 0.00 23.22 0.00 25.63 22.10 6.16 21.40 41.87 -0.53
NOPAT Less CapEx to Interest Expense
1.56 0.00 22.38 0.00 16.90 18.89 4.08 14.80 28.99 -0.33
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
232.28% 185.54% 174.41% 345.44% -412.58% 3,188.30% -210.30% -159.90% -163.91% -54.54%
Augmented Payout Ratio
252.57% 204.88% 189.66% 345.44% -412.58% 3,188.30% -210.30% -159.90% -163.91% -54.54%

Financials Breakdown Chart

Key Financial Trends

Claros Mortgage Trust (NYSE: CMTG) has experienced notable financial fluctuations over the past two years, with key trends evident through its recent quarterly reports.

Positive Trends:

  • Net income was positive in several quarters in 2023, including Q4 2023 where the company reported a net income of approximately $34.0 million, indicating strong profitability in that period.
  • Cash flow from continuing operating activities has generally remained positive across most quarters, with strong cash inflows such as $41.9 million in Q3 2023 and $27.3 million in Q4 2023, supporting liquidity.
  • Total assets have shown a steady increase, from approximately $8.05 billion at the end of Q3 2022 to $7.75 billion at the end of Q1 2024, reflecting a large asset base primarily driven by note and lease receivables.
  • The company has maintained significant equity capitalization, with total common equity remaining near $2.1 to $2.2 billion in 2024, slightly down from roughly $2.3 billion in late 2023 but still strong.
  • Interest expense appears well-managed relative to interest and investment income, especially in earlier quarters of 2023 where income offset expenses, contributing to operating income.

Neutral Trends:

  • Selling, general & administrative expenses have hovered around $3.3 million to $4.8 million, a consistent portion of operating expenses without large volatility.
  • Depreciation and amortization expenses remain steady each quarter, averaging around $2.0 million to $2.6 million for depreciation and $5.7 million to $7.1 million for amortization, reflecting ongoing asset usage.
  • Repayment and issuance of debt have been quite active each quarter, with significant debt repayments offset by new issuances, indicating active liability management but limiting clarity on net leverage effect.
  • Dividends payments remain steady, generally around $14 million to $35 million quarterly, signaling a consistent return policy to shareholders but also a continuous cash outflow.
  • Cash and equivalents have fluctuated significantly, from highs of approximately $426 million in early 2023 to about $114 million in Q3 2024, indicating variability in liquidity management.

Negative Trends:

  • Q4 2024 showed a large consolidated net loss of about $100.7 million, which is a sharp deterioration compared to prior quarters and a significant red flag.
  • Total operating income turned negative in Q4 2024 with a loss of approximately $143.4 million, driven by elevated total operating expenses of $42.6 million and other unfavorable expense items.
  • Interest expense surged substantially in Q4 2024 to around $440 million, far exceeding prior quarters where interest expense was often under $5 million, severely impacting earnings.
  • Negative total other income/expense in Q4 2024 of about $89 million further pressured profitability, compared to modest positive or near-zero values in most prior quarters.
  • Despite positive net cash from operating activities in Q4 2024, net cash from financing activities was deeply negative (around -$262 million), signaling heavy debt repayments and cash outflow pressures.

Summary: Claros Mortgage Trust has demonstrated periods of solid profitability and operational cash flow through 2023 and early 2024, supported by a strong asset base and equity position. However, Q4 2024 exhibited significant financial stress, with a steep loss primarily caused by soaring interest expenses and operating losses. The company's cash flow remains challenged by large debt repayments and dividend payments. Investors should monitor Claros Mortgage Trust’s ability to manage its interest burden and return to sustainable profitability.

10/05/25 03:12 AM ETAI Generated. May Contain Errors.

Frequently Asked Questions About Claros Mortgage Trust's Financials

When does Claros Mortgage Trust's fiscal year end?

According to the most recent income statement we have on file, Claros Mortgage Trust's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Claros Mortgage Trust's net income changed over the last 2 years?

Claros Mortgage Trust's net income appears to be on an upward trend, with a most recent value of -$221.27 million in 2024, falling from $112.16 million in 2022. The previous period was $6.03 million in 2023. Find out what analysts predict for Claros Mortgage Trust in the coming months.

What is Claros Mortgage Trust's operating income?
Claros Mortgage Trust's total operating income in 2024 was -$77.62 million, based on the following breakdown:
  • Total Gross Profit: $87.35 million
  • Total Operating Expenses: $164.97 million
How has Claros Mortgage Trust's revenue changed over the last 2 years?

Over the last 2 years, Claros Mortgage Trust's total revenue changed from $287.20 million in 2022 to $87.35 million in 2024, a change of -69.6%.

How much debt does Claros Mortgage Trust have?

Claros Mortgage Trust's total liabilities were at $4.96 billion at the end of 2024, a 14.0% decrease from 2023, and a 14.3% decrease since 2022.

How much cash does Claros Mortgage Trust have?

In the past 2 years, Claros Mortgage Trust's cash and equivalents has ranged from $99.08 million in 2024 to $306.46 million in 2022, and is currently $99.08 million as of their latest financial filing in 2024.

How has Claros Mortgage Trust's book value per share changed over the last 2 years?

Over the last 2 years, Claros Mortgage Trust's book value per share changed from 17.75 in 2022 to 14.41 in 2024, a change of -18.8%.



This page (NYSE:CMTG) was last updated on 10/5/2025 by MarketBeat.com Staff
From Our Partners