Annual Income Statements for CTO Realty Growth
This table shows CTO Realty Growth's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for CTO Realty Growth
This table shows CTO Realty Growth's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
5.85 |
4.66 |
-0.69 |
4.35 |
-17 |
0.38 |
-25 |
1.04 |
26 |
4.33 |
13 |
| Consolidated Net Income / (Loss) |
|
7.04 |
5.84 |
1.18 |
6.23 |
-15 |
2.26 |
-23 |
2.91 |
28 |
6.21 |
15 |
| Net Income / (Loss) Continuing Operations |
|
7.04 |
5.84 |
1.18 |
6.23 |
-15 |
2.26 |
-23 |
2.91 |
28 |
6.21 |
15 |
| Total Pre-Tax Income |
|
7.27 |
5.74 |
1.26 |
6.36 |
-16 |
2.31 |
-23 |
2.97 |
28 |
6.27 |
16 |
| Total Revenue |
|
30 |
25 |
30 |
39 |
33 |
36 |
14 |
39 |
44 |
44 |
55 |
| Net Interest Income / (Expense) |
|
3.28 |
-3.26 |
1.43 |
7.03 |
-2.60 |
0.58 |
-3.69 |
-0.22 |
6.78 |
3.24 |
11 |
| Total Interest Income |
|
3.28 |
-3.26 |
1.43 |
7.03 |
-2.60 |
0.58 |
-3.69 |
-0.22 |
6.78 |
3.24 |
11 |
| Investment Securities Interest Income |
|
3.28 |
-3.26 |
1.43 |
7.03 |
-2.60 |
0.58 |
-3.69 |
-0.22 |
6.78 |
3.24 |
11 |
| Total Interest Expense |
|
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Total Non-Interest Income |
|
26 |
28 |
29 |
32 |
36 |
36 |
17 |
39 |
37 |
41 |
44 |
| Other Non-Interest Income |
|
30 |
28 |
29 |
32 |
36 |
36 |
38 |
38 |
38 |
41 |
44 |
| Total Non-Interest Expense |
|
16 |
14 |
23 |
27 |
43 |
28 |
30 |
29 |
8.17 |
31 |
31 |
| Other Operating Expenses |
|
4.63 |
2.63 |
12 |
13 |
14 |
14 |
15 |
14 |
-7.26 |
15 |
15 |
| Depreciation Expense |
|
11 |
11 |
12 |
13 |
29 |
14 |
15 |
15 |
15 |
16 |
16 |
| Nonoperating Income / (Expense), net |
|
-6.20 |
-5.53 |
-5.60 |
-5.63 |
-5.76 |
-6.14 |
-6.86 |
-6.83 |
-7.10 |
-7.27 |
-7.78 |
| Income Tax Expense |
|
0.23 |
-0.11 |
0.07 |
0.13 |
-0.44 |
0.05 |
0.19 |
0.06 |
0.14 |
0.06 |
1.12 |
| Preferred Stock Dividends Declared |
|
1.19 |
1.19 |
1.87 |
1.88 |
1.88 |
1.88 |
1.88 |
1.88 |
1.88 |
1.88 |
1.88 |
| Basic Earnings per Share |
|
$0.26 |
$0.21 |
($0.03) |
$0.17 |
($0.70) |
$0.01 |
($0.77) |
$0.03 |
$0.81 |
$0.13 |
$0.38 |
| Weighted Average Basic Shares Outstanding |
|
22.53M |
22.55M |
22.79M |
25.45M |
25.36M |
31.55M |
32.68M |
32.65M |
32.27M |
32.52M |
34.99M |
| Diluted Earnings per Share |
|
$0.26 |
$0.20 |
($0.03) |
$0.17 |
($0.69) |
$0.01 |
($0.77) |
$0.03 |
$0.81 |
$0.13 |
$0.38 |
| Weighted Average Diluted Shares Outstanding |
|
22.53M |
26.06M |
22.83M |
25.52M |
25.40M |
31.60M |
32.73M |
32.68M |
32.29M |
32.52M |
35.02M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
22.81M |
22.95M |
23.12M |
29.98M |
31.84M |
32.93M |
32.94M |
32.37M |
32.56M |
33.78M |
37.49M |
Annual Cash Flow Statements for CTO Realty Growth
This table details how cash moves in and out of CTO Realty Growth'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 |
|
2.18 |
-0.49 |
-4.57 |
8.59 |
114 |
-101 |
-2.48 |
-10 |
-3.38 |
-0.46 |
24 |
| Net Cash From Operating Activities |
|
25 |
14 |
58 |
48 |
16 |
17 |
28 |
56 |
46 |
60 |
65 |
| Net Cash From Continuing Operating Activities |
|
25 |
14 |
58 |
48 |
16 |
17 |
28 |
56 |
46 |
60 |
65 |
| Net Income / (Loss) Continuing Operations |
|
8.29 |
16 |
42 |
37 |
115 |
79 |
30 |
3.16 |
5.53 |
-1.97 |
10 |
| Consolidated Net Income / (Loss) |
|
8.29 |
16 |
42 |
37 |
115 |
79 |
30 |
3.16 |
5.53 |
-1.97 |
10 |
| Depreciation Expense |
|
5.21 |
8.20 |
13 |
16 |
16 |
19 |
21 |
29 |
44 |
65 |
60 |
| Amortization Expense |
|
1.06 |
-0.25 |
-0.49 |
-0.60 |
-0.80 |
-0.35 |
1.46 |
2.98 |
3.40 |
0.92 |
0.32 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-3.00 |
4.89 |
-7.54 |
-5.78 |
-147 |
9.13 |
-15 |
12 |
-1.36 |
-3.19 |
2.43 |
| Changes in Operating Assets and Liabilities, net |
|
14 |
-15 |
11 |
0.90 |
33 |
-89 |
-9.51 |
9.31 |
-5.43 |
-0.95 |
-8.26 |
| Net Cash From Investing Activities |
|
-84 |
-28 |
-83 |
-78 |
103 |
-91 |
-103 |
-268 |
-52 |
-233 |
-72 |
| Net Cash From Continuing Investing Activities |
|
-84 |
-28 |
-83 |
-78 |
103 |
-91 |
-103 |
-268 |
-52 |
-233 |
-72 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-78 |
-93 |
-95 |
-109 |
-151 |
-168 |
- |
-298 |
-80 |
-224 |
84 |
| Purchase of Investment Securities |
|
-32 |
-4.78 |
-2.94 |
-6.84 |
-50 |
-32 |
-257 |
-72 |
-59 |
-82 |
-184 |
| Sale and/or Maturity of Investments |
|
12 |
21 |
15 |
38 |
304 |
109 |
0.00 |
62 |
2.16 |
27 |
18 |
| Other Investing Activities, net |
|
-9.62 |
- |
- |
- |
-0.08 |
-0.04 |
24 |
- |
0.11 |
9.48 |
10 |
| Net Cash From Financing Activities |
|
61 |
13 |
20 |
39 |
-5.81 |
-27 |
73 |
201 |
2.77 |
172 |
31 |
| Net Cash From Continuing Financing Activities |
|
61 |
13 |
20 |
39 |
-5.81 |
-27 |
73 |
201 |
2.77 |
172 |
31 |
| Issuance of Debt |
|
138 |
70 |
64 |
106 |
142 |
67 |
315 |
381 |
149 |
366 |
405 |
| Issuance of Preferred Equity |
|
- |
- |
- |
- |
0.00 |
0.00 |
72 |
0.00 |
0.00 |
33 |
-0.12 |
| Issuance of Common Equity |
|
1.02 |
0.16 |
1.19 |
0.44 |
- |
0.00 |
-0.20 |
94 |
0.20 |
165 |
0.65 |
| Repayment of Debt |
|
-71 |
-49 |
-36 |
-56 |
-104 |
-74 |
-285 |
-236 |
-100 |
-343 |
-308 |
| Repurchase of Common Equity |
|
-6.48 |
-7.43 |
-7.21 |
-9.84 |
-41 |
-4.10 |
-2.21 |
-2.79 |
-6.44 |
-0.66 |
-9.36 |
| Payment of Dividends |
|
-0.46 |
-0.68 |
-1.00 |
-1.48 |
-2.20 |
-14 |
-26 |
-34 |
-39 |
-47 |
-57 |
| Other Financing Activities, Net |
|
-0.02 |
0.21 |
-0.39 |
-0.50 |
-0.30 |
-0.50 |
-0.60 |
-0.53 |
-1.03 |
-1.27 |
-1.03 |
| Cash Interest Paid |
|
- |
- |
- |
- |
- |
- |
- |
- |
22 |
22 |
27 |
| Cash Income Taxes Paid |
|
- |
- |
- |
- |
- |
- |
- |
- |
0.12 |
0.06 |
-0.17 |
Quarterly Cash Flow Statements for CTO Realty Growth
This table details how cash moves in and out of CTO Realty Growth's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Change in Cash & Equivalents |
|
-12 |
-3.00 |
-8.66 |
3.71 |
7.49 |
-2.00 |
3.48 |
-1.27 |
24 |
-22 |
25 |
| Net Cash From Operating Activities |
|
6.48 |
12 |
13 |
21 |
24 |
10 |
22 |
26 |
6.86 |
15 |
20 |
| Net Cash From Continuing Operating Activities |
|
6.48 |
12 |
13 |
21 |
24 |
10 |
22 |
26 |
6.86 |
15 |
20 |
| Net Income / (Loss) Continuing Operations |
|
7.04 |
5.84 |
1.18 |
6.23 |
-15 |
2.26 |
-23 |
2.91 |
28 |
6.21 |
15 |
| Consolidated Net Income / (Loss) |
|
7.04 |
5.84 |
1.18 |
6.23 |
-15 |
2.26 |
-23 |
2.91 |
28 |
6.21 |
15 |
| Provision For Loan Losses |
|
- |
- |
- |
- |
- |
0.00 |
- |
- |
- |
-0.32 |
1.08 |
| Depreciation Expense |
|
11 |
11 |
12 |
13 |
29 |
14 |
15 |
15 |
15 |
16 |
16 |
| Amortization Expense |
|
0.77 |
0.76 |
0.58 |
0.40 |
-0.78 |
-0.08 |
0.06 |
0.11 |
0.24 |
-0.57 |
-0.37 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-5.25 |
-3.10 |
0.06 |
-4.16 |
3.98 |
1.28 |
26 |
0.58 |
-25 |
-1.03 |
-11 |
| Changes in Operating Assets and Liabilities, net |
|
-7.44 |
-2.68 |
-0.49 |
5.51 |
6.19 |
-7.51 |
4.13 |
6.97 |
-12 |
-5.64 |
-0.58 |
| Net Cash From Investing Activities |
|
46 |
-52 |
11 |
-175 |
-27 |
-81 |
-7.78 |
-6.86 |
24 |
-69 |
-72 |
| Net Cash From Continuing Investing Activities |
|
46 |
-52 |
11 |
-175 |
-27 |
-81 |
-7.78 |
-6.86 |
24 |
-69 |
-72 |
| Purchase of Investment Securities |
|
62 |
-8.87 |
-5.43 |
-192 |
196 |
-82 |
-92 |
66 |
-155 |
-99 |
-173 |
| Sale and/or Maturity of Investments |
|
1.17 |
8.49 |
17 |
- |
1.82 |
1.64 |
4.62 |
0.52 |
11 |
33 |
0.84 |
| Other Investing Activities, net |
|
- |
- |
- |
- |
- |
0.00 |
- |
- |
- |
-2.06 |
10 |
| Net Cash From Financing Activities |
|
-64 |
37 |
-33 |
157 |
11 |
68 |
-11 |
-20 |
-7.12 |
32 |
77 |
| Net Cash From Continuing Financing Activities |
|
-64 |
37 |
-33 |
157 |
11 |
68 |
-11 |
-20 |
-7.12 |
32 |
77 |
| Issuance of Debt |
|
16 |
56 |
15 |
247 |
48 |
93 |
64 |
170 |
78 |
92 |
163 |
| Issuance of Preferred Equity |
|
- |
0.00 |
- |
-6.30 |
- |
0.00 |
-0.08 |
0.08 |
-0.12 |
14 |
83 |
| Issuance of Common Equity |
|
-0.35 |
2.06 |
-1.98 |
132 |
32 |
0.33 |
0.57 |
0.02 |
0.14 |
0.38 |
0.07 |
| Repayment of Debt |
|
-69 |
-9.50 |
-75 |
-203 |
-56 |
-10 |
-60 |
-171 |
-66 |
-59 |
-154 |
| Payment of Dividends |
|
-9.71 |
-9.79 |
-11 |
-13 |
-14 |
-14 |
-14 |
-14 |
-14 |
-14 |
-16 |
Annual Balance Sheets for CTO Realty Growth
This table presents CTO Realty Growth'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 |
|
404 |
409 |
466 |
556 |
703 |
667 |
733 |
987 |
990 |
1,182 |
1,264 |
| Cash and Due from Banks |
|
4.06 |
7.78 |
6.11 |
2.31 |
6.48 |
4.29 |
8.62 |
19 |
10 |
9.02 |
6.47 |
| Restricted Cash |
|
14 |
9.86 |
6.51 |
19 |
128 |
30 |
23 |
1.86 |
7.61 |
8.34 |
35 |
| 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 |
| Premises and Equipment, Net |
|
311 |
314 |
376 |
-19 |
-16 |
449 |
495 |
735 |
735 |
902 |
953 |
| Mortgage Servicing Rights |
|
- |
- |
- |
- |
- |
- |
- |
32 |
62 |
105 |
105 |
| Intangible Assets |
|
20 |
35 |
39 |
44 |
49 |
50 |
79 |
116 |
97 |
79 |
85 |
| Other Assets |
|
11 |
18 |
27 |
510 |
501 |
95 |
10 |
82 |
78 |
78 |
80 |
| Total Liabilities & Shareholders' Equity |
|
404 |
409 |
466 |
556 |
703 |
667 |
733 |
987 |
990 |
1,182 |
1,264 |
| Total Liabilities |
|
264 |
260 |
282 |
345 |
418 |
316 |
303 |
482 |
532 |
569 |
697 |
| Short-Term Debt |
|
- |
- |
- |
- |
- |
1.05 |
- |
2.54 |
2.76 |
3.28 |
1.71 |
| Long-Term Debt |
|
167 |
166 |
196 |
248 |
287 |
274 |
278 |
446 |
495 |
519 |
616 |
| Other Long-Term Liabilities |
|
95 |
93 |
84 |
97 |
129 |
41 |
24 |
34 |
34 |
47 |
79 |
| 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 |
|
140 |
148 |
184 |
212 |
285 |
351 |
430 |
505 |
458 |
613 |
567 |
| Total Preferred & Common Equity |
|
135 |
148 |
184 |
212 |
285 |
351 |
430 |
505 |
458 |
613 |
567 |
| Preferred Stock |
|
- |
- |
- |
- |
- |
0.00 |
- |
0.03 |
0.03 |
0.05 |
0.05 |
| Total Common Equity |
|
135 |
148 |
184 |
212 |
285 |
351 |
430 |
505 |
457 |
613 |
567 |
| Common Stock |
|
23 |
26 |
29 |
30 |
33 |
90 |
85 |
173 |
169 |
368 |
383 |
| Retained Earnings |
|
120 |
137 |
178 |
213 |
326 |
340 |
343 |
316 |
282 |
232 |
185 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-0.69 |
0.26 |
0.37 |
0.49 |
0.07 |
-1.91 |
1.52 |
16 |
6.89 |
13 |
-0.41 |
Quarterly Balance Sheets for CTO Realty Growth
This table presents CTO Realty Growth's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
| Total Assets |
|
981 |
1,062 |
1,066 |
1,041 |
1,010 |
1,176 |
1,244 |
1,233 |
1,222 |
1,300 |
1,406 |
| Cash and Due from Banks |
|
7.02 |
7.31 |
7.02 |
6.76 |
4.79 |
8.17 |
8.43 |
8.55 |
9.28 |
8.28 |
8.06 |
| Restricted Cash |
|
1.59 |
2.76 |
23 |
8.06 |
1.36 |
1.70 |
6.94 |
10 |
8.29 |
11 |
35 |
| 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 |
| Premises and Equipment, Net |
|
736 |
807 |
780 |
782 |
780 |
880 |
961 |
952 |
944 |
952 |
988 |
| Mortgage Servicing Rights |
|
- |
46 |
47 |
67 |
50 |
103 |
105 |
106 |
112 |
81 |
187 |
| Intangible Assets |
|
110 |
113 |
106 |
101 |
95 |
108 |
89 |
82 |
75 |
86 |
84 |
| Other Assets |
|
3.64 |
85 |
105 |
76 |
78 |
75 |
73 |
74 |
74 |
162 |
103 |
| Total Liabilities & Shareholders' Equity |
|
981 |
1,062 |
1,066 |
1,041 |
1,010 |
1,176 |
1,244 |
1,233 |
1,222 |
1,300 |
1,406 |
| Total Liabilities |
|
503 |
583 |
588 |
579 |
518 |
580 |
650 |
659 |
665 |
724 |
743 |
| Short-Term Debt |
|
- |
3.98 |
3.97 |
2.64 |
1.79 |
2.08 |
- |
- |
1.85 |
- |
2.25 |
| Long-Term Debt |
|
465 |
542 |
548 |
542 |
483 |
527 |
602 |
605 |
604 |
650 |
659 |
| Other Long-Term Liabilities |
|
35 |
37 |
36 |
34 |
34 |
51 |
46 |
52 |
59 |
75 |
82 |
| 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 |
|
479 |
479 |
478 |
462 |
492 |
596 |
594 |
574 |
557 |
575 |
663 |
| Total Preferred & Common Equity |
|
479 |
479 |
478 |
462 |
492 |
596 |
594 |
574 |
557 |
575 |
663 |
| Preferred Stock |
|
- |
0.03 |
0.03 |
0.03 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
| Total Common Equity |
|
479 |
479 |
478 |
462 |
492 |
596 |
594 |
574 |
557 |
575 |
663 |
| Common Stock |
|
168 |
168 |
169 |
170 |
208 |
335 |
368 |
390 |
387 |
397 |
482 |
| Retained Earnings |
|
300 |
292 |
285 |
278 |
268 |
261 |
220 |
182 |
171 |
176 |
176 |
| Accumulated Other Comprehensive Income / (Loss) |
|
11 |
18 |
24 |
14 |
15 |
-0.41 |
5.25 |
1.32 |
-0.58 |
1.79 |
6.07 |
Annual Metrics And Ratios for CTO Realty Growth
This table displays calculated financial ratios and metrics derived from CTO Realty Growth's official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
5,944,412.00 |
5,739,566.00 |
5,581,733.00 |
5,516,518.00 |
4,929,079.00 |
4,716,793.00 |
11,924,300.00 |
- |
- |
- |
32,372,291.00 |
| DEI Adjusted Shares Outstanding |
|
17,833,236.00 |
17,218,698.00 |
16,745,199.00 |
16,549,554.00 |
14,787,237.00 |
14,150,379.00 |
35,772,900.00 |
- |
- |
- |
32,372,291.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.46 |
0.94 |
2.49 |
2.25 |
7.78 |
5.55 |
0.84 |
- |
- |
- |
0.31 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
7.74% |
80.11% |
-40.80% |
69.93% |
2.31% |
-24.04% |
110.61% |
-22.77% |
33.71% |
14.42% |
4.27% |
| EBITDA Growth |
|
48.62% |
128.93% |
-56.04% |
135.37% |
5.47% |
-50.42% |
135.45% |
-25.17% |
75.77% |
13.30% |
13.47% |
| EBIT Growth |
|
32.73% |
176.23% |
-79.22% |
303.92% |
9.88% |
-83.07% |
512.00% |
-68.03% |
149.00% |
-29.05% |
85.32% |
| NOPAT Growth |
|
29.85% |
161.44% |
-74.86% |
311.59% |
15.87% |
-84.24% |
874.51% |
176.18% |
-76.68% |
-44.91% |
153.54% |
| Net Income Growth |
|
29.85% |
95.43% |
157.54% |
-10.91% |
209.33% |
-31.72% |
-61.86% |
-89.45% |
75.11% |
-135.53% |
613.59% |
| EPS Growth |
|
30.00% |
99.30% |
162.46% |
-10.16% |
242.26% |
-31.72% |
-61.86% |
-105.77% |
133.33% |
-1,266.67% |
122.86% |
| Operating Cash Flow Growth |
|
122.43% |
-43.28% |
302.74% |
-16.90% |
-65.68% |
3.16% |
62.89% |
103.42% |
-17.25% |
49.39% |
7.91% |
| Free Cash Flow Firm Growth |
|
-56.35% |
121.54% |
-518.71% |
5.09% |
-53.18% |
43.79% |
12.16% |
-210.95% |
117.12% |
-820.72% |
91.26% |
| Invested Capital Growth |
|
32.21% |
2.39% |
20.82% |
20.89% |
24.65% |
9.28% |
13.26% |
34.45% |
0.29% |
18.77% |
4.43% |
| Revenue Q/Q Growth |
|
38.16% |
21.70% |
-62.49% |
79.56% |
40.74% |
6.84% |
16.15% |
-7.48% |
11.88% |
-3.05% |
8.70% |
| EBITDA Q/Q Growth |
|
90.63% |
24.72% |
-68.52% |
64.66% |
49.80% |
-35.18% |
30.59% |
-8.33% |
30.39% |
-7.46% |
49.91% |
| EBIT Q/Q Growth |
|
146.68% |
29.46% |
-85.14% |
125.71% |
96.60% |
-70.69% |
49.30% |
-37.45% |
111.37% |
-53.61% |
567.74% |
| NOPAT Q/Q Growth |
|
148.77% |
29.32% |
-76.19% |
-28.27% |
588.69% |
1,286.25% |
-74.63% |
563.50% |
172.23% |
-67.00% |
739.92% |
| Net Income Q/Q Growth |
|
148.77% |
-3.33% |
85.65% |
-25.21% |
278.85% |
-22.12% |
-70.68% |
-61.34% |
220.58% |
-109.69% |
130.16% |
| EPS Q/Q Growth |
|
150.88% |
-3.06% |
87.47% |
-24.83% |
273.38% |
-22.12% |
-70.68% |
-150.00% |
107.14% |
-162.50% |
105.63% |
| Operating Cash Flow Q/Q Growth |
|
298.42% |
-10.86% |
-14.85% |
53.83% |
-60.87% |
46.33% |
58.53% |
13.81% |
-25.08% |
32.58% |
-20.50% |
| Free Cash Flow Firm Q/Q Growth |
|
11.06% |
-21.47% |
-135.89% |
-200.51% |
7.11% |
36.42% |
-186.03% |
0.13% |
111.18% |
-220.60% |
67.29% |
| Invested Capital Q/Q Growth |
|
7.29% |
10.43% |
14.06% |
19.83% |
19.03% |
12.17% |
6.57% |
16.81% |
-7.24% |
0.92% |
1.90% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
54.64% |
69.46% |
51.58% |
71.45% |
73.65% |
48.08% |
53.75% |
52.08% |
68.47% |
67.80% |
73.79% |
| EBIT Margin |
|
37.36% |
57.31% |
20.12% |
47.82% |
51.36% |
11.45% |
33.26% |
13.77% |
25.64% |
15.90% |
28.27% |
| Profit (Net Income) Margin |
|
22.84% |
24.79% |
107.83% |
56.53% |
170.93% |
153.67% |
27.82% |
3.80% |
4.98% |
-1.55% |
7.61% |
| Tax Burden Percent |
|
61.14% |
56.45% |
-5,636.56% |
176.87% |
520.78% |
-1,573.33% |
111.46% |
962.80% |
90.15% |
85.29% |
95.77% |
| Interest Burden Percent |
|
100.00% |
76.63% |
-9.51% |
66.84% |
63.91% |
-85.33% |
75.05% |
2.87% |
21.53% |
-11.40% |
28.13% |
| Effective Tax Rate |
|
38.86% |
42.14% |
0.00% |
28.67% |
24.79% |
0.00% |
-11.46% |
-862.80% |
9.85% |
0.00% |
4.23% |
| Return on Invested Capital (ROIC) |
|
3.07% |
6.97% |
1.57% |
5.34% |
5.04% |
0.68% |
5.98% |
13.26% |
2.69% |
1.35% |
3.09% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.07% |
3.69% |
21.60% |
11.99% |
38.31% |
27.16% |
2.38% |
-16.20% |
-1.57% |
-1.81% |
-1.43% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.10% |
4.25% |
23.53% |
13.43% |
41.22% |
23.99% |
1.68% |
-12.59% |
-1.54% |
-1.72% |
-1.38% |
| Return on Equity (ROE) |
|
6.17% |
11.22% |
25.10% |
18.77% |
46.25% |
24.68% |
7.66% |
0.68% |
1.15% |
-0.37% |
1.71% |
| Cash Return on Invested Capital (CROIC) |
|
-24.67% |
4.61% |
-17.29% |
-13.57% |
-16.91% |
-8.19% |
-6.46% |
-16.13% |
2.40% |
-15.81% |
-1.25% |
| Operating Return on Assets (OROA) |
|
3.98% |
9.21% |
1.78% |
6.15% |
5.48% |
0.85% |
5.11% |
1.33% |
2.88% |
1.86% |
3.06% |
| Return on Assets (ROA) |
|
2.43% |
3.99% |
9.54% |
7.27% |
18.26% |
11.46% |
4.28% |
0.37% |
0.56% |
-0.18% |
0.83% |
| Return on Common Equity (ROCE) |
|
6.04% |
11.01% |
25.10% |
18.77% |
46.25% |
24.68% |
7.66% |
0.68% |
1.15% |
-0.37% |
1.71% |
| Return on Equity Simple (ROE_SIMPLE) |
|
6.15% |
10.93% |
22.65% |
17.55% |
40.28% |
22.37% |
6.96% |
0.63% |
1.21% |
-0.32% |
1.78% |
| Net Operating Profit after Tax (NOPAT) |
|
8.29 |
22 |
5.45 |
22 |
26 |
4.09 |
40 |
110 |
26 |
14 |
36 |
| NOPAT Margin |
|
22.84% |
33.16% |
14.08% |
34.11% |
38.63% |
8.01% |
37.07% |
132.59% |
23.12% |
11.13% |
27.07% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
3.29% |
-20.04% |
-6.65% |
-33.28% |
-26.48% |
3.60% |
29.46% |
4.26% |
3.16% |
4.52% |
| 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 |
|
62.64% |
42.69% |
79.88% |
52.18% |
48.64% |
88.55% |
66.74% |
86.23% |
74.36% |
84.10% |
71.73% |
| Earnings before Interest and Taxes (EBIT) |
|
14 |
37 |
7.78 |
31 |
35 |
5.85 |
36 |
11 |
28 |
20 |
37 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
20 |
45 |
20 |
47 |
50 |
25 |
58 |
43 |
76 |
86 |
98 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.30 |
1.16 |
1.08 |
0.77 |
0.59 |
0.43 |
0.69 |
0.57 |
0.79 |
0.96 |
1.03 |
| Price to Tangible Book Value (P/TBV) |
|
1.52 |
1.51 |
1.37 |
0.97 |
0.71 |
0.50 |
0.85 |
0.74 |
1.00 |
1.11 |
1.21 |
| Price to Revenue (P/Rev) |
|
4.82 |
2.62 |
5.14 |
2.48 |
2.51 |
2.95 |
2.77 |
3.48 |
3.26 |
4.65 |
4.41 |
| Price to Earnings (P/E) |
|
20.94 |
10.55 |
4.77 |
4.39 |
1.47 |
1.92 |
10.79 |
0.00 |
477.23 |
0.00 |
226.43 |
| Dividend Yield |
|
0.27% |
0.40% |
0.51% |
0.91% |
1.28% |
43.01% |
8.00% |
9.71% |
9.53% |
7.71% |
8.42% |
| Earnings Yield |
|
4.78% |
9.48% |
20.98% |
22.78% |
68.14% |
52.15% |
9.27% |
0.00% |
0.21% |
0.00% |
0.44% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.07 |
1.02 |
1.01 |
0.85 |
0.56 |
0.63 |
0.77 |
0.75 |
0.88 |
0.97 |
0.98 |
| Enterprise Value to Revenue (EV/Rev) |
|
9.07 |
4.90 |
9.88 |
5.93 |
4.77 |
7.67 |
5.06 |
8.62 |
7.58 |
8.62 |
8.76 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
16.60 |
7.05 |
19.14 |
8.29 |
6.48 |
15.94 |
9.42 |
16.55 |
11.07 |
12.71 |
11.87 |
| Enterprise Value to EBIT (EV/EBIT) |
|
24.27 |
8.55 |
49.09 |
12.39 |
9.29 |
66.96 |
15.23 |
62.58 |
29.55 |
54.20 |
30.99 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
39.70 |
14.77 |
70.13 |
17.38 |
12.36 |
95.66 |
13.66 |
6.50 |
32.78 |
77.43 |
32.36 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
13.06 |
22.40 |
6.64 |
8.15 |
19.56 |
23.13 |
19.76 |
12.77 |
18.14 |
15.80 |
17.97 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
22.33 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
36.72 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.19 |
1.12 |
1.06 |
1.17 |
1.01 |
0.78 |
0.65 |
0.89 |
1.09 |
0.85 |
1.09 |
| Long-Term Debt to Equity |
|
1.19 |
1.12 |
1.06 |
1.17 |
1.01 |
0.78 |
0.65 |
0.88 |
1.08 |
0.85 |
1.09 |
| Financial Leverage |
|
1.01 |
1.15 |
1.09 |
1.12 |
1.08 |
0.88 |
0.71 |
0.78 |
0.98 |
0.95 |
0.97 |
| Leverage Ratio |
|
2.53 |
2.82 |
2.63 |
2.58 |
2.53 |
2.15 |
1.79 |
1.84 |
2.05 |
2.03 |
2.07 |
| Compound Leverage Factor |
|
2.53 |
2.16 |
-0.25 |
1.73 |
1.62 |
-1.84 |
1.34 |
0.05 |
0.44 |
-0.23 |
0.58 |
| Debt to Total Capital |
|
54.30% |
52.86% |
51.53% |
53.90% |
50.16% |
43.93% |
39.26% |
47.03% |
52.12% |
46.01% |
52.14% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.17% |
0.00% |
0.27% |
0.29% |
0.29% |
0.14% |
| Long-Term Debt to Total Capital |
|
54.30% |
52.86% |
51.53% |
53.90% |
50.16% |
43.76% |
39.26% |
46.76% |
51.84% |
45.72% |
51.99% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
1.83% |
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 |
|
43.88% |
47.14% |
48.47% |
46.10% |
49.84% |
56.07% |
60.73% |
52.97% |
47.87% |
53.98% |
47.86% |
| Debt to EBITDA |
|
8.41 |
3.66 |
9.81 |
5.27 |
5.80 |
11.19 |
4.81 |
10.35 |
6.55 |
6.06 |
6.32 |
| Net Debt to EBITDA |
|
7.50 |
3.27 |
9.18 |
4.82 |
3.07 |
9.81 |
4.27 |
9.87 |
6.31 |
5.86 |
5.90 |
| Long-Term Debt to EBITDA |
|
8.41 |
3.66 |
9.81 |
5.27 |
5.80 |
11.15 |
4.81 |
10.30 |
6.51 |
6.02 |
6.30 |
| Debt to NOPAT |
|
20.12 |
7.67 |
35.94 |
11.04 |
11.05 |
67.15 |
6.98 |
4.07 |
19.39 |
36.90 |
17.23 |
| Net Debt to NOPAT |
|
17.94 |
6.86 |
33.63 |
10.10 |
5.86 |
58.89 |
6.19 |
3.88 |
18.70 |
35.68 |
16.08 |
| Long-Term Debt to NOPAT |
|
20.12 |
7.67 |
35.94 |
11.04 |
11.05 |
66.89 |
6.98 |
4.04 |
19.28 |
36.67 |
17.18 |
| Noncontrolling Interest Sharing Ratio |
|
2.09% |
1.94% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.01% |
0.01% |
0.01% |
0.01% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-67 |
14 |
-60 |
-57 |
-87 |
-49 |
-43 |
-134 |
23 |
-165 |
-14 |
| Operating Cash Flow to CapEx |
|
45.85% |
32.94% |
60.81% |
43.72% |
10.89% |
10.09% |
0.00% |
21.82% |
0.00% |
37.04% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-9.62 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
3.64 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-4.30 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.11 |
0.16 |
0.09 |
0.13 |
0.11 |
0.07 |
0.15 |
0.10 |
0.11 |
0.12 |
0.11 |
| Fixed Asset Turnover |
|
0.14 |
0.21 |
0.11 |
0.00 |
0.00 |
0.00 |
0.23 |
0.14 |
0.15 |
0.16 |
0.14 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
307 |
315 |
380 |
459 |
573 |
626 |
709 |
953 |
956 |
1,135 |
1,185 |
| Invested Capital Turnover |
|
0.13 |
0.21 |
0.11 |
0.16 |
0.13 |
0.09 |
0.16 |
0.10 |
0.12 |
0.12 |
0.11 |
| Increase / (Decrease) in Invested Capital |
|
75 |
7.34 |
65 |
79 |
113 |
53 |
83 |
244 |
2.76 |
179 |
50 |
| Enterprise Value (EV) |
|
329 |
320 |
382 |
390 |
321 |
392 |
545 |
716 |
842 |
1,096 |
1,161 |
| Market Capitalization |
|
175 |
171 |
199 |
163 |
169 |
151 |
298 |
289 |
362 |
591 |
584 |
| Book Value per Share |
|
$22.67 |
$25.83 |
$33.00 |
$38.39 |
$57.90 |
$74.39 |
$72.20 |
$26.85 |
$20.17 |
$20.44 |
$17.52 |
| Tangible Book Value per Share |
|
$19.29 |
$19.78 |
$26.05 |
$30.49 |
$47.96 |
$63.76 |
$58.86 |
$20.68 |
$15.89 |
$17.80 |
$14.91 |
| Total Capital |
|
307 |
315 |
380 |
459 |
573 |
626 |
709 |
953 |
956 |
1,135 |
1,185 |
| Total Debt |
|
167 |
166 |
196 |
248 |
287 |
275 |
278 |
448 |
498 |
522 |
618 |
| Total Long-Term Debt |
|
167 |
166 |
196 |
248 |
287 |
274 |
278 |
446 |
495 |
519 |
616 |
| Net Debt |
|
149 |
149 |
183 |
226 |
152 |
241 |
247 |
427 |
480 |
505 |
577 |
| Capital Expenditures (CapEx) |
|
55 |
43 |
95 |
109 |
151 |
168 |
-129 |
257 |
-4.06 |
187 |
-84 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
5.47 |
-36 |
-15 |
-89 |
-74 |
9.95 |
107 |
20 |
16 |
26 |
| Net Nonoperating Obligations (NNO) |
|
167 |
166 |
196 |
248 |
287 |
275 |
278 |
448 |
498 |
522 |
618 |
| Total Depreciation and Amortization (D&A) |
|
6.27 |
7.94 |
12 |
16 |
15 |
19 |
22 |
32 |
48 |
66 |
60 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.48 |
$0.95 |
$2.51 |
$2.25 |
$7.68 |
$5.56 |
$1.56 |
($0.09) |
$0.03 |
($0.35) |
$0.08 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
17.72M |
17.16M |
16.79M |
16.23M |
14.38M |
14.11M |
17.68M |
18.51M |
22.53M |
25.36M |
32.27M |
| Adjusted Diluted Earnings per Share |
|
$0.48 |
$0.95 |
$2.49 |
$2.24 |
$7.67 |
$5.56 |
$1.56 |
($0.09) |
$0.03 |
($0.35) |
$0.08 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
17.72M |
17.16M |
16.79M |
16.23M |
14.38M |
14.11M |
17.68M |
18.51M |
22.53M |
25.40M |
32.29M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$7.68 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
17.72M |
17.16M |
16.79M |
16.23M |
14.38M |
17.85M |
17.91M |
23.01M |
22.81M |
31.84M |
32.56M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
17 |
22 |
5.45 |
22 |
26 |
10 |
37 |
8.01 |
27 |
15 |
36 |
| Normalized NOPAT Margin |
|
46.90% |
33.16% |
14.08% |
34.11% |
38.63% |
20.55% |
34.73% |
9.64% |
24.38% |
11.50% |
27.12% |
| Pre Tax Income Margin |
|
37.36% |
43.91% |
-1.91% |
31.96% |
32.82% |
-9.77% |
24.96% |
0.39% |
5.52% |
-1.81% |
7.95% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.96 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
1.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-5.98 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-6.74 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
5.60% |
4.21% |
2.39% |
3.99% |
1.91% |
18.43% |
86.52% |
1,066.40% |
705.93% |
-2,396.64% |
560.42% |
| Augmented Payout Ratio |
|
83.83% |
50.09% |
19.67% |
30.46% |
37.66% |
23.65% |
93.90% |
1,154.81% |
822.37% |
-2,430.43% |
653.12% |
Quarterly Metrics And Ratios for CTO Realty Growth
This table displays calculated financial ratios and metrics derived from CTO Realty Growth's official financial filings.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
31,842,639.00 |
32,934,716.00 |
32,939,610.00 |
32,372,291.00 |
32,559,588.00 |
33,783,592.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
31,842,639.00 |
32,934,716.00 |
32,939,610.00 |
32,372,291.00 |
32,559,588.00 |
33,783,592.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
0.07 |
-0.71 |
0.09 |
0.88 |
0.19 |
0.45 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
19.14% |
21.75% |
4.54% |
20.92% |
11.97% |
46.32% |
-55.23% |
0.05% |
31.99% |
22.07% |
302.77% |
| EBITDA Growth |
|
230.83% |
130.61% |
-1.18% |
20.10% |
-27.06% |
-0.99% |
-105.36% |
-2.97% |
174.24% |
27.25% |
3,967.87% |
| EBIT Growth |
|
969.21% |
944.38% |
-8.46% |
35.20% |
-173.51% |
-25.00% |
-338.56% |
-18.23% |
459.45% |
60.23% |
246.75% |
| NOPAT Growth |
|
1,302.59% |
1,328.76% |
9.36% |
25.74% |
-153.13% |
-28.00% |
-277.29% |
-18.13% |
610.92% |
62.27% |
295.17% |
| Net Income Growth |
|
328.55% |
197.48% |
-34.28% |
131.83% |
-316.24% |
-61.30% |
-2,079.54% |
-53.20% |
286.21% |
174.44% |
164.53% |
| EPS Growth |
|
213.04% |
162.50% |
-200.00% |
142.86% |
-365.38% |
-95.00% |
-2,466.67% |
-82.35% |
217.39% |
1,200.00% |
149.35% |
| Operating Cash Flow Growth |
|
-70.59% |
26.05% |
-17.91% |
42.01% |
263.14% |
-12.30% |
70.19% |
20.33% |
-51.10% |
41.64% |
16.52% |
| Free Cash Flow Firm Growth |
|
104.19% |
75.92% |
122.49% |
59.69% |
-1,912.21% |
-250.21% |
-493.68% |
64.98% |
91.99% |
91.49% |
42.98% |
| Invested Capital Growth |
|
0.29% |
6.69% |
-4.69% |
9.17% |
18.77% |
18.79% |
20.81% |
3.43% |
4.43% |
2.41% |
12.27% |
| Revenue Q/Q Growth |
|
-7.83% |
-33.05% |
21.74% |
28.28% |
-14.65% |
9.77% |
-62.75% |
186.65% |
12.60% |
1.52% |
22.92% |
| EBITDA Q/Q Growth |
|
20.02% |
-10.52% |
-17.16% |
34.85% |
-27.11% |
21.63% |
-104.47% |
2,544.98% |
106.31% |
-43.56% |
36.54% |
| EBIT Q/Q Growth |
|
51.81% |
-16.34% |
-39.10% |
74.80% |
-182.55% |
185.35% |
-293.71% |
159.91% |
262.86% |
-61.95% |
77.42% |
| NOPAT Q/Q Growth |
|
39.64% |
-12.01% |
-43.69% |
81.73% |
-159.01% |
219.24% |
-238.66% |
183.92% |
268.22% |
-62.13% |
66.77% |
| Net Income Q/Q Growth |
|
161.99% |
-16.98% |
-79.75% |
426.37% |
-344.37% |
114.86% |
-1,135.74% |
112.44% |
872.37% |
-78.10% |
143.55% |
| EPS Q/Q Growth |
|
271.43% |
-23.08% |
-115.00% |
666.67% |
-505.88% |
101.45% |
-7,800.00% |
103.90% |
2,600.00% |
-83.95% |
192.31% |
| Operating Cash Flow Q/Q Growth |
|
-56.61% |
81.55% |
9.58% |
64.50% |
10.97% |
-26.53% |
112.65% |
16.30% |
-73.09% |
112.82% |
36.76% |
| Free Cash Flow Firm Q/Q Growth |
|
105.01% |
-602.46% |
205.51% |
-251.70% |
-125.34% |
2.90% |
-18.61% |
86.51% |
48.44% |
-3.07% |
-695.10% |
| Invested Capital Q/Q Growth |
|
-7.24% |
5.36% |
-3.04% |
15.20% |
0.92% |
5.38% |
-1.40% |
-1.37% |
1.90% |
3.33% |
8.10% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
86.44% |
92.19% |
62.73% |
65.94% |
56.31% |
62.47% |
-7.50% |
63.93% |
117.14% |
65.12% |
72.33% |
| EBIT Margin |
|
45.48% |
45.30% |
22.66% |
30.88% |
-29.86% |
23.22% |
-120.73% |
25.23% |
81.32% |
30.48% |
43.99% |
| Profit (Net Income) Margin |
|
23.77% |
23.49% |
3.91% |
16.03% |
-45.91% |
6.21% |
-172.76% |
7.50% |
64.77% |
13.97% |
27.68% |
| Tax Burden Percent |
|
96.85% |
101.87% |
94.19% |
97.92% |
97.21% |
97.79% |
100.84% |
98.05% |
99.50% |
99.04% |
93.09% |
| Interest Burden Percent |
|
53.97% |
50.91% |
18.31% |
53.03% |
158.15% |
27.37% |
141.91% |
30.31% |
80.04% |
46.28% |
67.59% |
| Effective Tax Rate |
|
3.15% |
-1.87% |
5.81% |
2.08% |
0.00% |
2.21% |
0.00% |
1.95% |
0.50% |
0.96% |
6.91% |
| Return on Invested Capital (ROIC) |
|
5.13% |
5.82% |
2.65% |
3.68% |
-2.54% |
2.86% |
-9.56% |
2.64% |
9.24% |
3.51% |
5.94% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.86% |
4.71% |
1.63% |
2.66% |
-4.17% |
1.81% |
-11.76% |
1.46% |
8.00% |
2.35% |
4.80% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.80% |
5.05% |
1.73% |
2.68% |
-3.97% |
1.97% |
-12.02% |
1.43% |
7.73% |
2.52% |
4.91% |
| Return on Equity (ROE) |
|
8.92% |
10.88% |
4.38% |
6.36% |
-6.51% |
4.83% |
-21.58% |
4.07% |
16.98% |
6.03% |
10.85% |
| Cash Return on Invested Capital (CROIC) |
|
2.40% |
-2.37% |
8.83% |
-4.78% |
-15.81% |
-16.07% |
-19.23% |
-3.86% |
-1.25% |
1.03% |
-5.11% |
| Operating Return on Assets (OROA) |
|
5.11% |
5.51% |
2.72% |
3.61% |
-3.50% |
2.82% |
-13.13% |
2.57% |
8.82% |
3.37% |
6.05% |
| Return on Assets (ROA) |
|
2.67% |
2.86% |
0.47% |
1.88% |
-5.38% |
0.75% |
-18.78% |
0.76% |
7.02% |
1.54% |
3.81% |
| Return on Common Equity (ROCE) |
|
8.92% |
10.87% |
4.38% |
6.36% |
-6.51% |
4.82% |
-21.58% |
4.07% |
16.98% |
6.03% |
10.85% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
3.76% |
3.41% |
3.41% |
0.00% |
-0.93% |
-5.25% |
-6.00% |
0.00% |
2.44% |
7.93% |
| Net Operating Profit after Tax (NOPAT) |
|
13 |
11 |
6.46 |
12 |
-6.93 |
8.26 |
-11 |
9.61 |
35 |
13 |
22 |
| NOPAT Margin |
|
44.05% |
46.14% |
21.34% |
30.24% |
-20.90% |
22.71% |
-84.51% |
24.74% |
80.91% |
30.18% |
40.95% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.27% |
1.12% |
1.02% |
1.02% |
1.62% |
1.05% |
2.20% |
1.18% |
1.24% |
1.15% |
1.14% |
| 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 |
|
54.52% |
54.70% |
77.34% |
69.12% |
129.86% |
76.78% |
220.73% |
74.77% |
18.68% |
69.52% |
56.01% |
| Earnings before Interest and Taxes (EBIT) |
|
13 |
11 |
6.86 |
12 |
-9.90 |
8.45 |
-16 |
9.81 |
36 |
14 |
24 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
26 |
23 |
19 |
26 |
19 |
23 |
-1.02 |
25 |
51 |
29 |
39 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.79 |
0.81 |
0.81 |
0.74 |
0.96 |
0.95 |
0.99 |
0.96 |
1.03 |
1.05 |
1.10 |
| Price to Tangible Book Value (P/TBV) |
|
1.00 |
1.04 |
1.01 |
0.90 |
1.11 |
1.12 |
1.15 |
1.11 |
1.21 |
1.23 |
1.25 |
| Price to Revenue (P/Rev) |
|
3.26 |
3.06 |
3.22 |
3.35 |
4.65 |
4.08 |
4.66 |
4.40 |
4.41 |
4.28 |
4.00 |
| Price to Earnings (P/E) |
|
477.23 |
29.86 |
35.43 |
31.04 |
0.00 |
0.00 |
0.00 |
0.00 |
226.43 |
92.28 |
16.13 |
| Dividend Yield |
|
9.53% |
9.16% |
8.71% |
7.99% |
7.71% |
8.56% |
8.81% |
9.33% |
8.42% |
8.22% |
7.07% |
| Earnings Yield |
|
0.21% |
3.35% |
2.82% |
3.22% |
0.00% |
0.00% |
0.00% |
0.00% |
0.44% |
1.08% |
6.20% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.88 |
0.90 |
0.90 |
0.85 |
0.97 |
0.96 |
0.98 |
0.97 |
0.98 |
1.01 |
1.02 |
| Enterprise Value to Revenue (EV/Rev) |
|
7.58 |
7.36 |
7.07 |
7.31 |
8.62 |
8.31 |
9.47 |
9.23 |
8.76 |
8.77 |
7.40 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
11.07 |
10.17 |
9.89 |
10.29 |
12.71 |
13.40 |
17.50 |
17.25 |
11.87 |
11.85 |
9.30 |
| Enterprise Value to EBIT (EV/EBIT) |
|
29.55 |
22.05 |
21.73 |
22.00 |
54.20 |
66.21 |
0.00 |
0.00 |
30.99 |
28.97 |
16.21 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
32.78 |
22.65 |
21.80 |
22.36 |
77.43 |
94.59 |
0.00 |
0.00 |
32.36 |
29.91 |
16.63 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
18.14 |
18.55 |
19.09 |
18.33 |
15.80 |
19.72 |
15.01 |
13.85 |
17.97 |
17.89 |
18.74 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
36.72 |
0.00 |
9.95 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
99.24 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.09 |
1.18 |
0.99 |
0.89 |
0.85 |
1.01 |
1.05 |
1.09 |
1.09 |
1.13 |
1.00 |
| Long-Term Debt to Equity |
|
1.08 |
1.17 |
0.98 |
0.88 |
0.85 |
1.01 |
1.05 |
1.08 |
1.09 |
1.13 |
0.99 |
| Financial Leverage |
|
0.98 |
1.07 |
1.06 |
1.01 |
0.95 |
1.09 |
1.02 |
0.98 |
0.97 |
1.07 |
1.02 |
| Leverage Ratio |
|
2.05 |
2.15 |
2.13 |
2.09 |
2.03 |
2.16 |
2.10 |
2.08 |
2.07 |
2.18 |
2.13 |
| Compound Leverage Factor |
|
1.11 |
1.09 |
0.39 |
1.11 |
3.21 |
0.59 |
2.99 |
0.63 |
1.66 |
1.01 |
1.44 |
| Debt to Total Capital |
|
52.12% |
54.09% |
49.62% |
47.03% |
46.01% |
50.35% |
51.33% |
52.10% |
52.14% |
53.03% |
49.92% |
| Short-Term Debt to Total Capital |
|
0.29% |
0.26% |
0.18% |
0.18% |
0.29% |
0.00% |
0.00% |
0.16% |
0.14% |
0.00% |
0.17% |
| Long-Term Debt to Total Capital |
|
51.84% |
53.83% |
49.44% |
46.84% |
45.72% |
50.35% |
51.33% |
51.94% |
51.99% |
53.03% |
49.75% |
| 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 |
|
47.87% |
45.90% |
50.37% |
52.97% |
53.98% |
49.65% |
48.67% |
47.90% |
47.86% |
46.97% |
50.08% |
| Debt to EBITDA |
|
6.55 |
6.11 |
5.45 |
5.68 |
6.06 |
7.01 |
9.17 |
9.29 |
6.32 |
6.25 |
4.57 |
| Net Debt to EBITDA |
|
6.31 |
5.95 |
5.38 |
5.57 |
5.86 |
6.83 |
8.89 |
9.02 |
5.90 |
6.06 |
4.27 |
| Long-Term Debt to EBITDA |
|
6.51 |
6.08 |
5.43 |
5.66 |
6.02 |
7.01 |
9.17 |
9.26 |
6.30 |
6.25 |
4.56 |
| Debt to NOPAT |
|
19.39 |
13.61 |
12.02 |
12.33 |
36.90 |
49.44 |
-148.49 |
-108.08 |
17.23 |
15.76 |
8.18 |
| Net Debt to NOPAT |
|
18.70 |
13.24 |
11.86 |
12.10 |
35.68 |
48.18 |
-143.87 |
-104.95 |
16.08 |
15.30 |
7.64 |
| Long-Term Debt to NOPAT |
|
19.28 |
13.55 |
11.97 |
12.28 |
36.67 |
49.44 |
-148.49 |
-107.75 |
17.18 |
15.76 |
8.15 |
| Noncontrolling Interest Sharing Ratio |
|
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
10 |
-52 |
55 |
-83 |
-186 |
-181 |
-215 |
-29 |
-15 |
-15 |
-122 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
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 Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.11 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.11 |
0.10 |
0.11 |
0.11 |
0.14 |
| Fixed Asset Turnover |
|
0.15 |
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
0.14 |
0.13 |
0.14 |
0.15 |
0.19 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
956 |
1,007 |
976 |
1,125 |
1,135 |
1,196 |
1,179 |
1,163 |
1,185 |
1,225 |
1,324 |
| Invested Capital Turnover |
|
0.12 |
0.13 |
0.12 |
0.12 |
0.12 |
0.13 |
0.11 |
0.11 |
0.11 |
0.12 |
0.15 |
| Increase / (Decrease) in Invested Capital |
|
2.76 |
63 |
-48 |
94 |
179 |
189 |
203 |
39 |
50 |
29 |
145 |
| Enterprise Value (EV) |
|
842 |
906 |
879 |
959 |
1,096 |
1,152 |
1,155 |
1,125 |
1,161 |
1,233 |
1,344 |
| Market Capitalization |
|
362 |
376 |
401 |
440 |
591 |
565 |
568 |
537 |
584 |
602 |
727 |
| Book Value per Share |
|
$20.17 |
$20.50 |
$21.43 |
$25.77 |
$20.44 |
$18.65 |
$17.43 |
$16.92 |
$17.52 |
$17.67 |
$19.63 |
| Tangible Book Value per Share |
|
$15.89 |
$16.02 |
$17.29 |
$21.11 |
$17.80 |
$15.86 |
$14.95 |
$14.65 |
$14.91 |
$15.01 |
$17.15 |
| Total Capital |
|
956 |
1,007 |
976 |
1,125 |
1,135 |
1,196 |
1,179 |
1,163 |
1,185 |
1,225 |
1,324 |
| Total Debt |
|
498 |
545 |
484 |
529 |
522 |
602 |
605 |
606 |
618 |
650 |
661 |
| Total Long-Term Debt |
|
495 |
542 |
483 |
527 |
519 |
602 |
605 |
604 |
616 |
650 |
659 |
| Net Debt |
|
480 |
530 |
478 |
519 |
505 |
587 |
587 |
588 |
577 |
631 |
617 |
| Capital Expenditures (CapEx) |
|
-63 |
-20 |
0.00 |
-18 |
0.00 |
0.00 |
0.00 |
-6.70 |
-164 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
6.00 |
5.63 |
5.28 |
5.52 |
8.29 |
6.00 |
12 |
6.70 |
7.06 |
7.20 |
7.25 |
| Net Nonoperating Obligations (NNO) |
|
498 |
545 |
484 |
529 |
522 |
602 |
605 |
606 |
618 |
650 |
661 |
| Total Depreciation and Amortization (D&A) |
|
12 |
12 |
12 |
14 |
29 |
14 |
15 |
15 |
16 |
15 |
15 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.26 |
$0.21 |
($0.03) |
$0.17 |
($0.70) |
$0.01 |
($0.77) |
$0.03 |
$0.81 |
$0.13 |
$0.38 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
22.53M |
22.55M |
22.79M |
25.45M |
25.36M |
31.55M |
32.68M |
32.65M |
32.27M |
32.52M |
34.99M |
| Adjusted Diluted Earnings per Share |
|
$0.26 |
$0.20 |
($0.03) |
$0.17 |
($0.69) |
$0.01 |
($0.77) |
$0.03 |
$0.81 |
$0.13 |
$0.38 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
22.53M |
26.06M |
22.83M |
25.52M |
25.40M |
31.60M |
32.73M |
32.68M |
32.29M |
32.52M |
35.02M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.26 |
$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 |
|
22.81M |
22.95M |
23.12M |
29.98M |
31.84M |
32.93M |
32.94M |
32.37M |
32.56M |
33.78M |
37.49M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
13 |
7.92 |
6.52 |
12 |
-6.91 |
8.26 |
-11 |
9.68 |
35 |
13 |
22 |
| Normalized NOPAT Margin |
|
44.53% |
31.84% |
21.55% |
31.59% |
-20.85% |
22.71% |
-84.51% |
24.91% |
80.91% |
30.18% |
40.95% |
| Pre Tax Income Margin |
|
24.54% |
23.06% |
4.15% |
16.37% |
-47.23% |
6.35% |
-171.33% |
7.65% |
65.09% |
14.11% |
29.73% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
705.93% |
224.43% |
237.73% |
211.86% |
-2,396.64% |
-923.04% |
-182.15% |
-168.18% |
560.42% |
406.88% |
111.46% |
| Augmented Payout Ratio |
|
822.37% |
236.49% |
249.78% |
221.38% |
-2,430.43% |
-923.04% |
-182.27% |
-181.17% |
653.12% |
406.88% |
129.19% |
Key Financial Trends
CTO Realty Growth’s latest statements show a sharp improvement in reported profitability, continued asset growth and positive operating cash flow. However, the company remains dependent on capital markets, carries substantial debt and has experienced significant volatility in investment-related results. The comparison with 2025 should be treated cautiously because several prior-period statements were restated.
- Revenue and earnings rebounded strongly in Q2 2026. Total revenue increased to $54.6 million from $13.6 million in the restated Q2 2025 period. Consolidated net income improved to $15.1 million from a $23.4 million loss, while net income attributable to common shareholders rose to $13.2 million, or $0.38 per diluted share, compared with a $0.77 loss per share.
- Profitability also improved sequentially. Q2 2026 revenue was up from $44.4 million in Q1, and common-shareholder earnings increased from $4.3 million, or $0.13 per share, in Q1. This suggests that the company entered the latest quarter with stronger earnings momentum, although quarterly results remain volatile.
- Operating cash flow has remained positive. CTO generated $20.0 million of operating cash flow in Q2 2026, following $14.6 million in Q1 and $25.5 million in Q3 2025. Operating cash flow has been positive in each of the reported quarters provided, even when net income was weak or negative.
- The asset base has expanded materially. Total assets reached $1.41 billion at June 30, 2026, compared with $1.23 billion at June 30, 2025 and $1.01 billion at June 30, 2024. Net premises and equipment increased to $988.4 million from $780.2 million two years earlier, indicating continued growth in the company’s property portfolio.
- Shareholders’ equity has grown. Total equity increased to $663.2 million in Q2 2026 from $574.1 million in Q2 2025 and $491.8 million in Q2 2024. The increase provides a larger capital base to support the company’s assets and operations.
- The company continues to return cash to investors. CTO paid $15.8 million in dividends during Q2 2026, compared with $14.4 million in Q1 and $14.3 million in Q2 2025. The continued dividend payments may appeal to income-oriented investors, provided operating cash flow remains sufficient.
- Investment income is becoming a larger contributor to results. Investment securities interest income increased to $10.8 million in Q2 2026 from $3.2 million in Q1. This helped support revenue, but the company’s investment-related results have fluctuated substantially, including losses in earlier periods.
- Liquidity improved, but much of the increase was restricted. Cash and due from banks was $8.1 million at quarter-end, while restricted cash rose sharply to $35.4 million from $10.6 million in Q1. The higher restricted-cash balance may support specific obligations, but it is less flexible than unrestricted cash.
- Debt remains a significant financial risk. Total debt, including short-term debt, was approximately $661.0 million in Q2 2026, up from $649.5 million in Q1 and $605.4 million in Q2 2025. Although liabilities-to-equity improved modestly to about 1.12 times from 1.15 times a year earlier, debt still represents roughly 47% of total assets.
- Cash generation does not fully cover the company’s investment program and distributions. CTO spent $172.9 million purchasing investment securities in Q2 2026 and reported $71.9 million of net investing cash outflow. Financing activities supplied $76.6 million, including $163.0 million of new debt and $83.3 million of preferred-equity issuance, highlighting reliance on external funding.
Over the longer period covered by the data, CTO has expanded its assets and equity base, but earnings have been inconsistent. Quarterly net income ranged from a $23.4 million loss in Q2 2025 to $28.3 million of income in Q4 2025 before moderating in Q1 and Q2 2026. The improvement in Q2 2026 is encouraging, but investors should determine how much of the gain came from recurring real estate operations versus investment income and other non-interest items.
Another important trend is share-count growth. Weighted average diluted shares increased to approximately 35.0 million in Q2 2026 from 32.7 million in Q2 2025 and roughly 22.8 million in Q2 2024. Preferred-equity issuance also carries a cost: preferred dividends were $1.9 million in Q2 2026, reducing the amount of income available to common shareholders.
Overall, the statements point to improving recent earnings, positive operating cash flow and a larger asset base, but also higher leverage, substantial investment outlays and recurring dependence on debt and equity financing. Retail investors should monitor recurring operating income, debt costs, dividend coverage and whether future earnings remain strong after excluding volatile investment gains and losses.
09/12/26 08:00 AM ETAI Generated. May Contain Errors.