Annual Income Statements for Ready Capital
This table shows Ready Capital's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Ready Capital
This table shows Ready Capital's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q1 2022 |
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Income / (Loss) Attributable to Common Shareholders |
|
- |
61 |
9.46 |
33 |
247 |
44 |
7.76 |
-76 |
-38 |
-11 |
-318 |
Consolidated Net Income / (Loss) |
|
- |
66 |
14 |
37 |
253 |
47 |
11 |
-74 |
-34 |
-7.28 |
-315 |
Net Income / (Loss) Continuing Operations |
|
- |
66 |
-30 |
39 |
245 |
44 |
25 |
-76 |
-31 |
-7.47 |
-298 |
Total Pre-Tax Income |
|
- |
71 |
-47 |
39 |
247 |
46 |
26 |
-106 |
-80 |
-16 |
-315 |
Total Revenue |
|
- |
149 |
1.94 |
89 |
337 |
100 |
113 |
-54 |
-31 |
107 |
77 |
Net Interest Income / (Expense) |
|
- |
71 |
64 |
57 |
61 |
59 |
53 |
49 |
51 |
51 |
50 |
Total Interest Income |
|
- |
186 |
199 |
216 |
61 |
249 |
420 |
232 |
51 |
227 |
387 |
Investment Securities Interest Income |
|
- |
186 |
199 |
216 |
231 |
249 |
250 |
232 |
234 |
227 |
204 |
Total Interest Expense |
|
- |
115 |
135 |
159 |
0.00 |
190 |
368 |
184 |
0.00 |
176 |
337 |
Total Non-Interest Income |
|
- |
79 |
-62 |
32 |
276 |
41 |
60 |
-103 |
-82 |
56 |
27 |
Other Service Charges |
|
- |
16 |
25 |
20 |
19 |
19 |
48 |
15 |
6.60 |
15 |
14 |
Net Realized & Unrealized Capital Gains on Investments |
|
- |
38 |
-59 |
7.14 |
252 |
15 |
7.55 |
-122 |
-11 |
-35 |
-1.04 |
Other Non-Interest Income |
|
- |
24 |
-29 |
4.64 |
5.04 |
0.00 |
11 |
3.76 |
-78 |
71 |
19 |
Provision for Credit Losses |
|
- |
3.43 |
34 |
-6.73 |
19 |
-12 |
6.69 |
-27 |
-19 |
53 |
285 |
Total Non-Interest Expense |
|
- |
75 |
15 |
56 |
71 |
66 |
80 |
78 |
67 |
70 |
107 |
Salaries and Employee Benefits |
|
- |
28 |
-2.01 |
22 |
25 |
23 |
22 |
21 |
21 |
26 |
27 |
Other Operating Expenses |
|
- |
44 |
6.28 |
31 |
32 |
40 |
48 |
57 |
45 |
41 |
19 |
Restructuring Charge |
|
- |
1.54 |
5.03 |
0.89 |
14 |
2.33 |
0.58 |
0.65 |
1.59 |
3.00 |
4.88 |
Income Tax Expense |
|
- |
4.78 |
-17 |
0.90 |
2.19 |
2.81 |
1.27 |
-30 |
-49 |
-8.40 |
-17 |
Net Income / (Loss) Discontinued Operations |
|
- |
- |
- |
-1.53 |
8.84 |
3.66 |
-14 |
1.42 |
-2.77 |
0.19 |
-17 |
Preferred Stock Dividends Declared |
|
- |
2.00 |
2.00 |
2.00 |
2.00 |
2.00 |
2.00 |
2.00 |
2.00 |
2.00 |
2.00 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
- |
3.02 |
2.23 |
1.84 |
4.49 |
1.52 |
1.12 |
0.12 |
1.82 |
2.03 |
1.39 |
Basic Earnings per Share |
|
- |
$0.53 |
$0.03 |
$0.30 |
$1.87 |
$0.25 |
($0.17) |
($0.44) |
($0.23) |
($0.07) |
($1.89) |
Weighted Average Basic Shares Outstanding |
|
- |
114.37M |
106.88M |
110.67M |
131.65M |
171.97M |
146.84M |
172.03M |
168.65M |
168.34M |
169.11M |
Diluted Earnings per Share |
|
- |
$0.50 |
$0.04 |
$0.29 |
$1.76 |
$0.25 |
($0.08) |
($0.44) |
($0.23) |
($0.07) |
($1.89) |
Weighted Average Diluted Shares Outstanding |
|
- |
125.67M |
117.19M |
121.03M |
141.58M |
174.44M |
148.57M |
173.10M |
169.86M |
169.51M |
170.47M |
Weighted Average Basic & Diluted Shares Outstanding |
|
- |
110.51M |
110.73M |
110.75M |
171.97M |
172.12M |
172.55M |
168.87M |
168.21M |
168.53M |
163.15M |
Cash Dividends to Common per Share |
|
- |
$0.42 |
$0.40 |
$0.40 |
$0.40 |
$0.36 |
$0.30 |
$0.30 |
$0.30 |
$0.25 |
$0.25 |
Annual Cash Flow Statements for Ready Capital
This table details how cash moves in and out of Ready Capital's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-161 |
-15 |
23 |
10 |
4.02 |
33 |
73 |
228 |
106 |
-22 |
-80 |
Net Cash From Operating Activities |
|
-262 |
27 |
12 |
352 |
140 |
-52 |
69 |
-34 |
359 |
51 |
275 |
Net Cash From Continuing Operating Activities |
|
-256 |
29 |
16 |
352 |
140 |
-52 |
69 |
-90 |
274 |
59 |
286 |
Net Income / (Loss) Continuing Operations |
|
35 |
45 |
56 |
46 |
61 |
75 |
46 |
117 |
160 |
351 |
-412 |
Consolidated Net Income / (Loss) |
|
33 |
45 |
53 |
46 |
61 |
75 |
46 |
160 |
203 |
348 |
-430 |
Net Income / (Loss) Discontinued Operations |
|
2.67 |
0.65 |
2.16 |
- |
- |
- |
- |
- |
- |
- |
-18 |
Provision For Loan Losses |
|
12 |
20 |
7.82 |
- |
1.70 |
3.68 |
35 |
9.35 |
38 |
16 |
295 |
Amortization Expense |
|
-28 |
-12 |
1.48 |
15 |
15 |
14 |
34 |
-24 |
2.43 |
67 |
53 |
Non-Cash Adjustments to Reconcile Net Income |
|
-268 |
-8.35 |
-22 |
272 |
74 |
-119 |
-132 |
-166 |
119 |
-246 |
485 |
Changes in Operating Assets and Liabilities, net |
|
-7.66 |
-16 |
-27 |
20 |
-13 |
-27 |
87 |
-27 |
-45 |
-87 |
-134 |
Net Cash From Discontinued Operating Activities |
|
-0.59 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-12 |
Net Cash From Investing Activities |
|
-881 |
-187 |
390 |
-236 |
-581 |
-1,213 |
-59 |
-1,718 |
-1,556 |
1,019 |
1,535 |
Net Cash From Continuing Investing Activities |
|
-880 |
-187 |
390 |
-236 |
-581 |
-1,213 |
-59 |
-1,718 |
-1,552 |
1,021 |
1,435 |
Purchase of Investment Securities |
|
-1,180 |
-702 |
-431 |
-671 |
-1,379 |
-781 |
-1,055 |
-4,038 |
-3,988 |
-1,004 |
-905 |
Sale of Property, Leasehold Improvements and Equipment |
|
- |
7.57 |
6.63 |
4.80 |
1.63 |
19 |
17 |
42 |
7.52 |
78 |
67 |
Sale and/or Maturity of Investments |
|
318 |
509 |
777 |
432 |
797 |
857 |
979 |
4,409 |
2,448 |
1,957 |
2,288 |
Other Investing Activities, net |
|
-19 |
-1.71 |
-2.32 |
-1.10 |
-0.56 |
-1,307 |
0.00 |
-2,130 |
-19 |
-9.05 |
-15 |
Net Cash From Discontinued Investing Activities |
|
-0.46 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
100 |
Net Cash From Financing Activities |
|
977 |
145 |
-381 |
-107 |
444 |
1,298 |
63 |
1,876 |
1,171 |
-1,085 |
-1,880 |
Net Cash From Continuing Financing Activities |
|
977 |
145 |
-381 |
-107 |
444 |
1,298 |
63 |
1,939 |
1,264 |
-1,133 |
-1,839 |
Issuance of Debt |
|
2,190 |
9,389 |
4,620 |
5,151 |
4,303 |
6,899 |
7,366 |
12,702 |
10,378 |
5,248 |
2,320 |
Issuance of Common Equity |
|
- |
- |
- |
- |
0.09 |
91 |
13 |
165 |
123 |
0.11 |
0.00 |
Repayment of Debt |
|
-1,188 |
-9,207 |
-4,953 |
-5,209 |
-3,780 |
-5,599 |
-7,236 |
-10,718 |
-8,939 |
-6,103 |
-3,858 |
Repurchase of Common Equity |
|
- |
- |
-0.00 |
-0.07 |
0.00 |
0.00 |
-9.24 |
0.00 |
-37 |
-18 |
-82 |
Payment of Dividends |
|
-17 |
-36 |
-47 |
-48 |
-51 |
-63 |
-57 |
-112 |
-188 |
-215 |
-206 |
Other Financing Activities, Net |
|
-8.57 |
-2.70 |
-1.46 |
-0.06 |
-28 |
-29 |
-14 |
11 |
-73 |
-45 |
-13 |
Net Cash From Discontinued Financing Activities |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-41 |
Other Net Changes in Cash |
|
- |
-0.84 |
-1.72 |
- |
- |
- |
- |
55 |
81 |
-9.77 |
-70 |
Cash Interest Paid |
|
18 |
45 |
55 |
62 |
96 |
126 |
156 |
186 |
355 |
661 |
659 |
Cash Income Taxes Paid |
|
1.14 |
7.00 |
6.16 |
3.77 |
0.90 |
-2.66 |
-8.48 |
13 |
29 |
2.01 |
-12 |
Quarterly Cash Flow Statements for Ready Capital
This table details how cash moves in and out of Ready Capital's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q1 2022 |
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Change in Cash & Equivalents |
|
- |
74 |
110 |
-86 |
166 |
-83 |
-20 |
-27 |
44 |
-43 |
-53 |
Net Cash From Operating Activities |
|
- |
63 |
217 |
-0.91 |
38 |
44 |
-30 |
23 |
1.06 |
221 |
29 |
Net Cash From Continuing Operating Activities |
|
- |
63 |
132 |
-1.14 |
50 |
18 |
-7.79 |
16 |
34 |
238 |
-1.88 |
Net Income / (Loss) Continuing Operations |
|
- |
66 |
-30 |
39 |
245 |
44 |
25 |
-76 |
-31 |
-7.47 |
-298 |
Consolidated Net Income / (Loss) |
|
- |
66 |
14 |
37 |
253 |
47 |
11 |
-74 |
-34 |
-7.28 |
-315 |
Net Income / (Loss) Discontinued Operations |
|
- |
- |
- |
- |
- |
- |
- |
1.42 |
-2.77 |
0.19 |
-17 |
Provision For Loan Losses |
|
- |
4.81 |
36 |
-5.14 |
22 |
-9.49 |
8.79 |
-25 |
-18 |
53 |
285 |
Amortization Expense |
|
- |
-7.44 |
20 |
9.72 |
8.26 |
25 |
23 |
30 |
-6.77 |
15 |
14 |
Non-Cash Adjustments to Reconcile Net Income |
|
- |
17 |
110 |
11 |
-231 |
-24 |
-1.70 |
155 |
111 |
162 |
57 |
Changes in Operating Assets and Liabilities, net |
|
- |
-18 |
-4.52 |
-55 |
6.26 |
-17 |
-21 |
-68 |
-21 |
15 |
-61 |
Net Cash From Discontinued Operating Activities |
|
- |
- |
- |
- |
- |
- |
- |
7.51 |
-33 |
-17 |
31 |
Net Cash From Investing Activities |
|
- |
91 |
27 |
48 |
286 |
257 |
429 |
305 |
320 |
373 |
537 |
Net Cash From Continuing Investing Activities |
|
- |
91 |
32 |
48 |
286 |
257 |
430 |
305 |
259 |
374 |
497 |
Purchase of Investment Securities |
|
- |
-2,851 |
-398 |
-285 |
-208 |
-370 |
-141 |
-0.63 |
-540 |
-197 |
-168 |
Sale of Property, Leasehold Improvements and Equipment |
|
- |
5.49 |
0.51 |
34 |
1.02 |
13 |
30 |
1.31 |
33 |
22 |
10 |
Sale and/or Maturity of Investments |
|
- |
631 |
555 |
300 |
499 |
616 |
542 |
500 |
546 |
577 |
664 |
Other Investing Activities, net |
|
- |
2,303 |
0.54 |
-0.78 |
-5.46 |
-1.68 |
-1.13 |
-196 |
220 |
-28 |
-11 |
Net Cash From Discontinued Investing Activities |
|
- |
- |
- |
- |
- |
- |
- |
-0.19 |
61 |
-0.75 |
40 |
Net Cash From Financing Activities |
|
- |
-79 |
-266 |
-97 |
-182 |
-377 |
-429 |
-360 |
-267 |
-645 |
-608 |
Net Cash From Continuing Financing Activities |
|
- |
-79 |
-173 |
-131 |
-194 |
-358 |
-450 |
-348 |
-278 |
-666 |
-548 |
Issuance of Debt |
|
- |
2,514 |
-12 |
2,025 |
2,324 |
481 |
418 |
925 |
768 |
114 |
514 |
Repayment of Debt |
|
- |
-2,535 |
-52 |
-2,089 |
-2,411 |
-804 |
-799 |
-1,193 |
-970 |
-722 |
-972 |
Repurchase of Common Equity |
|
- |
-3.82 |
-33 |
0.00 |
-18 |
-0.01 |
- |
-19 |
-20 |
- |
-43 |
Payment of Dividends |
|
- |
-51 |
-51 |
-47 |
-77 |
-26 |
-65 |
-54 |
-53 |
-54 |
-45 |
Other Financing Activities, Net |
|
- |
-3.70 |
-25 |
-20 |
-13 |
-9.16 |
-3.68 |
-5.91 |
-2.23 |
-3.81 |
-1.48 |
Net Cash From Discontinued Financing Activities |
|
- |
- |
- |
- |
- |
- |
- |
-12 |
11 |
21 |
-60 |
Other Net Changes in Cash |
|
- |
- |
- |
-0.06 |
- |
- |
-22 |
- |
- |
-51 |
-42 |
Cash Interest Paid |
|
- |
93 |
137 |
145 |
167 |
160 |
189 |
178 |
177 |
166 |
138 |
Cash Income Taxes Paid |
|
- |
13 |
2.03 |
0.13 |
0.51 |
-0.11 |
1.47 |
0.22 |
-12 |
-0.00 |
0.01 |
Annual Balance Sheets for Ready Capital
This table presents Ready Capital's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
792 |
2,330 |
2,605 |
2,524 |
3,037 |
4,977 |
5,372 |
9,534 |
11,621 |
12,441 |
10,142 |
Cash and Due from Banks |
|
34 |
42 |
60 |
63 |
54 |
68 |
139 |
230 |
147 |
139 |
144 |
Restricted Cash |
|
7.14 |
15 |
20 |
- |
- |
52 |
48 |
52 |
48 |
30 |
31 |
Trading Account Securities |
|
249 |
463 |
352 |
95 |
125 |
151 |
168 |
241 |
151 |
163 |
201 |
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 |
Loans Held for Sale |
|
- |
- |
182 |
216 |
- |
188 |
340 |
553 |
124 |
- |
242 |
Other Assets |
|
65 |
1,809 |
1,991 |
2,149 |
2,857 |
4,518 |
2,159 |
8,459 |
11,151 |
12,028 |
9,525 |
Total Liabilities & Shareholders' Equity |
|
792 |
2,330 |
2,605 |
2,524 |
3,037 |
4,977 |
5,372 |
9,534 |
11,621 |
12,441 |
10,142 |
Total Liabilities |
|
599 |
1,850 |
2,053 |
1,968 |
2,473 |
4,132 |
4,538 |
8,245 |
9,722 |
9,794 |
8,198 |
Long-Term Debt |
|
467 |
1,605 |
1,956 |
1,871 |
1,476 |
2,193 |
2,465 |
8,010 |
9,208 |
9,188 |
7,735 |
Other Long-Term Liabilities |
|
29 |
56 |
85 |
85 |
997 |
1,939 |
167 |
235 |
514 |
555 |
462 |
Commitments & Contingencies |
|
0.00 |
- |
- |
- |
- |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
- |
- |
- |
- |
- |
- |
0.00 |
8.36 |
8.36 |
8.36 |
8.36 |
Total Equity & Noncontrolling Interests |
|
193 |
480 |
552 |
555 |
564 |
845 |
834 |
1,281 |
1,890 |
2,638 |
1,936 |
Total Preferred & Common Equity |
|
173 |
441 |
513 |
536 |
545 |
825 |
815 |
1,276 |
1,791 |
2,540 |
1,838 |
Preferred Stock |
|
0.00 |
0.13 |
- |
- |
- |
- |
0.00 |
111 |
111 |
111 |
111 |
Total Common Equity |
|
173 |
441 |
513 |
536 |
545 |
825 |
815 |
1,165 |
1,680 |
2,429 |
1,727 |
Common Stock |
|
164 |
447 |
513 |
539 |
540 |
823 |
850 |
1,162 |
1,684 |
2,322 |
2,250 |
Retained Earnings |
|
9.03 |
-5.90 |
-0.20 |
-3.39 |
5.27 |
8.75 |
-24 |
8.60 |
4.99 |
124 |
-505 |
Accumulated Other Comprehensive Income / (Loss) |
|
- |
- |
- |
- |
-0.92 |
-6.18 |
-9.95 |
-5.73 |
-9.37 |
-18 |
-19 |
Noncontrolling Interest |
|
20 |
39 |
39 |
19 |
19 |
19 |
19 |
4.49 |
99 |
98 |
98 |
Quarterly Balance Sheets for Ready Capital
This table presents Ready Capital'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 2021 |
Q4 2021 |
Q1 2022 |
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Total Assets |
|
9,264 |
- |
11,476 |
11,858 |
11,537 |
12,383 |
12,799 |
12,044 |
11,774 |
11,253 |
Cash and Due from Banks |
|
210 |
- |
211 |
208 |
111 |
228 |
182 |
166 |
226 |
181 |
Restricted Cash |
|
53 |
- |
57 |
58 |
50 |
- |
- |
25 |
- |
31 |
Trading Account Securities |
|
243 |
- |
300 |
197 |
150 |
160 |
169 |
162 |
165 |
188 |
Loans and Leases, Net of Allowance |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Loans Held for Sale |
|
550 |
- |
523 |
404 |
237 |
239 |
185 |
3,985 |
533 |
3,876 |
Other Assets |
|
8,209 |
- |
10,385 |
10,992 |
10,990 |
11,757 |
12,263 |
7,706 |
10,851 |
6,976 |
Total Liabilities & Shareholders' Equity |
|
9,264 |
- |
11,476 |
11,858 |
11,537 |
12,383 |
12,799 |
12,044 |
11,774 |
11,253 |
Total Liabilities |
|
8,027 |
- |
9,509 |
9,881 |
9,649 |
9,672 |
10,100 |
9,535 |
9,374 |
8,915 |
Long-Term Debt |
|
7,792 |
- |
9,140 |
9,606 |
9,437 |
11,859 |
12,236 |
4,198 |
11,087 |
8,193 |
Other Long-Term Liabilities |
|
235 |
- |
369 |
275 |
212 |
182 |
184 |
568 |
546 |
722 |
Commitments & Contingencies |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
8.36 |
- |
8.36 |
8.36 |
8.36 |
8.36 |
8.36 |
8.36 |
8.36 |
8.36 |
Total Equity & Noncontrolling Interests |
|
1,229 |
- |
1,959 |
1,969 |
1,880 |
2,703 |
2,691 |
2,500 |
2,392 |
2,330 |
Total Preferred & Common Equity |
|
1,210 |
- |
1,851 |
1,867 |
1,780 |
2,603 |
2,592 |
2,403 |
2,293 |
2,233 |
Preferred Stock |
|
111 |
- |
111 |
111 |
111 |
111 |
111 |
111 |
111 |
111 |
Total Common Equity |
|
1,099 |
- |
1,740 |
1,756 |
1,669 |
2,492 |
2,481 |
2,291 |
2,182 |
2,122 |
Common Stock |
|
1,115 |
- |
1,723 |
1,720 |
1,688 |
2,314 |
2,318 |
2,307 |
2,288 |
2,292 |
Retained Earnings |
|
-10 |
- |
22 |
40 |
-6.53 |
187 |
169 |
-3.55 |
-92 |
-146 |
Accumulated Other Comprehensive Income / (Loss) |
|
-6.28 |
- |
-4.70 |
-4.51 |
-12 |
-9.28 |
-5.93 |
-12 |
-14 |
-24 |
Noncontrolling Interest |
|
19 |
- |
107 |
102 |
100 |
100 |
99 |
97 |
99 |
97 |
Annual Metrics And Ratios for Ready Capital
This table displays calculated financial ratios and metrics derived from Ready Capital's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
469.64% |
23.51% |
19.93% |
41.52% |
1.61% |
21.37% |
65.40% |
-22.52% |
31.50% |
49.79% |
-84.52% |
EBITDA Growth |
|
10.30% |
314.11% |
91.07% |
-6.77% |
25.95% |
0.77% |
11.52% |
22.98% |
63.97% |
139.46% |
-209.18% |
EBIT Growth |
|
380.44% |
30.39% |
37.82% |
-26.93% |
31.88% |
2.64% |
-15.58% |
142.70% |
32.43% |
104.78% |
-244.11% |
NOPAT Growth |
|
368.57% |
14.51% |
37.09% |
-17.55% |
34.14% |
22.13% |
-38.62% |
154.62% |
36.02% |
120.15% |
-202.94% |
Net Income Growth |
|
333.21% |
36.81% |
19.30% |
-14.22% |
34.14% |
22.13% |
-38.62% |
247.25% |
27.00% |
71.49% |
-223.53% |
EPS Growth |
|
0.00% |
0.00% |
16.35% |
-25.41% |
33.33% |
-6.52% |
-52.91% |
166.67% |
-23.61% |
34.55% |
-218.47% |
Operating Cash Flow Growth |
|
-1,962.65% |
110.36% |
-55.26% |
2,797.33% |
-60.20% |
-137.35% |
231.48% |
-149.99% |
1,142.79% |
-85.76% |
437.48% |
Free Cash Flow Firm Growth |
|
71.07% |
-1,121.38% |
86.79% |
166.47% |
250.07% |
-306.06% |
76.67% |
-2,631.22% |
71.98% |
77.12% |
575.65% |
Invested Capital Growth |
|
25.42% |
196.21% |
10.97% |
-3.27% |
-15.93% |
48.93% |
8.61% |
181.84% |
19.44% |
6.56% |
-18.21% |
Revenue Q/Q Growth |
|
70.23% |
18.84% |
-5.00% |
22.17% |
-24.20% |
14.39% |
10.01% |
-33.29% |
15.35% |
20.98% |
-26.44% |
EBITDA Q/Q Growth |
|
-87.68% |
226.70% |
-18.30% |
3.21% |
-15.39% |
-1.82% |
24.98% |
-31.22% |
-8.98% |
21.92% |
-306.86% |
EBIT Q/Q Growth |
|
-46.34% |
19,644.63% |
-31.15% |
-6.50% |
-27.76% |
23.41% |
30.86% |
-17.62% |
-22.55% |
25.73% |
-193.94% |
NOPAT Q/Q Growth |
|
-14.66% |
556.51% |
-23.56% |
-24.85% |
-5.01% |
18.00% |
16.80% |
-12.43% |
-20.38% |
18.41% |
-193.94% |
Net Income Q/Q Growth |
|
-15.31% |
1,178.15% |
-25.50% |
-22.56% |
-5.01% |
18.00% |
16.80% |
19.43% |
-16.42% |
-0.80% |
-310.82% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-5.64% |
1.78% |
42.11% |
7.46% |
-28.26% |
-5.13% |
-220.73% |
Operating Cash Flow Q/Q Growth |
|
-668.34% |
108.45% |
-80.33% |
42.41% |
-41.42% |
12.34% |
464.14% |
-201.74% |
90.75% |
-82.83% |
27.23% |
Free Cash Flow Firm Q/Q Growth |
|
-0.62% |
-5,501.97% |
-157.39% |
106.79% |
242.24% |
19.13% |
-122.68% |
-1.53% |
29.97% |
87.66% |
-58.10% |
Invested Capital Q/Q Growth |
|
7.12% |
203.59% |
420.62% |
-0.02% |
-27.32% |
-24.27% |
6.38% |
2.99% |
-4.12% |
-20.76% |
-8.09% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
8.62% |
28.92% |
46.07% |
30.35% |
37.62% |
31.23% |
21.06% |
33.42% |
41.68% |
66.63% |
-469.82% |
EBIT Margin |
|
37.13% |
39.20% |
45.05% |
23.26% |
30.19% |
25.53% |
13.03% |
40.81% |
41.10% |
56.19% |
-523.02% |
Profit (Net Income) Margin |
|
33.48% |
37.09% |
36.89% |
22.36% |
29.52% |
29.71% |
11.02% |
49.40% |
47.71% |
54.63% |
-435.82% |
Tax Burden Percent |
|
90.17% |
84.10% |
81.89% |
96.14% |
97.79% |
116.36% |
84.60% |
121.05% |
116.08% |
97.21% |
83.33% |
Interest Burden Percent |
|
100.00% |
112.50% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
2.47% |
14.67% |
14.80% |
3.86% |
2.21% |
-16.36% |
15.40% |
11.24% |
8.84% |
2.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
5.16% |
2.68% |
2.33% |
1.86% |
2.75% |
2.96% |
1.45% |
1.86% |
1.56% |
3.06% |
-3.36% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.63% |
3.04% |
2.21% |
1.86% |
2.75% |
2.96% |
1.45% |
2.68% |
2.07% |
3.03% |
-4.17% |
Return on Net Nonoperating Assets (RNNOA) |
|
12.47% |
10.61% |
8.02% |
6.42% |
8.23% |
7.70% |
4.03% |
13.21% |
11.18% |
12.27% |
-15.39% |
Return on Equity (ROE) |
|
17.63% |
13.29% |
10.35% |
8.27% |
10.98% |
10.65% |
5.49% |
15.07% |
12.75% |
15.33% |
-18.75% |
Cash Return on Invested Capital (CROIC) |
|
-17.39% |
-96.36% |
-8.07% |
5.19% |
20.06% |
-36.36% |
-6.80% |
-93.38% |
-16.16% |
-3.29% |
16.68% |
Operating Return on Assets (OROA) |
|
5.14% |
3.03% |
2.64% |
1.86% |
2.26% |
1.61% |
1.05% |
1.77% |
1.65% |
2.98% |
-4.57% |
Return on Assets (ROA) |
|
4.63% |
2.87% |
2.16% |
1.79% |
2.21% |
1.87% |
0.89% |
2.15% |
1.92% |
2.90% |
-3.81% |
Return on Common Equity (ROCE) |
|
15.80% |
12.12% |
9.56% |
7.84% |
10.60% |
10.36% |
5.36% |
14.05% |
11.38% |
13.86% |
-16.97% |
Return on Equity Simple (ROE_SIMPLE) |
|
18.89% |
10.14% |
10.41% |
8.55% |
11.28% |
9.09% |
5.65% |
12.54% |
11.34% |
13.72% |
-23.42% |
Net Operating Profit after Tax (NOPAT) |
|
35 |
41 |
56 |
46 |
61 |
75 |
46 |
117 |
160 |
351 |
-362 |
NOPAT Margin |
|
36.21% |
33.58% |
38.38% |
22.36% |
29.52% |
29.71% |
11.02% |
36.22% |
37.47% |
55.07% |
-366.12% |
Net Nonoperating Expense Percent (NNEP) |
|
0.53% |
-0.36% |
0.12% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.81% |
-0.51% |
0.03% |
0.81% |
SG&A Expenses to Revenue |
|
15.51% |
18.45% |
19.68% |
28.74% |
29.21% |
22.44% |
23.67% |
21.35% |
19.85% |
14.48% |
95.09% |
Operating Expenses to Revenue |
|
50.80% |
44.53% |
49.55% |
75.59% |
69.00% |
73.01% |
78.66% |
56.70% |
50.81% |
42.67% |
326.57% |
Earnings before Interest and Taxes (EBIT) |
|
36 |
47 |
65 |
48 |
63 |
65 |
54 |
132 |
175 |
358 |
-517 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
8.43 |
35 |
67 |
62 |
78 |
79 |
88 |
108 |
177 |
425 |
-464 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.26 |
0.10 |
0.09 |
0.41 |
0.40 |
0.46 |
0.53 |
0.70 |
0.55 |
0.63 |
0.67 |
Price to Tangible Book Value (P/TBV) |
|
0.30 |
0.10 |
0.09 |
0.41 |
0.40 |
0.46 |
0.53 |
0.70 |
0.55 |
0.63 |
0.67 |
Price to Revenue (P/Rev) |
|
0.46 |
0.36 |
0.33 |
1.06 |
1.06 |
1.52 |
1.03 |
2.51 |
2.18 |
2.41 |
11.64 |
Price to Earnings (P/E) |
|
1.54 |
1.08 |
0.98 |
5.02 |
3.72 |
5.25 |
9.57 |
5.41 |
4.99 |
4.63 |
0.00 |
Dividend Yield |
|
28.17% |
29.11% |
28.36% |
21.79% |
22.85% |
18.83% |
16.50% |
15.04% |
19.73% |
16.38% |
16.13% |
Earnings Yield |
|
64.80% |
92.17% |
101.81% |
19.92% |
26.89% |
19.04% |
10.45% |
18.49% |
20.03% |
21.60% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.78 |
0.80 |
0.78 |
0.84 |
0.81 |
0.82 |
0.83 |
0.93 |
0.91 |
0.91 |
0.92 |
Enterprise Value to Revenue (EV/Rev) |
|
6.08 |
14.97 |
13.57 |
9.98 |
7.98 |
9.80 |
6.52 |
26.76 |
23.86 |
16.89 |
90.41 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
70.49 |
51.76 |
29.45 |
32.87 |
21.21 |
31.38 |
30.98 |
80.07 |
57.26 |
25.35 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
16.37 |
38.18 |
30.11 |
42.90 |
26.43 |
38.39 |
50.07 |
65.57 |
58.06 |
30.05 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
16.79 |
44.58 |
35.34 |
44.62 |
27.03 |
32.99 |
59.18 |
73.87 |
63.69 |
30.67 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
66.43 |
161.42 |
5.80 |
11.84 |
0.00 |
39.58 |
0.00 |
28.29 |
210.68 |
32.49 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
15.97 |
3.71 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.98 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
2.95 |
3.71 |
3.54 |
3.37 |
2.62 |
2.60 |
2.96 |
6.21 |
4.85 |
3.47 |
3.98 |
Long-Term Debt to Equity |
|
2.41 |
3.34 |
3.54 |
3.37 |
2.62 |
2.60 |
2.96 |
6.21 |
4.85 |
3.47 |
3.98 |
Financial Leverage |
|
2.70 |
3.49 |
3.62 |
3.46 |
2.99 |
2.60 |
2.77 |
4.93 |
5.40 |
4.05 |
3.69 |
Leverage Ratio |
|
3.81 |
4.64 |
4.78 |
4.63 |
4.97 |
5.69 |
6.16 |
7.02 |
6.64 |
5.29 |
4.92 |
Compound Leverage Factor |
|
3.81 |
5.21 |
4.78 |
4.63 |
4.97 |
5.69 |
6.16 |
7.02 |
6.64 |
5.29 |
4.92 |
Debt to Total Capital |
|
74.66% |
78.76% |
77.99% |
77.11% |
72.35% |
72.19% |
74.72% |
86.14% |
82.91% |
77.64% |
79.92% |
Short-Term Debt to Total Capital |
|
13.50% |
7.76% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
61.16% |
71.00% |
77.99% |
77.11% |
72.35% |
72.19% |
74.72% |
86.14% |
82.91% |
77.63% |
79.92% |
Preferred Equity to Total Capital |
|
0.00% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.20% |
1.00% |
0.94% |
1.15% |
Noncontrolling Interests to Total Capital |
|
2.64% |
1.72% |
1.56% |
0.80% |
0.94% |
0.64% |
0.57% |
0.14% |
0.97% |
0.90% |
1.10% |
Common Equity to Total Capital |
|
22.70% |
19.52% |
20.45% |
22.09% |
26.71% |
27.17% |
24.71% |
12.53% |
15.12% |
20.52% |
17.84% |
Debt to EBITDA |
|
67.59 |
51.00 |
29.33 |
30.09 |
18.84 |
27.79 |
28.01 |
74.01 |
51.89 |
21.62 |
-16.67 |
Net Debt to EBITDA |
|
62.73 |
49.39 |
28.14 |
29.07 |
18.15 |
26.28 |
25.89 |
71.41 |
50.79 |
21.23 |
-16.30 |
Long-Term Debt to EBITDA |
|
55.37 |
45.98 |
29.33 |
30.09 |
18.84 |
27.79 |
28.01 |
74.01 |
51.89 |
21.62 |
-16.67 |
Debt to NOPAT |
|
16.10 |
43.92 |
35.21 |
40.84 |
24.01 |
29.22 |
53.51 |
68.28 |
57.71 |
26.16 |
-21.39 |
Net Debt to NOPAT |
|
14.94 |
42.53 |
33.77 |
39.45 |
23.13 |
27.63 |
49.46 |
65.89 |
56.49 |
25.68 |
-20.91 |
Long-Term Debt to NOPAT |
|
13.19 |
39.60 |
35.21 |
40.84 |
24.01 |
29.22 |
53.51 |
68.28 |
57.71 |
26.16 |
-21.39 |
Noncontrolling Interest Sharing Ratio |
|
10.42% |
8.78% |
7.56% |
5.27% |
3.45% |
2.74% |
2.27% |
6.74% |
10.76% |
9.62% |
9.49% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-119 |
-1,457 |
-192 |
128 |
448 |
-923 |
-215 |
-5,882 |
-1,648 |
-377 |
1,794 |
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 |
|
-6.20 |
-30.47 |
-3.33 |
1.71 |
4.10 |
-6.08 |
-1.23 |
-28.78 |
-4.20 |
-0.53 |
2.58 |
Operating Cash Flow to Interest Expense |
|
-13.64 |
0.57 |
0.21 |
4.72 |
1.28 |
-0.35 |
0.39 |
-0.17 |
0.92 |
0.07 |
0.39 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-13.64 |
0.73 |
0.33 |
4.79 |
1.30 |
-0.22 |
0.49 |
0.04 |
0.93 |
0.18 |
0.49 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.14 |
0.08 |
0.06 |
0.08 |
0.07 |
0.06 |
0.08 |
0.04 |
0.04 |
0.05 |
0.01 |
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 |
|
763 |
2,260 |
2,508 |
2,426 |
2,040 |
3,038 |
3,299 |
9,299 |
11,107 |
11,835 |
9,680 |
Invested Capital Turnover |
|
0.14 |
0.08 |
0.06 |
0.08 |
0.09 |
0.10 |
0.13 |
0.05 |
0.04 |
0.06 |
0.01 |
Increase / (Decrease) in Invested Capital |
|
155 |
1,497 |
248 |
-82 |
-386 |
998 |
261 |
5,999 |
1,808 |
728 |
-2,155 |
Enterprise Value (EV) |
|
594 |
1,807 |
1,964 |
2,044 |
1,661 |
2,476 |
2,726 |
8,665 |
10,161 |
10,772 |
8,928 |
Market Capitalization |
|
45 |
44 |
48 |
217 |
220 |
383 |
429 |
812 |
930 |
1,534 |
1,149 |
Book Value per Share |
|
$21.73 |
$55.35 |
$58.06 |
$16.75 |
$16.99 |
$18.30 |
$14.97 |
$15.83 |
$15.20 |
$14.11 |
$10.25 |
Tangible Book Value per Share |
|
$18.95 |
$55.23 |
$58.06 |
$16.75 |
$16.99 |
$18.30 |
$14.97 |
$15.83 |
$15.20 |
$14.11 |
$10.25 |
Total Capital |
|
763 |
2,260 |
2,508 |
2,426 |
2,040 |
3,038 |
3,299 |
9,299 |
11,107 |
11,835 |
9,680 |
Total Debt |
|
570 |
1,780 |
1,956 |
1,871 |
1,476 |
2,193 |
2,465 |
8,010 |
9,208 |
9,188 |
7,735 |
Total Long-Term Debt |
|
467 |
1,605 |
1,956 |
1,871 |
1,476 |
2,193 |
2,465 |
8,010 |
9,208 |
9,188 |
7,735 |
Net Debt |
|
529 |
1,724 |
1,877 |
1,807 |
1,421 |
2,073 |
2,278 |
7,729 |
9,012 |
9,020 |
7,561 |
Capital Expenditures (CapEx) |
|
0.00 |
-7.57 |
-6.63 |
-4.80 |
-1.63 |
-19 |
-17 |
-42 |
-7.52 |
-78 |
-67 |
Net Nonoperating Expense (NNE) |
|
2.67 |
-4.24 |
2.16 |
0.00 |
0.00 |
0.00 |
0.00 |
-43 |
-44 |
2.83 |
69 |
Net Nonoperating Obligations (NNO) |
|
570 |
1,780 |
1,956 |
1,871 |
1,476 |
2,193 |
2,465 |
8,010 |
9,208 |
9,188 |
7,735 |
Total Depreciation and Amortization (D&A) |
|
-28 |
-12 |
1.48 |
15 |
15 |
14 |
34 |
-24 |
2.43 |
67 |
53 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$3.35 |
($0.16) |
$0.00 |
$1.38 |
$1.84 |
$1.72 |
$0.81 |
$2.17 |
$1.73 |
$2.25 |
($2.63) |
Adjusted Weighted Average Basic Shares Outstanding |
|
7.97M |
7.97M |
30.55M |
31.35M |
32.09M |
42.01M |
53.74M |
68.51M |
106.88M |
146.84M |
169.11M |
Adjusted Diluted Earnings per Share |
|
$3.08 |
($0.16) |
$0.00 |
$1.38 |
$1.84 |
$1.72 |
$0.81 |
$2.17 |
$1.66 |
$2.22 |
($2.63) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
10.68M |
8.90M |
30.55M |
31.35M |
32.10M |
42.05M |
53.82M |
68.66M |
117.19M |
148.57M |
170.47M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.72 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
7.97M |
7.97M |
26.65M |
32.00M |
32.12M |
52.03M |
54.43M |
83.33M |
110.73M |
172.55M |
163.15M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
35 |
41 |
56 |
46 |
61 |
51 |
46 |
130 |
176 |
377 |
-315 |
Normalized NOPAT Margin |
|
36.21% |
33.58% |
38.38% |
22.36% |
29.52% |
20.02% |
11.04% |
40.14% |
41.25% |
59.13% |
-318.89% |
Pre Tax Income Margin |
|
37.13% |
44.10% |
45.05% |
23.26% |
30.19% |
25.53% |
13.03% |
40.81% |
41.10% |
56.19% |
-523.02% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.89 |
0.99 |
1.13 |
0.64 |
0.58 |
0.42 |
0.31 |
0.65 |
0.45 |
0.50 |
-0.74 |
NOPAT to Interest Expense |
|
1.84 |
0.85 |
0.96 |
0.61 |
0.56 |
0.49 |
0.26 |
0.57 |
0.41 |
0.49 |
-0.52 |
EBIT Less CapEx to Interest Expense |
|
1.89 |
1.15 |
1.24 |
0.70 |
0.59 |
0.55 |
0.41 |
0.85 |
0.47 |
0.61 |
-0.65 |
NOPAT Less CapEx to Interest Expense |
|
1.84 |
1.01 |
1.08 |
0.68 |
0.58 |
0.62 |
0.36 |
0.78 |
0.43 |
0.60 |
-0.42 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
52.92% |
79.54% |
87.77% |
105.34% |
83.50% |
84.37% |
123.48% |
69.96% |
92.45% |
61.73% |
-47.88% |
Augmented Payout Ratio |
|
52.92% |
79.54% |
87.77% |
105.49% |
83.50% |
84.37% |
143.52% |
69.96% |
110.65% |
66.93% |
-66.99% |
Quarterly Metrics And Ratios for Ready Capital
This table displays calculated financial ratios and metrics derived from Ready Capital's official financial filings.
Metric |
|
Q1 2022 |
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
- |
3.89% |
103.55% |
-41.31% |
172.51% |
-33.13% |
5,689.76% |
-160.95% |
-109.33% |
7.56% |
-31.54% |
EBITDA Growth |
|
- |
25.21% |
-180.16% |
-35.67% |
293.97% |
12.70% |
280.50% |
-253.62% |
-134.03% |
-101.31% |
-711.90% |
EBIT Growth |
|
- |
33.83% |
-1,432.15% |
-52.00% |
256.11% |
-34.77% |
154.76% |
-368.44% |
-132.43% |
-134.27% |
-1,313.05% |
NOPAT Growth |
|
- |
42.37% |
-403.97% |
-40.08% |
314.71% |
-34.31% |
174.39% |
-292.31% |
-122.90% |
-125.54% |
-992.86% |
Net Income Growth |
|
- |
42.37% |
-74.47% |
-42.46% |
329.70% |
-28.79% |
-20.47% |
-300.57% |
-113.50% |
-115.43% |
-2,992.67% |
EPS Growth |
|
- |
-16.67% |
-94.20% |
-56.06% |
291.11% |
-50.00% |
-300.00% |
-251.72% |
-113.07% |
-128.00% |
-2,262.50% |
Operating Cash Flow Growth |
|
- |
162.04% |
370.42% |
-106.15% |
-40.80% |
-30.86% |
-113.66% |
2,685.45% |
-97.23% |
407.90% |
198.34% |
Free Cash Flow Firm Growth |
|
- |
57.69% |
69.26% |
96.67% |
45.80% |
-32.98% |
61.78% |
2,623.58% |
137.37% |
232.78% |
374.98% |
Invested Capital Growth |
|
- |
28.29% |
19.44% |
1.97% |
25.84% |
28.94% |
6.56% |
-40.78% |
-7.43% |
-29.49% |
-18.21% |
Revenue Q/Q Growth |
|
- |
20.59% |
-98.70% |
4,464.30% |
279.63% |
-70.41% |
12.91% |
-157.74% |
41.86% |
441.01% |
-28.13% |
EBITDA Q/Q Growth |
|
- |
-1.75% |
-142.82% |
280.41% |
419.03% |
-71.89% |
-31.42% |
-271.01% |
-14.98% |
98.92% |
-31,863.66% |
EBIT Q/Q Growth |
|
- |
2.52% |
-166.73% |
183.15% |
526.05% |
-81.22% |
-43.98% |
-601.94% |
24.38% |
80.16% |
-1,882.96% |
NOPAT Q/Q Growth |
|
- |
12.36% |
-150.08% |
216.07% |
535.00% |
-82.20% |
-43.28% |
-452.22% |
24.38% |
80.16% |
-1,882.96% |
Net Income Q/Q Growth |
|
- |
12.36% |
-79.35% |
170.27% |
585.20% |
-81.38% |
-76.94% |
-781.62% |
53.89% |
78.72% |
-4,224.10% |
EPS Q/Q Growth |
|
- |
11.11% |
-92.00% |
625.00% |
506.90% |
-85.80% |
-132.00% |
-450.00% |
47.73% |
69.57% |
-2,600.00% |
Operating Cash Flow Q/Q Growth |
|
- |
-2.28% |
244.58% |
-100.42% |
4,305.73% |
14.15% |
-168.10% |
179.09% |
-95.49% |
20,822.23% |
-86.81% |
Free Cash Flow Firm Q/Q Growth |
|
- |
50.92% |
26.00% |
90.22% |
-1,425.63% |
-20.42% |
78.73% |
4.21% |
-77.41% |
327.84% |
-55.95% |
Invested Capital Q/Q Growth |
|
- |
0.04% |
-4.12% |
1.97% |
28.65% |
2.51% |
-20.76% |
-0.88% |
101.11% |
-21.92% |
-8.09% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
- |
42.66% |
-1,400.82% |
55.37% |
75.70% |
71.90% |
43.67% |
0.00% |
0.00% |
-0.88% |
-390.33% |
EBIT Margin |
|
- |
47.65% |
-2,438.17% |
44.42% |
73.25% |
46.48% |
23.06% |
0.00% |
0.00% |
-14.81% |
-408.57% |
Profit (Net Income) Margin |
|
- |
44.45% |
703.81% |
41.67% |
75.22% |
47.33% |
9.67% |
0.00% |
0.00% |
-6.79% |
-408.46% |
Tax Burden Percent |
|
- |
93.28% |
-28.87% |
93.83% |
102.69% |
101.83% |
41.92% |
70.11% |
42.75% |
45.85% |
99.97% |
Interest Burden Percent |
|
- |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
- |
6.72% |
0.00% |
2.29% |
0.89% |
6.06% |
4.90% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
- |
1.59% |
-71.23% |
1.41% |
3.20% |
1.74% |
1.22% |
0.00% |
0.00% |
-0.11% |
-2.63% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
- |
1.59% |
-70.69% |
1.39% |
3.28% |
1.77% |
1.07% |
0.00% |
0.00% |
-0.07% |
-3.74% |
Return on Net Nonoperating Assets (RNNOA) |
|
- |
8.62% |
-381.81% |
6.69% |
15.06% |
8.26% |
4.33% |
0.00% |
0.00% |
-0.29% |
-13.79% |
Return on Equity (ROE) |
|
- |
10.21% |
-453.04% |
8.10% |
18.26% |
10.00% |
5.55% |
0.00% |
0.00% |
-0.40% |
-16.42% |
Cash Return on Invested Capital (CROIC) |
|
- |
-22.84% |
-16.16% |
-0.76% |
-20.44% |
-23.04% |
-3.29% |
53.86% |
7.15% |
33.62% |
16.68% |
Operating Return on Assets (OROA) |
|
- |
1.67% |
-98.15% |
1.40% |
3.47% |
1.99% |
1.22% |
0.00% |
0.00% |
-0.17% |
-3.57% |
Return on Assets (ROA) |
|
- |
1.55% |
28.33% |
1.32% |
3.57% |
2.02% |
0.51% |
0.00% |
0.00% |
-0.08% |
-3.57% |
Return on Common Equity (ROCE) |
|
- |
9.06% |
-404.28% |
7.16% |
16.53% |
9.06% |
5.01% |
0.00% |
0.00% |
-0.37% |
-14.86% |
Return on Equity Simple (ROE_SIMPLE) |
|
- |
13.02% |
0.00% |
9.88% |
14.22% |
13.55% |
0.00% |
9.87% |
-2.19% |
-4.69% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
- |
66 |
-33 |
39 |
245 |
44 |
25 |
-74 |
-56 |
-11 |
-220 |
NOPAT Margin |
|
- |
44.45% |
-1,706.72% |
43.40% |
72.59% |
43.66% |
21.93% |
0.00% |
0.00% |
-10.37% |
-286.00% |
Net Nonoperating Expense Percent (NNEP) |
|
- |
0.00% |
-0.54% |
0.02% |
-0.08% |
-0.03% |
0.15% |
0.00% |
-0.19% |
-0.04% |
1.12% |
SG&A Expenses to Revenue |
|
- |
18.57% |
-103.34% |
24.85% |
7.40% |
23.05% |
19.92% |
0.00% |
0.00% |
23.81% |
34.61% |
Operating Expenses to Revenue |
|
- |
50.05% |
796.45% |
63.17% |
20.99% |
65.71% |
71.00% |
0.00% |
0.00% |
65.22% |
138.71% |
Earnings before Interest and Taxes (EBIT) |
|
- |
71 |
-47 |
39 |
247 |
46 |
26 |
-106 |
-80 |
-16 |
-315 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
- |
64 |
-27 |
49 |
255 |
72 |
49 |
-75 |
-87 |
-0.94 |
-301 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
- |
0.52 |
0.55 |
0.57 |
0.44 |
0.62 |
0.63 |
0.66 |
0.63 |
0.60 |
0.67 |
Price to Tangible Book Value (P/TBV) |
|
- |
0.52 |
0.55 |
0.57 |
0.44 |
0.62 |
0.63 |
0.66 |
0.63 |
0.60 |
0.67 |
Price to Revenue (P/Rev) |
|
- |
2.45 |
2.18 |
2.61 |
1.90 |
2.89 |
2.41 |
3.06 |
10.90 |
9.56 |
11.64 |
Price to Earnings (P/E) |
|
- |
3.97 |
4.99 |
6.01 |
3.12 |
4.58 |
4.63 |
6.82 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
- |
21.22% |
19.73% |
19.13% |
16.41% |
17.58% |
16.38% |
15.45% |
15.40% |
15.07% |
16.13% |
Earnings Yield |
|
- |
25.17% |
20.03% |
16.63% |
32.08% |
21.83% |
21.60% |
14.65% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
- |
0.90 |
0.91 |
0.92 |
0.89 |
0.92 |
0.91 |
0.86 |
0.92 |
0.90 |
0.92 |
Enterprise Value to Revenue (EV/Rev) |
|
- |
28.36 |
23.86 |
28.75 |
22.45 |
26.17 |
16.89 |
11.60 |
98.34 |
70.62 |
90.41 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
- |
53.69 |
57.26 |
69.54 |
38.02 |
39.59 |
25.35 |
19.11 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
- |
46.32 |
58.06 |
78.94 |
41.79 |
48.41 |
30.05 |
26.92 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
- |
52.24 |
63.69 |
78.07 |
40.53 |
46.52 |
30.67 |
24.20 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
- |
55.60 |
28.29 |
30.41 |
40.81 |
46.34 |
210.68 |
76.04 |
324.53 |
43.89 |
32.49 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.18 |
12.42 |
2.21 |
4.98 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
- |
4.86 |
4.85 |
5.00 |
4.37 |
4.53 |
3.47 |
1.67 |
4.62 |
3.50 |
3.98 |
Long-Term Debt to Equity |
|
- |
4.86 |
4.85 |
5.00 |
4.37 |
4.53 |
3.47 |
1.67 |
4.62 |
3.50 |
3.98 |
Financial Leverage |
|
- |
5.41 |
5.40 |
4.82 |
4.59 |
4.67 |
4.05 |
3.10 |
4.49 |
4.05 |
3.69 |
Leverage Ratio |
|
- |
6.57 |
6.64 |
5.97 |
5.19 |
5.27 |
5.29 |
5.36 |
4.73 |
4.77 |
4.92 |
Compound Leverage Factor |
|
- |
6.57 |
6.64 |
5.97 |
5.19 |
5.27 |
5.29 |
5.36 |
4.73 |
4.77 |
4.92 |
Debt to Total Capital |
|
- |
82.93% |
82.91% |
83.32% |
81.39% |
81.92% |
77.64% |
62.60% |
82.20% |
77.80% |
79.92% |
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 |
|
- |
82.93% |
82.91% |
83.32% |
81.39% |
81.92% |
77.63% |
62.60% |
82.20% |
77.80% |
79.92% |
Preferred Equity to Total Capital |
|
- |
0.96% |
1.00% |
0.98% |
0.76% |
0.75% |
0.94% |
1.66% |
0.83% |
1.06% |
1.15% |
Noncontrolling Interests to Total Capital |
|
- |
0.95% |
0.97% |
0.96% |
0.74% |
0.72% |
0.90% |
1.57% |
0.80% |
1.00% |
1.10% |
Common Equity to Total Capital |
|
- |
15.16% |
15.12% |
14.73% |
17.10% |
16.61% |
20.52% |
34.17% |
16.17% |
20.15% |
17.84% |
Debt to EBITDA |
|
- |
49.27 |
51.89 |
62.82 |
34.83 |
35.10 |
21.62 |
13.98 |
-267.66 |
-71.85 |
-16.67 |
Net Debt to EBITDA |
|
- |
47.91 |
50.79 |
61.75 |
34.16 |
34.58 |
21.23 |
13.34 |
-262.19 |
-69.98 |
-16.30 |
Long-Term Debt to EBITDA |
|
- |
49.27 |
51.89 |
62.82 |
34.83 |
35.10 |
21.62 |
13.98 |
-267.66 |
-71.85 |
-16.67 |
Debt to NOPAT |
|
- |
47.94 |
57.71 |
70.53 |
37.13 |
41.25 |
26.16 |
17.70 |
-139.53 |
-66.61 |
-21.39 |
Net Debt to NOPAT |
|
- |
46.61 |
56.49 |
69.33 |
36.42 |
40.64 |
25.68 |
16.90 |
-136.68 |
-64.88 |
-20.91 |
Long-Term Debt to NOPAT |
|
- |
47.94 |
57.71 |
70.53 |
37.13 |
41.25 |
26.16 |
17.70 |
-139.53 |
-66.61 |
-21.39 |
Noncontrolling Interest Sharing Ratio |
|
- |
11.21% |
10.76% |
11.59% |
9.44% |
9.42% |
9.62% |
0.00% |
0.00% |
8.64% |
9.49% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
- |
-2,488 |
-1,841 |
-180 |
-2,748 |
-3,309 |
-704 |
4,545 |
1,027 |
4,393 |
1,935 |
Operating Cash Flow to CapEx |
|
- |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
- |
-21.54 |
-13.64 |
-1.13 |
0.00 |
-17.43 |
-1.91 |
24.73 |
0.00 |
25.02 |
5.74 |
Operating Cash Flow to Interest Expense |
|
- |
0.55 |
1.61 |
-0.01 |
0.00 |
0.23 |
-0.08 |
0.13 |
0.00 |
1.26 |
0.09 |
Operating Cash Flow Less CapEx to Interest Expense |
|
- |
0.59 |
1.61 |
0.21 |
0.00 |
0.30 |
0.00 |
0.13 |
0.00 |
1.39 |
0.12 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
- |
0.04 |
0.04 |
0.03 |
0.05 |
0.04 |
0.05 |
0.04 |
0.01 |
0.01 |
0.01 |
Fixed Asset Turnover |
|
- |
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 |
|
- |
11,583 |
11,107 |
11,325 |
14,570 |
14,936 |
11,835 |
6,707 |
13,488 |
10,531 |
9,680 |
Invested Capital Turnover |
|
- |
0.04 |
0.04 |
0.03 |
0.04 |
0.04 |
0.06 |
0.05 |
0.01 |
0.01 |
0.01 |
Increase / (Decrease) in Invested Capital |
|
- |
2,554 |
1,808 |
219 |
2,992 |
3,352 |
728 |
-4,619 |
-1,083 |
-4,404 |
-2,155 |
Enterprise Value (EV) |
|
- |
10,468 |
10,161 |
10,445 |
12,945 |
13,799 |
10,772 |
5,740 |
12,461 |
9,480 |
8,928 |
Market Capitalization |
|
- |
906 |
930 |
949 |
1,093 |
1,526 |
1,534 |
1,515 |
1,381 |
1,283 |
1,149 |
Book Value per Share |
|
- |
$15.35 |
$15.20 |
$15.07 |
$22.50 |
$14.43 |
$14.11 |
$13.32 |
$12.92 |
$12.61 |
$10.25 |
Tangible Book Value per Share |
|
- |
$15.35 |
$15.20 |
$15.07 |
$22.50 |
$14.43 |
$14.11 |
$13.32 |
$12.92 |
$12.61 |
$10.25 |
Total Capital |
|
- |
11,583 |
11,107 |
11,325 |
14,570 |
14,936 |
11,835 |
6,707 |
13,488 |
10,531 |
9,680 |
Total Debt |
|
- |
9,606 |
9,208 |
9,437 |
11,859 |
12,236 |
9,188 |
4,198 |
11,087 |
8,193 |
7,735 |
Total Long-Term Debt |
|
- |
9,606 |
9,208 |
9,437 |
11,859 |
12,236 |
9,188 |
4,198 |
11,087 |
8,193 |
7,735 |
Net Debt |
|
- |
9,341 |
9,012 |
9,276 |
11,631 |
12,054 |
9,020 |
4,008 |
10,861 |
7,980 |
7,561 |
Capital Expenditures (CapEx) |
|
- |
-5.49 |
-0.51 |
-34 |
-1.02 |
-13 |
-30 |
-1.31 |
-33 |
-22 |
-10 |
Net Nonoperating Expense (NNE) |
|
- |
0.00 |
-47 |
1.53 |
-8.84 |
-3.66 |
14 |
0.11 |
-22 |
-3.83 |
94 |
Net Nonoperating Obligations (NNO) |
|
- |
9,606 |
9,208 |
9,437 |
11,859 |
12,236 |
9,188 |
4,198 |
11,087 |
8,193 |
7,735 |
Total Depreciation and Amortization (D&A) |
|
- |
-7.44 |
20 |
9.72 |
8.26 |
25 |
23 |
30 |
-6.77 |
15 |
14 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
- |
$0.53 |
$0.03 |
$0.30 |
$1.87 |
$0.25 |
($0.17) |
($0.44) |
($0.23) |
($0.07) |
($1.89) |
Adjusted Weighted Average Basic Shares Outstanding |
|
- |
114.37M |
106.88M |
110.67M |
131.65M |
171.97M |
146.84M |
172.03M |
168.65M |
168.34M |
169.11M |
Adjusted Diluted Earnings per Share |
|
- |
$0.50 |
$0.04 |
$0.29 |
$1.76 |
$0.25 |
($0.08) |
($0.44) |
($0.23) |
($0.07) |
($1.89) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
- |
125.67M |
117.19M |
121.03M |
141.58M |
174.44M |
148.57M |
173.10M |
169.86M |
169.51M |
170.47M |
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 |
|
- |
110.51M |
110.73M |
110.75M |
171.97M |
172.12M |
172.55M |
168.87M |
168.21M |
168.53M |
163.15M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
- |
68 |
-30 |
39 |
258 |
46 |
25 |
-74 |
-55 |
-9.02 |
-217 |
Normalized NOPAT Margin |
|
- |
45.41% |
-1,525.70% |
44.38% |
76.70% |
45.85% |
22.42% |
0.00% |
0.00% |
-8.41% |
-281.57% |
Pre Tax Income Margin |
|
- |
47.65% |
-2,438.17% |
44.42% |
73.25% |
46.48% |
23.06% |
0.00% |
0.00% |
-14.81% |
-408.57% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
- |
0.62 |
-0.35 |
0.25 |
0.00 |
0.24 |
0.07 |
-0.58 |
0.00 |
-0.09 |
-0.93 |
NOPAT to Interest Expense |
|
- |
0.57 |
-0.25 |
0.24 |
0.00 |
0.23 |
0.07 |
-0.40 |
0.00 |
-0.06 |
-0.65 |
EBIT Less CapEx to Interest Expense |
|
- |
0.66 |
-0.35 |
0.46 |
0.00 |
0.31 |
0.15 |
-0.57 |
0.00 |
0.04 |
-0.90 |
NOPAT Less CapEx to Interest Expense |
|
- |
0.62 |
-0.24 |
0.45 |
0.00 |
0.30 |
0.15 |
-0.40 |
0.00 |
0.06 |
-0.62 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
- |
70.05% |
92.45% |
114.09% |
61.10% |
57.36% |
61.73% |
93.71% |
-394.22% |
-215.94% |
-47.88% |
Augmented Payout Ratio |
|
- |
71.62% |
110.65% |
114.09% |
75.97% |
71.95% |
66.93% |
109.37% |
-472.13% |
-253.35% |
-66.99% |
Key Financial Trends
Ready Capital Corp (NYSE:RC) has shown considerable variability in financial performance over the past few years, with notable fluctuations in net income and operating cash flow. Below are key takeaways from the latest four years of quarterly financial statements (income, cash flow, and balance sheet):
- Strong Interest Income: Total interest income peaked in Q4 2023 at approximately $420 million and remained relatively high through 2024, reaching $387 million in Q4 2024, indicating a strong earnings base from investment securities.
- Consistent Cash Dividends: Ready Capital has consistently paid quarterly dividends ranging from $0.25 to $0.42 per share, reflecting a shareholder-friendly dividend policy despite earnings volatility.
- Increasing Non-Interest Income in 2023 Q4: Non-interest income rose significantly to $60 million in Q4 2023, up from negative values in earlier quarters, partially supporting total revenue.
- Reduction in Long-Term Debt in early 2024: Long-term debt was reduced from over $12 billion in 2023 to approximately $8.2 billion by Q3 2024, decreasing interest expenses over time.
- Significant Asset Base: The company held assets exceeding $11 billion across observed quarters, demonstrating a large operational scale.
- Fluctuating Net Income: Net income has swung from positive $25 million in Q4 2023 to a large loss of approximately $318 million in Q4 2024, highlighting earnings volatility due to macroeconomic and credit conditions.
- High Provision for Credit Losses: Notably, provisions spiked to $285 million in Q4 2024, compared to low or negative provisions in prior quarters, which heavily impacted net income.
- Variable Net Interest Margin: Despite high interest income, net interest income remained modest (~$50 million per quarter in late 2023 and 2024), affected by fluctuations in interest expense.
- Investment Securities Purchase and Sales Activity: Substantial investment securities purchases and sales occur, with purchases around $167 million and sales/maturities over $664 million in Q4 2024, indicating active portfolio management.
- Deep Loss in Recent Quarter: The large consolidated net loss of $318 million in Q4 2024, driven by credit loss provisions and operating expenses, marks a sharp deterioration compared to profitability in prior years.
- Negative Operating Cash Flow in Q4 2024: Net cash provided by continuing operating activities was slightly negative (-$1.9 million) despite large net losses, implying strained core cash generation.
- Rising Operating Expenses: Total non-interest expenses increased to almost $107 million in Q4 2024, up from around $70 million in prior quarters, pressuring earnings further.
- Negative Retained Earnings Trend: Retained earnings turned increasingly negative, reaching nearly -$146 million by Q3 2024, reflecting accumulated losses in recent quarters.
- Heavy Debt Repayment Activity: Debt repayments exceeded new debt issuances significantly in 2024, with over $972 million repaid in Q4 2024 versus $514 million issued, potentially limiting funding.
Summary: Over the last several years, Ready Capital has demonstrated a sizable and active investment and lending platform generating steady interest income and dividend payouts. However, the company has faced notable earnings volatility, especially marked by large credit loss provisions and increased operating expenses in 2024 that resulted in heavy quarterly losses. The sharp reduction in debt and negative retained earnings position also indicate challenges. Investors should watch for stabilization in credit losses and expense control to gauge potential recovery in profitability and cash flow.
10/09/25 02:02 AM ETAI Generated. May Contain Errors.