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 (NYSE: RC) Financial Analysis Summary (2021-2024)
Analyzing Ready Capital's financial results over the last four years reveals several key trends in profitability, revenue, expenses, cash flow, and balance sheet stability.
- Revenue Fluctuation: Total interest income generally remained strong, peaking towards 2023 with quarterly incomes over $420 million but showed some variability in 2024 quarters, indicating sensitivity to market conditions and portfolio changes.
- Net Interest Income: Net interest income, a key driver, was positive and steady ranging between $45 million to $70 million across the periods, supporting core earnings.
- Provision for Credit Losses: Dropped significantly from substantial positive provisions (~$66 million in Q4 2023) to large negative provisions in 2024 quarters, reflecting release of reserves or improving asset quality that can boost earnings.
- Net Income Recovery in 2023: The company returned to profitability in 2023 with several quarters posting positive net income attributable to common shareholders, driven by gains and strong interest management.
- Capital Management: Total common equity increased over time, reaching over $2.1 billion by Q3 2024, signaling strengthened capitalization.
- Non-Interest Income Volatility: Other non-interest income showed volatility with notable unrealized capital losses impacting net income, especially significant negative values in some 2024 quarters, adding earnings uncertainty.
- Operating Expenses Growth: Total non-interest expenses gradually increased, including restructuring charges and other operating expenses, which could pressure margins but are expected in growth or restructuring phases.
- Cash Dividends: Dividends per common share remained stable around $0.25-$0.4 in 2023 and 2024, suggesting consistent return to shareholders despite earnings challenges.
- Net Losses in 2024: The company experienced significant net losses in 2024 quarters, with Q4 2024 showing a loss of over $318 million attributable to common shareholders, driven mainly by credit loss provisions and unrealized investment losses.
- Leverage & Debt Level Fluctuations: Long-term debt remains sizable, moving between ~$7.8 billion to $11 billion across the periods. Sharp increases in debt, especially around 2024 Q3, accompanied by repayments and issuance, suggest active but volatile leverage management that could present risk.
Summary: Ready Capital's financial performance has been uneven over recent years. While 2023 showed a return to profitability with improving credit loss provisions and capital base growth, 2024 saw significant challenges with large net losses, volatile non-interest income, and steep provisions for credit losses. The firm maintains substantial assets and equity but faces ongoing pressure from investment losses and high leverage. Investors should monitor credit conditions, expense control, and recovery of net income in coming quarters to gauge sustainability.
08/09/25 01:46 AMAI Generated. May Contain Errors.