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 |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
7.76 |
-76 |
-38 |
-11 |
-318 |
78 |
-57 |
-21 |
-236 |
-204 |
-104 |
| Consolidated Net Income / (Loss) |
|
11 |
-74 |
-34 |
-7.28 |
-315 |
82 |
-54 |
-17 |
-233 |
-200 |
-100 |
| Net Income / (Loss) Continuing Operations |
|
25 |
-76 |
-31 |
-7.47 |
-298 |
82 |
-49 |
-17 |
-233 |
-200 |
-100 |
| Total Pre-Tax Income |
|
26 |
-106 |
-80 |
-16 |
-315 |
77 |
-89 |
-27 |
-264 |
-217 |
-113 |
| Total Revenue |
|
113 |
-54 |
-31 |
107 |
77 |
40 |
-9.77 |
85 |
-14 |
-63 |
-14 |
| Net Interest Income / (Expense) |
|
53 |
49 |
51 |
51 |
50 |
15 |
17 |
11 |
13 |
-15 |
-5.45 |
| Total Interest Income |
|
420 |
232 |
51 |
227 |
387 |
15 |
17 |
11 |
527 |
82 |
77 |
| Investment Securities Interest Income |
|
250 |
232 |
234 |
227 |
204 |
155 |
153 |
137 |
124 |
82 |
77 |
| Total Interest Expense |
|
368 |
184 |
0.00 |
176 |
337 |
0.00 |
0.00 |
0.00 |
514 |
97 |
83 |
| Long-Term Debt Interest Expense |
|
- |
184 |
- |
176 |
- |
- |
- |
- |
- |
97 |
83 |
| Total Non-Interest Income |
|
60 |
-103 |
-82 |
56 |
27 |
26 |
-27 |
75 |
-27 |
-48 |
-8.39 |
| Other Service Charges |
|
48 |
16 |
6.60 |
15 |
14 |
12 |
11 |
15 |
16 |
18 |
14 |
| Net Realized & Unrealized Capital Gains on Investments |
|
7.55 |
-122 |
-11 |
-35 |
-1.04 |
7.69 |
-38 |
-126 |
130 |
-72 |
-25 |
| Other Non-Interest Income |
|
11 |
3.76 |
-78 |
76 |
19 |
6.46 |
-0.30 |
186 |
-173 |
5.42 |
2.52 |
| Provision for Credit Losses |
|
6.69 |
-27 |
-19 |
53 |
285 |
-110 |
8.64 |
38 |
150 |
71 |
22 |
| Total Non-Interest Expense |
|
80 |
78 |
67 |
70 |
107 |
73 |
70 |
74 |
100 |
83 |
78 |
| Salaries and Employee Benefits |
|
22 |
21 |
21 |
26 |
27 |
25 |
27 |
25 |
28 |
27 |
28 |
| Other Operating Expenses |
|
48 |
40 |
36 |
41 |
19 |
43 |
39 |
46 |
56 |
55 |
48 |
| Impairment Charge |
|
- |
17 |
9.13 |
0.53 |
- |
2.35 |
4.27 |
1.86 |
15 |
-0.47 |
0.95 |
| Restructuring Charge |
|
0.58 |
0.65 |
1.59 |
3.00 |
4.88 |
2.69 |
0.64 |
1.91 |
0.81 |
0.34 |
0.51 |
| Income Tax Expense |
|
1.27 |
-30 |
-49 |
-8.40 |
-17 |
-5.21 |
-40 |
-9.94 |
-32 |
-17 |
-13 |
| Net Income / (Loss) Discontinued Operations |
|
-14 |
1.42 |
-2.77 |
0.19 |
-17 |
-0.45 |
-4.93 |
0.21 |
-0.05 |
0.00 |
0.00 |
| Preferred Stock Dividends Declared |
|
2.00 |
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 |
|
1.12 |
0.12 |
1.82 |
2.03 |
1.39 |
2.46 |
1.81 |
2.01 |
1.57 |
1.64 |
1.85 |
| Basic Earnings per Share |
|
($0.17) |
($0.44) |
($0.23) |
($0.07) |
($1.89) |
$0.47 |
($0.34) |
($0.13) |
($1.44) |
($1.25) |
($0.63) |
| Weighted Average Basic Shares Outstanding |
|
146.84M |
172.03M |
168.65M |
168.34M |
169.11M |
165.17M |
167.75M |
163.57M |
164.54M |
163.67M |
165.10M |
| Diluted Earnings per Share |
|
($0.08) |
($0.44) |
($0.23) |
($0.07) |
($1.89) |
$0.46 |
($0.34) |
($0.13) |
($1.43) |
($1.25) |
($0.63) |
| Weighted Average Diluted Shares Outstanding |
|
148.57M |
173.10M |
169.86M |
169.51M |
170.47M |
167.72M |
170.67M |
165.87M |
167.26M |
167.65M |
172.78M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
172.55M |
168.87M |
168.21M |
168.53M |
163.15M |
170.51M |
164.33M |
162.13M |
162.88M |
165.22M |
165.19M |
| Cash Dividends to Common per Share |
|
$0.30 |
$0.30 |
$0.30 |
$0.25 |
$0.25 |
$0.13 |
$0.13 |
$0.13 |
$0.01 |
$0.01 |
$0.01 |
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 |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
-15 |
23 |
10 |
4.02 |
33 |
73 |
228 |
106 |
-11 |
-80 |
67 |
| Net Cash From Operating Activities |
|
27 |
12 |
352 |
140 |
-52 |
69 |
-34 |
359 |
51 |
275 |
432 |
| Net Cash From Continuing Operating Activities |
|
29 |
16 |
352 |
140 |
-52 |
69 |
-90 |
274 |
59 |
286 |
456 |
| Net Income / (Loss) Continuing Operations |
|
45 |
56 |
46 |
61 |
75 |
46 |
117 |
160 |
351 |
-412 |
-216 |
| Consolidated Net Income / (Loss) |
|
45 |
53 |
46 |
61 |
75 |
46 |
160 |
203 |
348 |
-430 |
-221 |
| Net Income / (Loss) Discontinued Operations |
|
0.65 |
2.16 |
- |
- |
- |
- |
- |
- |
-2.83 |
-18 |
-5.21 |
| Provision For Loan Losses |
|
20 |
7.82 |
- |
1.70 |
3.68 |
35 |
9.35 |
38 |
16 |
295 |
87 |
| Depreciation Expense |
|
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
2.81 |
| Amortization Expense |
|
-12 |
1.48 |
15 |
15 |
14 |
34 |
-24 |
2.43 |
67 |
53 |
46 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-8.35 |
-22 |
272 |
74 |
-119 |
-132 |
-166 |
119 |
-288 |
485 |
687 |
| Changes in Operating Assets and Liabilities, net |
|
-16 |
-27 |
20 |
-13 |
-27 |
87 |
-27 |
-45 |
-87 |
-134 |
-151 |
| Net Cash From Discontinued Operating Activities |
|
- |
- |
- |
- |
- |
- |
- |
- |
-7.87 |
-12 |
-24 |
| Net Cash From Investing Activities |
|
-187 |
390 |
-236 |
-581 |
-1,213 |
-59 |
-1,718 |
-1,556 |
1,019 |
1,535 |
1,643 |
| Net Cash From Continuing Investing Activities |
|
-187 |
390 |
-236 |
-581 |
-1,213 |
-59 |
-1,718 |
-1,552 |
1,021 |
1,435 |
1,599 |
| Acquisitions |
|
- |
- |
- |
- |
- |
- |
- |
- |
39 |
-44 |
16 |
| Purchase of Investment Securities |
|
-702 |
-431 |
-671 |
-1,379 |
-781 |
-1,055 |
-4,038 |
-3,988 |
-1,043 |
-861 |
-623 |
| Sale of Property, Leasehold Improvements and Equipment |
|
7.57 |
6.63 |
4.80 |
1.63 |
19 |
17 |
42 |
7.52 |
78 |
67 |
73 |
| Divestitures |
|
- |
39 |
- |
- |
- |
0.00 |
- |
- |
0.00 |
0.00 |
4.25 |
| Sale and/or Maturity of Investments |
|
509 |
777 |
432 |
797 |
857 |
979 |
4,409 |
2,448 |
1,957 |
2,288 |
2,177 |
| Other Investing Activities, net |
|
-1.71 |
-2.32 |
-1.10 |
-0.56 |
-1,307 |
0.00 |
-2,130 |
-19 |
-9.05 |
-15 |
-48 |
| Net Cash From Discontinued Investing Activities |
|
- |
- |
- |
- |
- |
- |
- |
- |
-1.91 |
100 |
43 |
| Net Cash From Financing Activities |
|
145 |
-381 |
-107 |
444 |
1,298 |
63 |
1,876 |
1,171 |
-1,085 |
-1,880 |
-2,038 |
| Net Cash From Continuing Financing Activities |
|
145 |
-381 |
-107 |
444 |
1,298 |
63 |
1,939 |
1,264 |
-1,133 |
-1,839 |
-2,033 |
| Issuance of Debt |
|
9,389 |
4,620 |
5,151 |
4,303 |
6,899 |
7,366 |
12,702 |
10,378 |
5,248 |
2,320 |
3,326 |
| Issuance of Common Equity |
|
- |
- |
- |
0.09 |
91 |
13 |
165 |
123 |
0.11 |
0.00 |
0.00 |
| Repayment of Debt |
|
-9,207 |
-4,953 |
-5,209 |
-3,780 |
-5,599 |
-7,236 |
-10,718 |
-8,939 |
-6,103 |
-3,858 |
-5,146 |
| Repurchase of Common Equity |
|
- |
-0.00 |
-0.07 |
0.00 |
0.00 |
-9.24 |
0.00 |
-37 |
-18 |
-82 |
-68 |
| Payment of Dividends |
|
-36 |
-47 |
-48 |
-51 |
-63 |
-57 |
-112 |
-188 |
-215 |
-206 |
-113 |
| Other Financing Activities, Net |
|
-2.70 |
-1.46 |
-0.06 |
-28 |
-29 |
-14 |
11 |
-73 |
-45 |
-13 |
-32 |
| Net Cash From Discontinued Financing Activities |
|
- |
- |
- |
- |
- |
- |
- |
- |
48 |
-41 |
-4.32 |
| Other Net Changes in Cash |
|
-0.84 |
-1.72 |
- |
- |
- |
- |
55 |
81 |
-15 |
-70 |
37 |
| Cash Interest Paid |
|
45 |
55 |
62 |
96 |
126 |
156 |
186 |
355 |
661 |
659 |
489 |
| Cash Income Taxes Paid |
|
7.00 |
6.16 |
3.77 |
0.90 |
-2.66 |
-8.48 |
13 |
29 |
2.01 |
-12 |
-0.03 |
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 |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Change in Cash & Equivalents |
|
-20 |
-27 |
44 |
-43 |
-53 |
66 |
-26 |
-28 |
55 |
-8.33 |
-63 |
| Net Cash From Operating Activities |
|
-30 |
23 |
1.06 |
221 |
29 |
108 |
-100 |
435 |
-11 |
590 |
75 |
| Net Cash From Continuing Operating Activities |
|
-7.79 |
16 |
34 |
238 |
-1.88 |
80 |
-48 |
435 |
-11 |
590 |
75 |
| Net Income / (Loss) Continuing Operations |
|
25 |
-76 |
-31 |
-7.47 |
-298 |
82 |
-49 |
-17 |
-233 |
-200 |
-100 |
| Consolidated Net Income / (Loss) |
|
11 |
-74 |
-34 |
-7.28 |
-315 |
82 |
-54 |
-17 |
-233 |
-200 |
-100 |
| Provision For Loan Losses |
|
8.79 |
-25 |
-18 |
53 |
285 |
-110 |
8.64 |
38 |
150 |
71 |
22 |
| Depreciation Expense |
|
- |
- |
- |
- |
- |
0.00 |
- |
- |
1.71 |
1.58 |
1.58 |
| Amortization Expense |
|
23 |
30 |
-6.77 |
15 |
14 |
11 |
16 |
6.17 |
12 |
12 |
18 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-1.70 |
124 |
111 |
162 |
57 |
88 |
4.27 |
492 |
103 |
663 |
141 |
| Changes in Operating Assets and Liabilities, net |
|
-21 |
-37 |
-21 |
15 |
-61 |
8.61 |
-28 |
-47 |
-84 |
37 |
-2.09 |
| Net Cash From Investing Activities |
|
429 |
305 |
320 |
373 |
537 |
307 |
482 |
493 |
360 |
669 |
276 |
| Net Cash From Continuing Investing Activities |
|
430 |
305 |
259 |
374 |
497 |
252 |
493 |
493 |
360 |
669 |
276 |
| Purchase of Investment Securities |
|
-141 |
-207 |
-540 |
-197 |
-168 |
-186 |
-145 |
-129 |
-179 |
-98 |
-77 |
| Sale of Property, Leasehold Improvements and Equipment |
|
30 |
1.31 |
33 |
22 |
10 |
7.10 |
1.22 |
49 |
15 |
37 |
55 |
| Sale and/or Maturity of Investments |
|
542 |
500 |
546 |
577 |
664 |
416 |
621 |
565 |
574 |
731 |
298 |
| Net Cash From Financing Activities |
|
-429 |
-360 |
-267 |
-645 |
-608 |
-355 |
-432 |
-956 |
-294 |
-1,267 |
-414 |
| Net Cash From Continuing Financing Activities |
|
-450 |
-348 |
-278 |
-666 |
-548 |
-296 |
-487 |
-956 |
-294 |
-1,267 |
-414 |
| Issuance of Debt |
|
418 |
925 |
768 |
114 |
514 |
1,476 |
1,200 |
326 |
324 |
867 |
336 |
| Repayment of Debt |
|
-799 |
-1,193 |
-970 |
-722 |
-972 |
-1,696 |
-1,620 |
-1,240 |
-590 |
-2,127 |
-768 |
| Payment of Dividends |
|
-65 |
-54 |
-53 |
-54 |
-45 |
-44 |
-24 |
-23 |
-23 |
-3.63 |
-3.70 |
| Other Financing Activities, Net |
|
-3.68 |
-5.91 |
-2.23 |
-3.81 |
-1.48 |
-15 |
-5.28 |
-7.86 |
-4.03 |
-3.79 |
-2.64 |
| Cash Interest Paid |
|
189 |
178 |
177 |
166 |
138 |
134 |
129 |
122 |
104 |
79 |
73 |
| Cash Income Taxes Paid |
|
1.47 |
0.22 |
-12 |
-0.00 |
0.01 |
-0.30 |
0.04 |
0.03 |
0.19 |
-0.04 |
0.20 |
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 |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
2,330 |
2,605 |
2,524 |
3,037 |
4,977 |
5,372 |
9,534 |
11,621 |
12,441 |
10,142 |
7,770 |
| Cash and Due from Banks |
|
42 |
60 |
63 |
54 |
68 |
139 |
230 |
147 |
139 |
144 |
208 |
| Restricted Cash |
|
15 |
20 |
- |
- |
52 |
48 |
52 |
48 |
30 |
31 |
40 |
| Trading Account Securities |
|
463 |
352 |
95 |
125 |
151 |
168 |
241 |
151 |
163 |
201 |
203 |
| 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 |
82 |
242 |
586 |
| Other Assets |
|
1,809 |
1,991 |
2,149 |
2,857 |
4,518 |
2,159 |
8,459 |
11,151 |
12,028 |
9,525 |
6,734 |
| Total Liabilities & Shareholders' Equity |
|
2,330 |
2,605 |
2,524 |
3,037 |
4,977 |
5,372 |
9,534 |
11,621 |
12,441 |
10,142 |
7,770 |
| Total Liabilities |
|
1,850 |
2,053 |
1,968 |
2,473 |
4,132 |
4,538 |
8,245 |
9,722 |
9,794 |
8,198 |
6,118 |
| Short-Term Debt |
|
175 |
- |
- |
- |
- |
- |
- |
- |
0.21 |
0.35 |
1.43 |
| Other Short-Term Payables |
|
13 |
12 |
12 |
- |
- |
- |
- |
- |
54 |
43 |
3.63 |
| Long-Term Debt |
|
1,605 |
1,956 |
1,871 |
1,476 |
2,193 |
2,465 |
8,010 |
9,208 |
9,188 |
7,735 |
5,920 |
| Other Long-Term Liabilities |
|
56 |
85 |
85 |
997 |
1,939 |
167 |
235 |
514 |
555 |
423 |
196 |
| 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 |
8.36 |
| Total Equity & Noncontrolling Interests |
|
480 |
552 |
555 |
564 |
845 |
834 |
1,281 |
1,890 |
2,638 |
1,936 |
1,643 |
| Total Preferred & Common Equity |
|
441 |
513 |
536 |
545 |
825 |
815 |
1,276 |
1,791 |
2,540 |
1,838 |
1,544 |
| Preferred Stock |
|
0.13 |
- |
- |
- |
- |
0.00 |
111 |
111 |
111 |
111 |
111 |
| Total Common Equity |
|
441 |
513 |
536 |
545 |
825 |
815 |
1,165 |
1,680 |
2,429 |
1,727 |
1,433 |
| Common Stock |
|
447 |
513 |
539 |
540 |
823 |
850 |
1,162 |
1,684 |
2,322 |
2,250 |
2,264 |
| Retained Earnings |
|
-5.90 |
-0.20 |
-3.39 |
5.27 |
8.75 |
-24 |
8.60 |
4.99 |
124 |
-505 |
-808 |
| Accumulated Other Comprehensive Income / (Loss) |
|
- |
- |
- |
-0.92 |
-6.18 |
-9.95 |
-5.73 |
-9.37 |
-18 |
-19 |
-24 |
| Noncontrolling Interest |
|
39 |
39 |
19 |
19 |
19 |
19 |
4.49 |
99 |
98 |
98 |
99 |
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 |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
| Total Assets |
|
11,537 |
12,383 |
12,799 |
12,044 |
11,774 |
11,253 |
9,976 |
9,309 |
8,332 |
6,314 |
6,264 |
| Cash and Due from Banks |
|
111 |
228 |
182 |
166 |
226 |
181 |
206 |
163 |
148 |
200 |
124 |
| Restricted Cash |
|
50 |
- |
- |
25 |
- |
31 |
40 |
57 |
44 |
39 |
50 |
| Trading Account Securities |
|
150 |
160 |
169 |
162 |
165 |
188 |
209 |
207 |
217 |
203 |
200 |
| 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 |
|
237 |
239 |
185 |
3,985 |
533 |
3,876 |
4,883 |
633 |
164 |
360 |
278 |
| Other Assets |
|
10,990 |
11,757 |
12,263 |
7,706 |
10,851 |
6,976 |
4,639 |
8,249 |
7,759 |
5,512 |
5,611 |
| Total Liabilities & Shareholders' Equity |
|
11,537 |
12,383 |
12,799 |
12,044 |
11,774 |
11,253 |
9,976 |
9,309 |
8,332 |
6,314 |
6,264 |
| Total Liabilities |
|
9,649 |
9,672 |
10,100 |
9,535 |
9,374 |
8,915 |
7,927 |
7,375 |
6,449 |
4,866 |
4,914 |
| Short-Term Debt |
|
- |
- |
- |
- |
- |
- |
- |
1.99 |
1.63 |
0.95 |
0.06 |
| Other Short-Term Payables |
|
- |
26 |
65 |
- |
53 |
- |
- |
23 |
23 |
3.69 |
3.67 |
| Long-Term Debt |
|
9,437 |
11,859 |
12,236 |
4,198 |
11,087 |
8,193 |
7,543 |
7,138 |
6,230 |
4,667 |
4,717 |
| Other Long-Term Liabilities |
|
212 |
182 |
184 |
568 |
546 |
722 |
384 |
214 |
197 |
197 |
196 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
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 |
8.36 |
8.36 |
| Total Equity & Noncontrolling Interests |
|
1,880 |
2,703 |
2,691 |
2,500 |
2,392 |
2,330 |
2,041 |
1,926 |
1,875 |
1,440 |
1,342 |
| Total Preferred & Common Equity |
|
1,780 |
2,603 |
2,592 |
2,403 |
2,293 |
2,233 |
1,942 |
1,827 |
1,775 |
1,340 |
1,239 |
| Preferred Stock |
|
111 |
111 |
111 |
111 |
111 |
111 |
111 |
111 |
111 |
111 |
111 |
| Total Common Equity |
|
1,669 |
2,492 |
2,481 |
2,291 |
2,182 |
2,122 |
1,830 |
1,716 |
1,663 |
1,228 |
1,128 |
| Common Stock |
|
1,688 |
2,314 |
2,318 |
2,307 |
2,288 |
2,292 |
2,302 |
2,268 |
2,257 |
2,266 |
2,267 |
| Retained Earnings |
|
-6.53 |
187 |
169 |
-3.55 |
-92 |
-146 |
-450 |
-529 |
-570 |
-1,013 |
-1,118 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-12 |
-9.28 |
-5.93 |
-12 |
-14 |
-24 |
-22 |
-23 |
-24 |
-24 |
-21 |
| Noncontrolling Interest |
|
100 |
100 |
99 |
97 |
99 |
97 |
100 |
99 |
101 |
101 |
103 |
Annual Metrics And Ratios for Ready Capital
This table displays calculated financial ratios and metrics derived from Ready Capital's official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
162,126,276.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
162,126,276.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-1.36 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
23.51% |
19.93% |
41.52% |
1.61% |
21.37% |
65.40% |
-22.52% |
31.50% |
49.79% |
-84.52% |
3.03% |
| EBITDA Growth |
|
314.11% |
91.07% |
-6.77% |
25.95% |
0.77% |
11.52% |
22.98% |
63.97% |
139.46% |
-209.18% |
45.23% |
| EBIT Growth |
|
30.39% |
37.82% |
-26.93% |
31.88% |
2.64% |
-15.58% |
142.70% |
32.43% |
104.78% |
-244.11% |
41.42% |
| NOPAT Growth |
|
14.51% |
37.09% |
-17.55% |
34.14% |
22.13% |
-38.62% |
154.62% |
36.02% |
120.15% |
-202.94% |
41.42% |
| Net Income Growth |
|
36.81% |
19.30% |
-14.22% |
34.14% |
22.13% |
-38.62% |
247.25% |
27.00% |
71.49% |
-223.53% |
48.64% |
| EPS Growth |
|
0.00% |
16.35% |
-25.41% |
33.33% |
-6.52% |
-52.91% |
166.67% |
-23.61% |
34.55% |
-218.47% |
45.25% |
| Operating Cash Flow Growth |
|
110.36% |
-55.26% |
2,797.33% |
-60.20% |
-137.35% |
231.48% |
-149.99% |
1,142.79% |
-85.76% |
437.48% |
57.24% |
| Free Cash Flow Firm Growth |
|
-1,121.38% |
86.79% |
166.47% |
250.07% |
-306.06% |
76.67% |
-2,631.22% |
71.98% |
77.12% |
575.65% |
5.68% |
| Invested Capital Growth |
|
196.21% |
10.97% |
-3.27% |
-15.93% |
48.93% |
8.61% |
181.84% |
19.44% |
6.56% |
-18.21% |
-21.77% |
| Revenue Q/Q Growth |
|
18.84% |
-5.00% |
22.17% |
-24.20% |
14.39% |
10.01% |
-33.29% |
15.35% |
20.98% |
-26.44% |
-47.27% |
| EBITDA Q/Q Growth |
|
226.70% |
-18.30% |
3.21% |
-15.39% |
-1.82% |
24.98% |
-31.22% |
-8.98% |
21.92% |
-306.86% |
16.93% |
| EBIT Q/Q Growth |
|
19,644.63% |
-31.15% |
-6.50% |
-27.76% |
23.41% |
30.86% |
-17.62% |
-22.55% |
25.73% |
-193.94% |
14.34% |
| NOPAT Q/Q Growth |
|
556.51% |
-23.56% |
-24.85% |
-5.01% |
18.00% |
16.80% |
-12.43% |
-20.38% |
18.41% |
-193.94% |
14.34% |
| Net Income Q/Q Growth |
|
1,178.15% |
-25.50% |
-22.56% |
-5.01% |
18.00% |
16.80% |
19.43% |
-16.42% |
-0.80% |
-310.82% |
27.09% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-5.64% |
1.78% |
42.11% |
7.46% |
-28.26% |
-5.13% |
-220.73% |
24.21% |
| Operating Cash Flow Q/Q Growth |
|
108.45% |
-80.33% |
42.41% |
-41.42% |
12.34% |
464.14% |
-201.74% |
90.75% |
-82.83% |
27.23% |
-8.46% |
| Free Cash Flow Firm Q/Q Growth |
|
-5,501.97% |
-157.39% |
106.79% |
242.24% |
19.13% |
-122.68% |
-1.53% |
29.97% |
87.66% |
-58.10% |
-12.63% |
| Invested Capital Q/Q Growth |
|
203.59% |
420.62% |
-0.02% |
-27.32% |
-24.27% |
6.38% |
2.99% |
-4.12% |
-20.76% |
-8.09% |
-6.68% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
28.92% |
46.07% |
30.35% |
37.62% |
31.23% |
21.06% |
33.42% |
41.68% |
66.63% |
-469.82% |
-249.76% |
| EBIT Margin |
|
39.20% |
45.05% |
23.26% |
30.19% |
25.53% |
13.03% |
40.81% |
41.10% |
56.19% |
-523.02% |
-297.36% |
| Profit (Net Income) Margin |
|
37.09% |
36.89% |
22.36% |
29.52% |
29.71% |
11.02% |
49.40% |
47.71% |
54.63% |
-435.82% |
-217.26% |
| Tax Burden Percent |
|
84.10% |
81.89% |
96.14% |
97.79% |
116.36% |
84.60% |
121.05% |
116.08% |
97.21% |
83.33% |
73.06% |
| Interest Burden Percent |
|
112.50% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
14.67% |
14.80% |
3.86% |
2.21% |
-16.36% |
15.40% |
11.24% |
8.84% |
2.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
2.68% |
2.33% |
1.86% |
2.75% |
2.96% |
1.45% |
1.86% |
1.56% |
3.06% |
-3.36% |
-2.46% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.04% |
2.21% |
1.86% |
2.75% |
2.96% |
1.45% |
2.68% |
2.07% |
3.03% |
-4.17% |
-2.59% |
| Return on Net Nonoperating Assets (RNNOA) |
|
10.61% |
8.02% |
6.42% |
8.23% |
7.70% |
4.03% |
13.21% |
11.18% |
12.27% |
-15.39% |
-9.84% |
| Return on Equity (ROE) |
|
13.29% |
10.35% |
8.27% |
10.98% |
10.65% |
5.49% |
15.07% |
12.75% |
15.33% |
-18.75% |
-12.30% |
| Cash Return on Invested Capital (CROIC) |
|
-96.36% |
-8.07% |
5.19% |
20.06% |
-36.36% |
-6.80% |
-93.38% |
-16.16% |
-3.29% |
16.68% |
21.97% |
| Operating Return on Assets (OROA) |
|
3.03% |
2.64% |
1.86% |
2.26% |
1.61% |
1.05% |
1.77% |
1.65% |
2.98% |
-4.57% |
-3.38% |
| Return on Assets (ROA) |
|
2.87% |
2.16% |
1.79% |
2.21% |
1.87% |
0.89% |
2.15% |
1.92% |
2.90% |
-3.81% |
-2.47% |
| Return on Common Equity (ROCE) |
|
12.12% |
9.56% |
7.84% |
10.60% |
10.36% |
5.36% |
14.05% |
11.38% |
13.86% |
-16.97% |
-10.80% |
| Return on Equity Simple (ROE_SIMPLE) |
|
10.14% |
10.41% |
8.55% |
11.28% |
9.09% |
5.65% |
12.54% |
11.34% |
13.72% |
-23.42% |
-14.32% |
| Net Operating Profit after Tax (NOPAT) |
|
41 |
56 |
46 |
61 |
75 |
46 |
117 |
160 |
351 |
-362 |
-212 |
| NOPAT Margin |
|
33.58% |
38.38% |
22.36% |
29.52% |
29.71% |
11.02% |
36.22% |
37.47% |
55.07% |
-366.12% |
-208.15% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.36% |
0.12% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.81% |
-0.51% |
0.03% |
0.81% |
0.14% |
| SG&A Expenses to Revenue |
|
18.45% |
19.68% |
28.74% |
29.21% |
22.44% |
23.67% |
21.35% |
19.85% |
14.48% |
95.09% |
102.52% |
| Operating Expenses to Revenue |
|
44.53% |
49.55% |
75.59% |
69.00% |
73.01% |
78.66% |
56.70% |
50.81% |
42.67% |
326.57% |
311.81% |
| Earnings before Interest and Taxes (EBIT) |
|
47 |
65 |
48 |
63 |
65 |
54 |
132 |
175 |
358 |
-517 |
-303 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
35 |
67 |
62 |
78 |
79 |
88 |
108 |
177 |
425 |
-464 |
-254 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.10 |
0.09 |
0.41 |
0.40 |
0.46 |
0.53 |
0.70 |
0.55 |
0.63 |
0.67 |
0.25 |
| Price to Tangible Book Value (P/TBV) |
|
0.10 |
0.09 |
0.41 |
0.40 |
0.46 |
0.53 |
0.70 |
0.55 |
0.63 |
0.67 |
0.25 |
| Price to Revenue (P/Rev) |
|
0.36 |
0.33 |
1.06 |
1.06 |
1.52 |
1.03 |
2.51 |
2.18 |
2.41 |
11.64 |
3.45 |
| Price to Earnings (P/E) |
|
1.08 |
0.98 |
5.02 |
3.72 |
5.25 |
9.57 |
5.41 |
4.99 |
4.63 |
0.00 |
0.00 |
| Dividend Yield |
|
29.11% |
28.36% |
21.79% |
22.85% |
18.83% |
16.50% |
15.04% |
19.73% |
16.38% |
16.13% |
17.77% |
| Earnings Yield |
|
92.17% |
101.81% |
19.92% |
26.89% |
19.04% |
10.45% |
18.49% |
20.03% |
21.60% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.80 |
0.78 |
0.84 |
0.81 |
0.82 |
0.83 |
0.93 |
0.91 |
0.91 |
0.92 |
0.82 |
| Enterprise Value to Revenue (EV/Rev) |
|
14.97 |
13.57 |
9.98 |
7.98 |
9.80 |
6.52 |
26.76 |
23.86 |
16.89 |
90.41 |
61.36 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
51.76 |
29.45 |
32.87 |
21.21 |
31.38 |
30.98 |
80.07 |
57.26 |
25.35 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
38.18 |
30.11 |
42.90 |
26.43 |
38.39 |
50.07 |
65.57 |
58.06 |
30.05 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
44.58 |
35.34 |
44.62 |
27.03 |
32.99 |
59.18 |
73.87 |
63.69 |
30.67 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
66.43 |
161.42 |
5.80 |
11.84 |
0.00 |
39.58 |
0.00 |
28.29 |
210.68 |
32.49 |
14.45 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
15.97 |
3.71 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.98 |
3.29 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
3.71 |
3.54 |
3.37 |
2.62 |
2.60 |
2.96 |
6.21 |
4.85 |
3.47 |
3.98 |
3.59 |
| Long-Term Debt to Equity |
|
3.34 |
3.54 |
3.37 |
2.62 |
2.60 |
2.96 |
6.21 |
4.85 |
3.47 |
3.98 |
3.58 |
| Financial Leverage |
|
3.49 |
3.62 |
3.46 |
2.99 |
2.60 |
2.77 |
4.93 |
5.40 |
4.05 |
3.69 |
3.80 |
| Leverage Ratio |
|
4.64 |
4.78 |
4.63 |
4.97 |
5.69 |
6.16 |
7.02 |
6.64 |
5.29 |
4.92 |
4.98 |
| Compound Leverage Factor |
|
5.21 |
4.78 |
4.63 |
4.97 |
5.69 |
6.16 |
7.02 |
6.64 |
5.29 |
4.92 |
4.98 |
| Debt to Total Capital |
|
78.76% |
77.99% |
77.11% |
72.35% |
72.19% |
74.72% |
86.14% |
82.91% |
77.64% |
79.92% |
78.19% |
| Short-Term Debt to Total Capital |
|
7.76% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.02% |
| Long-Term Debt to Total Capital |
|
71.00% |
77.99% |
77.11% |
72.35% |
72.19% |
74.72% |
86.14% |
82.91% |
77.63% |
79.92% |
78.17% |
| Preferred Equity to Total Capital |
|
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.20% |
1.00% |
0.94% |
1.15% |
1.47% |
| Noncontrolling Interests to Total Capital |
|
1.72% |
1.56% |
0.80% |
0.94% |
0.64% |
0.57% |
0.14% |
0.97% |
0.90% |
1.10% |
1.42% |
| Common Equity to Total Capital |
|
19.52% |
20.45% |
22.09% |
26.71% |
27.17% |
24.71% |
12.53% |
15.12% |
20.52% |
17.84% |
18.92% |
| Debt to EBITDA |
|
51.00 |
29.33 |
30.09 |
18.84 |
27.79 |
28.01 |
74.01 |
51.89 |
21.62 |
-16.67 |
-23.30 |
| Net Debt to EBITDA |
|
49.39 |
28.14 |
29.07 |
18.15 |
26.28 |
25.89 |
71.41 |
50.79 |
21.23 |
-16.30 |
-22.32 |
| Long-Term Debt to EBITDA |
|
45.98 |
29.33 |
30.09 |
18.84 |
27.79 |
28.01 |
74.01 |
51.89 |
21.62 |
-16.67 |
-23.29 |
| Debt to NOPAT |
|
43.92 |
35.21 |
40.84 |
24.01 |
29.22 |
53.51 |
68.28 |
57.71 |
26.16 |
-21.39 |
-27.96 |
| Net Debt to NOPAT |
|
42.53 |
33.77 |
39.45 |
23.13 |
27.63 |
49.46 |
65.89 |
56.49 |
25.68 |
-20.91 |
-26.79 |
| Long-Term Debt to NOPAT |
|
39.60 |
35.21 |
40.84 |
24.01 |
29.22 |
53.51 |
68.28 |
57.71 |
26.16 |
-21.39 |
-27.95 |
| Noncontrolling Interest Sharing Ratio |
|
8.78% |
7.56% |
5.27% |
3.45% |
2.74% |
2.27% |
6.74% |
10.76% |
9.62% |
9.49% |
12.14% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-1,457 |
-192 |
128 |
448 |
-923 |
-215 |
-5,882 |
-1,648 |
-377 |
1,794 |
1,895 |
| 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 |
|
-30.47 |
-3.33 |
1.71 |
4.10 |
-6.08 |
-1.23 |
-28.78 |
-4.20 |
-0.53 |
2.58 |
3.69 |
| Operating Cash Flow to Interest Expense |
|
0.57 |
0.21 |
4.72 |
1.28 |
-0.35 |
0.39 |
-0.17 |
0.92 |
0.07 |
0.39 |
0.84 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.73 |
0.33 |
4.79 |
1.30 |
-0.22 |
0.49 |
0.04 |
0.93 |
0.18 |
0.49 |
0.98 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.08 |
0.06 |
0.08 |
0.07 |
0.06 |
0.08 |
0.04 |
0.04 |
0.05 |
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 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,260 |
2,508 |
2,426 |
2,040 |
3,038 |
3,299 |
9,299 |
11,107 |
11,835 |
9,680 |
7,573 |
| Invested Capital Turnover |
|
0.08 |
0.06 |
0.08 |
0.09 |
0.10 |
0.13 |
0.05 |
0.04 |
0.06 |
0.01 |
0.01 |
| Increase / (Decrease) in Invested Capital |
|
1,497 |
248 |
-82 |
-386 |
998 |
261 |
5,999 |
1,808 |
728 |
-2,155 |
-2,107 |
| Enterprise Value (EV) |
|
1,807 |
1,964 |
2,044 |
1,661 |
2,476 |
2,726 |
8,665 |
10,161 |
10,772 |
8,928 |
6,244 |
| Market Capitalization |
|
44 |
48 |
217 |
220 |
383 |
429 |
812 |
930 |
1,534 |
1,149 |
351 |
| Book Value per Share |
|
$55.35 |
$58.06 |
$16.75 |
$16.99 |
$18.30 |
$14.97 |
$15.83 |
$15.20 |
$14.11 |
$10.25 |
$8.84 |
| Tangible Book Value per Share |
|
$55.23 |
$58.06 |
$16.75 |
$16.99 |
$18.30 |
$14.97 |
$15.83 |
$15.20 |
$14.11 |
$10.25 |
$8.84 |
| Total Capital |
|
2,260 |
2,508 |
2,426 |
2,040 |
3,038 |
3,299 |
9,299 |
11,107 |
11,835 |
9,680 |
7,573 |
| Total Debt |
|
1,780 |
1,956 |
1,871 |
1,476 |
2,193 |
2,465 |
8,010 |
9,208 |
9,188 |
7,735 |
5,921 |
| Total Long-Term Debt |
|
1,605 |
1,956 |
1,871 |
1,476 |
2,193 |
2,465 |
8,010 |
9,208 |
9,188 |
7,735 |
5,920 |
| Net Debt |
|
1,724 |
1,877 |
1,807 |
1,421 |
2,073 |
2,278 |
7,729 |
9,012 |
9,020 |
7,561 |
5,673 |
| Capital Expenditures (CapEx) |
|
-7.57 |
-6.63 |
-4.80 |
-1.63 |
-19 |
-17 |
-42 |
-7.52 |
-78 |
-67 |
-73 |
| Net Nonoperating Expense (NNE) |
|
-4.24 |
2.16 |
0.00 |
0.00 |
0.00 |
0.00 |
-43 |
-44 |
2.83 |
69 |
9.27 |
| Net Nonoperating Obligations (NNO) |
|
1,780 |
1,956 |
1,871 |
1,476 |
2,193 |
2,465 |
8,010 |
9,208 |
9,188 |
7,735 |
5,921 |
| Total Depreciation and Amortization (D&A) |
|
-12 |
1.48 |
15 |
15 |
14 |
34 |
-24 |
2.43 |
67 |
53 |
48 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.16) |
$0.00 |
$1.38 |
$1.84 |
$1.72 |
$0.81 |
$2.17 |
$1.73 |
$2.25 |
($2.63) |
($1.44) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
7.97M |
30.55M |
31.35M |
32.09M |
42.01M |
53.74M |
68.51M |
106.88M |
146.84M |
169.11M |
164.54M |
| Adjusted Diluted Earnings per Share |
|
($0.16) |
$0.00 |
$1.38 |
$1.84 |
$1.72 |
$0.81 |
$2.17 |
$1.66 |
$2.22 |
($2.63) |
($1.44) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
8.90M |
30.55M |
31.35M |
32.10M |
42.05M |
53.82M |
68.66M |
117.19M |
148.57M |
170.47M |
167.26M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.72 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
7.97M |
26.65M |
32.00M |
32.12M |
52.03M |
54.43M |
83.33M |
110.73M |
172.55M |
163.15M |
162.88M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
41 |
56 |
46 |
61 |
51 |
46 |
130 |
176 |
377 |
-315 |
-191 |
| Normalized NOPAT Margin |
|
33.58% |
38.38% |
22.36% |
29.52% |
20.02% |
11.04% |
40.14% |
41.25% |
59.13% |
-318.89% |
-187.82% |
| Pre Tax Income Margin |
|
44.10% |
45.05% |
23.26% |
30.19% |
25.53% |
13.03% |
40.81% |
41.10% |
56.19% |
-523.02% |
-297.36% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.99 |
1.13 |
0.64 |
0.58 |
0.42 |
0.31 |
0.65 |
0.45 |
0.50 |
-0.74 |
-0.59 |
| NOPAT to Interest Expense |
|
0.85 |
0.96 |
0.61 |
0.56 |
0.49 |
0.26 |
0.57 |
0.41 |
0.49 |
-0.52 |
-0.41 |
| EBIT Less CapEx to Interest Expense |
|
1.15 |
1.24 |
0.70 |
0.59 |
0.55 |
0.41 |
0.85 |
0.47 |
0.61 |
-0.65 |
-0.45 |
| NOPAT Less CapEx to Interest Expense |
|
1.01 |
1.08 |
0.68 |
0.58 |
0.62 |
0.36 |
0.78 |
0.43 |
0.60 |
-0.42 |
-0.27 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
79.54% |
87.77% |
105.34% |
83.50% |
84.37% |
123.48% |
69.96% |
92.45% |
61.73% |
-47.88% |
-51.26% |
| Augmented Payout Ratio |
|
79.54% |
87.77% |
105.49% |
83.50% |
84.37% |
143.52% |
69.96% |
110.65% |
66.93% |
-66.99% |
-81.84% |
Quarterly Metrics And Ratios for Ready Capital
This table displays calculated financial ratios and metrics derived from Ready Capital's official financial filings.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
326,302,172.00 |
170,507,227.00 |
164,327,272.00 |
162,126,276.00 |
162,878,779.00 |
165,219,071.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
326,302,172.00 |
170,507,227.00 |
164,327,272.00 |
162,126,276.00 |
162,878,779.00 |
165,219,071.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
0.25 |
-0.31 |
-0.10 |
-1.43 |
-1.23 |
-0.60 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
5,689.76% |
-160.95% |
-109.33% |
7.56% |
-31.54% |
174.40% |
68.92% |
-20.32% |
-118.36% |
-256.87% |
-41.58% |
| EBITDA Growth |
|
280.50% |
-253.62% |
-134.03% |
-101.31% |
-711.90% |
217.22% |
15.98% |
-2,101.28% |
16.86% |
-329.61% |
-27.72% |
| EBIT Growth |
|
154.76% |
-368.44% |
-132.43% |
-134.27% |
-1,313.05% |
172.98% |
-10.85% |
-69.31% |
16.09% |
-380.77% |
-27.37% |
| NOPAT Growth |
|
174.39% |
-292.31% |
-122.90% |
-125.54% |
-992.86% |
211.28% |
-10.85% |
-69.31% |
16.09% |
-284.12% |
-27.37% |
| Net Income Growth |
|
-20.47% |
-300.57% |
-113.50% |
-115.43% |
-2,992.67% |
210.51% |
-56.95% |
-129.94% |
26.10% |
-344.11% |
-85.71% |
| EPS Growth |
|
-300.00% |
-251.72% |
-113.07% |
-128.00% |
-2,262.50% |
204.55% |
-47.83% |
-85.71% |
24.34% |
-371.74% |
-85.29% |
| Operating Cash Flow Growth |
|
-113.66% |
2,685.45% |
-97.23% |
407.90% |
198.34% |
362.55% |
-9,586.00% |
96.55% |
-136.91% |
444.11% |
174.91% |
| Free Cash Flow Firm Growth |
|
61.78% |
2,623.58% |
137.37% |
232.78% |
374.98% |
-161.69% |
323.77% |
-45.42% |
-0.64% |
218.57% |
-32.70% |
| Invested Capital Growth |
|
6.56% |
-40.78% |
-7.43% |
-29.49% |
-18.21% |
43.03% |
-32.72% |
-22.95% |
-21.77% |
-36.24% |
-33.14% |
| Revenue Q/Q Growth |
|
12.91% |
-157.74% |
41.86% |
441.01% |
-28.13% |
-47.78% |
-124.29% |
974.18% |
-116.56% |
-346.12% |
78.08% |
| EBITDA Q/Q Growth |
|
-31.42% |
-271.01% |
-14.98% |
98.92% |
-31,863.66% |
129.41% |
-182.42% |
71.59% |
-1,107.26% |
18.77% |
54.15% |
| EBIT Q/Q Growth |
|
-43.98% |
-601.94% |
24.38% |
80.16% |
-1,882.96% |
124.52% |
-214.88% |
69.69% |
-882.77% |
17.95% |
47.89% |
| NOPAT Q/Q Growth |
|
-43.28% |
-452.22% |
24.38% |
80.16% |
-1,882.96% |
137.39% |
-175.33% |
69.69% |
-882.77% |
17.95% |
47.89% |
| Net Income Q/Q Growth |
|
-76.94% |
-781.62% |
53.89% |
78.72% |
-4,224.10% |
126.04% |
-165.49% |
68.82% |
-1,289.81% |
13.98% |
50.18% |
| EPS Q/Q Growth |
|
-132.00% |
-450.00% |
47.73% |
69.57% |
-2,600.00% |
124.34% |
-173.91% |
61.76% |
-1,000.00% |
12.59% |
49.60% |
| Operating Cash Flow Q/Q Growth |
|
-168.10% |
179.09% |
-95.49% |
20,822.23% |
-86.81% |
271.98% |
-192.44% |
533.52% |
-102.48% |
5,584.01% |
-87.27% |
| Free Cash Flow Firm Q/Q Growth |
|
78.73% |
4.21% |
-77.41% |
327.84% |
-55.95% |
-244.91% |
255.20% |
-44.89% |
-19.83% |
72.93% |
-11.92% |
| Invested Capital Q/Q Growth |
|
-20.76% |
-0.88% |
101.11% |
-21.92% |
-8.09% |
-0.90% |
-5.41% |
-10.57% |
-6.68% |
-19.23% |
-0.81% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
43.67% |
0.00% |
0.00% |
-0.88% |
-390.33% |
219.87% |
0.00% |
-24.25% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
23.06% |
0.00% |
0.00% |
-14.81% |
-408.57% |
191.87% |
0.00% |
-31.47% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
9.67% |
0.00% |
0.00% |
-6.79% |
-408.46% |
203.71% |
0.00% |
-19.59% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
41.92% |
70.11% |
42.75% |
45.85% |
99.97% |
106.17% |
60.52% |
62.26% |
88.05% |
92.31% |
88.24% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
4.90% |
0.00% |
0.00% |
0.00% |
0.00% |
-6.74% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
1.22% |
0.00% |
0.00% |
-0.11% |
-2.63% |
4.85% |
0.00% |
-0.46% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
1.07% |
0.00% |
0.00% |
-0.07% |
-3.74% |
4.84% |
0.00% |
-0.43% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
4.33% |
0.00% |
0.00% |
-0.29% |
-13.79% |
12.48% |
0.00% |
-1.46% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
5.55% |
0.00% |
0.00% |
-0.40% |
-16.42% |
17.33% |
0.00% |
-1.91% |
0.00% |
-28.76% |
-33.44% |
| Cash Return on Invested Capital (CROIC) |
|
-3.29% |
53.86% |
7.15% |
33.62% |
16.68% |
-38.28% |
37.00% |
23.27% |
21.97% |
38.94% |
33.98% |
| Operating Return on Assets (OROA) |
|
1.22% |
0.00% |
0.00% |
-0.17% |
-3.57% |
3.36% |
0.00% |
-0.62% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.51% |
0.00% |
0.00% |
-0.08% |
-3.57% |
3.57% |
0.00% |
-0.39% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
5.01% |
0.00% |
0.00% |
-0.37% |
-14.86% |
15.67% |
0.00% |
-1.72% |
0.00% |
-25.15% |
-28.95% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
9.87% |
-2.19% |
-4.69% |
0.00% |
-14.13% |
-16.08% |
-17.08% |
0.00% |
-37.56% |
-44.31% |
| Net Operating Profit after Tax (NOPAT) |
|
25 |
-74 |
-56 |
-11 |
-220 |
82 |
-62 |
-19 |
-185 |
-152 |
-79 |
| NOPAT Margin |
|
21.93% |
0.00% |
0.00% |
-10.37% |
-286.00% |
204.81% |
0.00% |
-22.03% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.15% |
0.00% |
-0.19% |
-0.04% |
1.12% |
0.01% |
-0.09% |
-0.03% |
0.70% |
0.79% |
0.35% |
| SG&A Expenses to Revenue |
|
19.92% |
0.00% |
0.00% |
23.81% |
34.61% |
60.96% |
0.00% |
28.97% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
71.00% |
0.00% |
0.00% |
65.22% |
138.71% |
180.44% |
0.00% |
87.01% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
26 |
-106 |
-80 |
-16 |
-315 |
77 |
-89 |
-27 |
-264 |
-217 |
-113 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
49 |
-75 |
-87 |
-0.94 |
-301 |
88 |
-73 |
-21 |
-250 |
-203 |
-93 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.63 |
0.66 |
0.63 |
0.60 |
0.67 |
0.42 |
0.43 |
0.38 |
0.25 |
0.21 |
0.26 |
| Price to Tangible Book Value (P/TBV) |
|
0.63 |
0.66 |
0.63 |
0.60 |
0.67 |
0.42 |
0.43 |
0.38 |
0.25 |
0.21 |
0.26 |
| Price to Revenue (P/Rev) |
|
2.41 |
3.06 |
10.90 |
9.56 |
11.64 |
4.01 |
3.47 |
3.27 |
3.45 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
4.63 |
6.82 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
16.38% |
15.45% |
15.40% |
15.07% |
16.13% |
19.50% |
17.16% |
16.15% |
17.77% |
16.67% |
8.86% |
| Earnings Yield |
|
21.60% |
14.65% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.91 |
0.86 |
0.92 |
0.90 |
0.92 |
0.86 |
0.87 |
0.85 |
0.82 |
0.80 |
0.83 |
| Enterprise Value to Revenue (EV/Rev) |
|
16.89 |
11.60 |
98.34 |
70.62 |
90.41 |
42.94 |
36.71 |
35.71 |
61.36 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
25.35 |
19.11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
30.05 |
26.92 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
30.67 |
24.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
210.68 |
76.04 |
324.53 |
43.89 |
32.49 |
23.04 |
30.50 |
14.60 |
14.45 |
5.38 |
4.64 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
1.18 |
12.42 |
2.21 |
4.98 |
0.00 |
1.89 |
3.18 |
3.29 |
1.61 |
1.96 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
3.47 |
1.67 |
4.62 |
3.50 |
3.98 |
3.68 |
3.69 |
3.31 |
3.59 |
3.22 |
3.49 |
| Long-Term Debt to Equity |
|
3.47 |
1.67 |
4.62 |
3.50 |
3.98 |
3.68 |
3.69 |
3.31 |
3.58 |
3.22 |
3.49 |
| Financial Leverage |
|
4.05 |
3.10 |
4.49 |
4.05 |
3.69 |
2.58 |
4.21 |
3.42 |
3.80 |
3.49 |
3.61 |
| Leverage Ratio |
|
5.29 |
5.36 |
4.73 |
4.77 |
4.92 |
4.83 |
4.86 |
4.64 |
4.98 |
4.66 |
4.74 |
| Compound Leverage Factor |
|
5.29 |
5.36 |
4.73 |
4.77 |
4.92 |
4.83 |
4.86 |
4.64 |
4.98 |
4.66 |
4.74 |
| Debt to Total Capital |
|
77.64% |
62.60% |
82.20% |
77.80% |
79.92% |
78.63% |
78.69% |
76.79% |
78.19% |
76.32% |
77.74% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.02% |
0.02% |
0.02% |
0.02% |
0.00% |
| Long-Term Debt to Total Capital |
|
77.63% |
62.60% |
82.20% |
77.80% |
79.92% |
78.63% |
78.66% |
76.77% |
78.17% |
76.30% |
77.74% |
| Preferred Equity to Total Capital |
|
0.94% |
1.66% |
0.83% |
1.06% |
1.15% |
1.16% |
1.23% |
1.37% |
1.47% |
1.82% |
1.84% |
| Noncontrolling Interests to Total Capital |
|
0.90% |
1.57% |
0.80% |
1.00% |
1.10% |
1.13% |
1.18% |
1.34% |
1.42% |
1.78% |
1.83% |
| Common Equity to Total Capital |
|
20.52% |
34.17% |
16.17% |
20.15% |
17.84% |
19.08% |
18.91% |
20.50% |
18.92% |
20.08% |
18.59% |
| Debt to EBITDA |
|
21.62 |
13.98 |
-267.66 |
-71.85 |
-16.67 |
-25.14 |
-24.95 |
-20.37 |
-23.30 |
-8.55 |
-8.33 |
| Net Debt to EBITDA |
|
21.23 |
13.34 |
-262.19 |
-69.98 |
-16.30 |
-24.32 |
-24.18 |
-19.74 |
-22.32 |
-8.12 |
-8.03 |
| Long-Term Debt to EBITDA |
|
21.62 |
13.98 |
-267.66 |
-71.85 |
-16.67 |
-25.14 |
-24.94 |
-20.36 |
-23.29 |
-8.55 |
-8.33 |
| Debt to NOPAT |
|
26.16 |
17.70 |
-139.53 |
-66.61 |
-21.39 |
-32.31 |
-29.81 |
-25.20 |
-27.96 |
-11.18 |
-10.85 |
| Net Debt to NOPAT |
|
25.68 |
16.90 |
-136.68 |
-64.88 |
-20.91 |
-31.26 |
-28.89 |
-24.43 |
-26.79 |
-10.61 |
-10.45 |
| Long-Term Debt to NOPAT |
|
26.16 |
17.70 |
-139.53 |
-66.61 |
-21.39 |
-32.31 |
-29.80 |
-25.20 |
-27.95 |
-11.18 |
-10.85 |
| Noncontrolling Interest Sharing Ratio |
|
9.62% |
0.00% |
0.00% |
8.64% |
9.49% |
9.57% |
0.00% |
10.34% |
0.00% |
12.58% |
13.42% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-704 |
4,545 |
1,027 |
4,393 |
1,935 |
-2,804 |
4,351 |
2,398 |
1,922 |
3,324 |
2,928 |
| 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 |
|
-1.91 |
24.73 |
0.00 |
25.02 |
5.74 |
0.00 |
0.00 |
0.00 |
3.74 |
34.33 |
35.34 |
| Operating Cash Flow to Interest Expense |
|
-0.08 |
0.13 |
0.00 |
1.26 |
0.09 |
0.00 |
0.00 |
0.00 |
-0.02 |
6.09 |
0.91 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.13 |
0.00 |
1.39 |
0.12 |
0.00 |
0.00 |
0.00 |
0.01 |
6.47 |
1.57 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.05 |
0.04 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.01 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
11,835 |
6,707 |
13,488 |
10,531 |
9,680 |
9,593 |
9,074 |
8,115 |
7,573 |
6,117 |
6,067 |
| Invested Capital Turnover |
|
0.06 |
0.05 |
0.01 |
0.01 |
0.01 |
0.02 |
0.02 |
0.02 |
0.01 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
728 |
-4,619 |
-1,083 |
-4,404 |
-2,155 |
2,886 |
-4,413 |
-2,417 |
-2,107 |
-3,476 |
-3,007 |
| Enterprise Value (EV) |
|
10,772 |
5,740 |
12,461 |
9,480 |
8,928 |
8,291 |
7,884 |
6,891 |
6,244 |
4,913 |
5,054 |
| Market Capitalization |
|
1,534 |
1,515 |
1,381 |
1,283 |
1,149 |
774 |
745 |
631 |
351 |
264 |
289 |
| Book Value per Share |
|
$14.11 |
$13.32 |
$12.92 |
$12.61 |
$10.25 |
$11.22 |
$10.06 |
$10.19 |
$8.84 |
$7.54 |
$6.83 |
| Tangible Book Value per Share |
|
$14.11 |
$13.32 |
$12.92 |
$12.61 |
$10.25 |
$11.22 |
$10.06 |
$10.19 |
$8.84 |
$7.54 |
$6.83 |
| Total Capital |
|
11,835 |
6,707 |
13,488 |
10,531 |
9,680 |
9,593 |
9,074 |
8,115 |
7,573 |
6,117 |
6,067 |
| Total Debt |
|
9,188 |
4,198 |
11,087 |
8,193 |
7,735 |
7,543 |
7,140 |
6,231 |
5,921 |
4,668 |
4,717 |
| Total Long-Term Debt |
|
9,188 |
4,198 |
11,087 |
8,193 |
7,735 |
7,543 |
7,138 |
6,230 |
5,920 |
4,667 |
4,717 |
| Net Debt |
|
9,020 |
4,008 |
10,861 |
7,980 |
7,561 |
7,298 |
6,921 |
6,039 |
5,673 |
4,429 |
4,542 |
| Capital Expenditures (CapEx) |
|
-30 |
-1.31 |
-33 |
-22 |
-10 |
-7.10 |
-1.22 |
-49 |
-15 |
-37 |
-55 |
| Net Nonoperating Expense (NNE) |
|
14 |
0.11 |
-22 |
-3.83 |
94 |
0.45 |
-8.41 |
-2.08 |
48 |
48 |
21 |
| Net Nonoperating Obligations (NNO) |
|
9,188 |
4,198 |
11,087 |
8,193 |
7,735 |
7,543 |
7,140 |
6,231 |
5,921 |
4,668 |
4,717 |
| Total Depreciation and Amortization (D&A) |
|
23 |
30 |
-6.77 |
15 |
14 |
11 |
16 |
6.17 |
14 |
14 |
20 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.17) |
($0.44) |
($0.23) |
($0.07) |
($1.89) |
$0.47 |
($0.34) |
($0.13) |
($1.44) |
($1.25) |
($0.63) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
146.84M |
172.03M |
168.65M |
168.34M |
169.11M |
165.17M |
167.75M |
163.57M |
164.54M |
163.67M |
165.10M |
| Adjusted Diluted Earnings per Share |
|
($0.08) |
($0.44) |
($0.23) |
($0.07) |
($1.89) |
$0.46 |
($0.34) |
($0.13) |
($1.43) |
($1.25) |
($0.63) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
148.57M |
173.10M |
169.86M |
169.51M |
170.47M |
167.72M |
170.67M |
165.87M |
167.26M |
167.65M |
172.78M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
172.55M |
168.87M |
168.21M |
168.53M |
163.15M |
170.51M |
164.33M |
162.13M |
162.88M |
165.22M |
165.19M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
25 |
-74 |
-55 |
-9.02 |
-217 |
58 |
-59 |
-16 |
-174 |
-152 |
-78 |
| Normalized NOPAT Margin |
|
22.42% |
0.00% |
0.00% |
-8.41% |
-281.57% |
143.08% |
0.00% |
-18.94% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
23.06% |
0.00% |
0.00% |
-14.81% |
-408.57% |
191.87% |
0.00% |
-31.47% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.07 |
-0.58 |
0.00 |
-0.09 |
-0.93 |
0.00 |
0.00 |
0.00 |
-0.51 |
-2.24 |
-1.36 |
| NOPAT to Interest Expense |
|
0.07 |
-0.40 |
0.00 |
-0.06 |
-0.65 |
0.00 |
0.00 |
0.00 |
-0.36 |
-1.57 |
-0.95 |
| EBIT Less CapEx to Interest Expense |
|
0.15 |
-0.57 |
0.00 |
0.04 |
-0.90 |
0.00 |
0.00 |
0.00 |
-0.49 |
-1.86 |
-0.70 |
| NOPAT Less CapEx to Interest Expense |
|
0.15 |
-0.40 |
0.00 |
0.06 |
-0.62 |
0.00 |
0.00 |
0.00 |
-0.33 |
-1.19 |
-0.29 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
61.73% |
93.71% |
-394.22% |
-215.94% |
-47.88% |
-71.34% |
-56.78% |
-44.63% |
-51.26% |
-14.49% |
-9.61% |
| Augmented Payout Ratio |
|
66.93% |
109.37% |
-472.13% |
-253.35% |
-66.99% |
-100.73% |
-90.21% |
-80.51% |
-81.84% |
-24.47% |
-11.87% |
Key Financial Trends
Ready Capital’s financial statements show a meaningful reduction in balance-sheet size and debt since 2024, but profitability remains under pressure. Total assets declined from $11.3 billion in Q3 2024 to $6.3 billion in Q2 2026. Long-term debt also fell from $8.2 billion to $4.7 billion over the same period. This deleveraging may reduce absolute interest-rate and refinancing exposure, although the company remains highly leveraged.
Q2 2026 results improved sequentially but were still weak. Net loss attributable to common shareholders narrowed to $103.5 million, or $0.63 per share, from a $203.7 million loss, or $1.25 per share, in Q1. Revenue improved from a negative $63.1 million to a negative $13.8 million, helped by smaller investment losses and a narrower net interest loss. However, Ready Capital continued to report negative net interest income, with $77.4 million of interest income offset by $82.9 million of interest expense.
Cash generation was also mixed. Operating cash flow was positive at $75.1 million in Q2, while investing activities generated $275.7 million, largely because investment sales and maturities exceeded purchases. Financing activities consumed $414.2 million, primarily because the company repaid $768.1 million of debt while issuing $336.1 million. As a result, cash and due from banks declined from $200.4 million at the end of Q1 to $124.1 million at the end of Q2.
- Sequential loss improvement: Q2 2026’s $103.5 million common-stockholder loss was approximately half the Q1 loss, and the basic loss per share improved from $1.25 to $0.63.
- Deleveraging over the longer term: Long-term debt declined from $8.2 billion in Q3 2024 to $4.7 billion in Q2 2026, while total assets fell from $11.3 billion to $6.3 billion.
- Lower credit-loss provision in Q2: Provision for credit losses fell to $21.6 million from $70.9 million in Q1 2026 and $150.0 million in Q4 2025, which could indicate less immediate pressure from problem assets.
- Investment portfolio remains actively managed: Q2 investing cash flow was positive because $297.5 million of investments were sold or matured versus $76.7 million of purchases. This supports liquidity, but repeated asset sales may not represent recurring earnings or cash generation.
- Balance sheet continues to contract: Total assets fell modestly from $6.31 billion in Q1 to $6.26 billion in Q2, while loans held for sale declined from $360.2 million to $278.2 million. The smaller platform may reduce risk, but it also limits future earnings capacity.
- Net interest income remains negative: Interest expense exceeded interest income by $5.5 million in Q2 and by $15.1 million in Q1. This reverses the positive net interest margins reported in earlier periods and leaves results vulnerable to funding costs.
- Large cumulative retained deficit: Retained earnings reached a negative $1.12 billion in Q2 2026, compared with a positive $187.1 million in Q2 2023. Repeated losses have materially weakened the company’s common-equity cushion.
- Common equity declined sequentially: Total common equity fell from $1.23 billion in Q1 to $1.13 billion in Q2, while total liabilities increased from $4.87 billion to $4.91 billion. Liabilities represented roughly 78% of total assets at quarter-end.
- Liquidity declined during Q2: Cash and due from banks fell by $76.3 million, or about 38%, to $124.1 million. The company also reported a $63.4 million net decrease in cash for the quarter.
- Dividend support has weakened: Reported common dividends declined from $0.40 per share in 2023 to $0.30 in 2024, $0.125 in Q3 2025 and $0.01 in Q1 and Q2 2026. This may preserve capital, but it reduces the stock’s income appeal and signals pressure on distributable earnings.
Overall, Ready Capital appears to be prioritizing balance-sheet reduction and debt repayment over growth and shareholder distributions. That strategy could eventually improve financial stability, but investors still face negative earnings, negative net interest income, reduced liquidity and a substantially weakened retained-earnings position. The restated historical figures and unusual volatility in investment gains, credit provisions and noncash adjustments also make recurring earnings difficult to assess.
10/16/26 02:58 AM ETAI Generated. May Contain Errors.