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’s 2024 results show a sharply weaker year, with profitability deteriorating in the back half of the year and credit costs weighing heavily on results. The company still generated positive operating cash flow in several quarters, but earnings, cash flow, and balance sheet trends suggest a business under significant pressure compared with 2023.
- Q4 2024 operating cash flow remained positive at $29.2 million, showing the core business still generated some cash despite a quarterly net loss.
- Q4 2024 investing activities provided a large cash inflow of $537.0 million, helped by investment maturities and sales.
- Total equity and noncontrolling interests ended Q3 2024 at $2.33 billion, still a substantial capital base.
- The company continued paying a quarterly common dividend of $0.25 per share in Q4 2024, indicating management has not yet eliminated shareholder payouts.
- Basic and diluted share counts were broadly stable in 2024, suggesting only limited dilution from issuance.
- Ready Capital’s asset mix remains centered on loans held for sale and a large other assets balance, which can make earnings more sensitive to market conditions and credit performance.
- Q4 2024 posted a large net loss of $314.8 million, or -$1.89 per share, compared with a much smaller loss in Q3 2024.
- The biggest drag in Q4 2024 was a $285.0 million provision for credit losses, which pushed pretax income deeply negative.
- Total revenue fell to $77.1 million in Q4 2024 from $107.2 million in Q3 2024, reflecting weaker non-interest income and investment gains.
- Operating cash flow weakened sharply in Q4 2024 to just $29.2 million from $221.1 million in Q3 2024, while financing cash flow stayed heavily negative.
- Cash and cash equivalents declined from $181.3 million at Q3 2024 to $181.3 million reported in the balance sheet, while debt remained very high at $8.19 billion and total liabilities were $8.91 billion.
- Retained earnings were negative at -$146.0 million in Q3 2024, signaling cumulative stress in prior periods.
- Compared with 2023, 2024 was far weaker: Q3 2023 produced $43.5 million in net income from continuing operations, while Q3 2024 posted a loss of $7.5 million and Q4 2024 worsened materially.
Bottom line: Ready Capital entered 2024 with meaningful revenue and cash-generating capacity, but by year-end the story had shifted toward credit deterioration, falling earnings, and heavy leverage. Investors will likely focus on whether credit losses normalize and whether the company can stabilize earnings before the balance sheet and dividend come under further pressure.
06/12/26 04:46 AM ETAI Generated. May Contain Errors.