Annual Income Statements for Rithm Capital
This table shows Rithm Capital's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Rithm Capital
This table shows Rithm Capital's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
194 |
-88 |
262 |
213 |
97 |
263 |
37 |
284 |
194 |
53 |
68 |
| Consolidated Net Income / (Loss) |
|
221 |
-67 |
287 |
239 |
124 |
292 |
81 |
318 |
229 |
91 |
109 |
| Net Income / (Loss) Continuing Operations |
|
685 |
193 |
771 |
486 |
168 |
1,192 |
211 |
643 |
459 |
88 |
186 |
| Total Pre-Tax Income |
|
274 |
-37 |
381 |
290 |
45 |
493 |
57 |
306 |
237 |
206 |
154 |
| Total Revenue |
|
1,485 |
1,036 |
1,699 |
1,462 |
1,077 |
3,619 |
1,106 |
1,565 |
1,389 |
1,339 |
1,442 |
| Net Interest Income / (Expense) |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Non-Interest Income |
|
1,485 |
1,036 |
1,699 |
1,462 |
1,077 |
3,619 |
1,106 |
1,565 |
1,389 |
1,339 |
1,442 |
| Net Realized & Unrealized Capital Gains on Investments |
|
-114 |
84 |
-45 |
59 |
33 |
- |
-1.14 |
23 |
53 |
-158 |
-15 |
| Other Non-Interest Income |
|
1,599 |
952 |
1,744 |
1,403 |
1,044 |
- |
1,107 |
1,542 |
1,336 |
1,497 |
1,457 |
| Total Non-Interest Expense |
|
754 |
839 |
851 |
951 |
991 |
1,844 |
928 |
952 |
939 |
1,174 |
1,238 |
| Salaries and Employee Benefits |
|
186 |
222 |
236 |
270 |
266 |
- |
271 |
294 |
299 |
454 |
378 |
| Other Operating Expenses |
|
568 |
616 |
615 |
680 |
725 |
1,216 |
632 |
657 |
640 |
720 |
767 |
| Depreciation Expense |
|
- |
- |
- |
- |
- |
- |
25 |
- |
- |
- |
93 |
| Nonoperating Income / (Expense), net |
|
6.89 |
26 |
16 |
26 |
3.85 |
-383 |
9.07 |
18 |
17 |
39 |
27 |
| Income Tax Expense |
|
53 |
30 |
93 |
52 |
-78 |
201 |
-24 |
-12 |
8.07 |
116 |
45 |
| Preferred Stock Dividends Declared |
|
22 |
22 |
22 |
22 |
25 |
27 |
27 |
28 |
28 |
32 |
35 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
4.85 |
-2.02 |
3.45 |
2.96 |
1.84 |
1.74 |
18 |
6.29 |
7.26 |
5.59 |
6.80 |
| Basic Earnings per Share |
|
$0.40 |
($0.17) |
$0.54 |
$0.44 |
$0.20 |
$0.51 |
$0.07 |
$0.54 |
$0.36 |
$0.08 |
$0.12 |
| Weighted Average Basic Shares Outstanding |
|
483.21M |
481.93M |
483.34M |
486.72M |
491.36M |
495.48M |
524.10M |
530.17M |
541.84M |
537.88M |
556.72M |
| Diluted Earnings per Share |
|
$0.40 |
($0.18) |
$0.54 |
$0.43 |
$0.20 |
$0.50 |
$0.07 |
$0.53 |
$0.35 |
$0.09 |
$0.12 |
| Weighted Average Diluted Shares Outstanding |
|
484.35M |
483.72M |
485.93M |
490.98M |
496.80M |
499.60M |
530.60M |
537.35M |
551.30M |
546.09M |
565.93M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
483.21M |
483.23M |
483.48M |
489.73M |
519.73M |
520.66M |
530.12M |
530.29M |
554.20M |
555.89M |
558.31M |
| Cash Dividends to Common per Share |
|
$0.25 |
$0.25 |
$0.25 |
$0.25 |
$0.25 |
$0.25 |
$0.25 |
$0.25 |
$0.25 |
$0.25 |
$0.25 |
Annual Cash Flow Statements for Rithm Capital
This table details how cash moves in and out of Rithm 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 |
|
102 |
-842 |
-4,534 |
-31 |
276 |
390 |
456 |
68 |
68 |
221 |
872 |
| Net Cash From Operating Activities |
|
306 |
561 |
-900 |
-1,229 |
-1,598 |
1,874 |
3,435 |
5,753 |
694 |
-2,185 |
-1,292 |
| Net Cash From Continuing Operating Activities |
|
306 |
-390 |
-5,426 |
-1,229 |
-1,598 |
1,874 |
3,435 |
5,753 |
694 |
-2,185 |
-1,292 |
| Net Income / (Loss) Continuing Operations |
|
282 |
744 |
0.00 |
1,005 |
606 |
-1,358 |
806 |
983 |
631 |
941 |
718 |
| Consolidated Net Income / (Loss) |
|
282 |
744 |
- |
1,005 |
606 |
-1,358 |
806 |
983 |
631 |
941 |
718 |
| Provision For Loan Losses |
|
19 |
88 |
86 |
91 |
36 |
124 |
-48 |
15 |
-0.48 |
-0.32 |
-4.90 |
| Amortization Expense |
|
-525 |
-748 |
-1,031 |
-702 |
-379 |
-152 |
-46 |
-81 |
-106 |
-88 |
-7.04 |
| Non-Cash Adjustments to Reconcile Net Income |
|
218 |
-963 |
-4,706 |
-2,071 |
-1,954 |
2,997 |
1,911 |
4,619 |
477 |
-2,670 |
-1,873 |
| Changes in Operating Assets and Liabilities, net |
|
313 |
489 |
226 |
449 |
93 |
262 |
812 |
216 |
-307 |
-369 |
-125 |
| Net Cash From Investing Activities |
|
-233 |
-183 |
-1,778 |
-5,171 |
-10,973 |
8,628 |
2,184 |
133 |
217 |
-2,425 |
2,671 |
| Net Cash From Continuing Investing Activities |
|
-233 |
-183 |
-1,778 |
-5,171 |
-10,973 |
8,628 |
2,184 |
133 |
217 |
-2,425 |
2,671 |
| Purchase of Investment Securities |
|
-6,067 |
-10,413 |
-14,575 |
-14,930 |
-3,692 |
-540 |
-1,173 |
-30 |
-8,168 |
-17,288 |
-9,399 |
| Sale and/or Maturity of Investments |
|
21,852 |
24,686 |
24,207 |
11,310 |
29,888 |
33,521 |
12,131 |
87 |
4,741 |
10,412 |
8,795 |
| Other Investing Activities, net |
|
-16,019 |
-14,456 |
-11,409 |
-1,427 |
-37,145 |
-24,312 |
-7,383 |
493 |
3,750 |
4,900 |
3,275 |
| Net Cash From Financing Activities |
|
29 |
-269 |
2,670 |
6,369 |
12,847 |
-10,112 |
-5,162 |
-5,818 |
-843 |
4,831 |
-508 |
| Net Cash From Continuing Financing Activities |
|
29 |
-269 |
2,670 |
6,369 |
12,847 |
-10,112 |
-5,162 |
-5,818 |
-843 |
4,831 |
-508 |
| Net Change in Deposits |
|
4.56 |
-1.02 |
2.38 |
1,733 |
-202 |
-76 |
249 |
1,460 |
-863 |
-611 |
224 |
| Issuance of Debt |
|
15,661 |
40,735 |
65,820 |
109,434 |
253,023 |
187,199 |
203,338 |
138,243 |
98,540 |
146,303 |
144,369 |
| Issuance of Preferred Equity |
|
- |
- |
0.00 |
0.00 |
423 |
- |
- |
- |
0.00 |
0.00 |
184 |
| Issuance of Common Equity |
|
882 |
280 |
835 |
983 |
752 |
391 |
963 |
0.00 |
0.00 |
410 |
398 |
| Repayment of Debt |
|
-16,085 |
-40,710 |
-63,261 |
-103,107 |
-240,261 |
-197,100 |
-209,175 |
-144,918 |
-97,924 |
-140,652 |
-145,294 |
| Repurchase of Common Equity |
|
- |
- |
- |
0.00 |
0.00 |
-7.46 |
0.00 |
-5.23 |
0.00 |
0.00 |
-50 |
| Payment of Dividends |
|
-385 |
-531 |
-654 |
-726 |
-872 |
-423 |
-517 |
-585 |
-588 |
-617 |
-657 |
| Other Financing Activities, Net |
|
-49 |
-42 |
-73 |
-1,948 |
-18 |
-96 |
-21 |
-13 |
-7.36 |
-1.33 |
318 |
| Cash Interest Paid |
|
244 |
350 |
442 |
565 |
902 |
512 |
579 |
825 |
1,484 |
1,741 |
1,765 |
| Cash Income Taxes Paid |
|
0.54 |
1.11 |
5.02 |
5.01 |
1.48 |
3.63 |
24 |
4.01 |
6.52 |
12 |
16 |
Quarterly Cash Flow Statements for Rithm Capital
This table details how cash moves in and out of Rithm Capital's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
-105 |
104 |
-139 |
3.72 |
442 |
-86 |
173 |
60 |
95 |
544 |
-326 |
| Net Cash From Operating Activities |
|
509 |
-1,047 |
-1,315 |
115 |
768 |
-1,753 |
1,421 |
-557 |
-2,042 |
-115 |
101 |
| Net Cash From Continuing Operating Activities |
|
509 |
-1,047 |
-1,315 |
115 |
768 |
-1,753 |
1,421 |
-557 |
-2,042 |
-115 |
101 |
| Net Income / (Loss) Continuing Operations |
|
221 |
-67 |
287 |
239 |
124 |
292 |
81 |
318 |
229 |
91 |
109 |
| Consolidated Net Income / (Loss) |
|
221 |
-67 |
287 |
239 |
124 |
292 |
81 |
318 |
229 |
91 |
109 |
| Provision For Loan Losses |
|
3.45 |
-6.93 |
0.46 |
0.81 |
-4.78 |
3.19 |
-2.04 |
-0.89 |
-1.09 |
-0.87 |
0.11 |
| Amortization Expense |
|
-45 |
-32 |
-21 |
-24 |
-17 |
-25 |
-12 |
-22 |
-5.67 |
33 |
44 |
| Non-Cash Adjustments to Reconcile Net Income |
|
213 |
-43 |
-1,566 |
-349 |
837 |
-1,578 |
1,235 |
-1,254 |
-2,313 |
468 |
245 |
| Changes in Operating Assets and Liabilities, net |
|
116 |
-898 |
-16 |
248 |
-170 |
-445 |
120 |
402 |
49 |
-705 |
-298 |
| Net Cash From Investing Activities |
|
-639 |
1,708 |
-4,050 |
2,639 |
-676 |
-338 |
-1,304 |
1,901 |
626 |
1,449 |
-739 |
| Net Cash From Continuing Investing Activities |
|
-639 |
1,708 |
-4,050 |
2,639 |
-676 |
-338 |
-1,304 |
1,901 |
626 |
1,449 |
-739 |
| Purchase of Investment Securities |
|
-1,589 |
-1,383 |
-5,992 |
-1,340 |
-7,139 |
-2,269 |
-2,472 |
-100 |
-3,574 |
-3,438 |
-2,210 |
| Sale and/or Maturity of Investments |
|
1,028 |
936 |
922 |
6,016 |
172 |
10,544 |
1,166 |
1,568 |
1,180 |
4,882 |
1,473 |
| Other Investing Activities, net |
|
-78 |
2,261 |
1,084 |
-2,101 |
6,693 |
-9,015 |
2.06 |
624 |
2,829 |
5.85 |
-2.42 |
| Net Cash From Financing Activities |
|
25 |
-557 |
5,226 |
-2,750 |
350 |
2,005 |
56 |
-1,284 |
1,511 |
-791 |
312 |
| Net Cash From Continuing Financing Activities |
|
25 |
-557 |
5,226 |
-2,750 |
350 |
2,005 |
56 |
-1,284 |
1,511 |
-791 |
312 |
| Net Change in Deposits |
|
-265 |
-186 |
-347 |
-156 |
187 |
-296 |
266 |
-85 |
64 |
-21 |
2.36 |
| Issuance of Debt |
|
17,930 |
33,234 |
36,329 |
36,583 |
41,167 |
32,225 |
34,589 |
35,825 |
34,957 |
38,997 |
33,252 |
| Issuance of Preferred Equity |
|
- |
- |
- |
- |
- |
- |
0.00 |
- |
- |
-0.48 |
242 |
| Issuance of Common Equity |
|
- |
- |
0.00 |
- |
340 |
0.51 |
107 |
- |
61 |
- |
0.00 |
| Repayment of Debt |
|
-17,496 |
-33,461 |
-30,602 |
-39,095 |
-41,199 |
-29,756 |
-34,957 |
-36,864 |
-33,856 |
-39,617 |
-33,070 |
| Repurchase of Common Equity |
|
- |
- |
0.00 |
- |
- |
- |
-50 |
- |
- |
- |
0.00 |
| Payment of Dividends |
|
-149 |
-143 |
-147 |
-152 |
-152 |
-166 |
-161 |
-162 |
-164 |
-170 |
-177 |
| Other Financing Activities, Net |
|
4.66 |
-0.28 |
-8.30 |
2.47 |
7.08 |
-2.58 |
261 |
1.71 |
265 |
20 |
63 |
| Cash Interest Paid |
|
296 |
508 |
466 |
372 |
526 |
377 |
455 |
444 |
421 |
445 |
445 |
| Cash Income Taxes Paid |
|
- |
4.73 |
1.26 |
1.70 |
6.62 |
2.61 |
3.37 |
13 |
6.16 |
-6.95 |
1.20 |
Annual Balance Sheets for Rithm Capital
This table presents Rithm 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 |
|
15,193 |
18,400 |
22,214 |
31,691 |
44,863 |
33,252 |
39,742 |
34,587 |
39,717 |
46,049 |
53,063 |
| Cash and Due from Banks |
|
250 |
291 |
296 |
251 |
529 |
945 |
1,333 |
1,337 |
1,287 |
1,459 |
2,789 |
| Trading Account Securities |
|
2,502 |
5,074 |
8,071 |
11,637 |
19,478 |
14,245 |
9,397 |
0.00 |
10,327 |
9,736 |
5,255 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
1,072 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Loans Held for Sale |
|
777 |
697 |
1,726 |
3,741 |
6,043 |
5,216 |
11,348 |
3,398 |
2,541 |
4,374 |
5,809 |
| Premises and Equipment, Net |
|
- |
- |
- |
- |
- |
- |
- |
971 |
1,002 |
1,056 |
6,176 |
| Mortgage Servicing Rights |
|
2,129 |
2,444 |
3,772 |
1,183 |
6,399 |
7,808 |
9,723 |
12,276 |
10,189 |
13,429 |
14,312 |
| Other Assets |
|
9,441 |
9,731 |
8,199 |
13,643 |
12,253 |
4,903 |
7,746 |
16,333 |
13,993 |
15,686 |
18,855 |
| Total Liabilities & Shareholders' Equity |
|
15,193 |
18,400 |
22,214 |
31,691 |
44,863 |
33,252 |
39,742 |
34,587 |
39,717 |
46,049 |
53,063 |
| Total Liabilities |
|
12,206 |
14,931 |
17,417 |
25,603 |
37,627 |
27,822 |
33,073 |
27,576 |
32,616 |
38,163 |
43,808 |
| Other Short-Term Payables |
|
164 |
321 |
393 |
797 |
813 |
627 |
1,487 |
- |
2,202 |
- |
179 |
| Long-Term Debt |
|
7,250 |
7,991 |
7,084 |
7,102 |
7,892 |
9,638 |
31,568 |
25,229 |
28,587 |
35,379 |
39,320 |
| Other Long-Term Liabilities |
|
749 |
1,429 |
1,278 |
2,150 |
1,006 |
9.60 |
18 |
2,347 |
1,827 |
2,784 |
4,310 |
| 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 |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
314 |
| Total Equity & Noncontrolling Interests |
|
2,987 |
3,468 |
4,796 |
6,088 |
7,236 |
5,430 |
6,669 |
7,010 |
7,101 |
7,886 |
8,940 |
| Total Preferred & Common Equity |
|
2,796 |
3,260 |
4,690 |
5,998 |
7,158 |
5,321 |
6,604 |
6,943 |
7,007 |
7,795 |
8,430 |
| Preferred Stock |
|
- |
- |
- |
0.00 |
423 |
813 |
1,262 |
1,257 |
1,257 |
1,257 |
1,391 |
| Total Common Equity |
|
2,796 |
3,260 |
4,690 |
5,998 |
6,734 |
4,508 |
5,342 |
5,686 |
5,750 |
6,538 |
7,040 |
| Common Stock |
|
2,643 |
2,923 |
3,766 |
4,750 |
5,502 |
5,551 |
6,064 |
6,067 |
6,079 |
6,534 |
6,989 |
| Retained Earnings |
|
149 |
211 |
559 |
831 |
550 |
-1,109 |
-813 |
-419 |
-373 |
-47 |
-20 |
| Accumulated Other Comprehensive Income / (Loss) |
|
3.94 |
126 |
364 |
417 |
682 |
66 |
90 |
38 |
44 |
51 |
71 |
| Noncontrolling Interest |
|
191 |
208 |
106 |
91 |
79 |
109 |
65 |
67 |
94 |
91 |
510 |
Quarterly Balance Sheets for Rithm Capital
This table presents Rithm 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 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
35,335 |
31,819 |
33,858 |
34,746 |
47,936 |
42,019 |
42,276 |
45,330 |
44,316 |
47,165 |
53,375 |
| Cash and Due from Banks |
|
1,420 |
1,435 |
1,369 |
1,217 |
1,136 |
1,239 |
1,640 |
1,494 |
1,601 |
1,611 |
2,463 |
| Trading Account Securities |
|
9,437 |
8,988 |
- |
- |
3,041 |
9,325 |
10,135 |
11,049 |
8,869 |
8,563 |
5,067 |
| 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 |
|
4,037 |
2,841 |
3,093 |
2,819 |
3,766 |
3,911 |
3,186 |
3,156 |
4,187 |
5,947 |
5,138 |
| Premises and Equipment, Net |
|
- |
969 |
965 |
992 |
1,007 |
1,025 |
1,041 |
1,012 |
1,002 |
998 |
6,175 |
| Mortgage Servicing Rights |
|
11,979 |
12,023 |
11,924 |
10,138 |
12,961 |
14,017 |
11,711 |
12,920 |
12,968 |
13,090 |
15,288 |
| Other Assets |
|
7,932 |
5,198 |
16,187 |
19,210 |
25,641 |
12,205 |
14,257 |
15,188 |
15,203 |
16,405 |
19,340 |
| Total Liabilities & Shareholders' Equity |
|
35,335 |
31,819 |
33,858 |
34,746 |
47,936 |
42,019 |
42,276 |
45,330 |
44,316 |
47,165 |
53,375 |
| Total Liabilities |
|
28,273 |
24,864 |
26,663 |
27,478 |
40,692 |
34,598 |
34,525 |
37,189 |
35,996 |
38,256 |
43,869 |
| Other Short-Term Payables |
|
2,023 |
- |
- |
1,917 |
- |
- |
2,508 |
- |
- |
170 |
179 |
| Long-Term Debt |
|
25,751 |
23,225 |
24,914 |
25,560 |
34,408 |
31,815 |
32,017 |
34,688 |
33,473 |
34,974 |
39,535 |
| Other Long-Term Liabilities |
|
499 |
1,639 |
1,749 |
0.00 |
6,284 |
2,784 |
0.00 |
2,500 |
2,522 |
3,113 |
4,155 |
| 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 |
|
- |
- |
- |
- |
- |
- |
- |
256 |
261 |
297 |
361 |
| Total Equity & Noncontrolling Interests |
|
7,062 |
6,955 |
7,195 |
7,268 |
7,243 |
7,421 |
7,751 |
7,885 |
8,059 |
8,613 |
9,144 |
| Total Preferred & Common Equity |
|
6,991 |
6,894 |
7,134 |
7,208 |
7,150 |
7,327 |
7,657 |
7,776 |
7,948 |
8,499 |
8,610 |
| Preferred Stock |
|
1,259 |
1,257 |
1,257 |
1,257 |
1,257 |
1,257 |
1,257 |
1,207 |
1,207 |
1,391 |
1,633 |
| Total Common Equity |
|
5,732 |
5,637 |
5,877 |
5,951 |
5,892 |
6,069 |
6,399 |
6,569 |
6,741 |
7,108 |
6,977 |
| Common Stock |
|
6,065 |
6,067 |
6,073 |
6,076 |
6,080 |
6,168 |
6,519 |
6,641 |
6,658 |
6,967 |
7,004 |
| Retained Earnings |
|
-382 |
-471 |
-236 |
-164 |
-232 |
-143 |
-178 |
-130 |
18 |
71 |
-100 |
| Accumulated Other Comprehensive Income / (Loss) |
|
48 |
41 |
40 |
39 |
45 |
45 |
58 |
58 |
65 |
70 |
73 |
| Noncontrolling Interest |
|
71 |
60 |
60 |
60 |
94 |
94 |
95 |
109 |
111 |
114 |
534 |
Annual Metrics And Ratios for Rithm Capital
This table displays calculated financial ratios and metrics derived from Rithm Capital's official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.34 |
$2.12 |
$3.17 |
$2.82 |
$1.35 |
($3.52) |
$1.56 |
$1.84 |
$0.00 |
$1.69 |
$1.05 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
200.74M |
238.12M |
302.24M |
341.27M |
408.79M |
415.51M |
451.28M |
468.84M |
0.00 |
495.48M |
537.88M |
| Adjusted Diluted Earnings per Share |
|
$1.32 |
$2.12 |
$3.15 |
$2.81 |
$1.34 |
($3.52) |
$1.51 |
$1.80 |
$0.00 |
$1.67 |
$1.04 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
202.91M |
238.49M |
304.38M |
343.14M |
408.99M |
415.51M |
467.67M |
481.64M |
0.00 |
499.60M |
546.09M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.35 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
230.47M |
307.33M |
336.14M |
369.13M |
415.55M |
414.80M |
466.76M |
473.73M |
0.00 |
520.66M |
555.89M |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Quarterly Metrics And Ratios for Rithm Capital
This table displays calculated financial ratios and metrics derived from Rithm Capital's official financial filings.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
555,892,415.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
555,892,415.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.20 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
69.34% |
124.40% |
50.21% |
-8.24% |
-100.00% |
249.37% |
-46.02% |
6.99% |
28.94% |
- |
30.35% |
| EBITDA Growth |
|
380.88% |
106.13% |
222.52% |
-40.83% |
-132.86% |
957.51% |
-102.79% |
21.10% |
545.78% |
- |
49.62% |
| EBIT Growth |
|
377.19% |
107.40% |
202.22% |
-39.42% |
-128.49% |
800.40% |
-101.31% |
19.81% |
423.29% |
- |
14.65% |
| NOPAT Growth |
|
61.08% |
-111.56% |
132.85% |
-47.99% |
-566.91% |
1,274.26% |
-75.39% |
37.82% |
88.04% |
- |
33.31% |
| Net Income Growth |
|
43.45% |
-163.45% |
219.61% |
-38.32% |
-44.13% |
534.70% |
-71.93% |
33.33% |
85.14% |
- |
35.64% |
| EPS Growth |
|
-99.85% |
99.93% |
285.71% |
-41.89% |
-50.00% |
377.78% |
-87.04% |
23.26% |
75.00% |
- |
71.43% |
| Operating Cash Flow Growth |
|
-63.03% |
-6.91% |
-205.29% |
777.42% |
50.90% |
-67.47% |
208.12% |
-586.08% |
-365.81% |
- |
-92.92% |
| Free Cash Flow Firm Growth |
|
-97.27% |
-154.75% |
-364.46% |
-808.55% |
-4,077.35% |
-102.06% |
90.08% |
67.30% |
42.84% |
- |
-451.29% |
| Invested Capital Growth |
|
0.05% |
10.70% |
38.01% |
22.19% |
21.14% |
21.23% |
2.83% |
6.52% |
10.35% |
- |
14.50% |
| Revenue Q/Q Growth |
|
-11.33% |
-30.22% |
330.14% |
34.77% |
-100.00% |
0.00% |
-74.66% |
70.62% |
-11.22% |
- |
7.69% |
| EBITDA Q/Q Growth |
|
-28.70% |
-75.86% |
149.11% |
106.19% |
-139.60% |
876.85% |
-101.32% |
2,657.43% |
-24.72% |
- |
25.62% |
| EBIT Q/Q Growth |
|
-25.37% |
-73.00% |
154.98% |
99.51% |
-135.10% |
953.26% |
-100.62% |
5,630.09% |
-26.54% |
- |
23.86% |
| NOPAT Q/Q Growth |
|
-49.68% |
-120.48% |
1,254.40% |
-20.83% |
-551.74% |
151.52% |
-86.93% |
340.66% |
-28.87% |
- |
22.92% |
| Net Income Q/Q Growth |
|
-42.80% |
-130.36% |
528.12% |
-17.03% |
-48.19% |
136.21% |
-72.35% |
294.01% |
-28.05% |
- |
20.87% |
| EPS Q/Q Growth |
|
-45.95% |
-145.00% |
100.14% |
-20.37% |
-53.49% |
150.00% |
-86.00% |
657.14% |
-33.96% |
- |
33.33% |
| Operating Cash Flow Q/Q Growth |
|
3,108.73% |
-305.68% |
-34.98% |
108.72% |
570.21% |
-328.27% |
181.06% |
-139.20% |
-266.49% |
- |
187.87% |
| Free Cash Flow Firm Q/Q Growth |
|
-79.49% |
-1,848.31% |
-226.43% |
38.31% |
-15.12% |
11.18% |
84.27% |
-103.52% |
-72.71% |
- |
-16.91% |
| Invested Capital Q/Q Growth |
|
2.24% |
8.71% |
16.71% |
-5.80% |
1.36% |
8.79% |
-1.01% |
-2.42% |
5.00% |
- |
0.96% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
46.17% |
15.97% |
24.20% |
37.03% |
0.00% |
48.34% |
-2.52% |
37.74% |
32.00% |
- |
17.23% |
| EBIT Margin |
|
49.19% |
19.03% |
26.06% |
38.58% |
0.00% |
49.05% |
-1.21% |
39.16% |
32.41% |
- |
14.16% |
| Profit (Net Income) Margin |
|
14.90% |
-6.48% |
25.22% |
15.53% |
0.00% |
8.07% |
8.80% |
20.33% |
16.47% |
- |
7.59% |
| Tax Burden Percent |
|
80.79% |
180.02% |
75.48% |
82.20% |
273.72% |
59.26% |
142.15% |
103.79% |
96.59% |
- |
70.98% |
| Interest Burden Percent |
|
37.49% |
-18.92% |
128.20% |
48.95% |
-21.70% |
27.75% |
-512.45% |
50.01% |
52.62% |
- |
75.55% |
| Effective Tax Rate |
|
19.21% |
0.00% |
24.52% |
17.80% |
-173.72% |
40.74% |
-42.15% |
-3.79% |
3.41% |
- |
29.02% |
| Return on Invested Capital (ROIC) |
|
1.95% |
-0.62% |
2.78% |
1.59% |
0.00% |
2.29% |
0.97% |
2.65% |
2.17% |
- |
0.76% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
1.97% |
-0.71% |
2.80% |
1.64% |
0.00% |
1.58% |
1.00% |
2.71% |
2.22% |
- |
0.81% |
| Return on Net Nonoperating Assets (RNNOA) |
|
7.07% |
-2.70% |
11.36% |
6.38% |
0.00% |
6.73% |
4.50% |
11.22% |
8.92% |
- |
3.40% |
| Return on Equity (ROE) |
|
9.02% |
-3.32% |
14.14% |
7.96% |
0.00% |
9.01% |
5.47% |
13.87% |
11.08% |
- |
4.16% |
| Cash Return on Invested Capital (CROIC) |
|
3.13% |
-8.20% |
-29.56% |
-18.14% |
-18.55% |
-16.92% |
-1.15% |
-4.40% |
-7.75% |
- |
-12.08% |
| Operating Return on Assets (OROA) |
|
6.19% |
2.54% |
2.64% |
3.97% |
0.00% |
7.20% |
-0.14% |
5.10% |
4.30% |
- |
1.59% |
| Return on Assets (ROA) |
|
1.88% |
-0.86% |
2.56% |
1.60% |
0.00% |
1.18% |
1.04% |
2.64% |
2.18% |
- |
0.85% |
| Return on Common Equity (ROCE) |
|
7.36% |
-2.69% |
11.48% |
6.51% |
0.00% |
7.39% |
4.43% |
11.29% |
8.99% |
- |
3.19% |
| Return on Equity Simple (ROE_SIMPLE) |
|
11.15% |
0.00% |
11.58% |
9.28% |
7.61% |
0.00% |
9.45% |
10.24% |
10.82% |
- |
8.67% |
| Net Operating Profit after Tax (NOPAT) |
|
216 |
-44 |
282 |
223 |
-1,007 |
519 |
68 |
299 |
213 |
- |
90 |
| NOPAT Margin |
|
14.52% |
-4.26% |
24.70% |
14.51% |
0.00% |
14.33% |
7.40% |
19.10% |
15.30% |
- |
6.27% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.02% |
0.09% |
-0.02% |
-0.06% |
-3.93% |
0.71% |
-0.04% |
-0.06% |
-0.05% |
- |
-0.05% |
| SG&A Expenses to Revenue |
|
12.54% |
21.47% |
20.68% |
17.60% |
0.00% |
0.00% |
29.60% |
18.82% |
21.53% |
- |
26.24% |
| Operating Expenses to Revenue |
|
50.81% |
80.97% |
73.94% |
61.42% |
0.00% |
50.95% |
101.21% |
60.84% |
67.59% |
- |
85.84% |
| Earnings before Interest and Taxes (EBIT) |
|
730 |
197 |
297 |
593 |
-208 |
1,775 |
-11 |
613 |
450 |
- |
204 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
685 |
165 |
276 |
569 |
-225 |
1,750 |
-23 |
590 |
444 |
- |
248 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.69 |
0.82 |
0.89 |
0.85 |
0.85 |
0.86 |
0.91 |
0.89 |
0.83 |
- |
0.74 |
| Price to Tangible Book Value (P/TBV) |
|
0.69 |
0.82 |
0.89 |
0.85 |
0.85 |
0.86 |
0.91 |
0.89 |
0.83 |
- |
0.74 |
| Price to Revenue (P/Rev) |
|
0.93 |
0.95 |
1.30 |
1.32 |
2.25 |
0.89 |
1.08 |
1.07 |
1.00 |
- |
0.93 |
| Price to Earnings (P/E) |
|
7.06 |
8.85 |
7.26 |
8.87 |
11.22 |
6.74 |
9.77 |
8.79 |
7.60 |
- |
8.58 |
| Dividend Yield |
|
11.79% |
10.26% |
9.17% |
9.38% |
9.01% |
9.23% |
8.73% |
8.86% |
8.98% |
- |
10.83% |
| Earnings Yield |
|
14.16% |
11.31% |
13.77% |
11.28% |
8.91% |
14.84% |
10.23% |
11.37% |
13.16% |
- |
11.66% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.90 |
0.92 |
0.95 |
0.94 |
0.93 |
0.93 |
0.94 |
0.93 |
0.92 |
- |
0.91 |
| Enterprise Value to Revenue (EV/Rev) |
|
6.66 |
6.65 |
9.77 |
9.42 |
15.22 |
6.42 |
7.28 |
6.92 |
6.82 |
- |
8.07 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
21.24 |
17.36 |
47.95 |
85.37 |
0.00 |
17.07 |
26.42 |
23.97 |
20.24 |
- |
34.62 |
| Enterprise Value to EBIT (EV/EBIT) |
|
19.67 |
16.44 |
42.08 |
66.56 |
0.00 |
16.46 |
25.12 |
22.89 |
19.60 |
- |
36.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
28.20 |
49.59 |
46.10 |
55.97 |
177.39 |
45.09 |
57.93 |
50.13 |
46.34 |
- |
67.43 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
38.61 |
47.51 |
0.00 |
0.00 |
0.00 |
0.00 |
72.89 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
28.64 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
3.52 |
4.03 |
4.75 |
4.29 |
4.13 |
4.49 |
4.26 |
4.02 |
3.93 |
- |
4.16 |
| Long-Term Debt to Equity |
|
3.52 |
4.03 |
4.75 |
4.29 |
4.13 |
4.49 |
4.26 |
4.02 |
3.93 |
- |
4.16 |
| Financial Leverage |
|
3.58 |
3.81 |
4.06 |
3.88 |
3.83 |
4.27 |
4.49 |
4.15 |
4.02 |
- |
4.21 |
| Leverage Ratio |
|
4.89 |
5.27 |
5.62 |
5.19 |
5.13 |
5.72 |
6.06 |
5.48 |
5.37 |
- |
5.59 |
| Compound Leverage Factor |
|
1.83 |
-1.00 |
7.20 |
2.54 |
-1.11 |
1.59 |
-31.07 |
2.74 |
2.83 |
- |
4.23 |
| Debt to Total Capital |
|
77.86% |
80.10% |
82.61% |
81.09% |
80.51% |
81.77% |
80.99% |
80.09% |
79.70% |
- |
80.62% |
| 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 |
|
77.86% |
80.10% |
82.61% |
81.09% |
80.51% |
81.77% |
80.99% |
80.09% |
79.70% |
- |
80.62% |
| Preferred Equity to Total Capital |
|
3.83% |
3.52% |
3.02% |
3.20% |
3.16% |
2.91% |
2.82% |
2.89% |
3.17% |
- |
3.33% |
| Noncontrolling Interests to Total Capital |
|
0.18% |
0.26% |
0.23% |
0.24% |
0.24% |
0.21% |
0.85% |
0.89% |
0.94% |
- |
1.83% |
| Common Equity to Total Capital |
|
18.13% |
16.11% |
14.15% |
15.47% |
16.09% |
15.11% |
15.34% |
16.13% |
16.20% |
- |
14.23% |
| Debt to EBITDA |
|
18.47 |
15.06 |
41.80 |
73.89 |
-66.69 |
14.93 |
22.83 |
20.64 |
17.51 |
- |
30.60 |
| Net Debt to EBITDA |
|
17.33 |
14.17 |
39.91 |
70.26 |
-62.52 |
14.12 |
21.46 |
19.31 |
16.38 |
- |
28.69 |
| Long-Term Debt to EBITDA |
|
18.47 |
15.06 |
41.80 |
73.89 |
-66.69 |
14.93 |
22.83 |
20.64 |
17.51 |
- |
30.60 |
| Debt to NOPAT |
|
24.53 |
43.02 |
40.18 |
48.44 |
154.33 |
39.45 |
50.07 |
43.15 |
40.08 |
- |
59.59 |
| Net Debt to NOPAT |
|
23.00 |
40.47 |
38.36 |
46.06 |
144.67 |
37.31 |
47.06 |
40.38 |
37.50 |
- |
55.88 |
| Long-Term Debt to NOPAT |
|
24.53 |
43.02 |
40.18 |
48.44 |
154.33 |
39.45 |
50.07 |
43.15 |
40.08 |
- |
59.59 |
| Noncontrolling Interest Sharing Ratio |
|
18.47% |
18.96% |
18.80% |
18.26% |
0.00% |
18.01% |
19.00% |
18.62% |
18.93% |
- |
23.24% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
200 |
-3,493 |
-11,190 |
-6,903 |
-7,947 |
-7,058 |
-1,110 |
-2,260 |
-3,903 |
- |
-6,121 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
-2,057.93% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.13 |
0.13 |
0.10 |
0.10 |
0.06 |
0.15 |
0.12 |
0.13 |
0.13 |
- |
0.11 |
| Fixed Asset Turnover |
|
0.00 |
5.02 |
4.09 |
3.92 |
2.38 |
6.20 |
5.46 |
5.54 |
5.82 |
- |
1.54 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
32,828 |
35,688 |
41,651 |
39,235 |
39,768 |
43,265 |
42,829 |
41,794 |
43,883 |
- |
49,041 |
| Invested Capital Turnover |
|
0.13 |
0.15 |
0.11 |
0.11 |
0.07 |
0.16 |
0.13 |
0.14 |
0.14 |
- |
0.12 |
| Increase / (Decrease) in Invested Capital |
|
16 |
3,449 |
11,472 |
7,126 |
6,940 |
7,577 |
1,178 |
2,558 |
4,115 |
- |
6,211 |
| Enterprise Value (EV) |
|
29,393 |
32,953 |
39,470 |
36,758 |
36,801 |
40,438 |
40,132 |
38,887 |
40,437 |
- |
44,734 |
| Market Capitalization |
|
4,101 |
4,712 |
5,269 |
5,154 |
5,436 |
5,629 |
5,962 |
5,985 |
5,907 |
- |
5,133 |
| Book Value per Share |
|
$12.31 |
$11.90 |
$12.19 |
$12.55 |
$13.07 |
$12.58 |
$12.62 |
$12.72 |
$13.40 |
- |
$12.55 |
| Tangible Book Value per Share |
|
$12.31 |
$11.90 |
$12.19 |
$12.55 |
$13.07 |
$12.58 |
$12.62 |
$12.72 |
$13.40 |
- |
$12.55 |
| Total Capital |
|
32,828 |
35,688 |
41,651 |
39,235 |
39,768 |
43,265 |
42,829 |
41,794 |
43,883 |
- |
49,041 |
| Total Debt |
|
25,560 |
28,587 |
34,408 |
31,815 |
32,017 |
35,379 |
34,688 |
33,473 |
34,974 |
- |
39,535 |
| Total Long-Term Debt |
|
25,560 |
28,587 |
34,408 |
31,815 |
32,017 |
35,379 |
34,688 |
33,473 |
34,974 |
- |
39,535 |
| Net Debt |
|
23,974 |
26,890 |
32,850 |
30,253 |
30,013 |
33,461 |
32,598 |
31,323 |
32,728 |
- |
37,072 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
64 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Nonoperating Expense (NNE) |
|
-5.57 |
23 |
-5.98 |
-16 |
-1,130 |
227 |
-13 |
-19 |
-16 |
- |
-19 |
| Net Nonoperating Obligations (NNO) |
|
25,560 |
28,587 |
34,408 |
31,815 |
32,017 |
35,379 |
34,688 |
33,473 |
34,974 |
- |
39,535 |
| Total Depreciation and Amortization (D&A) |
|
-45 |
-32 |
-21 |
-24 |
-17 |
-25 |
-12 |
-22 |
-5.67 |
- |
44 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.40 |
($0.17) |
$0.54 |
$0.44 |
$0.20 |
$0.51 |
$0.07 |
$0.54 |
$0.36 |
$0.08 |
$0.12 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
483.21M |
481.93M |
483.34M |
486.72M |
491.36M |
495.48M |
524.10M |
530.17M |
541.84M |
537.88M |
556.72M |
| Adjusted Diluted Earnings per Share |
|
$400.00 |
($0.18) |
$0.54 |
$0.43 |
$0.20 |
$0.50 |
$0.07 |
$0.53 |
$0.35 |
$0.09 |
$0.12 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
484.35M |
483.72M |
485.93M |
490.98M |
496.80M |
499.60M |
530.60M |
537.35M |
551.30M |
546.09M |
565.93M |
| 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 |
|
483.21M |
483.23M |
483.48M |
489.73M |
519.73M |
520.66M |
530.12M |
530.29M |
554.20M |
555.89M |
558.31M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
216 |
-44 |
282 |
223 |
-257 |
519 |
33 |
202 |
213 |
- |
90 |
| Normalized NOPAT Margin |
|
14.52% |
-4.26% |
24.70% |
14.51% |
0.00% |
14.33% |
3.64% |
12.88% |
15.30% |
- |
6.27% |
| Pre Tax Income Margin |
|
18.44% |
-3.60% |
33.41% |
18.89% |
0.00% |
13.61% |
6.19% |
19.58% |
17.05% |
- |
10.70% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
73.62% |
93.26% |
71.09% |
86.90% |
102.11% |
65.58% |
85.92% |
78.75% |
71.00% |
- |
90.11% |
| Augmented Payout Ratio |
|
73.62% |
93.26% |
71.09% |
86.90% |
102.11% |
65.58% |
92.72% |
84.89% |
76.43% |
- |
90.11% |
Key Financial Trends
Rithm Capital (NYSE: RITM) showed a mixed but generally improved operating profile in Q1 2026 compared with the prior year period, with stronger earnings and a healthier balance sheet, but still a very leverage-heavy capital structure.
Rithm reported $1.44 billion in revenue in Q1 2026, essentially flat versus recent quarters in the context of its non-interest income model, while net income attributable to common shareholders rose to $67.8 million, up from $53.1 million in Q4 2025 and well above the $36.5 million in Q1 2025. Diluted EPS held at $0.12, compared with $0.08 in the prior quarter and $0.07 a year earlier. That said, the company’s results remain heavily influenced by investment gains/losses, servicing income, and financing activity rather than steady, recurring operating revenue.
From a cash flow perspective, Q1 2026 was positive on the surface but not without pressure points. Operating cash flow was $100.7 million, a sharp improvement from the negative $114.6 million in Q4 2025 and far better than the negative $557.1 million in Q2 2025. However, investing cash flow was negative $739.5 million, reflecting continued deployment into securities and other investments. Financing cash flow was positive $312.3 million, driven largely by debt issuance and repayment activity, which is typical for a leveraged financial platform.
The balance sheet expanded during the period, with total assets rising to $53.37 billion from $47.17 billion at the end of Q3 2025 and $44.32 billion at the end of Q2 2025. Equity also improved modestly, with total equity and noncontrolling interests at $9.14 billion, up from $8.61 billion in Q3 2025. At the same time, long-term debt climbed to $39.54 billion, leaving the company highly levered. Cash and equivalents improved to $2.46 billion, which helps liquidity, but debt remains the defining risk factor in the capital structure.
Over the longer trend, Rithm’s earnings have recovered meaningfully from the weaker periods seen in late 2022 and late 2024, when quarterly common-share earnings were under pressure and operating cash flow was more volatile. The recent pattern suggests a business that can generate solid profits when market conditions cooperate, but one that remains exposed to swings in securitized asset values, mortgage servicing rights, and financing costs.
- Q1 2026 common-share earnings improved, with net income attributable to common shareholders rising to $67.8 million from $53.1 million in Q4 2025.
- Operating cash flow turned positive and strengthened to $100.7 million, a big improvement from the prior quarter’s negative operating cash flow.
- Cash and equivalents increased to $2.46 billion, supporting near-term liquidity.
- Total equity and noncontrolling interests increased to $9.14 billion, indicating modest balance sheet improvement.
- Q1 2026 EPS improved to $0.12 from $0.08 in Q4 2025.
- Revenue remained highly dependent on non-interest income, which makes results sensitive to market conditions and asset marks.
- Investing cash outflows were substantial at $739.5 million, suggesting continued portfolio repositioning and capital deployment.
- Financing activity remained active, reflecting the company’s use of debt markets to manage its balance sheet.
- Long-term debt remains very high at $39.5 billion, creating meaningful leverage risk.
- Interest-rate and asset-value sensitivity remain key risks, given the company’s structure and large holdings of servicing rights and securities.
Bottom line: Rithm Capital entered 2026 with improved earnings momentum and better operating cash generation, but investors should keep a close eye on leverage, financing needs, and the sustainability of non-interest income. This is a company with real earning power, but also one that can be pressured quickly if credit, funding, or asset-mark conditions weaken.
06/10/26 10:31 PM ETAI Generated. May Contain Errors.