Annual Income Statements for Rocket Companies
This table shows Rocket Companies' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Rocket Companies
This table shows Rocket Companies' 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 |
|
-11 |
16 |
1.30 |
-22 |
34 |
-10 |
-2.00 |
-124 |
68 |
297 |
230 |
| Consolidated Net Income / (Loss) |
|
-233 |
291 |
178 |
-481 |
649 |
-212 |
34 |
-124 |
68 |
297 |
229 |
| Net Income / (Loss) Continuing Operations |
|
-233 |
291 |
178 |
-481 |
649 |
-212 |
34 |
-124 |
68 |
297 |
229 |
| Total Pre-Tax Income |
|
-243 |
298 |
192 |
-497 |
675 |
-223 |
24 |
-184 |
169 |
400 |
281 |
| Total Revenue |
|
694 |
1,384 |
1,301 |
647 |
1,769 |
992 |
1,296 |
1,605 |
2,692 |
2,592 |
2,410 |
| Net Interest Income / (Expense) |
|
41 |
38 |
31 |
6.75 |
22 |
-109 |
-155 |
36 |
29 |
-349 |
-374 |
| Total Interest Income |
|
86 |
89 |
112 |
109 |
103 |
0.00 |
0.00 |
126 |
159 |
0.00 |
0.00 |
| Total Interest Expense |
|
45 |
51 |
81 |
102 |
81 |
109 |
155 |
91 |
130 |
349 |
374 |
| Long-Term Debt Interest Expense |
|
45 |
51 |
81 |
102 |
81 |
109 |
155 |
91 |
130 |
349 |
374 |
| Total Non-Interest Income |
|
653 |
1,346 |
1,270 |
640 |
1,747 |
1,101 |
1,451 |
1,570 |
2,664 |
2,941 |
2,784 |
| Other Service Charges |
|
580 |
590 |
624 |
674 |
680 |
778 |
834 |
1,022 |
1,874 |
2,050 |
2,195 |
| Net Realized & Unrealized Capital Gains on Investments |
|
72 |
756 |
646 |
-34 |
1,067 |
323 |
617 |
548 |
790 |
891 |
589 |
| Total Non-Interest Expense |
|
937 |
1,085 |
1,109 |
1,144 |
1,094 |
1,215 |
1,272 |
1,789 |
2,523 |
2,192 |
2,129 |
| Salaries and Employee Benefits |
|
485 |
541 |
553 |
608 |
559 |
610 |
623 |
875 |
1,199 |
1,079 |
1,050 |
| Marketing Expense |
|
143 |
206 |
211 |
201 |
206 |
276 |
276 |
274 |
262 |
345 |
291 |
| Other Operating Expenses |
|
244 |
273 |
278 |
269 |
261 |
302 |
346 |
425 |
700 |
622 |
643 |
| Depreciation Expense |
|
27 |
27 |
28 |
29 |
29 |
27 |
27 |
78 |
157 |
146 |
145 |
| Income Tax Expense |
|
-10 |
7.66 |
14 |
-16 |
26 |
-11 |
-10 |
-60 |
101 |
103 |
52 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-222 |
274 |
177 |
-459 |
615 |
-202 |
36 |
0.00 |
0.19 |
0.00 |
-1.00 |
| Basic Earnings per Share |
|
($0.08) |
$0.12 |
$0.01 |
($0.16) |
$0.24 |
($0.07) |
($0.01) |
($0.06) |
$0.09 |
$0.11 |
$0.08 |
| Weighted Average Basic Shares Outstanding |
|
128.64M |
136.99M |
139.65M |
141.76M |
141.04M |
147.72M |
171.44M |
2.11B |
1.32B |
2.83B |
2.84B |
| Diluted Earnings per Share |
|
($0.08) |
$0.11 |
$0.01 |
($0.19) |
$0.28 |
($0.08) |
($0.01) |
($0.06) |
$0.10 |
$0.10 |
$0.08 |
| Weighted Average Diluted Shares Outstanding |
|
1.98B |
1.99B |
139.65M |
2.00B |
141.04M |
2.00B |
171.44M |
2.11B |
1.32B |
2.85B |
2.84B |
| Weighted Average Basic & Diluted Shares Outstanding |
|
1.99B |
1.99B |
1.99B |
1.99B |
2.00B |
2.00B |
2.10B |
2.82B |
2.82B |
2.83B |
2.83B |
Annual Cash Flow Statements for Rocket Companies
This table details how cash moves in and out of Rocket Companies' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
-337 |
319 |
598 |
157 |
-1,422 |
348 |
152 |
1,645 |
| Net Cash From Operating Activities |
|
1,431 |
-6,979 |
-1,677 |
7,744 |
10,823 |
111 |
-2,630 |
-3,927 |
| Net Cash From Continuing Operating Activities |
|
1,431 |
-6,979 |
-1,677 |
7,744 |
10,823 |
111 |
-2,630 |
-3,927 |
| Net Income / (Loss) Continuing Operations |
|
615 |
897 |
9,399 |
6,072 |
700 |
-390 |
636 |
-234 |
| Consolidated Net Income / (Loss) |
|
615 |
897 |
9,399 |
6,072 |
700 |
-390 |
636 |
-234 |
| Depreciation Expense |
|
77 |
75 |
74 |
75 |
94 |
110 |
113 |
290 |
| Non-Cash Adjustments to Reconcile Net Income |
|
853 |
-7,986 |
-11,008 |
1,460 |
10,509 |
563 |
-3,513 |
-4,485 |
| Changes in Operating Assets and Liabilities, net |
|
-113 |
35 |
-143 |
137 |
-479 |
-172 |
134 |
502 |
| Net Cash From Investing Activities |
|
-94 |
72 |
517 |
-665 |
579 |
861 |
-496 |
-2,532 |
| Net Cash From Continuing Investing Activities |
|
-94 |
72 |
517 |
-665 |
579 |
861 |
-496 |
-2,532 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-64 |
-49 |
-106 |
-118 |
-93 |
-60 |
-68 |
-91 |
| Purchase of Investment Securities |
|
-29 |
-19 |
-2.50 |
-1,295 |
0.00 |
10 |
12 |
-2,871 |
| Sale and/or Maturity of Investments |
|
0.00 |
137 |
566 |
933 |
687 |
1,012 |
298 |
430 |
| Net Cash From Financing Activities |
|
-1,673 |
7,225 |
1,758 |
-6,921 |
-12,824 |
-624 |
3,279 |
8,103 |
| Net Cash From Continuing Financing Activities |
|
-1,673 |
7,225 |
1,758 |
-6,921 |
-12,824 |
-623 |
3,279 |
8,103 |
| Issuance of Debt |
|
88 |
7,111 |
8,299 |
3,567 |
-9,202 |
-651 |
3,322 |
4,000 |
| Issuance of Common Equity |
|
0.00 |
0.00 |
1,751 |
42 |
38 |
25 |
41 |
55 |
| Repayment of Debt |
|
-1,054 |
0.00 |
-1,286 |
-6,314 |
-1,299 |
0.00 |
0.00 |
4,367 |
| Payment of Dividends |
|
0.00 |
0.00 |
-1,375 |
- |
- |
53 |
-19 |
-241 |
| Other Financing Activities, Net |
|
-707 |
114 |
-5,631 |
-3,985 |
-2,183 |
-50 |
-65 |
-78 |
| Effect of Exchange Rate Changes |
|
-1.06 |
0.88 |
0.89 |
-0.12 |
-0.95 |
0.00 |
-1.00 |
1.00 |
| Cash Interest Paid |
|
208 |
256 |
367 |
423 |
321 |
379 |
479 |
596 |
| Cash Income Taxes Paid |
|
0.52 |
11 |
56 |
77 |
13 |
-1.00 |
6.00 |
2.00 |
Quarterly Cash Flow Statements for Rocket Companies
This table details how cash moves in and out of Rocket Companies' 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 |
|
145 |
-243 |
444 |
-89 |
41 |
140 |
3,685 |
744 |
-2,923 |
41 |
421 |
| Net Cash From Operating Activities |
|
1,394 |
-3,013 |
-122 |
-1,337 |
1,843 |
-796 |
-1,850 |
-50 |
-1,230 |
1,857 |
-1,212 |
| Net Cash From Continuing Operating Activities |
|
1,394 |
-3,013 |
-122 |
-1,337 |
1,843 |
-796 |
-1,850 |
-50 |
-1,230 |
1,857 |
-1,212 |
| Net Income / (Loss) Continuing Operations |
|
-233 |
291 |
178 |
-481 |
649 |
-212 |
34 |
-124 |
68 |
297 |
229 |
| Consolidated Net Income / (Loss) |
|
-233 |
291 |
178 |
-481 |
649 |
-212 |
34 |
-124 |
68 |
297 |
229 |
| Depreciation Expense |
|
27 |
27 |
28 |
29 |
29 |
27 |
28 |
78 |
157 |
146 |
145 |
| Non-Cash Adjustments to Reconcile Net Income |
|
1,912 |
-3,322 |
-334 |
-1,047 |
1,193 |
-485 |
-1,859 |
-396 |
-1,710 |
1,352 |
-1,747 |
| Changes in Operating Assets and Liabilities, net |
|
-312 |
-8.00 |
5.72 |
163 |
-27 |
-126 |
-53 |
391 |
255 |
62 |
161 |
| Net Cash From Investing Activities |
|
122 |
35 |
-261 |
-234 |
-36 |
75 |
-130 |
-3.07 |
-2,474 |
335 |
559 |
| Net Cash From Continuing Investing Activities |
|
122 |
35 |
-261 |
-234 |
-36 |
75 |
-130 |
-3.07 |
-2,474 |
335 |
559 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
0.54 |
-14 |
-16 |
-19 |
-19 |
-14 |
-15 |
-22 |
-40 |
-43 |
-34 |
| Purchase of Investment Securities |
|
- |
- |
- |
- |
- |
1.00 |
- |
155 |
-2,792 |
-10 |
-42 |
| Sale and/or Maturity of Investments |
|
116 |
67 |
69 |
95 |
79 |
144 |
63 |
108 |
114 |
576 |
795 |
| Other Investing Activities, net |
|
5.17 |
-17 |
-314 |
-310 |
-96 |
-56 |
- |
- |
- |
-188 |
-160 |
| Net Cash From Financing Activities |
|
-1,371 |
2,734 |
827 |
1,483 |
-1,765 |
861 |
5,664 |
798 |
780 |
-2,151 |
1,074 |
| Net Cash From Continuing Financing Activities |
|
-1,371 |
2,734 |
827 |
1,483 |
-1,765 |
861 |
5,664 |
798 |
780 |
-2,151 |
1,074 |
| Issuance of Debt |
|
-1,303 |
2,778 |
877 |
1,528 |
-1,751 |
-3.00 |
3,100 |
3,684 |
-3,684 |
-26 |
1,476 |
| Issuance of Common Equity |
|
5.40 |
5.40 |
6.66 |
21 |
7.32 |
8.00 |
8.42 |
22 |
16 |
19 |
15 |
| Repayment of Debt |
|
-54 |
-31 |
-37 |
-28 |
-14 |
889 |
2,702 |
-2,768 |
4,445 |
-2,054 |
-406 |
| Payment of Dividends |
|
- |
-1.94 |
- |
- |
- |
-5.00 |
-231 |
0.54 |
-4.82 |
-2.00 |
6.00 |
| Other Financing Activities, Net |
|
-19 |
-17 |
-21 |
-38 |
-7.69 |
-28 |
84 |
-141 |
7.83 |
-88 |
-17 |
Annual Balance Sheets for Rocket Companies
This table presents Rocket Companies' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
20,123 |
37,535 |
32,775 |
20,082 |
19,232 |
24,510 |
60,685 |
| Cash and Due from Banks |
|
1,395 |
1,971 |
2,131 |
722 |
1,108 |
1,273 |
2,696 |
| Trading Account Securities |
|
13,276 |
22,865 |
19,324 |
7,343 |
6,542 |
9,020 |
15,471 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
176 |
211 |
254 |
274 |
251 |
214 |
260 |
| Goodwill |
|
- |
- |
1,297 |
1,259 |
1,237 |
1,136 |
10,611 |
| Intangible Assets |
|
- |
- |
- |
- |
- |
91 |
2,224 |
| Other Assets |
|
5,125 |
12,382 |
9,679 |
10,293 |
9,886 |
12,776 |
29,423 |
| Total Liabilities & Shareholders' Equity |
|
20,123 |
37,535 |
32,775 |
20,082 |
19,232 |
24,510 |
60,685 |
| Total Liabilities |
|
16,607 |
29,652 |
23,015 |
11,607 |
10,930 |
15,467 |
37,787 |
| Long-Term Debt |
|
15,224 |
26,742 |
20,589 |
9,892 |
9,137 |
13,625 |
33,484 |
| Other Long-Term Liabilities |
|
1,042 |
2,209 |
2,046 |
1,598 |
1,621 |
1,842 |
4,303 |
| Total Equity & Noncontrolling Interests |
|
3,516 |
7,882 |
9,760 |
8,476 |
8,302 |
9,043 |
22,898 |
| Total Preferred & Common Equity |
|
3,511 |
491 |
666 |
577 |
625 |
702 |
22,898 |
| Preferred Stock |
|
- |
- |
- |
- |
- |
0.00 |
0.00 |
| Total Common Equity |
|
3,511 |
491 |
666 |
577 |
625 |
702 |
22,898 |
| Common Stock |
|
0.00 |
283 |
288 |
276 |
341 |
389 |
22,774 |
| Retained Earnings |
|
0.00 |
207 |
378 |
300 |
284 |
313 |
124 |
| Noncontrolling Interest |
|
5.01 |
7,392 |
9,094 |
7,899 |
7,677 |
8,341 |
0.00 |
Quarterly Balance Sheets for Rocket Companies
This table presents Rocket Companies' 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 |
|
21,202 |
20,856 |
20,649 |
22,219 |
23,649 |
25,118 |
25,251 |
30,360 |
33,576 |
59,439 |
60,977 |
| Cash and Due from Banks |
|
893 |
883 |
957 |
861 |
1,309 |
1,228 |
1,409 |
5,091 |
5,836 |
2,687 |
3,103 |
| Trading Account Securities |
|
8,439 |
8,444 |
8,013 |
9,416 |
9,487 |
10,978 |
9,599 |
11,169 |
11,658 |
13,928 |
15,548 |
| 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 |
| Premises and Equipment, Net |
|
267 |
263 |
256 |
243 |
233 |
229 |
203 |
194 |
201 |
273 |
277 |
| Goodwill |
|
1,253 |
1,248 |
1,242 |
1,246 |
1,240 |
1,234 |
1,224 |
- |
3,283 |
10,611 |
10,611 |
| Intangible Assets |
|
- |
- |
- |
- |
- |
- |
- |
1,221 |
- |
2,109 |
1,995 |
| Other Assets |
|
10,277 |
9,982 |
10,407 |
10,198 |
11,154 |
11,177 |
12,795 |
12,648 |
12,230 |
29,831 |
29,443 |
| Total Liabilities & Shareholders' Equity |
|
21,202 |
20,856 |
20,649 |
22,219 |
23,649 |
25,118 |
25,251 |
30,360 |
33,576 |
59,439 |
60,977 |
| Total Liabilities |
|
13,093 |
12,491 |
12,142 |
13,610 |
14,835 |
16,766 |
16,667 |
22,911 |
24,725 |
36,209 |
37,431 |
| Long-Term Debt |
|
11,316 |
10,758 |
10,340 |
11,954 |
13,138 |
14,926 |
14,489 |
20,042 |
21,958 |
31,677 |
33,179 |
| Other Long-Term Liabilities |
|
1,612 |
1,589 |
1,586 |
1,467 |
1,491 |
1,663 |
1,972 |
2,870 |
2,469 |
4,532 |
4,252 |
| Total Equity & Noncontrolling Interests |
|
8,109 |
8,365 |
8,506 |
8,609 |
8,814 |
8,352 |
8,584 |
7,449 |
8,851 |
23,230 |
23,546 |
| Total Preferred & Common Equity |
|
576 |
591 |
612 |
651 |
659 |
652 |
584 |
7,449 |
8,851 |
23,230 |
23,545 |
| Preferred Stock |
|
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
576 |
591 |
612 |
651 |
659 |
652 |
584 |
7,449 |
8,851 |
23,230 |
23,545 |
| Common Stock |
|
295 |
302 |
317 |
351 |
358 |
373 |
404 |
7,272 |
8,798 |
22,809 |
22,894 |
| Retained Earnings |
|
281 |
289 |
295 |
300 |
301 |
279 |
180 |
179 |
55 |
421 |
651 |
| Noncontrolling Interest |
|
7,534 |
7,774 |
7,895 |
7,958 |
8,155 |
7,700 |
8,000 |
0.00 |
0.00 |
- |
1.00 |
Annual Metrics And Ratios for Rocket Companies
This table displays calculated financial ratios and metrics derived from Rocket Companies' official financial filings.
| Metric |
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
2,815,890,012.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
2,815,890,012.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
-0.08 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
55.95% |
208.73% |
-17.48% |
-54.79% |
-34.93% |
34.26% |
31.25% |
| EBITDA Growth |
|
0.00% |
40.92% |
880.81% |
-34.84% |
-86.65% |
-135.01% |
366.88% |
-90.27% |
| EBIT Growth |
|
0.00% |
46.32% |
953.87% |
-35.11% |
-88.00% |
-154.31% |
265.81% |
-132.04% |
| NOPAT Growth |
|
0.00% |
45.91% |
947.71% |
-35.40% |
-88.47% |
-140.29% |
325.45% |
-123.55% |
| Net Income Growth |
|
0.00% |
45.91% |
947.71% |
-35.40% |
-88.47% |
-155.73% |
263.00% |
-136.79% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
31.82% |
-87.93% |
-153.57% |
240.00% |
-123.81% |
| Operating Cash Flow Growth |
|
0.00% |
-587.62% |
75.96% |
561.67% |
39.77% |
-98.98% |
-2,483.09% |
-49.32% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
62.82% |
259.04% |
19.79% |
-94.93% |
-810.73% |
-637.31% |
| Invested Capital Growth |
|
0.00% |
0.00% |
85.14% |
-13.08% |
-39.63% |
-5.05% |
29.99% |
148.73% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-20.67% |
-26.56% |
5.94% |
26.72% |
15.99% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-25.67% |
-61.86% |
47.53% |
659.49% |
-83.26% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-25.83% |
-64.72% |
39.45% |
367.42% |
-173.31% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-24.55% |
-65.99% |
39.45% |
463.60% |
-143.24% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-24.55% |
-65.99% |
39.99% |
359.02% |
-167.55% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-28.17% |
-63.64% |
40.00% |
240.00% |
-138.46% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
64.60% |
45.52% |
-22.75% |
269.87% |
14.59% |
-359.71% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-15.56% |
-36.93% |
0.29% |
-371.36% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-8.87% |
-9.69% |
-7.47% |
-2.62% |
83.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
21.38% |
19.32% |
61.38% |
48.47% |
14.32% |
-7.70% |
15.31% |
1.14% |
| EBIT Margin |
|
19.02% |
17.84% |
60.90% |
47.89% |
12.71% |
-10.60% |
13.10% |
-3.20% |
| Profit (Net Income) Margin |
|
18.92% |
17.70% |
60.06% |
47.02% |
11.99% |
-10.27% |
12.47% |
-3.50% |
| Tax Burden Percent |
|
99.48% |
99.19% |
98.61% |
98.18% |
94.34% |
96.82% |
95.18% |
109.35% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.52% |
0.81% |
1.39% |
1.82% |
5.66% |
0.00% |
4.82% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
9.49% |
34.87% |
18.56% |
2.87% |
-1.58% |
3.17% |
-0.38% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
9.49% |
34.87% |
18.56% |
2.87% |
-2.71% |
3.17% |
-0.74% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
41.55% |
130.06% |
50.28% |
4.81% |
-3.07% |
4.16% |
-1.09% |
| Return on Equity (ROE) |
|
0.00% |
51.04% |
164.93% |
68.84% |
7.68% |
-4.65% |
7.33% |
-1.47% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-190.51% |
-24.84% |
32.55% |
52.29% |
3.61% |
-22.91% |
-85.68% |
| Operating Return on Assets (OROA) |
|
0.00% |
4.49% |
33.06% |
17.59% |
2.81% |
-2.05% |
3.05% |
-0.50% |
| Return on Assets (ROA) |
|
0.00% |
4.46% |
32.60% |
17.27% |
2.65% |
-1.98% |
2.91% |
-0.55% |
| Return on Common Equity (ROCE) |
|
0.00% |
50.97% |
57.90% |
4.51% |
0.52% |
-0.33% |
0.56% |
-1.08% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
25.56% |
1,916.26% |
912.20% |
121.37% |
-62.42% |
90.51% |
-1.02% |
| Net Operating Profit after Tax (NOPAT) |
|
615 |
897 |
9,399 |
6,072 |
700 |
-282 |
636 |
-150 |
| NOPAT Margin |
|
18.92% |
17.70% |
60.06% |
47.02% |
11.99% |
-7.42% |
12.47% |
-2.24% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.14% |
0.00% |
0.36% |
| SG&A Expenses to Revenue |
|
79.42% |
58.94% |
26.76% |
35.67% |
64.12% |
78.80% |
60.49% |
65.65% |
| Operating Expenses to Revenue |
|
80.98% |
82.16% |
39.10% |
52.11% |
87.29% |
110.60% |
86.90% |
103.20% |
| Earnings before Interest and Taxes (EBIT) |
|
618 |
904 |
9,532 |
6,185 |
742 |
-403 |
668 |
-214 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
695 |
979 |
9,606 |
6,260 |
836 |
-293 |
781 |
76 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.51 |
72.63 |
38.76 |
23.92 |
45.93 |
31.97 |
2.38 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.51 |
72.63 |
0.00 |
0.00 |
0.00 |
0.00 |
5.42 |
| Price to Revenue (P/Rev) |
|
0.55 |
0.36 |
2.28 |
2.00 |
2.36 |
7.56 |
4.40 |
8.14 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
179.98 |
83.72 |
297.16 |
0.00 |
764.74 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
8.53% |
14.43% |
0.00% |
0.00% |
4.13% |
| Earnings Yield |
|
0.00% |
0.00% |
0.56% |
1.19% |
0.34% |
0.00% |
0.13% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.83 |
1.95 |
1.75 |
1.68 |
2.54 |
1.90 |
1.51 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
3.10 |
4.35 |
4.13 |
5.27 |
11.68 |
8.46 |
12.74 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
16.07 |
7.09 |
8.52 |
36.84 |
0.00 |
55.24 |
1,122.42 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
17.40 |
7.14 |
8.63 |
41.51 |
0.00 |
64.57 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
17.54 |
7.24 |
8.79 |
44.00 |
0.00 |
67.84 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
6.89 |
2.85 |
402.26 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
5.01 |
2.41 |
68.67 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
4.38 |
3.44 |
2.12 |
1.17 |
1.10 |
1.51 |
1.46 |
| Long-Term Debt to Equity |
|
0.00 |
4.33 |
3.39 |
2.11 |
1.17 |
1.10 |
1.51 |
1.46 |
| Financial Leverage |
|
0.00 |
4.38 |
3.73 |
2.71 |
1.68 |
1.13 |
1.31 |
1.47 |
| Leverage Ratio |
|
0.00 |
5.72 |
5.06 |
3.99 |
2.90 |
2.34 |
2.52 |
2.67 |
| Compound Leverage Factor |
|
0.00 |
5.72 |
5.06 |
3.99 |
2.90 |
2.34 |
2.52 |
2.67 |
| Debt to Total Capital |
|
0.00% |
81.40% |
77.48% |
67.92% |
53.86% |
52.40% |
60.11% |
59.39% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.87% |
1.07% |
0.25% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
80.53% |
76.41% |
67.67% |
53.86% |
52.40% |
60.11% |
59.39% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.03% |
21.12% |
29.89% |
43.00% |
44.02% |
36.79% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
18.57% |
1.40% |
2.19% |
3.14% |
3.58% |
3.10% |
40.61% |
| Debt to EBITDA |
|
0.00 |
15.71 |
2.82 |
3.30 |
11.83 |
-31.23 |
17.45 |
440.58 |
| Net Debt to EBITDA |
|
0.00 |
14.23 |
2.61 |
2.95 |
10.89 |
-27.34 |
15.80 |
405.11 |
| Long-Term Debt to EBITDA |
|
0.00 |
15.54 |
2.78 |
3.29 |
11.83 |
-31.23 |
17.45 |
440.58 |
| Debt to NOPAT |
|
0.00 |
17.15 |
2.89 |
3.40 |
14.13 |
-32.40 |
21.43 |
-223.52 |
| Net Debt to NOPAT |
|
0.00 |
15.53 |
2.67 |
3.04 |
13.01 |
-28.37 |
19.40 |
-205.53 |
| Long-Term Debt to NOPAT |
|
0.00 |
16.97 |
2.85 |
3.39 |
14.13 |
-32.40 |
21.43 |
-223.52 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.14% |
64.90% |
93.45% |
93.19% |
92.84% |
92.35% |
26.11% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-18,008 |
-6,695 |
10,648 |
12,756 |
646 |
-4,594 |
-33,864 |
| Operating Cash Flow to CapEx |
|
2,219.81% |
-14,288.37% |
-1,577.28% |
6,546.51% |
11,622.67% |
182.86% |
-3,894.65% |
-4,315.38% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-133.47 |
-27.27 |
40.78 |
76.66 |
3.13 |
-14.56 |
-90.06 |
| Operating Cash Flow to Interest Expense |
|
14.41 |
-51.73 |
-6.83 |
29.65 |
65.05 |
0.53 |
-8.33 |
-10.44 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
13.76 |
-52.09 |
-7.27 |
29.20 |
64.49 |
0.24 |
-8.55 |
-10.69 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.25 |
0.54 |
0.37 |
0.22 |
0.19 |
0.23 |
0.16 |
| Fixed Asset Turnover |
|
0.00 |
28.73 |
80.75 |
55.48 |
22.09 |
14.47 |
21.95 |
28.25 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
18,905 |
35,000 |
30,423 |
18,367 |
17,439 |
22,669 |
56,382 |
| Invested Capital Turnover |
|
0.00 |
0.54 |
0.58 |
0.39 |
0.24 |
0.21 |
0.25 |
0.17 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
18,905 |
16,095 |
-4,576 |
-12,056 |
-928 |
5,229 |
33,714 |
| Enterprise Value (EV) |
|
0.00 |
15,739 |
68,082 |
53,349 |
30,796 |
44,381 |
43,137 |
85,304 |
| Market Capitalization |
|
1,800 |
1,800 |
35,627 |
25,803 |
13,795 |
28,703 |
22,460 |
54,516 |
| Book Value per Share |
|
$0.00 |
$35.11 |
$0.25 |
$0.34 |
$0.29 |
$0.32 |
$0.35 |
$8.13 |
| Tangible Book Value per Share |
|
$0.00 |
$35.11 |
$0.25 |
($0.32) |
($0.35) |
($0.31) |
($0.26) |
$3.57 |
| Total Capital |
|
0.00 |
18,905 |
35,000 |
30,423 |
18,367 |
17,439 |
22,669 |
56,382 |
| Total Debt |
|
0.00 |
15,389 |
27,117 |
20,664 |
9,892 |
9,137 |
13,625 |
33,484 |
| Total Long-Term Debt |
|
0.00 |
15,224 |
26,742 |
20,589 |
9,892 |
9,137 |
13,625 |
33,484 |
| Net Debt |
|
0.00 |
13,934 |
25,063 |
18,452 |
9,103 |
8,001 |
12,336 |
30,788 |
| Capital Expenditures (CapEx) |
|
64 |
49 |
106 |
118 |
93 |
60 |
68 |
91 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
108 |
0.00 |
84 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
15,389 |
27,117 |
20,664 |
9,892 |
9,137 |
13,625 |
33,484 |
| Total Depreciation and Amortization (D&A) |
|
77 |
75 |
74 |
75 |
94 |
110 |
113 |
290 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$1.77 |
$2.36 |
$0.39 |
($0.12) |
$0.21 |
($0.05) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
111.93M |
130.58M |
120.58M |
128.64M |
141.04M |
1.32B |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$1.76 |
$2.32 |
$0.28 |
($0.15) |
$0.21 |
($0.05) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
116.24M |
1.99B |
1.97B |
1.98B |
141.04M |
1.32B |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
1.98B |
1.97B |
1.97B |
1.99B |
2.00B |
2.82B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
615 |
897 |
9,399 |
6,072 |
700 |
-282 |
636 |
-150 |
| Normalized NOPAT Margin |
|
18.92% |
17.70% |
60.06% |
47.02% |
11.99% |
-7.42% |
12.47% |
-2.24% |
| Pre Tax Income Margin |
|
19.02% |
17.84% |
60.90% |
47.89% |
12.71% |
-10.60% |
13.10% |
-3.20% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
6.22 |
6.70 |
38.82 |
23.68 |
4.46 |
-1.95 |
2.12 |
-0.57 |
| NOPAT to Interest Expense |
|
6.19 |
6.65 |
38.28 |
23.25 |
4.21 |
-1.37 |
2.01 |
-0.40 |
| EBIT Less CapEx to Interest Expense |
|
5.57 |
6.34 |
38.39 |
23.23 |
3.90 |
-2.24 |
1.90 |
-0.81 |
| NOPAT Less CapEx to Interest Expense |
|
5.54 |
6.29 |
37.85 |
22.80 |
3.65 |
-1.66 |
1.80 |
-0.64 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
14.63% |
0.00% |
0.00% |
0.00% |
0.00% |
-102.99% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
14.63% |
3.81% |
25.39% |
0.00% |
0.00% |
-102.99% |
Quarterly Metrics And Ratios for Rocket Companies
This table displays calculated financial ratios and metrics derived from Rocket Companies' 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 |
|
- |
- |
- |
- |
- |
- |
- |
- |
2,815,890,012.00 |
2,819,815,377.00 |
2,829,429,722.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
2,815,890,012.00 |
2,819,815,377.00 |
2,829,429,722.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
0.02 |
0.11 |
0.08 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
44.30% |
107.74% |
5.22% |
-46.23% |
155.03% |
-25.04% |
4.58% |
148.13% |
52.13% |
161.29% |
85.96% |
| EBITDA Growth |
|
55.07% |
184.45% |
34.40% |
-422.67% |
425.57% |
-160.30% |
-76.47% |
77.42% |
-53.67% |
378.57% |
735.29% |
| EBIT Growth |
|
51.94% |
171.73% |
38.79% |
-522.80% |
377.87% |
-174.77% |
-87.37% |
62.96% |
-74.95% |
279.37% |
1,070.83% |
| NOPAT Growth |
|
51.94% |
199.84% |
27.86% |
-402.86% |
481.46% |
-153.72% |
-80.84% |
62.96% |
-89.49% |
290.26% |
573.53% |
| Net Income Growth |
|
52.77% |
170.65% |
27.86% |
-518.83% |
378.74% |
-173.08% |
-80.84% |
74.27% |
-89.49% |
240.09% |
573.53% |
| EPS Growth |
|
55.56% |
168.75% |
-80.00% |
-575.00% |
450.00% |
-172.73% |
-200.00% |
68.42% |
-64.29% |
225.00% |
900.00% |
| Operating Cash Flow Growth |
|
14.38% |
-126.30% |
56.41% |
-507.26% |
32.23% |
73.55% |
-1,412.42% |
96.24% |
-166.74% |
333.29% |
34.56% |
| Free Cash Flow Firm Growth |
|
-93.52% |
-128.66% |
-166.43% |
-397.73% |
-704.08% |
-214.62% |
-107.57% |
-60.23% |
-634.61% |
-1,083.13% |
-426.96% |
| Invested Capital Growth |
|
-5.05% |
5.86% |
14.80% |
23.52% |
29.99% |
12.20% |
25.23% |
32.35% |
148.73% |
137.97% |
106.34% |
| Revenue Q/Q Growth |
|
-42.34% |
99.44% |
-6.00% |
-50.26% |
173.50% |
-41.38% |
31.14% |
18.01% |
67.71% |
-3.72% |
-7.02% |
| EBITDA Q/Q Growth |
|
-248.91% |
250.42% |
-32.37% |
-313.00% |
250.25% |
-127.86% |
126.40% |
-304.40% |
408.21% |
67.35% |
-21.98% |
| EBIT Q/Q Growth |
|
-306.51% |
222.83% |
-35.64% |
-358.96% |
235.72% |
-133.05% |
110.87% |
-859.20% |
191.77% |
136.63% |
-29.75% |
| NOPAT Q/Q Growth |
|
-247.93% |
270.97% |
-38.80% |
-295.66% |
286.32% |
-124.08% |
121.83% |
-478.24% |
152.90% |
335.41% |
-22.90% |
| Net Income Q/Q Growth |
|
-302.44% |
224.93% |
-38.80% |
-370.58% |
234.73% |
-132.75% |
116.05% |
-463.33% |
155.07% |
335.41% |
-22.90% |
| EPS Q/Q Growth |
|
-300.00% |
237.50% |
-90.91% |
-2,000.00% |
247.37% |
-128.57% |
87.50% |
-500.00% |
266.67% |
0.00% |
-20.00% |
| Operating Cash Flow Q/Q Growth |
|
324.48% |
-316.14% |
95.94% |
-993.25% |
237.82% |
-143.24% |
-132.13% |
97.28% |
-2,345.99% |
251.02% |
-165.27% |
| Free Cash Flow Firm Q/Q Growth |
|
-52.77% |
-211.73% |
-212.97% |
-80.27% |
4.17% |
41.81% |
-106.49% |
-39.16% |
-339.27% |
6.27% |
8.03% |
| Invested Capital Q/Q Growth |
|
-7.47% |
17.91% |
6.76% |
6.04% |
-2.62% |
1.78% |
19.15% |
12.07% |
83.00% |
-2.62% |
3.31% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
-31.18% |
23.52% |
16.92% |
-72.45% |
39.80% |
-18.91% |
3.81% |
-6.59% |
12.12% |
21.06% |
17.68% |
| EBIT Margin |
|
-35.01% |
21.56% |
14.76% |
-76.87% |
38.15% |
-21.51% |
1.78% |
-11.47% |
6.28% |
15.43% |
11.66% |
| Profit (Net Income) Margin |
|
-33.54% |
21.01% |
13.68% |
-74.41% |
36.66% |
-20.48% |
2.51% |
-7.72% |
2.53% |
11.46% |
9.50% |
| Tax Burden Percent |
|
95.80% |
97.43% |
92.65% |
96.80% |
96.10% |
95.22% |
140.50% |
67.24% |
40.35% |
74.25% |
81.49% |
| 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 |
|
0.00% |
2.57% |
7.35% |
0.00% |
3.90% |
0.00% |
-40.50% |
0.00% |
59.65% |
25.75% |
18.51% |
| Return on Invested Capital (ROIC) |
|
-5.20% |
4.75% |
3.05% |
-10.28% |
9.32% |
-3.28% |
0.49% |
-1.71% |
0.43% |
2.44% |
2.12% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-5.86% |
4.75% |
3.05% |
-11.34% |
9.32% |
-3.71% |
0.49% |
-1.69% |
0.43% |
2.44% |
2.12% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-6.65% |
6.61% |
4.24% |
-16.99% |
12.24% |
-5.70% |
1.00% |
-3.62% |
0.63% |
3.54% |
3.65% |
| Return on Equity (ROE) |
|
-11.85% |
11.35% |
7.30% |
-27.28% |
21.56% |
-8.98% |
1.48% |
-5.33% |
1.06% |
5.98% |
5.77% |
| Cash Return on Invested Capital (CROIC) |
|
3.61% |
-4.13% |
-12.07% |
-21.87% |
-22.91% |
-10.89% |
-22.46% |
-26.56% |
-85.68% |
-80.94% |
-68.31% |
| Operating Return on Assets (OROA) |
|
-6.77% |
4.49% |
3.04% |
-13.52% |
8.90% |
-4.31% |
0.32% |
-2.26% |
0.99% |
3.02% |
2.40% |
| Return on Assets (ROA) |
|
-6.48% |
4.37% |
2.82% |
-13.09% |
8.55% |
-4.10% |
0.45% |
-1.52% |
0.40% |
2.24% |
1.96% |
| Return on Common Equity (ROCE) |
|
-0.85% |
0.83% |
0.53% |
-2.05% |
1.65% |
-0.65% |
0.74% |
-2.94% |
0.78% |
4.47% |
5.77% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
47.92% |
53.27% |
-37.63% |
0.00% |
22.72% |
-0.15% |
3.91% |
0.00% |
1.18% |
2.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-170 |
291 |
178 |
-348 |
649 |
-156 |
34 |
-129 |
68 |
297 |
229 |
| NOPAT Margin |
|
-24.51% |
21.01% |
13.68% |
-53.81% |
36.66% |
-15.06% |
2.51% |
-8.03% |
2.53% |
11.46% |
9.50% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.66% |
0.00% |
0.00% |
1.06% |
0.00% |
0.43% |
0.00% |
-0.03% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
90.46% |
54.01% |
58.76% |
124.90% |
43.26% |
85.34% |
66.13% |
71.58% |
54.28% |
54.94% |
55.64% |
| Operating Expenses to Revenue |
|
135.01% |
78.44% |
85.24% |
176.87% |
61.85% |
121.51% |
98.22% |
111.47% |
93.72% |
84.57% |
88.34% |
| Earnings before Interest and Taxes (EBIT) |
|
-243 |
298 |
192 |
-497 |
675 |
-223 |
24 |
-184 |
169 |
400 |
281 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-216 |
325 |
220 |
-469 |
704 |
-196 |
52 |
-106 |
326 |
546 |
426 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
45.93 |
44.28 |
41.36 |
58.52 |
31.97 |
41.26 |
3.81 |
4.61 |
2.38 |
1.73 |
1.89 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.55 |
7.32 |
5.42 |
3.82 |
4.07 |
| Price to Revenue (P/Rev) |
|
7.56 |
6.39 |
5.95 |
9.48 |
4.40 |
5.07 |
5.89 |
7.07 |
8.14 |
4.84 |
4.74 |
| Price to Earnings (P/E) |
|
0.00 |
1,500.32 |
2,082.45 |
0.00 |
764.74 |
8,691.91 |
0.00 |
0.00 |
0.00 |
168.13 |
94.61 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.63% |
5.64% |
4.13% |
4.13% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.07% |
0.05% |
0.00% |
0.13% |
0.01% |
0.00% |
0.00% |
0.00% |
0.59% |
1.06% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.54 |
2.33 |
2.15 |
2.56 |
1.90 |
1.96 |
1.57 |
1.85 |
1.51 |
1.26 |
1.32 |
| Enterprise Value to Revenue (EV/Rev) |
|
11.68 |
10.60 |
10.30 |
14.80 |
8.46 |
9.50 |
8.99 |
9.86 |
12.74 |
8.34 |
7.93 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
114.48 |
99.49 |
0.00 |
55.24 |
174.08 |
475.06 |
125.31 |
1,122.42 |
84.56 |
62.57 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
153.66 |
129.26 |
0.00 |
64.57 |
308.05 |
0.00 |
194.87 |
0.00 |
169.13 |
112.07 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
153.34 |
134.51 |
0.00 |
67.84 |
340.35 |
0.00 |
164.22 |
0.00 |
251.54 |
158.81 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
402.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
68.67 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.10 |
1.39 |
1.49 |
1.79 |
1.51 |
1.69 |
2.69 |
2.48 |
1.46 |
1.36 |
1.41 |
| Long-Term Debt to Equity |
|
1.10 |
1.39 |
1.49 |
1.79 |
1.51 |
1.69 |
2.69 |
2.48 |
1.46 |
1.36 |
1.41 |
| Financial Leverage |
|
1.13 |
1.39 |
1.39 |
1.50 |
1.31 |
1.54 |
2.04 |
2.14 |
1.47 |
1.45 |
1.72 |
| Leverage Ratio |
|
2.34 |
2.60 |
2.59 |
2.71 |
2.52 |
2.76 |
3.32 |
3.41 |
2.67 |
2.66 |
2.95 |
| Compound Leverage Factor |
|
2.34 |
2.60 |
2.59 |
2.71 |
2.52 |
2.76 |
3.32 |
3.41 |
2.67 |
2.66 |
2.95 |
| Debt to Total Capital |
|
52.40% |
58.13% |
59.85% |
64.12% |
60.11% |
62.80% |
72.90% |
71.27% |
59.39% |
57.69% |
58.49% |
| 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% |
0.00% |
| Long-Term Debt to Total Capital |
|
52.40% |
58.13% |
59.85% |
64.12% |
60.11% |
62.80% |
72.90% |
71.27% |
59.39% |
57.69% |
58.49% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
44.02% |
38.70% |
37.15% |
33.08% |
36.79% |
34.67% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
3.58% |
3.17% |
3.00% |
2.80% |
3.10% |
2.53% |
27.10% |
28.73% |
40.61% |
42.31% |
41.51% |
| Debt to EBITDA |
|
-31.23 |
28.59 |
27.70 |
-106.93 |
17.45 |
55.86 |
219.93 |
48.37 |
440.58 |
38.72 |
27.81 |
| Net Debt to EBITDA |
|
-27.34 |
26.46 |
24.88 |
-97.99 |
15.80 |
50.35 |
163.82 |
35.47 |
405.11 |
35.44 |
25.21 |
| Long-Term Debt to EBITDA |
|
-31.23 |
28.59 |
27.70 |
-106.93 |
17.45 |
55.86 |
219.93 |
48.37 |
440.58 |
38.72 |
27.81 |
| Debt to NOPAT |
|
-32.40 |
38.30 |
37.44 |
-85.36 |
21.43 |
109.21 |
-1,350.45 |
63.39 |
-223.52 |
115.19 |
70.59 |
| Net Debt to NOPAT |
|
-28.37 |
35.44 |
33.63 |
-78.22 |
19.40 |
98.44 |
-1,005.90 |
46.48 |
-205.53 |
105.42 |
63.99 |
| Long-Term Debt to NOPAT |
|
-32.40 |
38.30 |
37.44 |
-85.36 |
21.43 |
109.21 |
-1,350.45 |
63.39 |
-223.52 |
115.19 |
70.59 |
| Noncontrolling Interest Sharing Ratio |
|
92.84% |
92.66% |
92.73% |
92.50% |
92.35% |
92.81% |
50.15% |
44.76% |
26.11% |
25.15% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
758 |
-847 |
-2,652 |
-4,780 |
-4,581 |
-2,666 |
-5,504 |
-7,660 |
-33,646 |
-31,537 |
-29,006 |
| Operating Cash Flow to CapEx |
|
0.00% |
-21,478.02% |
-763.55% |
-7,136.76% |
9,844.94% |
-5,690.86% |
-11,937.83% |
-233.72% |
-3,074.92% |
4,318.60% |
-3,564.71% |
| Free Cash Flow to Firm to Interest Expense |
|
16.89 |
-16.47 |
-32.62 |
-46.95 |
-56.53 |
-41.63 |
-60.57 |
-84.38 |
-258.21 |
-90.37 |
-77.55 |
| Operating Cash Flow to Interest Expense |
|
31.04 |
-58.56 |
-1.50 |
-13.13 |
22.74 |
-12.45 |
-20.36 |
-0.55 |
-9.44 |
5.32 |
-3.24 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
31.05 |
-58.84 |
-1.70 |
-13.32 |
22.51 |
-12.66 |
-20.53 |
-0.79 |
-9.74 |
5.20 |
-3.33 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.19 |
0.21 |
0.21 |
0.18 |
0.23 |
0.20 |
0.18 |
0.20 |
0.16 |
0.20 |
0.21 |
| Fixed Asset Turnover |
|
14.47 |
17.69 |
18.45 |
16.57 |
21.95 |
21.30 |
22.54 |
26.81 |
28.25 |
34.86 |
39.97 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
17,439 |
20,563 |
21,952 |
23,279 |
22,669 |
23,073 |
27,490 |
30,809 |
56,382 |
54,907 |
56,725 |
| Invested Capital Turnover |
|
0.21 |
0.23 |
0.22 |
0.19 |
0.25 |
0.22 |
0.19 |
0.21 |
0.17 |
0.21 |
0.22 |
| Increase / (Decrease) in Invested Capital |
|
-928 |
1,138 |
2,830 |
4,432 |
5,229 |
2,509 |
5,538 |
7,531 |
33,714 |
31,834 |
29,235 |
| Enterprise Value (EV) |
|
44,381 |
47,860 |
47,197 |
59,555 |
43,137 |
45,154 |
43,290 |
56,886 |
85,304 |
69,172 |
74,641 |
| Market Capitalization |
|
28,703 |
28,842 |
27,240 |
38,178 |
22,460 |
24,094 |
28,362 |
40,786 |
54,516 |
40,182 |
44,564 |
| Book Value per Share |
|
$0.32 |
$4.76 |
$0.33 |
$0.33 |
$0.35 |
$0.29 |
$3.72 |
$4.21 |
$8.13 |
$8.24 |
$8.32 |
| Tangible Book Value per Share |
|
($0.31) |
($4.34) |
($0.29) |
($0.29) |
($0.26) |
($0.32) |
$3.11 |
$2.65 |
$3.57 |
$3.73 |
$3.87 |
| Total Capital |
|
17,439 |
20,563 |
21,952 |
23,279 |
22,669 |
23,073 |
27,490 |
30,809 |
56,382 |
54,907 |
56,725 |
| Total Debt |
|
9,137 |
11,954 |
13,138 |
14,926 |
13,625 |
14,489 |
20,042 |
21,958 |
33,484 |
31,677 |
33,179 |
| Total Long-Term Debt |
|
9,137 |
11,954 |
13,138 |
14,926 |
13,625 |
14,489 |
20,042 |
21,958 |
33,484 |
31,677 |
33,179 |
| Net Debt |
|
8,001 |
11,060 |
11,801 |
13,678 |
12,336 |
13,060 |
14,928 |
16,101 |
30,788 |
28,990 |
30,076 |
| Capital Expenditures (CapEx) |
|
-0.54 |
14 |
16 |
19 |
19 |
14 |
15 |
22 |
40 |
43 |
34 |
| Net Nonoperating Expense (NNE) |
|
63 |
0.00 |
0.00 |
133 |
0.00 |
56 |
0.00 |
-5.08 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
9,137 |
11,954 |
13,138 |
14,926 |
13,625 |
14,489 |
20,042 |
21,958 |
33,484 |
31,677 |
33,179 |
| Total Depreciation and Amortization (D&A) |
|
27 |
27 |
28 |
29 |
29 |
27 |
28 |
78 |
157 |
146 |
145 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.08) |
$0.12 |
$0.01 |
($0.16) |
$0.24 |
($0.07) |
($0.01) |
($0.06) |
$0.09 |
$0.11 |
$0.08 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
128.64M |
136.99M |
139.65M |
141.76M |
141.04M |
147.72M |
171.44M |
2.11B |
1.32B |
2.83B |
2.84B |
| Adjusted Diluted Earnings per Share |
|
($0.08) |
$0.11 |
$0.01 |
($0.19) |
$0.28 |
($0.08) |
($0.01) |
($0.06) |
$0.10 |
$0.10 |
$0.08 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
1.98B |
1.99B |
139.65M |
2.00B |
141.04M |
2.00B |
171.44M |
2.11B |
1.32B |
2.85B |
2.84B |
| 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 |
|
1.99B |
1.99B |
1.99B |
1.99B |
2.00B |
2.00B |
2.10B |
2.82B |
2.82B |
2.83B |
2.83B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-170 |
291 |
178 |
-348 |
649 |
-156 |
17 |
-129 |
118 |
297 |
229 |
| Normalized NOPAT Margin |
|
-24.51% |
21.01% |
13.68% |
-53.81% |
36.66% |
-15.06% |
1.25% |
-8.03% |
4.40% |
11.46% |
9.50% |
| Pre Tax Income Margin |
|
-35.01% |
21.56% |
14.76% |
-76.87% |
38.15% |
-21.51% |
1.78% |
-11.47% |
6.28% |
15.43% |
11.66% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-5.41 |
5.80 |
2.36 |
-4.88 |
8.33 |
-3.48 |
0.27 |
-2.03 |
1.30 |
1.15 |
0.75 |
| NOPAT to Interest Expense |
|
-3.79 |
5.65 |
2.19 |
-3.42 |
8.00 |
-2.44 |
0.38 |
-1.42 |
0.52 |
0.85 |
0.61 |
| EBIT Less CapEx to Interest Expense |
|
-5.40 |
5.53 |
2.17 |
-5.07 |
8.10 |
-3.70 |
0.10 |
-2.27 |
0.99 |
1.02 |
0.66 |
| NOPAT Less CapEx to Interest Expense |
|
-3.77 |
5.38 |
1.99 |
-3.60 |
7.77 |
-2.66 |
0.20 |
-1.66 |
0.22 |
0.73 |
0.52 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-102.99% |
86.55% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-102.99% |
86.55% |
0.00% |
Key Financial Trends
Rocket Companies’ financial profile has expanded substantially over the period reviewed. Total assets increased from $22.6 billion in Q3 2022 to $61.0 billion in Q2 2026, while trading account securities rose from $9.1 billion to $15.5 billion. Cash and due from banks stood at $3.1 billion in Q2 2026, up from $2.7 billion in Q1 and $1.2 billion in Q1 2024, although cash balances have fluctuated considerably.
Revenue has generally grown, rising from $1.2 billion in Q3 2023 and $1.3 billion in Q2 2024 to $2.4 billion in Q2 2026. However, the latest quarter represented a sequential decline from $2.6 billion in Q1 2026 and $2.7 billion in Q4 2025. Revenue is also heavily dependent on non-interest sources, including service charges and realized and unrealized investment gains, while net interest income turned increasingly negative as borrowing costs rose.
Profitability has improved from the losses reported in Q3 2023, Q1 2025 and Q3 2025. Rocket generated $297 million of consolidated net income in Q1 2026 and $229 million in Q2, with $230 million attributable to common shareholders in the latest quarter. Still, earnings remain volatile, and recent cash flow has been weak: operating cash flow was negative $1.2 billion in Q2 2026 after positive operating cash flow of $1.9 billion in Q1.
- Significant revenue growth: Quarterly revenue reached $2.4 billion in Q2 2026, nearly double the Q3 2023 level of $1.2 billion.
- Recent return to profitability: Consolidated net income was positive in Q4 2025, Q1 2026 and Q2 2026, including $229 million in the latest quarter.
- Larger asset and investment base: Total assets and trading account securities have grown substantially, potentially giving Rocket more scale and investment capacity.
- Improved equity position: Total equity and noncontrolling interests reached $23.5 billion in Q2 2026, compared with $8.5 billion in Q1 2023.
- Meaningful cash resources: Cash and due from banks increased to $3.1 billion in Q2 2026, helping support liquidity despite volatile operating cash flow.
- Earnings are highly cyclical and volatile: Quarterly consolidated results ranged from a $481 million loss in Q3 2024 to a $649 million profit in Q4 2024, followed by additional losses and recoveries.
- Comparisons are complicated by restatements and ownership changes: Several 2024 and 2025 figures are marked as restated, while noncontrolling interest and share counts changed sharply, limiting the usefulness of simple year-over-year comparisons.
- Operating cash flow remains inconsistent: Rocket reported negative operating cash flow of $1.2 billion in Q2 2026, following negative cash flow in Q4 2025 and Q3 2025.
- Debt and interest costs have increased sharply: Long-term debt rose from $11.2 billion in Q3 2022 to $33.2 billion in Q2 2026, while quarterly interest expense climbed from $46 million to $374 million over a similar period.
- Reliance on financing activity: Q2 2026 financing cash flow was positive $1.1 billion, primarily because of $1.5 billion in debt issuance, while operating cash flow was negative. Continued dependence on new borrowing could increase financial risk.
09/12/26 04:06 PM ETAI Generated. May Contain Errors.