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 |
|
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 |
|
6.21 |
-11 |
16 |
1.30 |
-22 |
34 |
-10 |
-1.79 |
-124 |
68 |
297 |
| Consolidated Net Income / (Loss) |
|
115 |
-233 |
291 |
178 |
-481 |
649 |
-212 |
34 |
-124 |
68 |
297 |
| Net Income / (Loss) Continuing Operations |
|
115 |
-233 |
291 |
178 |
-481 |
649 |
-212 |
34 |
-124 |
68 |
297 |
| Total Pre-Tax Income |
|
118 |
-243 |
298 |
192 |
-497 |
675 |
-223 |
24 |
-184 |
169 |
400 |
| Total Revenue |
|
1,203 |
694 |
1,384 |
1,301 |
647 |
1,769 |
992 |
1,360 |
1,605 |
2,692 |
2,592 |
| Net Interest Income / (Expense) |
|
27 |
41 |
38 |
31 |
6.75 |
22 |
-109 |
33 |
36 |
29 |
-349 |
| Total Interest Income |
|
94 |
86 |
89 |
112 |
109 |
103 |
0.00 |
124 |
126 |
159 |
0.00 |
| Total Interest Expense |
|
67 |
45 |
51 |
81 |
102 |
81 |
109 |
91 |
91 |
130 |
349 |
| Long-Term Debt Interest Expense |
|
67 |
45 |
51 |
81 |
102 |
81 |
109 |
91 |
91 |
130 |
349 |
| Total Non-Interest Income |
|
1,176 |
653 |
1,346 |
1,270 |
640 |
1,747 |
1,101 |
1,328 |
1,570 |
2,664 |
2,941 |
| Other Service Charges |
|
591 |
580 |
590 |
624 |
674 |
680 |
778 |
711 |
1,022 |
1,874 |
2,050 |
| Net Realized & Unrealized Capital Gains on Investments |
|
585 |
72 |
756 |
646 |
-34 |
1,067 |
323 |
617 |
548 |
790 |
891 |
| Total Non-Interest Expense |
|
1,086 |
937 |
1,085 |
1,109 |
1,144 |
1,094 |
1,215 |
1,336 |
1,789 |
2,523 |
2,192 |
| Salaries and Employee Benefits |
|
590 |
485 |
541 |
553 |
608 |
559 |
610 |
623 |
875 |
1,199 |
1,079 |
| Marketing Expense |
|
193 |
143 |
206 |
211 |
201 |
206 |
276 |
276 |
274 |
262 |
345 |
| Other Operating Expenses |
|
237 |
244 |
273 |
278 |
269 |
261 |
302 |
351 |
425 |
700 |
622 |
| Depreciation Expense |
|
28 |
27 |
27 |
28 |
29 |
29 |
27 |
28 |
78 |
157 |
146 |
| Income Tax Expense |
|
2.68 |
-10 |
7.66 |
14 |
-16 |
26 |
-11 |
-9.83 |
-60 |
101 |
103 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
109 |
-222 |
274 |
177 |
-459 |
615 |
-202 |
36 |
0.00 |
0.19 |
0.00 |
| Basic Earnings per Share |
|
$0.05 |
($0.08) |
$0.12 |
$0.01 |
($0.16) |
$0.24 |
($0.07) |
($0.01) |
($0.06) |
$0.09 |
$0.11 |
| Weighted Average Basic Shares Outstanding |
|
129.39M |
128.64M |
136.99M |
139.65M |
141.76M |
141.04M |
147.72M |
171.44M |
2.11B |
1.32B |
2.83B |
| Diluted Earnings per Share |
|
$0.04 |
($0.08) |
$0.11 |
$0.01 |
($0.19) |
$0.28 |
($0.08) |
($0.01) |
($0.06) |
$0.10 |
$0.10 |
| Weighted Average Diluted Shares Outstanding |
|
1.98B |
1.98B |
1.99B |
139.65M |
2.00B |
141.04M |
2.00B |
171.44M |
2.11B |
1.32B |
2.85B |
| Weighted Average Basic & Diluted Shares Outstanding |
|
1.98B |
1.99B |
1.99B |
1.99B |
1.99B |
2.00B |
2.00B |
2.10B |
2.82B |
2.82B |
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 |
|
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 |
|
74 |
145 |
-243 |
444 |
-89 |
41 |
140 |
3,685 |
744 |
-2,923 |
41 |
| Net Cash From Operating Activities |
|
328 |
1,394 |
-3,013 |
-122 |
-1,337 |
1,843 |
-796 |
-1,850 |
-50 |
-1,230 |
1,857 |
| Net Cash From Continuing Operating Activities |
|
328 |
1,394 |
-3,013 |
-122 |
-1,337 |
1,843 |
-796 |
-1,850 |
-50 |
-1,230 |
1,857 |
| Net Income / (Loss) Continuing Operations |
|
115 |
-233 |
291 |
178 |
-481 |
649 |
-212 |
34 |
-124 |
68 |
297 |
| Consolidated Net Income / (Loss) |
|
115 |
-233 |
291 |
178 |
-481 |
649 |
-212 |
34 |
-124 |
68 |
297 |
| Depreciation Expense |
|
28 |
27 |
27 |
28 |
29 |
29 |
27 |
28 |
78 |
157 |
146 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-56 |
1,912 |
-3,322 |
-334 |
-1,047 |
1,193 |
-485 |
-1,859 |
-396 |
-1,710 |
1,352 |
| Changes in Operating Assets and Liabilities, net |
|
242 |
-312 |
-8.00 |
5.72 |
163 |
-27 |
-126 |
-53 |
391 |
255 |
62 |
| Net Cash From Investing Activities |
|
97 |
122 |
35 |
-261 |
-234 |
-36 |
75 |
-130 |
-3.07 |
-2,474 |
335 |
| Net Cash From Continuing Investing Activities |
|
97 |
122 |
35 |
-261 |
-234 |
-36 |
75 |
-130 |
-3.07 |
-2,474 |
335 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-21 |
0.54 |
-14 |
-16 |
-19 |
-19 |
-14 |
-15 |
-22 |
-40 |
-43 |
| Purchase of Investment Securities |
|
- |
- |
- |
- |
- |
- |
1.00 |
- |
155 |
-2,792 |
-10 |
| Sale and/or Maturity of Investments |
|
225 |
116 |
67 |
69 |
95 |
79 |
144 |
63 |
108 |
114 |
576 |
| Other Investing Activities, net |
|
-107 |
5.17 |
-17 |
-314 |
-310 |
-96 |
-56 |
- |
- |
- |
-188 |
| Net Cash From Financing Activities |
|
-352 |
-1,371 |
2,734 |
827 |
1,483 |
-1,765 |
861 |
5,664 |
798 |
780 |
-2,151 |
| Net Cash From Continuing Financing Activities |
|
-352 |
-1,371 |
2,734 |
827 |
1,483 |
-1,765 |
861 |
5,664 |
798 |
780 |
-2,151 |
| Issuance of Debt |
|
-219 |
-1,303 |
2,778 |
877 |
1,528 |
-1,751 |
-3.00 |
3,100 |
3,684 |
-3,684 |
-26 |
| Issuance of Common Equity |
|
7.23 |
5.40 |
5.40 |
6.66 |
21 |
7.32 |
8.00 |
8.42 |
22 |
16 |
19 |
| Repayment of Debt |
|
-104 |
-54 |
-31 |
-37 |
-28 |
-14 |
889 |
2,702 |
-2,768 |
4,445 |
-2,054 |
| Payment of Dividends |
|
- |
- |
-1.94 |
- |
- |
- |
-5.00 |
-231 |
0.54 |
-4.82 |
-2.00 |
| Other Financing Activities, Net |
|
-36 |
-19 |
-17 |
-21 |
-38 |
-7.69 |
-28 |
84 |
-141 |
7.83 |
-88 |
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 |
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 |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
22,601 |
21,202 |
20,856 |
20,649 |
22,219 |
23,649 |
25,118 |
25,251 |
30,360 |
33,576 |
59,439 |
| Cash and Due from Banks |
|
826 |
893 |
883 |
957 |
861 |
1,309 |
1,228 |
1,409 |
5,091 |
5,836 |
2,687 |
| Trading Account Securities |
|
9,123 |
8,439 |
8,444 |
8,013 |
9,416 |
9,487 |
10,978 |
9,599 |
11,169 |
11,658 |
13,928 |
| 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 |
|
274 |
267 |
263 |
256 |
243 |
233 |
229 |
203 |
194 |
201 |
273 |
| Goodwill |
|
- |
1,253 |
1,248 |
1,242 |
1,246 |
1,240 |
1,234 |
1,224 |
- |
3,283 |
10,611 |
| Intangible Assets |
|
- |
- |
- |
- |
- |
- |
- |
- |
1,221 |
- |
2,109 |
| Other Assets |
|
12,300 |
10,277 |
9,982 |
10,407 |
10,198 |
11,154 |
11,177 |
12,795 |
12,648 |
12,230 |
29,831 |
| Total Liabilities & Shareholders' Equity |
|
22,601 |
21,202 |
20,856 |
20,649 |
22,219 |
23,649 |
25,118 |
25,251 |
30,360 |
33,576 |
59,439 |
| Total Liabilities |
|
13,689 |
13,093 |
12,491 |
12,142 |
13,610 |
14,835 |
16,766 |
16,667 |
22,911 |
24,725 |
36,209 |
| Long-Term Debt |
|
11,222 |
11,316 |
10,758 |
10,340 |
11,954 |
13,138 |
14,926 |
14,489 |
20,042 |
21,958 |
31,677 |
| Other Long-Term Liabilities |
|
2,233 |
1,612 |
1,589 |
1,586 |
1,467 |
1,491 |
1,663 |
1,972 |
2,870 |
2,469 |
4,532 |
| Total Equity & Noncontrolling Interests |
|
8,911 |
8,109 |
8,365 |
8,506 |
8,609 |
8,814 |
8,352 |
8,584 |
7,449 |
8,851 |
23,230 |
| Total Preferred & Common Equity |
|
559 |
576 |
591 |
612 |
651 |
659 |
652 |
584 |
7,449 |
8,851 |
23,230 |
| Preferred Stock |
|
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
559 |
576 |
591 |
612 |
651 |
659 |
652 |
584 |
7,449 |
8,851 |
23,230 |
| Common Stock |
|
242 |
295 |
302 |
317 |
351 |
358 |
373 |
404 |
7,272 |
8,798 |
22,809 |
| Retained Earnings |
|
316 |
281 |
289 |
295 |
300 |
301 |
279 |
180 |
179 |
55 |
421 |
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 |
|
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 |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
2,815,890,012.00 |
2,819,815,377.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
2,815,890,012.00 |
2,819,815,377.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.02 |
0.11 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-7.07% |
44.30% |
107.74% |
5.22% |
-46.23% |
155.03% |
-25.04% |
4.58% |
148.13% |
52.13% |
161.29% |
| EBITDA Growth |
|
11.25% |
55.07% |
184.45% |
34.40% |
-422.67% |
425.57% |
-160.30% |
-76.47% |
77.42% |
-53.67% |
378.57% |
| EBIT Growth |
|
10.60% |
51.94% |
171.73% |
38.79% |
-522.80% |
377.87% |
-174.77% |
-87.37% |
62.96% |
-74.95% |
279.37% |
| NOPAT Growth |
|
19.46% |
51.94% |
199.84% |
27.86% |
-402.86% |
481.46% |
-153.72% |
-80.84% |
62.96% |
-89.49% |
290.26% |
| Net Income Growth |
|
19.46% |
52.77% |
170.65% |
27.86% |
-518.83% |
378.74% |
-173.08% |
-80.84% |
74.27% |
-89.49% |
240.09% |
| EPS Growth |
|
0.00% |
55.56% |
168.75% |
-80.00% |
-575.00% |
450.00% |
-172.73% |
-200.00% |
68.42% |
-64.29% |
225.00% |
| Operating Cash Flow Growth |
|
-89.12% |
14.38% |
-126.30% |
56.41% |
-507.26% |
32.23% |
73.55% |
-1,412.42% |
96.24% |
-166.74% |
333.29% |
| Free Cash Flow Firm Growth |
|
-87.79% |
-93.52% |
-128.66% |
-166.43% |
-397.73% |
-704.08% |
-214.62% |
-107.57% |
-60.23% |
-634.61% |
-1,083.13% |
| Invested Capital Growth |
|
-7.33% |
-5.05% |
5.86% |
14.80% |
23.52% |
29.99% |
12.20% |
25.23% |
32.35% |
148.73% |
137.97% |
| Revenue Q/Q Growth |
|
-2.67% |
-42.34% |
99.44% |
-6.00% |
-50.26% |
173.50% |
-41.38% |
31.14% |
18.01% |
67.71% |
-3.72% |
| EBITDA Q/Q Growth |
|
-11.28% |
-248.91% |
250.42% |
-32.37% |
-313.00% |
250.25% |
-127.86% |
126.40% |
-304.40% |
408.21% |
67.35% |
| EBIT Q/Q Growth |
|
-14.99% |
-306.51% |
222.83% |
-35.64% |
-358.96% |
235.72% |
-133.05% |
110.87% |
-859.20% |
191.77% |
136.63% |
| NOPAT Q/Q Growth |
|
-17.40% |
-247.93% |
270.97% |
-38.80% |
-295.66% |
286.32% |
-124.08% |
121.83% |
-478.24% |
152.90% |
335.41% |
| Net Income Q/Q Growth |
|
-17.40% |
-302.44% |
224.93% |
-38.80% |
-370.58% |
234.73% |
-132.75% |
116.05% |
-463.33% |
155.07% |
335.41% |
| EPS Q/Q Growth |
|
-20.00% |
-300.00% |
237.50% |
-90.91% |
-2,000.00% |
247.37% |
-128.57% |
87.50% |
-500.00% |
266.67% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
217.01% |
324.48% |
-316.14% |
95.94% |
-993.25% |
237.82% |
-143.24% |
-132.13% |
97.28% |
-2,345.99% |
251.02% |
| Free Cash Flow Firm Q/Q Growth |
|
-59.78% |
-52.77% |
-211.73% |
-212.97% |
-80.27% |
4.17% |
41.81% |
-106.49% |
-39.16% |
-339.27% |
6.27% |
| Invested Capital Q/Q Growth |
|
-1.44% |
-7.47% |
17.91% |
6.76% |
6.04% |
-2.62% |
1.78% |
19.15% |
12.07% |
83.00% |
-2.62% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
12.07% |
-31.18% |
23.52% |
16.92% |
-72.45% |
39.80% |
-18.91% |
3.81% |
-6.59% |
12.12% |
21.06% |
| EBIT Margin |
|
9.78% |
-35.01% |
21.56% |
14.76% |
-76.87% |
38.15% |
-21.51% |
1.78% |
-11.47% |
6.28% |
15.43% |
| Profit (Net Income) Margin |
|
9.55% |
-33.54% |
21.01% |
13.68% |
-74.41% |
36.66% |
-20.48% |
2.51% |
-7.72% |
2.53% |
11.46% |
| Tax Burden Percent |
|
97.72% |
95.80% |
97.43% |
92.65% |
96.80% |
96.10% |
95.22% |
140.50% |
67.24% |
40.35% |
74.25% |
| 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 |
|
2.28% |
0.00% |
2.57% |
7.35% |
0.00% |
3.90% |
0.00% |
-40.50% |
0.00% |
59.65% |
25.75% |
| Return on Invested Capital (ROIC) |
|
1.75% |
-5.20% |
4.75% |
3.05% |
-10.28% |
9.32% |
-3.28% |
0.49% |
-1.71% |
0.43% |
2.44% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
1.75% |
-5.86% |
4.75% |
3.05% |
-11.34% |
9.32% |
-3.71% |
0.49% |
-1.69% |
0.43% |
2.44% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.19% |
-6.65% |
6.61% |
4.24% |
-16.99% |
12.24% |
-5.70% |
1.00% |
-3.62% |
0.63% |
3.54% |
| Return on Equity (ROE) |
|
3.93% |
-11.85% |
11.35% |
7.30% |
-27.28% |
21.56% |
-8.98% |
1.48% |
-5.33% |
1.06% |
5.98% |
| Cash Return on Invested Capital (CROIC) |
|
5.23% |
3.61% |
-4.13% |
-12.07% |
-21.87% |
-22.91% |
-10.89% |
-22.46% |
-26.56% |
-85.68% |
-80.94% |
| Operating Return on Assets (OROA) |
|
1.62% |
-6.77% |
4.49% |
3.04% |
-13.52% |
8.90% |
-4.31% |
0.32% |
-2.26% |
0.99% |
3.02% |
| Return on Assets (ROA) |
|
1.58% |
-6.48% |
4.37% |
2.82% |
-13.09% |
8.55% |
-4.10% |
0.45% |
-1.52% |
0.40% |
2.24% |
| Return on Common Equity (ROCE) |
|
0.26% |
-0.85% |
0.83% |
0.53% |
-2.05% |
1.65% |
-0.65% |
0.74% |
-2.94% |
0.78% |
4.47% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-106.24% |
0.00% |
47.92% |
53.27% |
-37.63% |
0.00% |
22.72% |
-0.15% |
3.91% |
0.00% |
1.18% |
| Net Operating Profit after Tax (NOPAT) |
|
115 |
-170 |
291 |
178 |
-348 |
649 |
-156 |
34 |
-129 |
68 |
297 |
| NOPAT Margin |
|
9.55% |
-24.51% |
21.01% |
13.68% |
-53.81% |
36.66% |
-15.06% |
2.51% |
-8.03% |
2.53% |
11.46% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.66% |
0.00% |
0.00% |
1.06% |
0.00% |
0.43% |
0.00% |
-0.03% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
65.08% |
90.46% |
54.01% |
58.76% |
124.90% |
43.26% |
85.34% |
66.13% |
71.58% |
54.28% |
54.94% |
| Operating Expenses to Revenue |
|
90.22% |
135.01% |
78.44% |
85.24% |
176.87% |
61.85% |
121.51% |
98.22% |
111.47% |
93.72% |
84.57% |
| Earnings before Interest and Taxes (EBIT) |
|
118 |
-243 |
298 |
192 |
-497 |
675 |
-223 |
24 |
-184 |
169 |
400 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
145 |
-216 |
325 |
220 |
-469 |
704 |
-196 |
52 |
-106 |
326 |
546 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
26.43 |
45.93 |
44.28 |
41.36 |
58.52 |
31.97 |
41.26 |
3.81 |
4.61 |
2.38 |
1.73 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.55 |
7.32 |
5.42 |
3.82 |
| Price to Revenue (P/Rev) |
|
4.51 |
7.56 |
6.39 |
5.95 |
9.48 |
4.40 |
5.07 |
5.89 |
7.07 |
8.14 |
4.84 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
1,500.32 |
2,082.45 |
0.00 |
764.74 |
8,691.91 |
0.00 |
0.00 |
0.00 |
168.13 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.63% |
5.64% |
4.13% |
4.13% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.07% |
0.05% |
0.00% |
0.13% |
0.01% |
0.00% |
0.00% |
0.00% |
0.59% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.77 |
2.54 |
2.33 |
2.15 |
2.56 |
1.90 |
1.96 |
1.57 |
1.85 |
1.51 |
1.26 |
| Enterprise Value to Revenue (EV/Rev) |
|
9.32 |
11.68 |
10.60 |
10.30 |
14.80 |
8.46 |
9.50 |
8.99 |
9.86 |
12.74 |
8.34 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
114.48 |
99.49 |
0.00 |
55.24 |
174.08 |
475.06 |
125.31 |
1,122.42 |
84.56 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
153.66 |
129.26 |
0.00 |
64.57 |
308.05 |
0.00 |
194.87 |
0.00 |
169.13 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
153.34 |
134.51 |
0.00 |
67.84 |
340.35 |
0.00 |
164.22 |
0.00 |
251.54 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
402.26 |
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) |
|
32.61 |
68.67 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.22 |
1.10 |
1.39 |
1.49 |
1.79 |
1.51 |
1.69 |
2.69 |
2.48 |
1.46 |
1.36 |
| Long-Term Debt to Equity |
|
1.22 |
1.10 |
1.39 |
1.49 |
1.79 |
1.51 |
1.69 |
2.69 |
2.48 |
1.46 |
1.36 |
| Financial Leverage |
|
1.25 |
1.13 |
1.39 |
1.39 |
1.50 |
1.31 |
1.54 |
2.04 |
2.14 |
1.47 |
1.45 |
| Leverage Ratio |
|
2.48 |
2.34 |
2.60 |
2.59 |
2.71 |
2.52 |
2.76 |
3.32 |
3.41 |
2.67 |
2.66 |
| Compound Leverage Factor |
|
2.48 |
2.34 |
2.60 |
2.59 |
2.71 |
2.52 |
2.76 |
3.32 |
3.41 |
2.67 |
2.66 |
| Debt to Total Capital |
|
54.87% |
52.40% |
58.13% |
59.85% |
64.12% |
60.11% |
62.80% |
72.90% |
71.27% |
59.39% |
57.69% |
| 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 |
|
54.87% |
52.40% |
58.13% |
59.85% |
64.12% |
60.11% |
62.80% |
72.90% |
71.27% |
59.39% |
57.69% |
| 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 |
|
41.89% |
44.02% |
38.70% |
37.15% |
33.08% |
36.79% |
34.67% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
3.25% |
3.58% |
3.17% |
3.00% |
2.80% |
3.10% |
2.53% |
27.10% |
28.73% |
40.61% |
42.31% |
| Debt to EBITDA |
|
-18.54 |
-31.23 |
28.59 |
27.70 |
-106.93 |
17.45 |
55.86 |
219.93 |
48.37 |
440.58 |
38.72 |
| Net Debt to EBITDA |
|
-16.76 |
-27.34 |
26.46 |
24.88 |
-97.99 |
15.80 |
50.35 |
163.82 |
35.47 |
405.11 |
35.44 |
| Long-Term Debt to EBITDA |
|
-18.54 |
-31.23 |
28.59 |
27.70 |
-106.93 |
17.45 |
55.86 |
219.93 |
48.37 |
440.58 |
38.72 |
| Debt to NOPAT |
|
-22.20 |
-32.40 |
38.30 |
37.44 |
-85.36 |
21.43 |
109.21 |
-1,350.45 |
63.39 |
-223.52 |
115.19 |
| Net Debt to NOPAT |
|
-20.07 |
-28.37 |
35.44 |
33.63 |
-78.22 |
19.40 |
98.44 |
-1,005.90 |
46.48 |
-205.53 |
105.42 |
| Long-Term Debt to NOPAT |
|
-22.20 |
-32.40 |
38.30 |
37.44 |
-85.36 |
21.43 |
109.21 |
-1,350.45 |
63.39 |
-223.52 |
115.19 |
| Noncontrolling Interest Sharing Ratio |
|
93.28% |
92.84% |
92.66% |
92.73% |
92.50% |
92.35% |
92.81% |
50.15% |
44.76% |
26.11% |
25.15% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
1,606 |
758 |
-847 |
-2,652 |
-4,780 |
-4,581 |
-2,666 |
-5,504 |
-7,660 |
-33,646 |
-31,537 |
| Operating Cash Flow to CapEx |
|
1,582.93% |
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% |
| Free Cash Flow to Firm to Interest Expense |
|
23.94 |
16.89 |
-16.47 |
-32.62 |
-46.95 |
-56.53 |
-41.63 |
-60.57 |
-84.38 |
-258.21 |
-90.37 |
| Operating Cash Flow to Interest Expense |
|
4.90 |
31.04 |
-58.56 |
-1.50 |
-13.13 |
22.74 |
-12.45 |
-20.36 |
-0.55 |
-9.44 |
5.32 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
4.59 |
31.05 |
-58.84 |
-1.70 |
-13.32 |
22.51 |
-12.66 |
-20.53 |
-0.79 |
-9.74 |
5.20 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.17 |
0.19 |
0.21 |
0.21 |
0.18 |
0.23 |
0.20 |
0.18 |
0.20 |
0.16 |
0.20 |
| Fixed Asset Turnover |
|
13.51 |
14.47 |
17.69 |
18.45 |
16.57 |
21.95 |
21.30 |
22.54 |
26.81 |
28.25 |
34.86 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
18,847 |
17,439 |
20,563 |
21,952 |
23,279 |
22,669 |
23,073 |
27,490 |
30,809 |
56,382 |
54,907 |
| Invested Capital Turnover |
|
0.18 |
0.21 |
0.23 |
0.22 |
0.19 |
0.25 |
0.22 |
0.19 |
0.21 |
0.17 |
0.21 |
| Increase / (Decrease) in Invested Capital |
|
-1,491 |
-928 |
1,138 |
2,830 |
4,432 |
5,229 |
2,509 |
5,538 |
7,531 |
33,714 |
31,834 |
| Enterprise Value (EV) |
|
33,417 |
44,381 |
47,860 |
47,197 |
59,555 |
43,137 |
45,154 |
43,290 |
56,886 |
85,304 |
69,172 |
| Market Capitalization |
|
16,174 |
28,703 |
28,842 |
27,240 |
38,178 |
22,460 |
24,094 |
28,362 |
40,786 |
54,516 |
40,182 |
| Book Value per Share |
|
$0.31 |
$0.32 |
$4.76 |
$0.33 |
$0.33 |
$0.35 |
$0.29 |
$3.72 |
$4.21 |
$8.13 |
$8.24 |
| Tangible Book Value per Share |
|
($0.32) |
($0.31) |
($4.34) |
($0.29) |
($0.29) |
($0.26) |
($0.32) |
$3.11 |
$2.65 |
$3.57 |
$3.73 |
| Total Capital |
|
18,847 |
17,439 |
20,563 |
21,952 |
23,279 |
22,669 |
23,073 |
27,490 |
30,809 |
56,382 |
54,907 |
| Total Debt |
|
10,340 |
9,137 |
11,954 |
13,138 |
14,926 |
13,625 |
14,489 |
20,042 |
21,958 |
33,484 |
31,677 |
| Total Long-Term Debt |
|
10,340 |
9,137 |
11,954 |
13,138 |
14,926 |
13,625 |
14,489 |
20,042 |
21,958 |
33,484 |
31,677 |
| Net Debt |
|
9,348 |
8,001 |
11,060 |
11,801 |
13,678 |
12,336 |
13,060 |
14,928 |
16,101 |
30,788 |
28,990 |
| Capital Expenditures (CapEx) |
|
21 |
-0.54 |
14 |
16 |
19 |
19 |
14 |
15 |
22 |
40 |
43 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
63 |
0.00 |
0.00 |
133 |
0.00 |
56 |
0.00 |
-5.08 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
10,340 |
9,137 |
11,954 |
13,138 |
14,926 |
13,625 |
14,489 |
20,042 |
21,958 |
33,484 |
31,677 |
| Total Depreciation and Amortization (D&A) |
|
28 |
27 |
27 |
28 |
29 |
29 |
27 |
28 |
78 |
157 |
146 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.05 |
($0.08) |
$0.12 |
$0.01 |
($0.16) |
$0.24 |
($0.07) |
($0.01) |
($0.06) |
$0.09 |
$0.11 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
129.39M |
128.64M |
136.99M |
139.65M |
141.76M |
141.04M |
147.72M |
171.44M |
2.11B |
1.32B |
2.83B |
| Adjusted Diluted Earnings per Share |
|
$0.04 |
($0.08) |
$0.11 |
$0.01 |
($0.19) |
$0.28 |
($0.08) |
($0.01) |
($0.06) |
$0.10 |
$0.10 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
1.98B |
1.98B |
1.99B |
139.65M |
2.00B |
141.04M |
2.00B |
171.44M |
2.11B |
1.32B |
2.85B |
| 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 |
|
1.98B |
1.99B |
1.99B |
1.99B |
1.99B |
2.00B |
2.00B |
2.10B |
2.82B |
2.82B |
2.83B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
115 |
-170 |
291 |
178 |
-348 |
649 |
-156 |
17 |
-129 |
118 |
297 |
| Normalized NOPAT Margin |
|
9.55% |
-24.51% |
21.01% |
13.68% |
-53.81% |
36.66% |
-15.06% |
1.25% |
-8.03% |
4.40% |
11.46% |
| Pre Tax Income Margin |
|
9.78% |
-35.01% |
21.56% |
14.76% |
-76.87% |
38.15% |
-21.51% |
1.78% |
-11.47% |
6.28% |
15.43% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.75 |
-5.41 |
5.80 |
2.36 |
-4.88 |
8.33 |
-3.48 |
0.27 |
-2.03 |
1.30 |
1.15 |
| NOPAT to Interest Expense |
|
1.71 |
-3.79 |
5.65 |
2.19 |
-3.42 |
8.00 |
-2.44 |
0.38 |
-1.42 |
0.52 |
0.85 |
| EBIT Less CapEx to Interest Expense |
|
1.44 |
-5.40 |
5.53 |
2.17 |
-5.07 |
8.10 |
-3.70 |
0.10 |
-2.27 |
0.99 |
1.02 |
| NOPAT Less CapEx to Interest Expense |
|
1.40 |
-3.77 |
5.38 |
1.99 |
-3.60 |
7.77 |
-2.66 |
0.20 |
-1.66 |
0.22 |
0.73 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-102.99% |
86.55% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-102.99% |
86.55% |
Key Financial Trends
Rocket Companies (NYSE: RKT) showed a sharp year-over-year rebound in Q1 2026, but the quarter still reflects a business with highly volatile earnings and a leveraged balance sheet. Revenue and net income improved meaningfully versus the prior year, operating cash flow was strong, and the company ended the quarter with a small cash increase. However, the business remains dependent on large non-interest income streams, and the balance sheet still carries substantial debt and goodwill from past acquisitions.
- Q1 2026 net income improved to $297 million from a loss of $124 million in Q3 2025 and a loss of $212 million in Q1 2025, showing a major year-over-year turnaround.
- Operating cash flow was very strong at $1.86 billion in Q1 2026, up sharply from negative operating cash flow in several 2025 quarters and a $796 million outflow in Q1 2025.
- Pre-tax income rebounded to $400 million in Q1 2026, compared with a loss of $184 million in Q3 2025 and a loss of $223 million in Q1 2025.
- Revenue of $2.59 billion was up significantly year over year and improved from Q4 2025 revenue of $2.69 billion, indicating the company is sustaining a much stronger top line than in early 2025.
- The company ended Q1 2026 with a $41 million increase in cash and equivalents, helped by solid operating performance and investment-related cash inflows.
- Non-interest income remains the main earnings engine, with $2.94 billion in Q1 2026 versus a net interest expense of $349 million, so results still depend heavily on mortgage/financial-market activity rather than spread income.
- The company reduced debt in the quarter, repaying $2.05 billion, but it also continues to manage an active and large financing structure.
- Balance sheet assets increased to $59.4 billion from $33.6 billion in Q3 2025, largely reflecting a much larger trading securities and cash position after year-end changes.
- Long-term debt remains very high at $31.7 billion, which keeps interest expense elevated and adds financial risk.
- Goodwill and intangible assets are still material at roughly $12.7 billion combined, which leaves the balance sheet exposed if acquired businesses underperform.
Trend takeaway: Rocket Companies has clearly improved from the weak and loss-making quarters seen in 2024 and early 2025, and Q1 2026 looks like a strong operating rebound. The key question for investors is durability: can Rocket keep generating this level of revenue, cash flow, and profitability without relying on unusually strong market-related gains?
06/24/26 03:06 AM ETAI Generated. May Contain Errors.