Ares Commercial Real Estate Corp
NYSE:ACRE
Income Statement
Earnings Waterfall
Ares Commercial Real Estate Corp
Revenue
|
202.6m
USD
|
Cost of Revenue
|
-121.9m
USD
|
Gross Profit
|
80.7m
USD
|
Operating Expenses
|
-119.6m
USD
|
Operating Income
|
-38.9m
USD
|
Other Expenses
|
39k
USD
|
Net Income
|
-38.9m
USD
|
Income Statement
Ares Commercial Real Estate Corp
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
47
N/A
|
61
+29%
|
78
+29%
|
87
+11%
|
71
-18%
|
101
+42%
|
96
-5%
|
94
-2%
|
86
-9%
|
82
-5%
|
80
-3%
|
80
0%
|
82
+3%
|
84
+3%
|
88
+4%
|
96
+9%
|
98
+2%
|
104
+7%
|
111
+7%
|
113
+2%
|
118
+5%
|
121
+2%
|
129
+7%
|
134
+4%
|
140
+4%
|
147
+5%
|
139
-5%
|
139
-1%
|
135
-3%
|
131
-2%
|
135
+3%
|
141
+4%
|
152
+8%
|
155
+2%
|
159
+3%
|
165
+4%
|
173
+5%
|
186
+8%
|
200
+7%
|
208
+4%
|
203
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(19)
|
(25)
|
(33)
|
(39)
|
(39)
|
(46)
|
(46)
|
(47)
|
(42)
|
(40)
|
(40)
|
(40)
|
(43)
|
(46)
|
(50)
|
(54)
|
(58)
|
(61)
|
(65)
|
(68)
|
(70)
|
(72)
|
(73)
|
(72)
|
(71)
|
(71)
|
(68)
|
(65)
|
(62)
|
(59)
|
(58)
|
(60)
|
(64)
|
(64)
|
(67)
|
(73)
|
(82)
|
(92)
|
(105)
|
(115)
|
(122)
|
|
Gross Profit |
28
N/A
|
35
+27%
|
46
+29%
|
48
+5%
|
32
-33%
|
55
+72%
|
50
-9%
|
48
-5%
|
45
-6%
|
42
-6%
|
40
-4%
|
39
-2%
|
39
0%
|
39
-1%
|
38
-1%
|
41
+8%
|
40
-4%
|
43
+8%
|
46
+6%
|
45
-2%
|
48
+7%
|
49
+2%
|
57
+16%
|
62
+10%
|
69
+11%
|
75
+9%
|
71
-5%
|
74
+3%
|
73
-1%
|
72
-1%
|
77
+7%
|
80
+5%
|
88
+10%
|
90
+2%
|
92
+1%
|
91
0%
|
91
0%
|
94
+3%
|
95
+0%
|
92
-3%
|
81
-12%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(16)
|
(19)
|
(26)
|
(33)
|
(9)
|
(26)
|
(19)
|
(10)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(9)
|
(11)
|
(18)
|
(24)
|
(31)
|
(64)
|
(60)
|
(56)
|
(51)
|
(17)
|
(13)
|
(22)
|
(27)
|
(31)
|
(40)
|
(49)
|
(63)
|
(87)
|
(99)
|
(88)
|
(120)
|
|
Selling, General & Administrative |
(16)
|
(22)
|
(29)
|
(33)
|
(9)
|
(29)
|
(22)
|
(16)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(11)
|
(18)
|
(24)
|
(31)
|
(36)
|
(32)
|
(29)
|
(26)
|
(22)
|
(23)
|
(24)
|
(26)
|
(28)
|
(25)
|
(22)
|
(17)
|
(13)
|
(14)
|
(14)
|
(15)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
|
Other Operating Expenses |
0
|
4
|
3
|
0
|
0
|
3
|
3
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(27)
|
(27)
|
(26)
|
(24)
|
6
|
10
|
3
|
0
|
(3)
|
(14)
|
(27)
|
(46)
|
(73)
|
(86)
|
(74)
|
(103)
|
|
Operating Income |
12
N/A
|
17
+41%
|
19
+16%
|
15
-24%
|
23
+56%
|
29
+26%
|
31
+8%
|
37
+19%
|
36
-2%
|
34
-7%
|
32
-5%
|
31
-3%
|
31
-1%
|
30
-1%
|
30
-2%
|
33
+11%
|
31
-5%
|
33
+7%
|
36
+8%
|
35
-3%
|
39
+11%
|
38
-2%
|
39
+2%
|
38
-3%
|
38
-1%
|
12
-69%
|
12
0%
|
18
+52%
|
22
+26%
|
55
+149%
|
63
+15%
|
58
-8%
|
61
+5%
|
59
-3%
|
51
-13%
|
42
-18%
|
28
-33%
|
8
-73%
|
(5)
N/A
|
4
N/A
|
(39)
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
2
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Non-Reccuring Items |
0
|
1
|
2
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
14
N/A
|
18
+27%
|
21
+19%
|
17
-21%
|
23
+38%
|
29
+26%
|
31
+8%
|
37
+19%
|
36
-2%
|
34
-7%
|
32
-5%
|
31
-3%
|
31
-1%
|
30
-1%
|
30
-2%
|
33
+11%
|
31
-8%
|
33
+9%
|
36
+8%
|
35
-3%
|
39
+11%
|
38
-2%
|
39
+2%
|
38
-3%
|
38
-1%
|
12
-69%
|
12
0%
|
18
+52%
|
22
+26%
|
55
+149%
|
63
+15%
|
58
-8%
|
61
+5%
|
62
+1%
|
54
-13%
|
44
-17%
|
30
-32%
|
8
-75%
|
(5)
N/A
|
4
N/A
|
(39)
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
0
|
0
|
2
|
(0)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
|
Income from Continuing Operations |
14
|
18
|
22
|
19
|
23
|
29
|
32
|
36
|
36
|
34
|
32
|
31
|
31
|
30
|
30
|
33
|
30
|
33
|
36
|
35
|
39
|
38
|
38
|
37
|
37
|
11
|
11
|
17
|
22
|
55
|
63
|
58
|
61
|
61
|
53
|
44
|
30
|
7
|
(5)
|
3
|
(39)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(5)
|
(7)
|
(9)
|
(8)
|
(7)
|
(6)
|
(5)
|
(3)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
14
N/A
|
18
+32%
|
22
+19%
|
19
-13%
|
24
+30%
|
27
+9%
|
29
+9%
|
34
+18%
|
34
0%
|
32
-6%
|
32
-1%
|
41
+28%
|
40
-2%
|
42
+3%
|
40
-5%
|
32
-19%
|
30
-6%
|
33
+9%
|
36
+8%
|
35
-3%
|
39
+11%
|
38
-2%
|
38
+1%
|
37
-2%
|
37
-1%
|
11
-70%
|
11
+0%
|
17
+53%
|
22
+27%
|
55
+152%
|
63
+14%
|
58
-8%
|
61
+5%
|
61
+1%
|
53
-12%
|
44
-17%
|
30
-32%
|
7
-76%
|
(5)
N/A
|
3
N/A
|
(39)
N/A
|
|
EPS (Diluted) |
0.48
N/A
|
0.63
+31%
|
0.77
+22%
|
0.66
-14%
|
0.85
+29%
|
0.93
+9%
|
1.01
+9%
|
1.19
+18%
|
1.19
N/A
|
1.13
-5%
|
1.12
-1%
|
1.44
+29%
|
1.41
-2%
|
1.46
+4%
|
1.38
-5%
|
1.14
-17%
|
1.07
-6%
|
1.18
+10%
|
1.27
+8%
|
1.23
-3%
|
1.35
+10%
|
1.33
-1%
|
1.34
+1%
|
1.3
-3%
|
1.28
-2%
|
0.35
-73%
|
0.33
-6%
|
0.52
+58%
|
0.66
+27%
|
1.57
+138%
|
1.51
-4%
|
1.22
-19%
|
1.42
+16%
|
1.27
-11%
|
1.04
-18%
|
0.8
-23%
|
0.57
-29%
|
0.14
-75%
|
-0.1
N/A
|
0.06
N/A
|
-0.72
N/A
|