Claros Mortgage Trust Inc
NYSE:CMTG
Income Statement
Earnings Waterfall
Claros Mortgage Trust Inc
Revenue
|
777.6m
USD
|
Cost of Revenue
|
-510.2m
USD
|
Gross Profit
|
267.4m
USD
|
Operating Expenses
|
-245.7m
USD
|
Operating Income
|
21.7m
USD
|
Other Expenses
|
-19.4m
USD
|
Net Income
|
2.3m
USD
|
Income Statement
Claros Mortgage Trust Inc
Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||
Revenue |
429
N/A
|
435
+1%
|
443
+2%
|
434
-2%
|
469
+8%
|
501
+7%
|
564
+13%
|
642
+14%
|
696
+8%
|
757
+9%
|
778
+3%
|
|
Gross Profit | ||||||||||||
Cost of Revenue |
(216)
|
(221)
|
(220)
|
(213)
|
(214)
|
(236)
|
(286)
|
(354)
|
(427)
|
(482)
|
(510)
|
|
Gross Profit |
213
N/A
|
215
+1%
|
224
+4%
|
221
-1%
|
256
+16%
|
265
+4%
|
278
+5%
|
288
+4%
|
270
-6%
|
275
+2%
|
267
-3%
|
|
Operating Income | ||||||||||||
Operating Expenses |
(13)
|
(11)
|
(39)
|
(57)
|
(80)
|
(102)
|
(161)
|
(162)
|
(197)
|
(307)
|
(246)
|
|
Selling, General & Administrative |
(23)
|
(30)
|
(54)
|
(65)
|
(66)
|
(74)
|
(68)
|
(74)
|
(79)
|
(81)
|
(83)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(2)
|
(4)
|
(6)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
|
Other Operating Expenses |
11
|
20
|
15
|
9
|
(10)
|
(22)
|
(84)
|
(79)
|
(110)
|
(217)
|
(154)
|
|
Operating Income |
199
N/A
|
203
+2%
|
185
-9%
|
164
-11%
|
176
+8%
|
163
-7%
|
117
-28%
|
126
+8%
|
73
-42%
|
(32)
N/A
|
22
N/A
|
|
Pre-Tax Income | ||||||||||||
Interest Income Expense |
(12)
|
(15)
|
(16)
|
(18)
|
(8)
|
(6)
|
(5)
|
(7)
|
(12)
|
(18)
|
(22)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
Gain/Loss on Disposition of Assets |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
|
Pre-Tax Income |
188
N/A
|
190
+1%
|
170
-10%
|
145
-15%
|
168
+16%
|
158
-6%
|
112
-29%
|
119
+6%
|
61
-49%
|
(51)
N/A
|
6
N/A
|
|
Net Income | ||||||||||||
Tax Provision |
6
|
6
|
0
|
(4)
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
194
|
196
|
170
|
141
|
162
|
152
|
112
|
119
|
61
|
(51)
|
6
|
|
Income to Minority Interest |
(1)
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
Net Income (Common) |
194
N/A
|
197
+1%
|
171
-13%
|
141
-17%
|
162
+14%
|
150
-7%
|
110
-27%
|
116
+5%
|
56
-51%
|
(55)
N/A
|
2
N/A
|
|
EPS (Diluted) |
1.39
N/A
|
1.41
+1%
|
1.27
-10%
|
1.03
-19%
|
1.15
+12%
|
1.07
-7%
|
0.79
-26%
|
0.84
+6%
|
0.41
-51%
|
-0.39
N/A
|
0.02
N/A
|