New Residential Investment Corp
NYSE:NRZ
Income Statement
Earnings Waterfall
New Residential Investment Corp
Revenue
|
6.4B
USD
|
Cost of Revenue
|
-837.2m
USD
|
Gross Profit
|
5.5B
USD
|
Operating Expenses
|
-2.1B
USD
|
Operating Income
|
3.4B
USD
|
Other Expenses
|
-2.5B
USD
|
Net Income
|
864.8m
USD
|
Income Statement
New Residential Investment Corp
Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|
Revenue | ||||
Revenue |
1 418
N/A
|
3 625
+156%
|
6 361
+75%
|
|
Gross Profit | ||||
Cost of Revenue |
(674)
|
(593)
|
(837)
|
|
Gross Profit |
745
N/A
|
3 032
+307%
|
5 524
+82%
|
|
Operating Income | ||||
Operating Expenses |
(1 244)
|
(1 975)
|
(2 122)
|
|
Selling, General & Administrative |
(1 120)
|
(2 017)
|
(2 107)
|
|
Other Operating Expenses |
(124)
|
43
|
(15)
|
|
Operating Income |
(499)
N/A
|
1 057
N/A
|
3 402
+222%
|
|
Pre-Tax Income | ||||
Non-Reccuring Items |
(842)
|
(93)
|
(2 139)
|
|
Pre-Tax Income |
(1 341)
N/A
|
964
N/A
|
1 263
+31%
|
|
Net Income | ||||
Tax Provision |
(17)
|
(158)
|
(280)
|
|
Income from Continuing Operations |
(1 358)
|
806
|
983
|
|
Income to Minority Interest |
(53)
|
(33)
|
(29)
|
|
Net Income (Common) |
(1 465)
N/A
|
705
N/A
|
865
+23%
|
|
EPS (Diluted) |
-3.52
N/A
|
1.51
N/A
|
1.8
+19%
|