Claros Mortgage Trust, Inc. CMTG
We are a CRE finance company focused primarily on originating senior and subordinate loans on transitional CRE assets located in major U.S. markets, including mortgage loans secured by a first priority or subordinate mortgage on transitional CRE assets, and subordinate loans including mezzanine loans secured by a pledge of equity ownership interests in the direct or indirect property owner rather than directly in the underlying commercial properties. These loans are subordinate to a mortgage loan but senior to the property owner's equity ownership interests. Transitional CRE assets are properties that require repositioning, renovation, rehabilitation, leasing, development or redevelopment or other value-added elements in order to maximize value. We believe our Sponsor's real estate development, ownership and operations experience, and infrastructure differentiates us in lending on these transitional CRE assets. Our objective is to be a premier provider of debt capital for transitional CRE assets and, in doing so, to generate attractive risk-adjusted returns for our stockholders over time, primarily through dividends. We strive to create a diversified investment portfolio of CRE loans that we generally intend to hold to maturity. We focus primarily on originating loans ranging from $50 million to $300 million on transitional CRE assets located in major U.S. markets with attractive fundamental characteristics supported by macroeconomic tailwinds.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $187.8M | $248.4M | $306.6M | $287.2M | $262.7M | $273.7M | $249.6M | — |
| SG&A | $20.0M | $15.7M | $16.6M | $18.7M | $12.6M | $9.0M | $3.4M | — |
| Total operating expenses | $178.6M | $165.0M | $155.3M | $129.8M | $108.4M | $61.4M | $75.7M | — |
| Interest expense | $305.0M | $440.3M | $470.5M | $246.9M | $180.6M | $172.2M | $139.7M | — |
| Net income | -$489.1M | -$221.3M | $6.0M | $112.1M | $170.5M | $194.6M | $163.2M | — |
| EPS, basic | -3.49 | -1.60 | 0.02 | 0.79 | 1.27 | 1.52 | 1.51 | — |
| EPS, diluted | -3.49 | -1.60 | 0.02 | 0.79 | 1.27 | 1.52 | 1.51 | — |
| Shares, diluted (wtd. avg.) | $140.1M | $139.2M | $138.6M | $139.3M | $134.5M | $133.0M | $111.5M | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $173.2M | $99.1M | $187.3M | $348.2M | $334.1M | $431.0M | $338.0M | $69.4M |
| Total assets | $4.72B | $6.97B | $8.07B | $8.24B | $7.46B | $6.95B | $6.55B | — |
| Long-term debt | $3.16B | $4.90B | $5.69B | $5.69B | $4.76B | — | — | — |
| Total liabilities | $3.19B | $4.96B | $5.77B | $5.79B | $4.85B | $4.33B | — | — |
| Retained earnings | -$1.22B | -$733.3M | -$426.7M | -$257.2M | -$161.0M | $526.2M | — | — |
| Total equity | $1.53B | $2.01B | $2.30B | $2.46B | $2.60B | $2.48B | $2.43B | $1.90B |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$30.5M | $84.5M | $111.1M | $111.0M | $213.6M | $140.5M | $129.6M | — |
| Depreciation and amortisation | $6.5M | $9.7M | $8.9M | $8.0M | $7.1M | — | — | — |
| Stock-based compensation | $14.3M | $18.3M | $16.8M | $7.6M | $8.8M | $5.7M | $25.5M | — |
| Investing cash flow | $1.87B | $779.9M | -$39.3M | -$773.3M | -$373.2M | -$208.9M | -$2.31B | — |
| Financing cash flow | -$1.78B | -$945.8M | -$205.1M | $676.3M | $62.8M | $161.3M | $2.45B | — |
| Dividends paid | $0 | $120.7M | $192.2M | $208.1M | $204.9M | — | — | — |
| Buybacks | — | — | — | $21.4M | $3.6M | — | — | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001193125-26-170371.
Others in SIC 6500
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| CBRE | CBRE GROUP, INC. | $42.81B | 38.4x | 13.4% |
| TRNO | Terreno Realty Corp | $7.15B | 16.8x | 24.5% |
| MRP | Millrose Properties, Inc. | $5.32B | 13.1x | — |
| CIGI | Colliers International Group Inc. | $5.03B | 49.0x | 15.3% |
| CWK | Cushman & Wakefield Ltd. | $3.21B | 35.9x | 8.9% |
| CURB | Curbline Properties Corp. | $3.11B | 79.6x | 51.3% |
| UE | Urban Edge Properties | $2.64B | 28.4x | 6.1% |
| GTY | GETTY REALTY CORP /MD/ | $2.01B | 24.1x | 9.0% |