Chicago Atlantic Real Estate Finance, Inc. REFI
Chicago Atlantic Real Estate Finance, Inc., and its wholly owned consolidated financing subsidiary, Chicago Atlantic Lincoln, LLC ("CAL") (collectively the "Company", "we", "us" or "our"), is a commercial mortgage real estate investment trust ("REIT") incorporated in the state of Maryland on March 30, 2021. The Company has elected to be taxed as a REIT for United States federal income tax purposes under the Internal Revenue Code of 1986, as amended (the "Code"), commencing with its taxable year ended December 31, 2021. The Company believes that it has qualified as a REIT and that its method of operation will enable it to continue to qualify as a REIT. The Company generally will not be subject to United States federal income taxes on its REIT taxable income if it annually distributes to stockholders at least 90% of its REIT taxable income prior to the deduction for dividends paid and complies with various other requirements as a REIT. See "— U.S. Federal Income Tax Considerations." Additionally, the Company is an "emerging growth company," as defined in the Jumpstart Our Business Startups Act of 2012 (the "JOBS Act"), and intends to take advantage of certain exemptions for emerging growth companies allowing us to temporarily forego the auditor attestation requirements of Section 404(b) of the Sarbanes-Oxley Act of 2002. The Company commenced operations on March 30, 2021 and completed its initial public offering ("IPO") in December 2021.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenue | — | — | — | $48.9M | — |
| SG&A | $5.3M | $5.4M | $5.3M | $3.5M | — |
| Total operating expenses | — | — | — | $16.6M | — |
| Interest expense | $55.4M | $55.0M | $57.1M | $2.6M | — |
| Pre-tax income | $36.0M | $37.0M | $38.7M | $32.3M | — |
| Income tax | $0 | $0 | $0 | $0 | — |
| Net income | $36.0M | $37.0M | $38.7M | $32.3M | — |
| EPS, basic | 1.71 | 1.92 | 2.14 | 1.83 | — |
| EPS, diluted | 1.68 | 1.88 | 2.11 | 1.82 | — |
| Shares, diluted (wtd. avg.) | $21.4M | $19.7M | $18.3M | $17.7M | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash and equivalents | $14.9M | $26.4M | $7.9M | $5.7M | $80.2M |
| Total assets | $424.9M | $435.1M | $359.2M | $343.3M | $278.2M |
| Accounts payable | — | — | — | — | $212.9K |
| Short-term debt | — | — | $284.5M | $281.6M | $200.4M |
| Long-term debt | $49.3M | $49.1M | — | — | — |
| Total liabilities | $117.1M | $126.2M | $87.4M | $79.2M | $14.1M |
| Retained earnings | -$15.5M | -$10.1M | -$5.8M | -$5.1M | -$177.6K |
| Total equity | $307.8M | $309.0M | $271.9M | $264.0M | $264.1M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Operating cash flow | $28.8M | $23.2M | $28.4M | $17.0M | — |
| Stock-based compensation | $3.4M | $3.1M | $1.5M | $435.6K | — |
| Investing cash flow | $8.7M | -$39.3M | -$1.9M | -$125.2M | — |
| Financing cash flow | -$49.0M | $34.6M | -$24.3M | $33.7M | — |
| Dividends paid | $43.8M | $41.6M | $39.1M | $28.2M | — |
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 0001193125-26-103027.
Others in SIC 6798
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| WELL | WELLTOWER INC. | $166.72B | 169.9x | 40.2% |
| PLD | Prologis, Inc. | $128.05B | 38.6x | 7.2% |
| EQIX | EQUINIX INC | $102.22B | 75.3x | 5.4% |
| AMT | AMERICAN TOWER CORP /MA/ | $81.93B | 32.6x | 20.8% |
| SPG | SIMON PROPERTY GROUP INC. | $67.86B | 14.8x | 6.7% |
| DLR | DIGITAL REALTY TRUST, INC. | $66.20B | 52.6x | 10.0% |
| O | REALTY INCOME CORP | $57.96B | 52.4x | 9.1% |
| PSA | Public Storage | $53.04B | 33.5x | 2.7% |