Annual Income Statements for Rocket Companies
This table shows Rocket Companies' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Rocket Companies
This table shows Rocket Companies' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
-18 |
-19 |
7.44 |
6.21 |
-11 |
16 |
1.30 |
-22 |
34 |
-10 |
-1.79 |
Consolidated Net Income / (Loss) |
|
-493 |
-411 |
139 |
115 |
-233 |
291 |
178 |
-481 |
649 |
-212 |
34 |
Net Income / (Loss) Continuing Operations |
|
-493 |
-411 |
139 |
115 |
-233 |
291 |
178 |
-481 |
649 |
-212 |
34 |
Total Pre-Tax Income |
|
-505 |
-416 |
138 |
118 |
-243 |
298 |
192 |
-497 |
675 |
-223 |
24 |
Total Revenue |
|
481 |
666 |
1,236 |
1,203 |
694 |
1,384 |
1,301 |
647 |
1,769 |
1,037 |
1,360 |
Net Interest Income / (Expense) |
|
49 |
32 |
21 |
27 |
41 |
38 |
31 |
6.75 |
22 |
28 |
33 |
Total Interest Income |
|
85 |
67 |
81 |
94 |
86 |
89 |
112 |
109 |
103 |
92 |
124 |
Loans and Leases Interest Income |
|
85 |
67 |
81 |
94 |
86 |
89 |
112 |
109 |
103 |
92 |
124 |
Total Interest Expense |
|
36 |
35 |
60 |
67 |
45 |
51 |
81 |
102 |
81 |
64 |
91 |
Long-Term Debt Interest Expense |
|
36 |
35 |
60 |
67 |
45 |
51 |
81 |
102 |
81 |
64 |
91 |
Total Non-Interest Income |
|
432 |
634 |
1,215 |
1,176 |
653 |
1,346 |
1,270 |
640 |
1,747 |
1,009 |
1,328 |
Other Service Charges |
|
558 |
563 |
578 |
591 |
580 |
590 |
624 |
674 |
680 |
687 |
711 |
Net Realized & Unrealized Capital Gains on Investments |
|
-126 |
71 |
637 |
585 |
72 |
756 |
646 |
-34 |
1,067 |
322 |
617 |
Total Non-Interest Expense |
|
986 |
1,082 |
1,098 |
1,086 |
937 |
1,085 |
1,109 |
1,144 |
1,094 |
1,260 |
1,336 |
Salaries and Employee Benefits |
|
519 |
604 |
579 |
590 |
485 |
541 |
553 |
608 |
559 |
610 |
623 |
Marketing Expense |
|
175 |
182 |
219 |
193 |
143 |
206 |
211 |
201 |
206 |
276 |
276 |
Other Operating Expenses |
|
229 |
228 |
236 |
237 |
244 |
273 |
278 |
269 |
261 |
310 |
351 |
Depreciation Expense |
|
24 |
31 |
25 |
28 |
27 |
27 |
28 |
29 |
29 |
27 |
28 |
Amortization Expense |
|
38 |
38 |
38 |
38 |
38 |
38 |
38 |
39 |
38 |
38 |
58 |
Income Tax Expense |
|
-13 |
-4.50 |
-0.78 |
2.68 |
-10 |
7.66 |
14 |
-16 |
26 |
-11 |
-9.83 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-475 |
-393 |
132 |
109 |
-222 |
274 |
177 |
-459 |
615 |
-202 |
36 |
Basic Earnings per Share |
|
($0.14) |
($0.15) |
$0.06 |
$0.05 |
($0.08) |
$0.12 |
$0.01 |
($0.16) |
$0.24 |
($0.07) |
($0.01) |
Weighted Average Basic Shares Outstanding |
|
120.58M |
124.73M |
126.74M |
129.39M |
128.64M |
136.99M |
139.65M |
141.76M |
141.04M |
147.72M |
171.44M |
Diluted Earnings per Share |
|
($0.18) |
($0.16) |
$0.05 |
$0.04 |
($0.08) |
$0.11 |
$0.01 |
($0.19) |
$0.28 |
($0.08) |
($0.01) |
Weighted Average Diluted Shares Outstanding |
|
1.97B |
1.97B |
1.98B |
1.98B |
1.98B |
1.99B |
139.65M |
2.00B |
141.04M |
2.00B |
171.44M |
Weighted Average Basic & Diluted Shares Outstanding |
|
1.97B |
1.98B |
1.98B |
1.98B |
1.99B |
1.99B |
1.99B |
1.99B |
2.00B |
2.00B |
2.10B |
Annual Cash Flow Statements for Rocket Companies
This table details how cash moves in and out of Rocket Companies' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-337 |
319 |
598 |
157 |
-1,422 |
348 |
152 |
Net Cash From Operating Activities |
|
1,431 |
-6,979 |
-1,677 |
7,744 |
10,823 |
110 |
-2,629 |
Net Cash From Continuing Operating Activities |
|
1,431 |
-6,979 |
-1,677 |
7,744 |
10,823 |
110 |
-2,629 |
Net Income / (Loss) Continuing Operations |
|
615 |
897 |
9,399 |
6,072 |
700 |
-390 |
636 |
Consolidated Net Income / (Loss) |
|
615 |
897 |
9,399 |
6,072 |
700 |
-390 |
636 |
Depreciation Expense |
|
77 |
75 |
74 |
75 |
94 |
110 |
113 |
Non-Cash Adjustments to Reconcile Net Income |
|
853 |
-7,986 |
-11,008 |
1,460 |
10,509 |
563 |
-3,511 |
Changes in Operating Assets and Liabilities, net |
|
-113 |
35 |
-143 |
137 |
-479 |
-173 |
133 |
Net Cash From Investing Activities |
|
-94 |
72 |
517 |
-665 |
579 |
861 |
-495 |
Net Cash From Continuing Investing Activities |
|
-94 |
72 |
517 |
-665 |
579 |
861 |
-495 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-64 |
-49 |
-106 |
-118 |
-93 |
-60 |
-68 |
Purchase of Investment Securities |
|
-29 |
-19 |
-2.50 |
-1,295 |
0.00 |
-5.47 |
0.00 |
Sale and/or Maturity of Investments |
|
0.00 |
137 |
566 |
933 |
687 |
1,028 |
310 |
Other Investing Activities, net |
|
-1.34 |
2.83 |
61 |
-185 |
-15 |
-101 |
-738 |
Net Cash From Financing Activities |
|
-1,673 |
7,225 |
1,758 |
-6,921 |
-12,824 |
-624 |
3,279 |
Net Cash From Continuing Financing Activities |
|
-1,673 |
7,225 |
1,758 |
-6,921 |
-12,824 |
-624 |
3,279 |
Issuance of Debt |
|
88 |
7,111 |
8,299 |
3,567 |
-9,202 |
-181 |
3,432 |
Issuance of Common Equity |
|
0.00 |
0.00 |
1,751 |
42 |
38 |
25 |
41 |
Repayment of Debt |
|
-1,054 |
0.00 |
-1,286 |
-6,314 |
-1,299 |
-470 |
-110 |
Repurchase of Common Equity |
|
0.00 |
0.00 |
0.00 |
-232 |
-178 |
0.00 |
0.00 |
Other Financing Activities, Net |
|
-707 |
114 |
-5,631 |
-3,985 |
-2,183 |
2.37 |
-83 |
Effect of Exchange Rate Changes |
|
-1.06 |
0.88 |
0.89 |
-0.12 |
-0.95 |
-0.19 |
-1.36 |
Cash Interest Paid |
|
208 |
256 |
367 |
423 |
321 |
379 |
479 |
Cash Income Taxes Paid |
|
0.52 |
11 |
56 |
77 |
13 |
-0.86 |
5.66 |
Quarterly Cash Flow Statements for Rocket Companies
This table details how cash moves in and out of Rocket Companies' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Change in Cash & Equivalents |
|
-103 |
169 |
-40 |
74 |
145 |
-243 |
444 |
-89 |
41 |
139 |
3,685 |
Net Cash From Operating Activities |
|
1,219 |
-1,331 |
-281 |
328 |
1,394 |
-3,013 |
-122 |
-1,337 |
1,843 |
-797 |
-1,850 |
Net Cash From Continuing Operating Activities |
|
1,219 |
-1,331 |
-281 |
328 |
1,394 |
-3,013 |
-122 |
-1,337 |
1,843 |
-797 |
-1,850 |
Net Income / (Loss) Continuing Operations |
|
-493 |
-411 |
139 |
115 |
-233 |
291 |
178 |
-481 |
649 |
-212 |
34 |
Consolidated Net Income / (Loss) |
|
-493 |
-411 |
139 |
115 |
-233 |
291 |
178 |
-481 |
649 |
-212 |
34 |
Depreciation Expense |
|
24 |
31 |
25 |
28 |
27 |
27 |
28 |
29 |
29 |
27 |
28 |
Non-Cash Adjustments to Reconcile Net Income |
|
2,500 |
-876 |
-417 |
-56 |
1,912 |
-3,322 |
-334 |
-1,047 |
1,193 |
-521 |
-1,859 |
Changes in Operating Assets and Liabilities, net |
|
-813 |
-75 |
-28 |
242 |
-312 |
-8.00 |
5.72 |
163 |
-27 |
-91 |
-53 |
Net Cash From Investing Activities |
|
197 |
64 |
577 |
97 |
122 |
35 |
-261 |
-234 |
-36 |
75 |
-130 |
Net Cash From Continuing Investing Activities |
|
197 |
64 |
577 |
97 |
122 |
35 |
-261 |
-234 |
-36 |
75 |
-130 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-5.17 |
-18 |
-22 |
-21 |
0.54 |
-14 |
-16 |
-19 |
-19 |
-14 |
-15 |
Sale and/or Maturity of Investments |
|
198 |
91 |
596 |
225 |
116 |
67 |
69 |
95 |
79 |
145 |
63 |
Net Cash From Financing Activities |
|
-1,518 |
1,436 |
-337 |
-352 |
-1,371 |
2,734 |
827 |
1,483 |
-1,765 |
861 |
5,664 |
Net Cash From Continuing Financing Activities |
|
-1,518 |
1,436 |
-337 |
-352 |
-1,371 |
2,734 |
827 |
1,483 |
-1,765 |
861 |
5,664 |
Issuance of Debt |
|
-9,203 |
1,688 |
-347 |
-219 |
-1,303 |
2,778 |
877 |
1,528 |
-1,751 |
900 |
3,100 |
Issuance of Common Equity |
|
6.44 |
6.12 |
6.13 |
7.23 |
5.40 |
5.40 |
6.66 |
21 |
7.32 |
8.09 |
8.42 |
Repayment of Debt |
|
7,701 |
-249 |
-63 |
-104 |
-54 |
-31 |
-37 |
-28 |
-14 |
-13 |
2,702 |
Payment of Dividends |
|
- |
-1.94 |
- |
- |
- |
-1.94 |
- |
- |
- |
-5.40 |
-231 |
Other Financing Activities, Net |
|
-9.82 |
-6.99 |
65 |
-36 |
-19 |
-17 |
-21 |
-38 |
-7.69 |
-29 |
84 |
Effect of Exchange Rate Changes |
|
0.13 |
0.01 |
-0.16 |
0.16 |
-0.20 |
0.31 |
0.21 |
-0.36 |
-1.53 |
0.01 |
0.79 |
Annual Balance Sheets for Rocket Companies
This table presents Rocket Companies' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
20,123 |
37,535 |
32,775 |
20,082 |
19,232 |
24,510 |
Cash and Due from Banks |
|
1,395 |
1,971 |
2,131 |
722 |
1,108 |
1,273 |
Restricted Cash |
|
61 |
83 |
80 |
67 |
28 |
16 |
Trading Account Securities |
|
13,276 |
22,865 |
19,324 |
7,343 |
6,542 |
9,020 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Customer and Other Receivables |
|
90 |
22 |
9.75 |
11 |
20 |
14 |
Premises and Equipment, Net |
|
176 |
211 |
254 |
274 |
251 |
214 |
Goodwill |
|
- |
- |
1,297 |
1,259 |
1,237 |
1,228 |
Other Assets |
|
5,125 |
12,382 |
9,679 |
10,293 |
9,886 |
12,553 |
Total Liabilities & Shareholders' Equity |
|
20,123 |
37,535 |
32,775 |
20,082 |
19,232 |
24,510 |
Total Liabilities |
|
16,607 |
29,652 |
23,015 |
11,607 |
10,930 |
15,467 |
Other Short-Term Payables |
|
220 |
326 |
305 |
116 |
171 |
182 |
Long-Term Debt |
|
15,224 |
26,742 |
20,589 |
9,892 |
9,137 |
13,625 |
Other Long-Term Liabilities |
|
1,042 |
2,209 |
2,046 |
1,598 |
1,621 |
1,642 |
Total Equity & Noncontrolling Interests |
|
3,516 |
7,882 |
9,760 |
8,476 |
8,302 |
9,043 |
Total Preferred & Common Equity |
|
3,511 |
491 |
666 |
577 |
625 |
703 |
Preferred Stock |
|
- |
- |
- |
- |
- |
0.00 |
Total Common Equity |
|
3,511 |
491 |
666 |
577 |
625 |
703 |
Common Stock |
|
0.00 |
283 |
288 |
276 |
341 |
390 |
Retained Earnings |
|
0.00 |
207 |
378 |
300 |
284 |
313 |
Accumulated Other Comprehensive Income / (Loss) |
|
-0.15 |
0.32 |
0.08 |
0.07 |
0.05 |
-0.05 |
Noncontrolling Interest |
|
5.01 |
7,392 |
9,094 |
7,899 |
7,677 |
8,341 |
Quarterly Balance Sheets for Rocket Companies
This table presents Rocket Companies' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Total Assets |
|
22,601 |
21,202 |
20,856 |
20,649 |
22,219 |
23,649 |
25,118 |
25,251 |
30,360 |
Cash and Due from Banks |
|
826 |
893 |
883 |
957 |
861 |
1,309 |
1,228 |
1,409 |
5,091 |
Restricted Cash |
|
66 |
64 |
- |
35 |
32 |
28 |
20 |
20 |
23 |
Trading Account Securities |
|
9,123 |
8,439 |
8,444 |
8,013 |
9,416 |
9,487 |
10,978 |
9,599 |
11,169 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Customer and Other Receivables |
|
11 |
8.07 |
- |
- |
19 |
14 |
15 |
- |
15 |
Premises and Equipment, Net |
|
274 |
267 |
263 |
256 |
243 |
233 |
229 |
203 |
194 |
Intangible Assets |
|
- |
- |
- |
- |
- |
- |
- |
- |
1,221 |
Other Assets |
|
12,300 |
10,277 |
9,982 |
10,407 |
10,198 |
11,154 |
11,177 |
12,795 |
12,648 |
Total Liabilities & Shareholders' Equity |
|
22,601 |
21,202 |
20,856 |
20,649 |
22,219 |
23,649 |
25,118 |
25,251 |
30,360 |
Total Liabilities |
|
13,689 |
13,093 |
12,491 |
12,142 |
13,610 |
14,835 |
16,766 |
16,667 |
22,911 |
Long-Term Debt |
|
11,222 |
11,316 |
10,758 |
10,340 |
11,954 |
13,138 |
14,926 |
14,489 |
20,042 |
Other Long-Term Liabilities |
|
2,233 |
1,612 |
1,589 |
1,586 |
1,467 |
1,491 |
1,663 |
1,972 |
2,870 |
Total Equity & Noncontrolling Interests |
|
8,911 |
8,109 |
8,365 |
8,506 |
8,609 |
8,814 |
8,352 |
8,584 |
7,449 |
Total Preferred & Common Equity |
|
559 |
576 |
591 |
612 |
651 |
659 |
652 |
584 |
7,449 |
Preferred Stock |
|
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
Total Common Equity |
|
559 |
576 |
591 |
612 |
651 |
659 |
652 |
584 |
7,449 |
Common Stock |
|
242 |
295 |
302 |
317 |
351 |
358 |
373 |
404 |
7,272 |
Retained Earnings |
|
316 |
281 |
289 |
295 |
300 |
301 |
279 |
180 |
179 |
Accumulated Other Comprehensive Income / (Loss) |
|
0.06 |
-0.03 |
0.06 |
0.07 |
0.07 |
0.09 |
0.06 |
-0.05 |
-1.21 |
Noncontrolling Interest |
|
8,353 |
7,534 |
7,774 |
7,895 |
7,958 |
8,155 |
7,700 |
8,000 |
0.00 |
Annual Metrics And Ratios for Rocket Companies
This table displays calculated financial ratios and metrics derived from Rocket Companies' official financial filings.
Metric |
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
55.95% |
208.73% |
-17.48% |
-54.79% |
-34.93% |
34.26% |
EBITDA Growth |
|
0.00% |
40.92% |
880.81% |
-34.84% |
-86.65% |
-135.01% |
366.88% |
EBIT Growth |
|
0.00% |
46.32% |
953.87% |
-35.11% |
-88.00% |
-154.31% |
265.81% |
NOPAT Growth |
|
0.00% |
45.91% |
947.71% |
-35.40% |
-88.47% |
-140.29% |
325.45% |
Net Income Growth |
|
0.00% |
45.91% |
947.71% |
-35.40% |
-88.47% |
-155.73% |
263.00% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
31.82% |
-87.93% |
-153.57% |
240.00% |
Operating Cash Flow Growth |
|
0.00% |
-587.62% |
75.96% |
561.67% |
39.77% |
-98.98% |
-2,483.09% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
62.82% |
259.04% |
19.79% |
-94.93% |
-810.73% |
Invested Capital Growth |
|
0.00% |
0.00% |
85.14% |
-13.08% |
-39.63% |
-5.05% |
29.99% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-20.67% |
-26.56% |
5.94% |
26.72% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-25.67% |
-61.86% |
47.53% |
659.49% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-25.83% |
-64.72% |
39.45% |
367.42% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-24.55% |
-65.99% |
39.45% |
463.60% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-24.55% |
-65.99% |
39.99% |
359.02% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-28.17% |
-63.64% |
40.00% |
240.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
64.60% |
45.52% |
-22.75% |
269.87% |
14.59% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-15.56% |
-36.93% |
0.29% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-8.87% |
-9.69% |
-7.47% |
-2.62% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
21.38% |
19.32% |
61.38% |
48.47% |
14.32% |
-7.70% |
15.31% |
EBIT Margin |
|
19.02% |
17.84% |
60.90% |
47.89% |
12.71% |
-10.60% |
13.10% |
Profit (Net Income) Margin |
|
18.92% |
17.70% |
60.06% |
47.02% |
11.99% |
-10.27% |
12.47% |
Tax Burden Percent |
|
99.48% |
99.19% |
98.61% |
98.18% |
94.34% |
96.82% |
95.18% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.52% |
0.81% |
1.39% |
1.82% |
5.66% |
0.00% |
4.82% |
Return on Invested Capital (ROIC) |
|
0.00% |
9.49% |
34.87% |
18.56% |
2.87% |
-1.58% |
3.17% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
9.49% |
34.87% |
18.56% |
2.87% |
-2.71% |
3.17% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
41.55% |
130.06% |
50.28% |
4.81% |
-3.07% |
4.16% |
Return on Equity (ROE) |
|
0.00% |
51.04% |
164.93% |
68.84% |
7.68% |
-4.65% |
7.33% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-190.51% |
-24.84% |
32.55% |
52.29% |
3.61% |
-22.91% |
Operating Return on Assets (OROA) |
|
0.00% |
4.49% |
33.06% |
17.59% |
2.81% |
-2.05% |
3.05% |
Return on Assets (ROA) |
|
0.00% |
4.46% |
32.60% |
17.27% |
2.65% |
-1.98% |
2.91% |
Return on Common Equity (ROCE) |
|
0.00% |
50.97% |
57.90% |
4.51% |
0.52% |
-0.33% |
0.56% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
25.56% |
1,916.26% |
912.20% |
121.37% |
-62.42% |
90.51% |
Net Operating Profit after Tax (NOPAT) |
|
615 |
897 |
9,399 |
6,072 |
700 |
-282 |
636 |
NOPAT Margin |
|
18.92% |
17.70% |
60.06% |
47.02% |
11.99% |
-7.42% |
12.47% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.14% |
0.00% |
SG&A Expenses to Revenue |
|
79.42% |
58.94% |
26.76% |
35.67% |
64.12% |
78.80% |
60.49% |
Operating Expenses to Revenue |
|
80.98% |
82.16% |
39.10% |
52.11% |
87.29% |
110.60% |
86.90% |
Earnings before Interest and Taxes (EBIT) |
|
618 |
904 |
9,532 |
6,185 |
742 |
-403 |
668 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
695 |
979 |
9,606 |
6,260 |
836 |
-293 |
781 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.51 |
72.63 |
38.76 |
23.92 |
45.93 |
31.97 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.51 |
72.63 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
0.55 |
0.36 |
2.28 |
2.00 |
2.36 |
7.56 |
4.40 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
179.98 |
83.72 |
297.16 |
0.00 |
764.74 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
8.53% |
14.43% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.56% |
1.19% |
0.34% |
0.00% |
0.13% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.83 |
1.95 |
1.75 |
1.68 |
2.54 |
1.90 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
3.10 |
4.35 |
4.13 |
5.27 |
11.68 |
8.46 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
16.07 |
7.09 |
8.52 |
36.84 |
0.00 |
55.24 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
17.40 |
7.14 |
8.63 |
41.51 |
0.00 |
64.57 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
17.54 |
7.24 |
8.79 |
44.00 |
0.00 |
67.84 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
6.89 |
2.85 |
402.26 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
5.01 |
2.41 |
68.67 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
4.38 |
3.44 |
2.12 |
1.17 |
1.10 |
1.51 |
Long-Term Debt to Equity |
|
0.00 |
4.33 |
3.39 |
2.11 |
1.17 |
1.10 |
1.51 |
Financial Leverage |
|
0.00 |
4.38 |
3.73 |
2.71 |
1.68 |
1.13 |
1.31 |
Leverage Ratio |
|
0.00 |
5.72 |
5.06 |
3.99 |
2.90 |
2.34 |
2.52 |
Compound Leverage Factor |
|
0.00 |
5.72 |
5.06 |
3.99 |
2.90 |
2.34 |
2.52 |
Debt to Total Capital |
|
0.00% |
81.40% |
77.48% |
67.92% |
53.86% |
52.40% |
60.11% |
Short-Term Debt to Total Capital |
|
0.00% |
0.87% |
1.07% |
0.25% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
80.53% |
76.41% |
67.67% |
53.86% |
52.40% |
60.11% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.03% |
21.12% |
29.89% |
43.00% |
44.02% |
36.79% |
Common Equity to Total Capital |
|
0.00% |
18.57% |
1.40% |
2.19% |
3.14% |
3.58% |
3.10% |
Debt to EBITDA |
|
0.00 |
15.71 |
2.82 |
3.30 |
11.83 |
-31.23 |
17.45 |
Net Debt to EBITDA |
|
0.00 |
14.23 |
2.61 |
2.95 |
10.89 |
-27.34 |
15.80 |
Long-Term Debt to EBITDA |
|
0.00 |
15.54 |
2.78 |
3.29 |
11.83 |
-31.23 |
17.45 |
Debt to NOPAT |
|
0.00 |
17.15 |
2.89 |
3.40 |
14.13 |
-32.40 |
21.43 |
Net Debt to NOPAT |
|
0.00 |
15.53 |
2.67 |
3.04 |
13.01 |
-28.37 |
19.40 |
Long-Term Debt to NOPAT |
|
0.00 |
16.97 |
2.85 |
3.39 |
14.13 |
-32.40 |
21.43 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.14% |
64.90% |
93.45% |
93.19% |
92.84% |
92.35% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-18,008 |
-6,695 |
10,648 |
12,756 |
646 |
-4,594 |
Operating Cash Flow to CapEx |
|
2,219.81% |
-14,288.37% |
-1,577.28% |
6,546.51% |
11,622.67% |
182.86% |
-3,894.65% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-133.47 |
-27.27 |
40.78 |
76.66 |
3.13 |
-14.56 |
Operating Cash Flow to Interest Expense |
|
14.41 |
-51.73 |
-6.83 |
29.65 |
65.05 |
0.53 |
-8.33 |
Operating Cash Flow Less CapEx to Interest Expense |
|
13.76 |
-52.09 |
-7.27 |
29.20 |
64.49 |
0.24 |
-8.55 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.25 |
0.54 |
0.37 |
0.22 |
0.19 |
0.23 |
Fixed Asset Turnover |
|
0.00 |
28.73 |
80.75 |
55.48 |
22.09 |
14.47 |
21.95 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
18,905 |
35,000 |
30,423 |
18,367 |
17,439 |
22,669 |
Invested Capital Turnover |
|
0.00 |
0.54 |
0.58 |
0.39 |
0.24 |
0.21 |
0.25 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
18,905 |
16,095 |
-4,576 |
-12,056 |
-928 |
5,229 |
Enterprise Value (EV) |
|
0.00 |
15,739 |
68,082 |
53,349 |
30,796 |
44,381 |
43,137 |
Market Capitalization |
|
1,800 |
1,800 |
35,627 |
25,803 |
13,795 |
28,703 |
22,460 |
Book Value per Share |
|
$0.00 |
$35.11 |
$0.25 |
$0.34 |
$0.29 |
$0.32 |
$0.35 |
Tangible Book Value per Share |
|
$0.00 |
$35.11 |
$0.25 |
($0.32) |
($0.35) |
($0.31) |
($0.26) |
Total Capital |
|
0.00 |
18,905 |
35,000 |
30,423 |
18,367 |
17,439 |
22,669 |
Total Debt |
|
0.00 |
15,389 |
27,117 |
20,664 |
9,892 |
9,137 |
13,625 |
Total Long-Term Debt |
|
0.00 |
15,224 |
26,742 |
20,589 |
9,892 |
9,137 |
13,625 |
Net Debt |
|
0.00 |
13,934 |
25,063 |
18,452 |
9,103 |
8,001 |
12,336 |
Capital Expenditures (CapEx) |
|
64 |
49 |
106 |
118 |
93 |
60 |
68 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
108 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
15,389 |
27,117 |
20,664 |
9,892 |
9,137 |
13,625 |
Total Depreciation and Amortization (D&A) |
|
77 |
75 |
74 |
75 |
94 |
110 |
113 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$1.77 |
$2.36 |
$0.39 |
($0.12) |
$0.21 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
111.93M |
130.58M |
120.58M |
128.64M |
141.04M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$1.76 |
$2.32 |
$0.28 |
($0.15) |
$0.21 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
116.24M |
1.99B |
1.97B |
1.98B |
141.04M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
1.98B |
1.97B |
1.97B |
1.99B |
2.00B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
615 |
897 |
9,399 |
6,072 |
700 |
-282 |
636 |
Normalized NOPAT Margin |
|
18.92% |
17.70% |
60.06% |
47.02% |
11.99% |
-7.42% |
12.47% |
Pre Tax Income Margin |
|
19.02% |
17.84% |
60.90% |
47.89% |
12.71% |
-10.60% |
13.10% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
6.22 |
6.70 |
38.82 |
23.68 |
4.46 |
-1.95 |
2.12 |
NOPAT to Interest Expense |
|
6.19 |
6.65 |
38.28 |
23.25 |
4.21 |
-1.37 |
2.01 |
EBIT Less CapEx to Interest Expense |
|
5.57 |
6.34 |
38.39 |
23.23 |
3.90 |
-2.24 |
1.90 |
NOPAT Less CapEx to Interest Expense |
|
5.54 |
6.29 |
37.85 |
22.80 |
3.65 |
-1.66 |
1.80 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
14.63% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
14.63% |
3.81% |
25.39% |
0.00% |
0.00% |
Quarterly Metrics And Ratios for Rocket Companies
This table displays calculated financial ratios and metrics derived from Rocket Companies' official financial filings.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-81.46% |
-75.06% |
-11.22% |
-7.07% |
44.30% |
107.74% |
5.22% |
-46.23% |
155.03% |
-25.04% |
4.58% |
EBITDA Growth |
|
-155.05% |
-135.56% |
58.50% |
11.25% |
55.07% |
184.45% |
34.40% |
-422.67% |
425.57% |
-160.30% |
-76.47% |
EBIT Growth |
|
-159.09% |
-139.15% |
76.23% |
10.60% |
51.94% |
171.73% |
38.79% |
-522.80% |
377.87% |
-174.77% |
-87.37% |
NOPAT Growth |
|
-140.89% |
-128.09% |
132.87% |
19.46% |
51.94% |
199.84% |
27.86% |
-402.86% |
481.46% |
-153.72% |
-80.84% |
Net Income Growth |
|
-156.93% |
-139.70% |
132.87% |
19.46% |
52.77% |
170.65% |
27.86% |
-518.83% |
378.74% |
-173.08% |
-80.84% |
EPS Growth |
|
-158.06% |
-140.00% |
150.00% |
0.00% |
55.56% |
168.75% |
-80.00% |
-575.00% |
450.00% |
-172.73% |
-200.00% |
Operating Cash Flow Growth |
|
-72.35% |
-115.18% |
87.17% |
-89.12% |
14.38% |
-126.30% |
56.41% |
-507.26% |
32.23% |
73.55% |
-1,412.42% |
Free Cash Flow Firm Growth |
|
115.05% |
-70.88% |
-62.12% |
-87.79% |
-93.52% |
-128.66% |
-166.43% |
-397.73% |
-704.08% |
-214.62% |
-107.57% |
Invested Capital Growth |
|
-39.63% |
-14.32% |
-16.77% |
-7.33% |
-5.05% |
5.86% |
14.80% |
23.52% |
29.99% |
12.20% |
25.23% |
Revenue Q/Q Growth |
|
-62.86% |
38.54% |
85.60% |
-2.67% |
-42.34% |
99.44% |
-6.00% |
-50.26% |
173.50% |
-41.38% |
31.14% |
EBITDA Q/Q Growth |
|
-468.73% |
19.97% |
142.49% |
-11.28% |
-248.91% |
250.42% |
-32.37% |
-313.00% |
250.25% |
-127.86% |
126.40% |
EBIT Q/Q Growth |
|
-575.22% |
17.69% |
133.26% |
-14.99% |
-306.51% |
222.83% |
-35.64% |
-358.96% |
235.72% |
-133.05% |
110.87% |
NOPAT Q/Q Growth |
|
-467.68% |
17.69% |
147.79% |
-17.40% |
-247.93% |
270.97% |
-38.80% |
-295.66% |
286.32% |
-124.08% |
121.83% |
Net Income Q/Q Growth |
|
-611.99% |
16.48% |
133.82% |
-17.40% |
-302.44% |
224.93% |
-38.80% |
-370.58% |
234.73% |
-132.75% |
116.05% |
EPS Q/Q Growth |
|
-550.00% |
11.11% |
131.25% |
-20.00% |
-300.00% |
237.50% |
-90.91% |
-2,000.00% |
247.37% |
-128.57% |
87.50% |
Operating Cash Flow Q/Q Growth |
|
-59.64% |
-209.25% |
78.92% |
217.01% |
324.48% |
-316.14% |
95.94% |
-993.25% |
237.82% |
-143.24% |
-132.13% |
Free Cash Flow Firm Q/Q Growth |
|
-10.98% |
-74.74% |
35.03% |
-59.78% |
-52.77% |
-211.73% |
-212.97% |
-80.27% |
4.17% |
41.81% |
-106.49% |
Invested Capital Q/Q Growth |
|
-9.69% |
5.76% |
-1.56% |
-1.44% |
-7.47% |
17.91% |
6.76% |
6.04% |
-2.62% |
1.78% |
19.15% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
-100.13% |
-57.85% |
13.24% |
12.07% |
-31.18% |
23.52% |
16.92% |
-72.45% |
39.80% |
-18.91% |
3.81% |
EBIT Margin |
|
-105.12% |
-62.45% |
11.19% |
9.78% |
-35.01% |
21.56% |
14.76% |
-76.87% |
38.15% |
-21.51% |
1.78% |
Profit (Net Income) Margin |
|
-102.47% |
-61.78% |
11.26% |
9.55% |
-33.54% |
21.01% |
13.68% |
-74.41% |
36.66% |
-20.48% |
2.51% |
Tax Burden Percent |
|
97.47% |
98.92% |
100.57% |
97.72% |
95.80% |
97.43% |
92.65% |
96.80% |
96.10% |
95.22% |
140.50% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
-0.57% |
2.28% |
0.00% |
2.57% |
7.35% |
0.00% |
3.90% |
0.00% |
-40.50% |
Return on Invested Capital (ROIC) |
|
-17.61% |
-7.96% |
1.97% |
1.75% |
-5.20% |
4.75% |
3.05% |
-10.28% |
9.32% |
-3.28% |
0.49% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-18.52% |
-8.91% |
1.97% |
1.75% |
-5.86% |
4.75% |
3.05% |
-11.34% |
9.32% |
-3.71% |
0.49% |
Return on Net Nonoperating Assets (RNNOA) |
|
-31.03% |
-13.41% |
2.86% |
2.19% |
-6.65% |
6.61% |
4.24% |
-16.99% |
12.24% |
-5.70% |
1.00% |
Return on Equity (ROE) |
|
-48.64% |
-21.37% |
4.83% |
3.93% |
-11.85% |
11.35% |
7.30% |
-27.28% |
21.56% |
-8.98% |
1.48% |
Cash Return on Invested Capital (CROIC) |
|
52.29% |
12.98% |
16.05% |
5.23% |
3.61% |
-4.13% |
-12.07% |
-21.87% |
-22.91% |
-10.89% |
-22.46% |
Operating Return on Assets (OROA) |
|
-23.22% |
-10.31% |
1.79% |
1.62% |
-6.77% |
4.49% |
3.04% |
-13.52% |
8.90% |
-4.31% |
0.32% |
Return on Assets (ROA) |
|
-22.64% |
-10.20% |
1.80% |
1.58% |
-6.48% |
4.37% |
2.82% |
-13.09% |
8.55% |
-4.10% |
0.45% |
Return on Common Equity (ROCE) |
|
-3.31% |
-1.43% |
0.32% |
0.26% |
-0.85% |
0.83% |
0.53% |
-2.05% |
1.65% |
-0.65% |
0.74% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-129.96% |
-113.21% |
-106.24% |
0.00% |
47.92% |
53.27% |
-37.63% |
0.00% |
22.72% |
-0.15% |
Net Operating Profit after Tax (NOPAT) |
|
-354 |
-291 |
139 |
115 |
-170 |
291 |
178 |
-348 |
649 |
-156 |
34 |
NOPAT Margin |
|
-73.59% |
-43.72% |
11.26% |
9.55% |
-24.51% |
21.01% |
13.68% |
-53.81% |
36.66% |
-15.06% |
2.51% |
Net Nonoperating Expense Percent (NNEP) |
|
0.91% |
0.95% |
0.00% |
0.00% |
0.66% |
0.00% |
0.00% |
1.06% |
0.00% |
0.43% |
0.00% |
SG&A Expenses to Revenue |
|
144.44% |
117.91% |
64.55% |
65.08% |
90.46% |
54.01% |
58.76% |
124.90% |
43.26% |
85.34% |
66.13% |
Operating Expenses to Revenue |
|
205.12% |
162.45% |
88.81% |
90.22% |
135.01% |
78.44% |
85.24% |
176.87% |
61.85% |
121.51% |
98.22% |
Earnings before Interest and Taxes (EBIT) |
|
-505 |
-416 |
138 |
118 |
-243 |
298 |
192 |
-497 |
675 |
-223 |
24 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-481 |
-385 |
164 |
145 |
-216 |
325 |
220 |
-469 |
704 |
-196 |
52 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
23.92 |
31.06 |
29.97 |
26.43 |
45.93 |
44.28 |
41.36 |
58.52 |
31.97 |
41.26 |
3.81 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.55 |
Price to Revenue (P/Rev) |
|
2.36 |
4.66 |
4.81 |
4.51 |
7.56 |
6.39 |
5.95 |
9.48 |
4.40 |
5.07 |
5.89 |
Price to Earnings (P/E) |
|
297.16 |
0.00 |
0.00 |
0.00 |
0.00 |
1,500.32 |
2,082.45 |
0.00 |
764.74 |
8,691.91 |
0.00 |
Dividend Yield |
|
14.43% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.63% |
5.64% |
Earnings Yield |
|
0.34% |
0.00% |
0.00% |
0.00% |
0.00% |
0.07% |
0.05% |
0.00% |
0.13% |
0.01% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.68 |
1.84 |
1.85 |
1.77 |
2.54 |
2.33 |
2.15 |
2.56 |
1.90 |
1.96 |
1.57 |
Enterprise Value to Revenue (EV/Rev) |
|
5.27 |
9.33 |
9.61 |
9.32 |
11.68 |
10.60 |
10.30 |
14.80 |
8.46 |
9.50 |
8.99 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
36.84 |
0.00 |
0.00 |
0.00 |
0.00 |
114.48 |
99.49 |
0.00 |
55.24 |
174.08 |
475.06 |
Enterprise Value to EBIT (EV/EBIT) |
|
41.51 |
0.00 |
0.00 |
0.00 |
0.00 |
153.66 |
129.26 |
0.00 |
64.57 |
308.05 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
44.00 |
0.00 |
0.00 |
0.00 |
0.00 |
153.34 |
134.51 |
0.00 |
67.84 |
340.35 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
2.85 |
49.69 |
13.46 |
0.00 |
402.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
2.41 |
13.09 |
10.46 |
32.61 |
68.67 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.17 |
1.40 |
1.29 |
1.22 |
1.10 |
1.39 |
1.49 |
1.79 |
1.51 |
1.69 |
2.69 |
Long-Term Debt to Equity |
|
1.17 |
1.40 |
1.29 |
1.22 |
1.10 |
1.39 |
1.49 |
1.79 |
1.51 |
1.69 |
2.69 |
Financial Leverage |
|
1.68 |
1.50 |
1.46 |
1.25 |
1.13 |
1.39 |
1.39 |
1.50 |
1.31 |
1.54 |
2.04 |
Leverage Ratio |
|
2.90 |
2.76 |
2.68 |
2.48 |
2.34 |
2.60 |
2.59 |
2.71 |
2.52 |
2.76 |
3.32 |
Compound Leverage Factor |
|
2.90 |
2.76 |
2.68 |
2.48 |
2.34 |
2.60 |
2.59 |
2.71 |
2.52 |
2.76 |
3.32 |
Debt to Total Capital |
|
53.86% |
58.25% |
56.26% |
54.87% |
52.40% |
58.13% |
59.85% |
64.12% |
60.11% |
62.80% |
72.90% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
53.86% |
58.25% |
56.26% |
54.87% |
52.40% |
58.13% |
59.85% |
64.12% |
60.11% |
62.80% |
72.90% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
43.00% |
38.78% |
40.65% |
41.89% |
44.02% |
38.70% |
37.15% |
33.08% |
36.79% |
34.67% |
0.00% |
Common Equity to Total Capital |
|
3.14% |
2.96% |
3.09% |
3.25% |
3.58% |
3.17% |
3.00% |
2.80% |
3.10% |
2.53% |
27.10% |
Debt to EBITDA |
|
11.83 |
-17.88 |
-18.79 |
-18.54 |
-31.23 |
28.59 |
27.70 |
-106.93 |
17.45 |
55.86 |
219.93 |
Net Debt to EBITDA |
|
10.89 |
-16.37 |
-17.25 |
-16.76 |
-27.34 |
26.46 |
24.88 |
-97.99 |
15.80 |
50.35 |
163.82 |
Long-Term Debt to EBITDA |
|
11.83 |
-17.88 |
-18.79 |
-18.54 |
-31.23 |
28.59 |
27.70 |
-106.93 |
17.45 |
55.86 |
219.93 |
Debt to NOPAT |
|
14.13 |
-21.95 |
-22.71 |
-22.20 |
-32.40 |
38.30 |
37.44 |
-85.36 |
21.43 |
109.21 |
-1,350.45 |
Net Debt to NOPAT |
|
13.01 |
-20.09 |
-20.85 |
-20.07 |
-28.37 |
35.44 |
33.63 |
-78.22 |
19.40 |
98.44 |
-1,005.90 |
Long-Term Debt to NOPAT |
|
14.13 |
-21.95 |
-22.71 |
-22.20 |
-32.40 |
38.30 |
37.44 |
-85.36 |
21.43 |
109.21 |
-1,350.45 |
Noncontrolling Interest Sharing Ratio |
|
93.19% |
93.32% |
93.43% |
93.28% |
92.84% |
92.66% |
92.73% |
92.50% |
92.35% |
92.81% |
50.15% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
11,702 |
2,956 |
3,992 |
1,606 |
758 |
-847 |
-2,652 |
-4,780 |
-4,581 |
-2,666 |
-5,504 |
Operating Cash Flow to CapEx |
|
23,589.06% |
-7,310.85% |
-1,280.20% |
1,582.93% |
0.00% |
-21,478.02% |
-763.55% |
-7,136.76% |
9,844.94% |
-5,690.86% |
-11,937.83% |
Free Cash Flow to Firm to Interest Expense |
|
326.76 |
84.20 |
67.08 |
23.94 |
16.89 |
-16.47 |
-32.62 |
-46.95 |
-56.53 |
-41.63 |
-60.57 |
Operating Cash Flow to Interest Expense |
|
34.03 |
-37.92 |
-4.72 |
4.90 |
31.04 |
-58.56 |
-1.50 |
-13.13 |
22.74 |
-12.45 |
-20.36 |
Operating Cash Flow Less CapEx to Interest Expense |
|
33.88 |
-38.43 |
-5.08 |
4.59 |
31.05 |
-58.84 |
-1.70 |
-13.32 |
22.51 |
-12.66 |
-20.53 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.22 |
0.17 |
0.16 |
0.17 |
0.19 |
0.21 |
0.21 |
0.18 |
0.23 |
0.20 |
0.18 |
Fixed Asset Turnover |
|
22.09 |
14.54 |
13.76 |
13.51 |
14.47 |
17.69 |
18.45 |
16.57 |
21.95 |
21.30 |
22.54 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
18,367 |
19,425 |
19,123 |
18,847 |
17,439 |
20,563 |
21,952 |
23,279 |
22,669 |
23,073 |
27,490 |
Invested Capital Turnover |
|
0.24 |
0.18 |
0.17 |
0.18 |
0.21 |
0.23 |
0.22 |
0.19 |
0.25 |
0.22 |
0.19 |
Increase / (Decrease) in Invested Capital |
|
-12,056 |
-3,247 |
-3,853 |
-1,491 |
-928 |
1,138 |
2,830 |
4,432 |
5,229 |
2,509 |
5,538 |
Enterprise Value (EV) |
|
30,796 |
35,774 |
35,353 |
33,417 |
44,381 |
47,860 |
47,197 |
59,555 |
43,137 |
45,154 |
43,290 |
Market Capitalization |
|
13,795 |
17,882 |
17,704 |
16,174 |
28,703 |
28,842 |
27,240 |
38,178 |
22,460 |
24,094 |
28,362 |
Book Value per Share |
|
$0.29 |
$0.29 |
$0.30 |
$0.31 |
$0.32 |
$4.76 |
$0.33 |
$0.33 |
$0.35 |
$0.29 |
$3.72 |
Tangible Book Value per Share |
|
($0.35) |
($0.34) |
($0.33) |
($0.32) |
($0.31) |
($4.34) |
($0.29) |
($0.29) |
($0.26) |
($0.32) |
$3.11 |
Total Capital |
|
18,367 |
19,425 |
19,123 |
18,847 |
17,439 |
20,563 |
21,952 |
23,279 |
22,669 |
23,073 |
27,490 |
Total Debt |
|
9,892 |
11,316 |
10,758 |
10,340 |
9,137 |
11,954 |
13,138 |
14,926 |
13,625 |
14,489 |
20,042 |
Total Long-Term Debt |
|
9,892 |
11,316 |
10,758 |
10,340 |
9,137 |
11,954 |
13,138 |
14,926 |
13,625 |
14,489 |
20,042 |
Net Debt |
|
9,103 |
10,358 |
9,875 |
9,348 |
8,001 |
11,060 |
11,801 |
13,678 |
12,336 |
13,060 |
14,928 |
Capital Expenditures (CapEx) |
|
5.17 |
18 |
22 |
21 |
-0.54 |
14 |
16 |
19 |
19 |
14 |
15 |
Net Nonoperating Expense (NNE) |
|
139 |
120 |
0.00 |
0.00 |
63 |
0.00 |
0.00 |
133 |
0.00 |
56 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
9,892 |
11,316 |
10,758 |
10,340 |
9,137 |
11,954 |
13,138 |
14,926 |
13,625 |
14,489 |
20,042 |
Total Depreciation and Amortization (D&A) |
|
24 |
31 |
25 |
28 |
27 |
27 |
28 |
29 |
29 |
27 |
28 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.14) |
($0.15) |
$0.06 |
$0.05 |
($0.08) |
$0.12 |
$0.01 |
($0.16) |
$0.24 |
($0.07) |
($0.01) |
Adjusted Weighted Average Basic Shares Outstanding |
|
120.58M |
124.73M |
126.74M |
129.39M |
128.64M |
136.99M |
139.65M |
141.76M |
141.04M |
147.72M |
171.44M |
Adjusted Diluted Earnings per Share |
|
($0.18) |
($0.16) |
$0.05 |
$0.04 |
($0.08) |
$0.11 |
$0.01 |
($0.19) |
$0.28 |
($0.08) |
($0.01) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
1.97B |
1.97B |
1.98B |
1.98B |
1.98B |
1.99B |
139.65M |
2.00B |
141.04M |
2.00B |
171.44M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
1.97B |
1.98B |
1.98B |
1.98B |
1.99B |
1.99B |
1.99B |
1.99B |
2.00B |
2.00B |
2.10B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-354 |
-291 |
97 |
115 |
-170 |
291 |
178 |
-348 |
649 |
-156 |
17 |
Normalized NOPAT Margin |
|
-73.59% |
-43.72% |
7.84% |
9.55% |
-24.51% |
21.01% |
13.68% |
-53.81% |
36.66% |
-15.06% |
1.25% |
Pre Tax Income Margin |
|
-105.12% |
-62.45% |
11.19% |
9.78% |
-35.01% |
21.56% |
14.76% |
-76.87% |
38.15% |
-21.51% |
1.78% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-14.11 |
-11.85 |
2.33 |
1.75 |
-5.41 |
5.80 |
2.36 |
-4.88 |
8.33 |
-3.48 |
0.27 |
NOPAT to Interest Expense |
|
-9.88 |
-8.29 |
2.34 |
1.71 |
-3.79 |
5.65 |
2.19 |
-3.42 |
8.00 |
-2.44 |
0.38 |
EBIT Less CapEx to Interest Expense |
|
-14.26 |
-12.37 |
1.96 |
1.44 |
-5.40 |
5.53 |
2.17 |
-5.07 |
8.10 |
-3.70 |
0.10 |
NOPAT Less CapEx to Interest Expense |
|
-10.02 |
-8.81 |
1.97 |
1.40 |
-3.77 |
5.38 |
1.99 |
-3.60 |
7.77 |
-2.66 |
0.20 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
25.39% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Key Financial Trends
Rocket Companies (NYSE: RKT) has experienced a challenging financial period over the last four years, with notable fluctuations in income, cash flows, and balance sheet structure as we analyze quarterly data up to Q1 2025.
Key Positive Developments:
- Q1 2025 saw a strong issuance of debt totaling approximately $900 million, which significantly boosted financing cash inflows to $861 million, supporting liquidity needs.
- Although net income was negative in Q1 2025, the company had robust non-interest income of about $1.01 billion, driven by service charges and capital gains, indicating strong ancillary revenue streams.
- Despite net losses, the company reported a sizable cash and equivalents balance of $1.41 billion at the end of Q1 2025, an increase from previous quarters, which provides a buffer for operations.
- Over the past year (Q1 2024 to Q1 2025), total assets remained stable around $22 billion to $25.3 billion, demonstrating stable asset base with large holdings in trading account securities.
- Noncontrolling interests consistently contribute significant equity (around $7.5 billion to $8 billion), which supports overall shareholder equity and capital structure stability.
- Revenue streams, especially non-interest income from other service charges and investment gains, have grown substantially, peaking in late 2024.
- The company maintained or slightly increased disbursements in property, equipment, and leasehold improvements across quarters, signaling ongoing investment in operational infrastructure.
Neutral Observations:
- Net interest income remains positive but modest (around $28 million in Q1 2025), reflecting narrow net interest margins given the company's business model focus on mortgage-related services.
- Total liabilities and long-term debt have fluctuated but remain very high (about $14.5 billion in long-term debt as of Q1 2025), illustrating a leveraged balance sheet common in the industry.
- Diluted earnings per share have displayed volatility—from positive (up to $0.24 per share in late 2024) to negative (-$0.08 per share in Q1 2025), influenced by operational losses and share count changes.
- Large negative consolidated net income continuing operations in Q1 2025 (-$212 million) contrasts positive prior quarters but is partly offset by overall financing inflows and asset quality.
- Non-cash adjustments and changes in operating assets and liabilities have a sizable effect on cash flows, indicating significant accounting and operational reconciliations that investors should monitor.
Key Negative Trends:
- Q1 2025 reported a consolidated net loss of $212 million continuing a trend of quarterly net losses after strong positive earnings in 2024, signaling operational challenges or market pressures.
- Net cash from continuing operating activities in Q1 2025 was significantly negative ($797 million outflow), highlighting cash generation issues from core business operations.
- Total non-interest expenses remain consistently high (over $1.26 billion in Q1 2025), driven by salaries, marketing, and other operating expenses, pressuring margins.
- The company’s balance sheet shows a high long-term debt level of approx. $14.5 billion, which increased from about $11.3 billion in early 2023, raising financial risk concerns.
- Net realized and unrealized capital gains on investments are highly volatile, swinging from positive $1 billion in Q4 2024 to negative $33.9 million in Q3 2024 and negative $126 million in Q4 2022, causing unpredictable earnings swings.
- Repayment of debt and dividends, while smaller relative to debt issuance, still contribute to cash outflows, implying liquidity management challenges in a higher interest rate environment.
- Negative net income attributable to common shareholders in many recent quarters, indicating ongoing challenges in generating returns for equity investors.
Summary: Rocket Companies has seen a volatile financial performance over the recent four years, with clear growth in total revenue driven by non-interest income but offset by very high expenses and substantial losses in recent quarters, especially in 2025. The company is highly leveraged with significant long-term debt but maintains large cash reserves and financing activities that support operational liquidity. Retail investors should watch Rocket's ability to return to positive net income, manage expenses effectively, and sustain cash flows from operating activities to ensure long-term financial health and shareholder value.
08/10/25 10:48 PMAI Generated. May Contain Errors.