Apollo Commercial (ARI) | Financial Analysis & Statements
Apollo Commercial Real Estate Finance Inc. Small-cap Real Estate
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Dec 2025Income Metrics
Revenue
75.2M
Net Income
29.2M
38.81%
Balance Sheet Metrics
Total Assets
9.9B
Total Liabilities
8.0B
Shareholders Equity
1.9B
Debt to Equity
4.33
Cash Flow Metrics
Operating Cash Flow
18.8M
Free Cash Flow
-10.1M
Revenue & Profitability Trend
Quarter Income Flow
Dec 31, 2025
Annual Income Flow
2025
Apollo Commercial Income Statement From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Revenue | 272.8M | 195.7M | 266.0M | 368.8M | 278.3M |
| Cost of Goods Sold | - | - | - | - | - |
| Gross Profit | - | - | - | - | - |
| Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling, General & Administrative | 27.4M | 29.6M | 29.5M | 29.7M | 28.8M |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 27.4M | 29.6M | 29.5M | 29.7M | 28.8M |
| Operating Income | - | - | - | - | - |
| Operating Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Non-Operating Items | |||||
| Interest Income | - | - | - | - | - |
| Interest Expense | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - |
| Pre-tax Income | 127.1M | -119.2M | 58.6M | 265.2M | 223.5M |
| Income Tax | 331.0K | 394.0K | 442.0K | 0 | 0 |
| Effective Tax Rate % | 0.3% | 0.0% | 0.8% | 0.0% | 0.0% |
| Net Income | 126.7M | -119.6M | 58.1M | 265.2M | 223.5M |
| Net Margin % | 46.4% | -61.1% | 21.9% | 71.9% | 80.3% |
| Key Metrics | |||||
| EBITDA | - | - | - | - | - |
| EPS (Basic) | $0.81 | $-0.97 | $0.29 | $1.77 | $1.48 |
| EPS (Diluted) | $0.81 | $-0.97 | $0.29 | $1.68 | $1.46 |
| Basic Shares Outstanding | 138868602 | 139674140 | 141281286 | 140534635 | 139869244 |
| Diluted Shares Outstanding | 138868602 | 139674140 | 141281286 | 140534635 | 139869244 |
Income Statement Trend
Join Our United States Telegram Channel
Get Instant Market Updates: 52-Week High/Low Alerts, Breakout Notifications & Expert Stock Analysis Delivered To Your Phone. Join Traders Making Informed Decisions Daily!
Apollo Commercial Balance Sheet From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Assets | |||||
| Current Assets | |||||
| Cash & Equivalents | 139.8M | 317.4M | 225.4M | 222.0M | 343.1M |
| Short-term Investments | - | - | - | - | - |
| Accounts Receivable | 70.8M | 58.5M | 72.4M | 65.4M | 41.2M |
| Inventory | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - |
| Non-Current Assets | |||||
| Property, Plant & Equipment | - | - | - | - | - |
| Goodwill | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - |
| Long-term Investments | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - |
| Total Assets | 9.9B | 8.4B | - | - | - |
| Liabilities | |||||
| Current Liabilities | |||||
| Accounts Payable | 33.9M | 28.3M | 31.0M | 23.9M | 16.2M |
| Short-term Debt | 6.3B | 4.8B | 5.6B | 5.3B | 4.2B |
| Current Portion of Long-term Debt | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - |
| Non-Current Liabilities | |||||
| Long-term Debt | 1.6B | 1.6B | 1.4B | 1.7B | 1.9B |
| Deferred Tax Liabilities | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - |
| Total Liabilities | 8.0B | 6.5B | - | - | - |
| Equity | |||||
| Common Stock | 1.4M | 1.4M | 1.4M | 1.4M | 1.4M |
| Retained Earnings | -849.7M | -822.7M | -520.2M | -363.9M | -427.9M |
| Treasury Stock | - | - | - | - | - |
| Other Equity | - | - | - | - | - |
| Total Shareholders Equity | 1.9B | 1.9B | 2.2B | 2.4B | 2.3B |
| Key Metrics | |||||
| Total Debt | 7.9B | 6.4B | 7.0B | 7.0B | 6.0B |
| Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
Apollo Commercial Cash Flow Statement From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | 126.7M | -119.6M | 58.1M | 265.2M | 223.5M |
| Depreciation & Amortization | 11.2M | 11.7M | 8.2M | 704.0K | 2.6M |
| Stock-Based Compensation | 13.6M | 16.5M | 17.4M | 18.3M | 17.6M |
| Working Capital Changes | -12.2M | -60.5M | -14.1M | -10.4M | 6.1M |
| Operating Cash Flow | 138.3M | -152.0M | 69.7M | 273.8M | 249.9M |
| Investing Activities | |||||
| Capital Expenditures | - | - | - | - | - |
| Acquisitions | - | - | - | - | - |
| Investment Purchases | -6.0M | - | - | - | - |
| Investment Sales | - | - | - | - | - |
| Investing Cash Flow | -47.9M | 120.5M | -112.2M | 117.2M | 96.2M |
| Financing Activities | |||||
| Share Repurchases | 0 | -40.8M | - | 0 | 0 |
| Dividends Paid | -153.5M | -198.2M | -214.3M | -212.8M | -212.6M |
| Debt Issuance | 3.8B | 2.0B | 806.8M | 2.8B | 3.1B |
| Debt Repayment | -2.6B | -2.6B | -916.8M | -1.8B | -1.7B |
| Financing Cash Flow | 1.1B | -689.3M | -343.4M | 958.0M | 1.2B |
| Free Cash Flow | 42.3M | 30.8M | 201.2M | 234.7M | 199.2M |
| Net Change in Cash | 1.2B | -720.8M | -385.9M | 1.3B | 1.5B |
Cash Flow Trend
Apollo Commercial Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
13.63
Forward P/E
12.70
Price to Book
0.83
Price to Sales
5.74
PEG Ratio
12.70
Profitability Ratios
Profit Margin
47.22%
Operating Margin
38.63%
Return on Equity
6.79%
Return on Assets
1.38%
Financial Health
Current Ratio
10.97
Debt to Equity
428.04
Beta
1.52
Per Share Data
EPS (TTM)
$0.81
Book Value per Share
$13.36
Revenue per Share
$1.93
Peer Financial Comparison
| Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
|---|---|---|---|---|---|---|
| ARI | 1.5B | 13.63 | 0.83 | 6.79% | 47.22% | 428.04 |
| Annaly Capital | 16.1B | 7.77 | 1.12 | 14.22% | 85.12% | 719.53 |
| AGNC Investment | 12.5B | 8.52 | 1.16 | 13.25% | 91.71% | 722.90 |
| Arbor Realty Trust | 1.7B | 14.23 | 0.67 | 5.08% | 27.29% | 362.19 |
| Ellington Financial | 1.6B | 10.92 | 0.98 | 8.71% | 44.59% | 909.66 |
| Orchid Island | 1.4B | 5.52 | 0.91 | 15.59% | 88.59% | 737.44 |
Financial data is updated regularly. All figures are in the company's reporting currency.





