RITM Dividend: Rithm Capital Corp Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	5,109	5,101	3,662	6,361	3,625	1,418
Revenue Growth (YoY)	39%	39%	-42%	75%	156%	-39%
Cost of Revenue	1,688	1,835	1,401	837	593	673
Gross Profit	3,420	3,265	2,261	5,523	3,031	744
Selling, General & Admin	2,126	2,003	1,548	2,106	2,017	1,120
Research & Development	--	--	--	--	--	--
Operating Expenses	2,198	2,003	1,548	2,121	1,974	1,243
Other Non Operating Income (Expenses)	--	--	--	--	--	--
Pretax Income	1,092	1,208	752	1,262	963	-1,340
Income Tax Expense	173	267	122	279	158	16
Net Income	777	835	532	864	705	-1,464
Net Income Growth	61%	56.99%	-38%	23%	-148%	-366%
Shares Outstanding (Diluted)	551.29	499.59	483.71	481.6	467.7	415.5
Shares Change (YoY)	11%	3%	0%	3%	13%	2%
EPS (Diluted)	1.4	1.67	1.1	1.8	1.51	-3.52
EPS Growth	42%	52%	-39%	19%	-143%	-363%
Free Cash Flow	-3,247	-2,643	587	6,458	2,339	1,855
Free Cash Flow Per Share	-5.88	-5.29	1.21	13.4	5	4.46
Gross Margin	66.94%	64%	61.74%	86.82%	83.61%	52.46%
Operating Margin	23.91%	24.74%	19.47%	53.48%	29.15%	-35.11%
Profit Margin	15.2%	16.36%	14.52%	13.58%	19.44%	-103.24%
Free Cash Flow Margin	-63.55%	-51.81%	16.02%	101.52%	64.52%	130.81%
EBITDA	1,293	--	--	--	1,063	--
EBITDA Margin	25.3%	--	--	--	29.32%	--
D&A For EBITDA	71	--	--	--	6	--
EBIT	1,222	1,262	713	3,402	1,057	-498
EBIT Margin	23.91%	24.74%	19.47%	53.48%	29.15%	-35.11%
Effective Tax Rate	15.84%	22.1%	16.22%	22.1%	16.4%	-1.19%

Follow-Up Questions











