Ladder Capital Corp (LON:0JSZ)

Ladder Capital Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Interest Income	91.98	137.09	162.19	97.92	-6.85
Net Interest Income Growth	-32.91%	-15.47%	65.64%	-	-
Non-Interest Income	123.4	148.22	127.12	251.07	181.75
Non-Interest Income Growth	-16.75%	16.59%	-49.37%	38.14%	29.86%
Revenues Before Loan Losses	215.37	285.31	289.31	348.99	174.9
Provision for Credit Losses	-0.16	13.93	25.1	3.71	-8.71
Revenue	215.53	271.37	264.21	345.28	183.61
Revenue Growth (YoY)	-20.58%	2.71%	-23.48%	88.05%	36.97%
Compensation Expenses	52.74	60.67	63.62	75.84	38.35
Selling, General & Admin	23.14	26.91	28.35	27.95	23.48
Other Non-Interest Expenses	72.47	72.9	67.5	71.28	63.96
Total Non-Interest Expense	148.34	160.48	159.47	175.07	125.79
Pretax Income	67.19	110.9	104.75	170.21	57.82
Provision for Income Taxes	3.49	3.45	4.24	4.91	0.93
Net Income	64.18	108.26	101.13	142.22	56.52
Net Income to Common	64.18	108.26	101.13	142.22	56.52
Net Income Growth	-40.71%	7.05%	-28.89%	151.61%	-
Shares Outstanding (Basic)	125	126	125	127	126
Shares Outstanding (Diluted)	126	126	125	127	126
Shares Change (YoY)	0.33%	0.72%	-1.51%	0.57%	10.17%
EPS (Basic)	0.51	0.86	0.81	1.14	0.46
EPS (Diluted)	0.51	0.86	0.81	1.13	0.45
EPS Growth	-40.70%	6.17%	-28.32%	151.11%	-
Free Cash Flow	-0.16	127.42	176.23	99.76	54.41
Free Cash Flow Growth	-	-27.69%	76.65%	83.34%	-44.70%
Free Cash Flow Per Share	-0.00	1.01	1.41	0.79	0.43
Dividends Per Share	0.920	0.920	0.920	0.880	0.800
Dividend Growth	-	-	4.54%	10.00%	-14.89%
Profit Margin	29.55%	39.59%	38.04%	47.88%	30.99%
FCF Margin	-0.07%	46.96%	66.70%	28.89%	29.64%
EBITDA	0	32.33	29.91	32.67	37.8
EBITDA Margin	0.00%	11.91%	11.32%	9.46%	20.59%
Effective Tax Rate	5.20%	3.11%	4.05%	2.88%	1.60%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Banks template. Financial Sources.