TPG RE Finance Trust, Inc. (TRTX) quarterly income statement — complete revenue, gross profit & net income history
TPG RE Finance Trust, Inc. (TRTX) annual income statement — 11-year revenue, gross profit & net income history
| Metric | Q2'26 | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 | Q4'22 | Q3'22 | Q2'22 | Q1'22 | Q4'21 | Q3'21 |
|---|
| Revenue | 10.34M | 85.77M | 84.02M | 86.66M | 82.23M | 78.9M | 78.81M | 88.48M | 89.65M | 93.99M | 94.26M | 97.46M | 103.18M | 95.25M | 101.17M | 76.86M | 66.65M | 61.03M | 60.32M | 60.08M |
| Revenue Growth % | -87.42% | 8.71% | 6.6% | -2.06% | -8.28% | -16.06% | -16.39% | -9.22% | -13.12% | -1.32% | -6.82% | 26.81% | 54.81% | 56.05% | 67.71% | 27.93% | 7.38% | 4.79% | -2.75% | -14.09% |
| Property Operating Expenses | 0 | 16.69M | 12.56M | 16.89M | 19.87M | 16.76M | 18.33M | 16.57M | 17.51M | 16.81M | 8.61M | 9.88M | 8.91M | 5.88M | 6.48M | 6.4M | 11.53M | 6.2M | 6.1M | 5.93M |
| Net Operating Income (NOI) | 10.34M | 69.08M | 71.46M | 69.77M | 62.35M | 62.13M | 60.49M | 71.91M | 72.14M | 77.18M | 85.65M | 87.58M | 94.27M | 89.36M | 94.69M | 70.46M | 55.12M | 54.83M | 54.22M | 54.15M |
| NOI Margin % | 100% | 80.55% | 85.06% | 80.51% | 75.83% | 78.75% | 76.75% | 81.27% | 80.47% | 82.11% | 90.87% | 89.86% | 91.36% | 93.82% | 93.6% | 91.67% | 82.7% | 89.84% | 89.89% | 90.12% |
| Operating Expenses | 17.21M | 1.57M | 15.93M | -1.15M | 2.44M | 4.62M | 4.95M | 477K | -3.86M | 4.06M | 22.83M | 77.59M | 92.77M | 11.81M | -6.88M | 139.87M | 45.72M | 8.46M | 3.67M | 3.61M |
| G&A Expenses | 953K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITDA | -4.25M | 70.09M | 58.13M | 73.63M | 63.84M | 60.23M | 59.43M | 74.65M | 79.92M | 77.04M | 64.01M | 11.33M | 2.45M | 77.55M | 101.57M | -69.41M | 22.69M | 46.37M | 66.35M | 50.54M |
| EBITDA Margin % | -41.08% | 81.72% | 69.19% | 84.97% | 77.64% | 76.34% | 75.4% | 84.37% | 89.15% | 81.97% | 67.91% | 11.63% | 2.37% | 81.42% | 100.4% | -90.31% | 34.05% | 75.97% | 109.98% | 84.12% |
| Depreciation & Amortization | 2.62M | 2.58M | 2.6M | 2.71M | 3.93M | 2.71M | 3.89M | 3.21M | 3.92M | 3.93M | 1.19M | 1.34M | 944K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| D&A / Revenue % | 25.35% | 3% | 3.09% | 3.13% | 4.77% | 3.44% | 4.94% | 3.63% | 4.37% | 4.18% | 1.26% | 1.38% | 0.91% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Operating Income | -6.87M | 67.51M | 55.54M | 70.92M | 59.91M | 57.52M | 55.54M | 71.43M | 76M | 73.11M | 62.82M | 9.99M | 1.5M | 77.55M | 101.57M | -69.41M | 9.4M | 46.37M | 50.56M | 50.54M |
| Operating Margin % | -66.43% | 78.71% | 66.1% | 81.84% | 72.86% | 72.9% | 70.47% | 80.73% | 84.78% | 77.79% | 66.65% | 10.25% | 1.46% | 81.42% | 100.4% | -90.31% | 14.11% | 75.97% | 83.81% | 84.12% |
| Interest Expense | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Interest Coverage | 1.26x | 1.39x | 1.08x | 1.45x | 1.45x | 1.31x | 1.23x | 1.45x | 1.48x | 1.31x | 1.10x | 0.14x | 0.02x | 1.11x | 1.56x | -1.54x | 0.81x | 2.06x | 3.04x | 2.41x |
| Non-Operating Income | -70.49M | 0 | 0 | 0 | -6.97M | 0 | 0 | 0 | 0 | 0 | -7.03M | 0 | 0 | 0 | 0 | 0 | -13.29M | 0 | -15.79M | 0 |
| Pretax Income | 13.23M | 19.05M | 4.06M | 22.1M | 20.76M | 13.78M | 10.53M | 22.26M | 24.82M | 17.13M | 6.45M | -61.21M | -69.17M | 7.56M | 36.4M | -114.48M | -5.32M | 23.87M | 44.54M | 29.56M |
| Pretax Margin % | 127.95% | 22.21% | 4.83% | 25.5% | 25.25% | 17.46% | 13.35% | 25.16% | 27.68% | 18.23% | 6.84% | -62.8% | -67.03% | 7.94% | 35.98% | -148.95% | -7.98% | 39.1% | 73.84% | 49.2% |
| Income Tax | 101K | 112K | 85K | 109K | 128K | 56K | -157K | 66K | 100K | 390K | 65K | 5K | 5K | 184K | 202K | 125K | 118K | 85K | -336K | 236K |
| Effective Tax Rate % | 0.76% | 0.59% | 2.09% | 0.49% | 0.62% | 0.41% | -1.49% | 0.3% | 0.4% | 2.28% | 1.01% | -0.01% | -0.01% | 2.43% | 0.56% | -0.11% | -2.22% | 0.36% | -0.75% | 0.8% |
| Net Income | 13.13M | 18.94M | 3.98M | 21.99M | 20.63M | 13.72M | 10.68M | 22.19M | 24.71M | 16.74M | 6.38M | -61.21M | -69.17M | 7.38M | 36.19M | -114.61M | -5.43M | 23.78M | 44.88M | 29.32M |
| Net Margin % | 126.98% | 22.08% | 4.73% | 25.38% | 25.09% | 17.39% | 13.55% | 25.08% | 27.57% | 17.81% | 6.77% | -62.81% | -67.04% | 7.74% | 35.78% | -149.11% | -8.15% | 38.96% | 74.4% | 48.81% |
| Net Income Growth % | -36.35% | 38.05% | -62.78% | -0.91% | -16.52% | -18.07% | 67.4% | 136.26% | 135.73% | 127.04% | -82.37% | 46.59% | -1172.97% | -68.99% | -19.35% | -490.82% | -116.78% | -25.58% | 207.62% | -23.73% |
| Funds From Operations (FFO) | 15.75M | 21.52M | 6.57M | 24.7M | 24.56M | 16.43M | 14.57M | 25.41M | 28.63M | 20.67M | 7.57M | -59.87M | -68.23M | 7.38M | 36.19M | -114.61M | -5.43M | 23.78M | 44.88M | 29.32M |
| FFO Margin % | 152.33% | 25.09% | 7.82% | 28.51% | 29.87% | 20.83% | 18.49% | 28.72% | 31.94% | 21.99% | 8.03% | -61.43% | -66.12% | 7.74% | 35.78% | -149.11% | -8.15% | 38.96% | 74.4% | 48.81% |
| FFO Growth % | -35.85% | 30.92% | -54.91% | -2.77% | -14.23% | -20.5% | 92.52% | 142.44% | 141.96% | - | - | - | - | - | - | - | - | - | - | - |
| FFO per Share | 0.20 | 0.27 | 0.08 | 0.31 | 0.31 | 0.20 | 0.18 | 0.31 | 0.35 | 0.27 | 0.10 | -0.77 | -0.88 | 0.09 | 0.47 | -1.48 | -0.07 | 0.29 | 0.55 | 0.36 |
| FFO Payout Ratio % | 122.12% | 89.93% | 290.96% | 78.87% | 81.1% | 121.56% | 135.36% | 77.92% | 66.93% | 92.7% | 249.89% | -31.68% | -27.8% | 257.22% | 51.7% | -16.34% | -344.07% | 101.58% | 41.42% | 52.86% |
| EPS (Diluted) | 0.12 | 0.19 | 0.00 | 0.23 | 0.21 | 0.12 | 0.09 | 0.23 | 0.26 | 0.17 | 0.03 | -0.83 | -0.94 | 0.05 | 0.42 | -1.52 | -0.11 | 0.25 | 0.51 | 0.32 |
| EPS Growth % | -42.86% | 58.33% | -97.19% | 0% | -19.23% | -29.41% | 151.92% | 127.71% | 127.66% | 246.94% | -91.93% | 45.39% | -754.55% | -80.4% | -17.65% | -575% | 59.26% | -16.67% | 489.6% | -17.95% |
| EPS (Basic) | 0.12 | 0.19 | 0.00 | 0.24 | 0.21 | 0.12 | 0.09 | 0.23 | 0.26 | 0.17 | 0.03 | -0.83 | -0.94 | 0.05 | 0.42 | -1.52 | -0.11 | 0.26 | 0.54 | 0.34 |
| Diluted Shares Outstanding | 78.03M | 79.06M | 78.32M | 78.81M | 80.21M | 81.77M | 80.93M | 81.37M | 80.91M | 77.87M | 77.74M | 77.73M | 77.42M | 78.09M | 77.41M | 77.4M | 77.19M | 81.79M | 81.98M | 82.03M |