Claros Mortgage Trust, Inc.CMTG
| Dec 31,
2021 | Dec 31,
2022 |
|---|
| Net income | 170 | 112 |
|---|
| Accretion of origination fees on loans receivable | 25 | 25 |
|---|
| Accretion of origination fees on interests in loans receivable | 1 | 0 |
|---|
| Amortization of financing costs | 21 | 20 |
|---|
| Non-cash stock-based compensation expense | 9 | 8 |
|---|
| Other income | 6 | - |
|---|
| Depreciation | 7 | 8 |
|---|
| Unrealized gain on interest rate cap | - | 6 |
|---|
| Income from equity method investment | - | 2 |
|---|
| Distribution from equity method investment | - | -1 |
|---|
| Realized gain on sale of loan | - | 30 |
|---|
| Gain on foreclosure of real estate owned | 1 | - |
|---|
| Noncash Advances To Loans Receivable In Lieu Of Interest | -69 | -78 |
|---|
| Non-cash advances on interests in loans receivable in lieu of interest | 19 | 2 |
|---|
| Noncash Advances On Secured Financings In Lieu Of Interest | 18 | 1 |
|---|
| Repayment Of Noncash Advances To Loans Receivable In Lieu Of Interest | 127 | 22 |
|---|
| Repayment Of Noncash Advances To Interests In Loans Receivable In Lieu Of Interest | 28 | 13 |
|---|
| Repayment of non-cash advances on secured financings in lieu of interest | 41 | - |
|---|
| Premium Receivable, Credit Loss Expense (Reversal) | -9 | 84 |
|---|
| Other assets | 10 | 26 |
|---|
| Other liabilities | - | 13 |
|---|
| Management fee payable - affiliate | 0 | -0 |
|---|
| Incentive fee payable - affiliate | -0 | - |
|---|
| Net cash provided by operating activities | 214 | 111 |
|---|
| Deconsolidation of subsidiary | - | 1 |
|---|
| Loan originations, acquisitions and advances, net of fees | 2,925 | 2,598 |
|---|
| Advances of interests in loans receivable | 102 | 15 |
|---|
| Repayments of loans receivable | 2,312 | 1,539 |
|---|
| Repayments of interests in loans receivable | 270 | 165 |
|---|
| Extension and exit fees received from loans receivable | - | 7 |
|---|
| Extension and exit fees received from interests in loans receivable | - | 1 |
|---|
| Proceeds from Sale of Foreclosed Assets | 10 | - |
|---|
| Foreclosure of real estate owned | 11 | - |
|---|
| Sale of loans receivable | 48 | 132 |
|---|
| Reserves and deposits held for loans receivable | -15 | 2 |
|---|
| Capital expenditures on real estate owned | - | -2 |
|---|
| Net cash used in investing activities | -373 | -773 |
|---|
| Proceeds from issuance of common stock | 103 | - |
|---|
| Repurchase of common stock | - | 21 |
|---|
| Redemption of preferred stock | 0 | - |
|---|
| Proceeds from Noncontrolling Interests | 3 | 1 |
|---|
| Offering costs | 13 | 0 |
|---|
| Dividends paid on common stock and restricted stock units | - | 208 |
|---|
| Dividends paid on redeemable common stock | 8 | - |
|---|
| Dividends paid on preferred stock | 0 | - |
|---|
| Proceeds from secured financings | 1,998 | 2,248 |
|---|
| Payment of financing costs | 23 | 24 |
|---|
| Payment of exit fees on secured financings | 1 | - |
|---|
| Repayments of secured financings | 1,779 | 1,311 |
|---|
| Repayments of secured term loan | 6 | 8 |
|---|
| Repayments of debt related to real estate owned | 10 | - |
|---|
| Net cash provided by financing activities | 63 | 676 |
|---|
| Net increase (decrease) in cash, cash equivalents and restricted cash | -97 | 14 |
|---|
| Cash paid for interest | 159 | 228 |
|---|
| Dividends Accrued | - | 52 |
|---|
| Loan Principal Payment Held By Servicer | 155 | - |
|---|
| Accrued financing costs | 6 | 4 |
|---|
| Accrued offering costs | 0 | - |
|---|
| Deposits applied against sale proceeds | - | 15 |
|---|
| Loan receivable | - | 79 |
|---|
| Other assets | - | 0 |
|---|
| Other liabilities | - | 0 |
|---|
| Management fee payable - affiliate | - | 0 |
|---|
| Net carrying value of deconsolidated subsidiary's net assets | - | 78 |
|---|
| Working capital consolidated | -19 | - |
|---|
| Settlement of loan receivable | -104 | - |
|---|
| Real estate acquired in settlement of loan receivable | 414 | - |
|---|
| Assumption of debt related to real estate owned | -300 | - |
|---|
| Conversion of restricted stock units to common stock; additional paid in capital | -0 | - |
|---|
| Conversion of temporary equity to permanent equity; redeemable common stock | -138 | - |
|---|
| Conversion of temporary equity to permanent equity; stockholder's equity | 138 | - |
|---|