Loading institutional data...
Loading institutional data...
Insufficient data to determine institutional momentum.
Data as of Q2 2026
Loading snapshot...
Loading financials...
Loading valuation...
Loading analysis...
Loading dividends & returns...
Loading capital allocation...
Loading debt & leverage...
Loading performance...
Loading peer comparison...
Loading insider activity...
Loading ownership map...
Loading crowding analysis...
Loading conviction analysis...
Loading buy/sell flow...
Loading ownership trends...
Loading top holders...
Loading top holders...
Total return (dividends reinvested) vs the market, from quarter-end prices.
Above 0 = ahead of the S&P 500 since the window start; below 0 = behind. Rising means it's pulling ahead.
How far the stock fell below its prior peak. Deeper, longer drawdowns = a rougher ride to the same return.
Quarter-end, dividend-adjusted (total return). Beta & volatility from quarterly returns (annualized). Benchmark is the S&P 500 (SPY total return). Annual returns compound the quarters ending in each calendar year; the first and last years in a window may be partial. Past performance doesn't predict future results.
A reverse discounted cash flow is not shown for a REIT.
Depreciation swamps reported earnings for a property owner — which is why FFO exists. EBITDA leverage and a net-income DCF both mislead here.
Classified from the filings: SIC code.
What the company returns to shareholders — and whether it's covered by cash.
No dividend to cover. Last year: $0 dividends + $0 buybacks = $0 returned on -$30.5M FCF.
Yields use the latest fiscal-year dividends/buybacks over current market cap. Dividends and buybacks from the SEC cash-flow statement; payout coverage vs net income and free cash flow. Educational — not a recommendation.
How management deployed cash over 7 years — and what it earned on reinvestment.
A cash-return story — far more went to shareholders than back into the business (mature, low-reinvestment).
Insufficient data. Current ROIC on all capital: -10%. Rough measure (includes maintenance capex).
Cash uses aggregated from the SEC cash-flow statement over 7 fiscal years. "Return on reinvestment" is a rough proxy — operating-income change ÷ cumulative CapEx + M&A — and includes maintenance capex. Educational — not a recommendation.
EOD close · as of 2026-10-21
How a revenue dollar becomes profit — FY2025
Dividends and buybacks are cash paid out, shown here against the same year's profit for scale — not funded from it.
Each value shows its share of revenue below it (common-size).
| Line Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Revenue | $187.8M 100.0% | $248.4M 100.0% | $306.6M 100.0% | $287.2M 100.0% | $262.7M 100.0% | $273.7M 100.0% | $249.6M 100.0% |
| Selling, General & Admin | $20.0M 10.6% | $15.7M 6.3% | $16.6M 5.4% | $18.7M 6.5% | $12.6M 4.8% | $9.0M 3.3% | $3.4M 1.4% |
| Total Operating Expenses | $178.6M 95.1% | $165.0M 66.4% | $155.3M 50.7% | $129.8M 45.2% | $108.4M 41.3% | $61.4M 22.4% | $75.7M 30.3% |
| Interest Expense | $305.0M 162.4% | $440.3M 177.3% | $470.5M 153.5% | $246.9M 86.0% | $180.6M 68.8% | $172.2M 62.9% | $139.7M 56.0% |
| Other Income (Expense), net | — | — | — | — | $5.9M 2.2% | -$6.6M -2.4% | $143K 0.1% |
| Net Income | -$489.1M -260.4% | -$221.3M -89.1% | $6.0M 2.0% | $112.1M 39.0% | $170.5M 64.9% | $194.6M 71.1% | $163.2M 65.4% |
| Per Share | |||||||
| EPS (Basic) | -$3.49 | -$1.60 | $0.02 | $0.79 | $1.27 | $1.52 | $1.51 |
| EPS (Diluted) | -$3.49 | -$1.60 | $0.02 | $0.79 | $1.27 | $1.52 | $1.51 |
| Weighted Avg Shares (Basic) | 140.1M | 139.2M | 138.6M | 139.3M | 134.5M | 133.0M | 111.5M |
| Weighted Avg Shares (Diluted) | 140.1M | 139.2M | 138.6M | 139.3M | 134.5M | 133.0M | 111.5M |
Source: SEC EDGAR XBRL filings (annual, fiscal year). Quarterly flow items are derived from cumulative filings; balance-sheet figures are as-of each period end. Ratios and margins are computed, not reported.
EOD close · as of 2026-10-21
Where each multiple sits in its own 5-yr range · 0th pct blended
Dot = today · shaded = middle 50% · line = median. Lower percentile = cheaper vs its own 5-yr history.
Is the profit real, and how strong is the balance sheet?
FY2025 · every deduction from revenue to net income
DuPont — the three levers
ROE -32% against ROIC -10% — -21% of the return on equity comes from leverage and buybacks rather than from the operating business.
Equity is the year-end figure. On average equity over the two year-ends, ROE is -27.6% — the two diverge when buybacks or issuance move equity during the year.
What the company owes vs. what it holds
This shows debt/cash structure and net leverage. The year-by-year maturity schedule is on the Debt & Leverage tab.
Latest year: profit growth vs revenue growth
Operating leverage needs meaningful revenue change.
Each line as % of revenue — the trend in color
| % of revenue | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|
| SG&A | 1.4 | 3.3 | 4.8 | 6.5 | 5.4 | 6.3 | 10.6 |
| Net Income | 65.4 | 71.1 | 64.9 | 39.0 | 2.0 | -89.1 | -260.4 |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on CMTG: price, valuation and headline fundamentals from SEC filings. The four questions at the top of the page are where the judgements live.
Leverage ratios is not shown for a REIT.
Depreciation swamps reported earnings for a property owner — which is why FFO exists. EBITDA leverage and a net-income DCF both mislead here.
Classified from the filings: SIC code.
How much the company owes, how it's trended, and how comfortably it's serviced.
Cash of $173.2M is below the $1.23B due within a year — relies on refinancing or operating cash flow. Scheduled principal only (excludes interest & revolver draws). As of 2026-06-30 (10-Q). The cash figure is from 2025-12-31, so the two are not the same balance-sheet date — the schedule has not been refiled since.
Interest expense isn't separately reported — often netted into “other income (expense), net.” Effective rate ~9.7% on $3.16B of debt.
Cash vs short-term debt unavailable.
Mostly long-term debt (balance-sheet current vs non-current split). See the maturity ladder above for the year-by-year repayment schedule.
Debt, cash, interest and equity from the SEC balance sheet & income statement. Effective rate = interest ÷ average debt. Maturity ladder from the SEC long-term-debt repayment schedule. Educational — not a recommendation.
Ranked against 17 sector peers with collected financials. Valuation from latest close × latest fiscal-year fundamentals; 13F conviction as of 2026-06-30.
Percentile is “goodness” within the peer set (100 = best). For valuation and leverage that means cheaper / less-levered ranks higher.
| Company | Mkt cap ▼ | P/E | EV/EBITDA | P/S | Rev gr | Gross | Net | ROE | ROIC | Net D/EBITDA | 13F |
|---|---|---|---|---|---|---|---|---|---|---|---|
| CBRE | $39.0B | 35.0× | — | 1.0× | 13.4% | 18.7% | 2.9% | 13.0% | 7.1% | — | 1,028 |
| TRNO | $7.1B | 16.8× | — | 15.0× | 24.5% | — | 84.6% | 9.7% | 7.9% | — | 365 |
| FSV | $6.0B | 43.1× | 13.2× | 1.1× | 5.4% | — | 3.5% | 13.9% | 7.8% | 1.8× | 261 |
| CIGI | $4.7B | 45.9× | 9.8× | 0.8× | 15.3% | — | 4.0% | 14.6% | 7.1% | 2.3× | 182 |
| CURB | $3.1B | 72.7× | — | 16.9× | 51.3% | — | 21.8% | 2.1% | 1.7% | — | 275 |
| CWK | $2.7B | 30.5× | 8.4× | 0.3× | 8.9% | — | 0.9% | 4.5% | 1.9% | 3.5× | 26 |
| UE | $2.4B | 25.8× | — | 5.1× | 6.1% | — | 19.8% | 6.8% | 6.8% | — | 259 |
| GTY | $1.7B | 20.4× | — | 7.7× | 9.0% | — | 35.7% | 7.4% | 3.8% | — | 305 |
| IIPR | $1.4B | 13.4× | 9.1× | 5.5× | -13.8% | — | 44.5% | 6.4% | 5.3% | 1.8× | 321 |
| FOR | $1.3B | 7.7× | — | 0.8× | 10.1% | 21.9% | 10.1% | 9.5% | 6.5% | — | 182 |
| HPP | $513M | — | 1.1× | 0.6× | -1.3% | 48.5% | -71.3% | -19.9% | -19.9% | -0.4× | 191 |
| AHRT | $442M | — | 13.9× | 2.1× | 2.7% | — | 2.7% | 0.9% | 0.3% | 10.3× | 190 |
| TRC | $433M | — | — | 8.7× | 18.4% | 29.2% | 0.2% | 0.0% | 0.0% | — | 127 |
| FRPH | $361M | 104.5× | 30.1× | 8.4× | 2.6% | — | 7.8% | 0.8% | 0.5% | 10.5× | 109 |
| SKYH | $358M | 100.6× | — | 13.0× | 86.6% | — | 68.3% | 10.9% | 5.2% | — | 92 |
| NTPIF | $262M | — | — | 5.5× | 64.5% | 25.7% | 0.2% | 0.1% | 0.0% | — | — |
| CHCI | $178M | — | 12.0× | 2.8× | 22.6% | 23.5% | 27.1% | 24.4% | 24.4% | -2.6× | 45 |
| CMTG | $157M | — | — | 0.8× | -24.4% | — | -260% | -31.9% | -10.4% | — | 108 |
Peers = companies sharing CMTG's sector (Real Estate) with collected SEC financials. Multiples use the most recent end-of-day close and latest fiscal-year fundamentals (trailing, not forward). Missing cells mean the peer never reported that line item, has no collected price, or has a non-positive denominator. Not investment advice.
No positive operating income in the last three years, so there is no return on capital to compare against its cost.
| Fiscal year | Gross margin | Operating margin | Net margin |
|---|---|---|---|
| FY2019 | not reported | not reported | 65.4% |
| FY2020 | not reported | not reported | 71.1% |
| FY2021 | not reported | not reported | 61.4% |
| FY2022 | not reported | not reported | 39.1% |
| FY2023 | not reported | not reported | 2.0% |
| FY2024 | not reported | not reported | -89.1% |
| FY2025 | not reported | not reported | -260.4% |
Return on equity is 21 points BELOW the return on invested capital, which means the equity base is carrying capital the operations are not earning on — usually cash, goodwill, or a recent raise.
ROE is on average equity; ROIC is NOPAT over average invested capital (debt plus equity less excess cash). The gap is not a single adjustment.
No material counter-signal in the checked set: ROIC vs WACC spread, 5-year spread history, gross margin trend, operating margin trend, net margin against 3 years ago, revenue growth, ROIC ex-goodwill gap.
Missing from our data, so excluded from this answer: tax_rate.
Converts 4.45x of reported profit into free cash flow over 5 years, with accruals negative.
Reported free cash flow is -$30M; after share-based compensation it is -$45M. The difference is a real cost that the cash flow statement adds back.
Leverage is not measurable this way for a reit.
Ladder as of 2026-06-30 (10-Q); cash from the 2025-12-31 balance sheet; FCF from FY2025. Free cash flow is negative, so projected resources fall rather than accumulate.
Balance sheet at 2025-12-31. Undrawn revolving credit is not shown: the tag is collected but not yet mapped through to the API.
Depreciation swamps reported earnings for a property owner — which is why FFO exists. EBITDA leverage and a net-income DCF both mislead here.
Missing from our data, so excluded from this answer: capital adequacy metrics for this archetype.
At $1.11, free cash flow must compound 16.83%/yr for 10 years. It has no positive compounding record after stock compensation to compare against.
| Fiscal year | FCF growth | Price requires |
|---|---|---|
| FY2020 | 29.6% | 16.8% |
| FY2021 | 51.9% | 16.8% |
| FY2022 | −49.5% | 16.8% |
| FY2023 | −8.8% | 16.8% |
| FY2024 | −29.8% | 16.8% |
| FY2025 | −167.6% | 16.8% |
The percentile ranks the FISCAL-YEAR point, because the distribution behind each strip is built from fiscal-year closes — ranking a TTM figure inside it would compare two different bases. TTM basis: TTM.
The cost of capital could not be computed for this company, so the requirement is solved at the published 10% default — a different rate would move it materially.
| Step | Amount | Running total |
|---|---|---|
| Net income | −$489M | −$489M |
| Share-based comp | $14M | −$475M |
| Other non-cash & working capital | $444M | −$30M |
| Operating cash flow | −$30M | −$30M |
| Capex | $0 | −$30M |
| Free cash flow | −$30M | −$30M |
| FCF after SBC | −$45M | −$45M |
| Fiscal year | Revenue growth | Receivables growth | Gap |
|---|---|---|---|
| FY2020 | 9.7% | not reported | not reported |
| FY2021 | -4.0% | not reported | not reported |
| FY2022 | 9.3% | not reported | not reported |
| FY2023 | 6.7% | not reported | not reported |
| FY2024 | -19.0% | not reported | not reported |
| FY2025 | -24.4% | not reported | not reported |
| Fiscal year | Accruals / assets |
|---|---|
| FY2019 | 0.5 percent |
| FY2020 | 0.8 percent |
| FY2021 | -0.7 percent |
| FY2022 | 0.0 percent |
| FY2023 | -1.3 percent |
| FY2024 | -4.4 percent |
| FY2025 | -9.7 percent |
Below the line, the asset base is being consumed faster than it is replaced.
Below the line for 5 consecutive years to the latest.
Depreciation here includes amortisation of acquired intangibles — goodwill written down over time, customer lists, acquired technology. Capex does not replace those and is not meant to, so an acquisitive or asset-light company sits below 1.0 permanently and correctly. The signal is cleanest for capital-intensive businesses, where the two measure the same physical base. For that reason this informs the earnings-quality verdict but never caps it.
SBC is added back inside operating cash flow, so reported free cash flow treats shares issued to employees as free. Percent of revenue says how expensive the payroll is; percent of operating cash flow says how much of the cash exists only because the charge was added back. The buyback offset is buybacks over SBC — below 1.0 the repurchase does not cover the shares issued.
Figures are the latest fiscal year (FY2025) from the company's own filings, not a trailing-twelve-month window — Q2 reads fiscal years throughout so the cash-conversion ratios and these share one basis. A blank is a line the filer did not report; it is never read as zero.
Last reported position per insider, carried forward. Steps can be a holding disclosed for the first time rather than a trade.
| Date | Insider | What it was | Shares | Price | Value |
|---|---|---|---|---|---|
| 2026-09-04 | 2 co-filers CEO AND CHAIRMAN | Open-market buy | 20,603 | $1.59 | $33k |
| 2026-09-03 | 2 co-filers CEO AND CHAIRMAN | Open-market buy | 200,000 | $1.59 | $318k |
| 2026-08-06 | Mcgillis Mike PRESIDENT AND CFO | Open-market buy | 25,000 | $1.71 | $43k |
| 2026-07-01 | Richman Steven Leonard Director | Grant | 8,744 | $0.00 | $0 |
| 2026-07-01 | Richman Steven Leonard Director | Grant91d late | 17,561 | $0.00 | $0 |
| 2026-06-03 | Haggerty Mary Director | Grant | 53,418 | $0.00 | $0 |
| 2026-06-03 | Tese Vincent Director | Grant | 9,580 | $0.00 | $0 |
| 2026-06-03 | Olsen Denise Director | Grant | 53,418 | $0.00 | $0 |
| 2026-06-03 | Walter W Edward Director | Grant | 53,418 | $0.00 | $0 |
| 2026-06-03 | Richman Steven Leonard Director | Grant | 53,418 | $0.00 | $0 |
| 2026-06-03 | Cephas Derrick D Director | Grant | 53,418 | $0.00 | $0 |
| 2026-06-03 | Liebman Pamela Director | Grant | 53,418 | $0.00 | $0 |
| 2026-05-21 | Garg Priyanka SEE REMARKS | Tax withholding | 76,548 | $2.25 | $172k |
| 2026-05-21 | Mcgillis Mike PRESIDENT AND CFO | Tax withholding | 46,170 | $2.25 | $104k |
| 2026-05-21 | Mack Richard CEO AND CHAIRMAN | Tax withholding | 162,018 | $2.25 | $365k |
| 2026-05-21 | Siegel Jeffrey D SEE REMARKS | Tax withholding | 33,093 | $2.25 | $74k |
| 2026-04-01 | Tese Vincent Director | Grant | 13,739 | $0.00 | $0 |
| 2026-04-01 | Richman Steven Leonard Director | Grant | 9,159 | $0.00 | $0 |
| 2026-03-20 | Siegel Jeffrey D SEE REMARKS | Grant | 111,800 | $0.00 | $0 |
| 2026-03-20 | Garg Priyanka SEE REMARKS | Grant | 217,279 | $0.00 | $0 |
| 2026-03-20 | Mack Richard CEO AND CHAIRMAN | Grant | 334,996 | $0.00 | $0 |
| 2026-03-20 | Mcgillis Mike PRESIDENT AND CFO | Grant | 167,163 | $0.00 | $0 |
Every row is classified by what it MEANT, not by its SEC code. A code is not a meaning: code P (“purchase”) also covers dividend reinvestment and employee stock purchase plans, and code S (“sale”) also covers 10b5-1 plan sales scheduled months earlier and option exercises sold the same day.
Across 30 days of all filings, $5.08bn of insider selling contained $3.50bn of plan sales and $0.46bn of exercise-and-sell. Only 29% was discretionary. Reading an unclassified feed badly overstates how much insiders decided.
Buys and sales are counted separately and never netted. They are different decisions by different people; a company where one officer bought while another sold is not “neutral”.
The holding line carries each insider's last reported position forward, so it shows the total held rather than a sawtooth of whoever traded that day. It covers only insiders who filed in the window.
“Filed late” counts calendar days past the two-business-day deadline with five days' grace, so a Thursday or Friday trade crossing a weekend is never flagged. It describes the company's filing discipline, not the trade.
Insider activity is descriptive. Nothing here is investment advice.