Earnings release
Page 1
Exhibit 99.1 CHICAGOATLANTIC REAL ESTATE FINANCE Chicago Atlantic Real Estate Finance Announces Second Quarter 2026 Financial Results CHICAGO ( August 11 , 2026 ) Chicago Atlantic Real Estate Finance , Inc. ( NASDAQ : REFI , “ Chicago Atlantic " , " REFI " or the " Company " ) , a commercial mortgage real estate investment trust , today announced its financial results for the second quarter ended June 30 , 2026 . Peter Sack , Co - Chief Executive Officer , noted , “ Chicago Atlantic operates in a niche market the broader lending industry generally doesn't serve . This often gives us the leverage to set our own terms , protect our downside , and generate yields that are increasingly hard to find anywhere else in the private credit sector . We are proud to announce $ 59.2 million of gross originations this quarter . However ; earnings were negatively impacted by the timing of deployment as repayments occurred early in the period and deployments later in the period . Our portfolio continues to perform , and our outlook remains positive . We continue to make the strategic moves that we believe position the Company favorably as the cannabis ecosystem evolves , which includes our work toward completion of our previously announced merger with Chicago Atlantic BDC , Inc. " Quarterly Results of Operations For the three months ended June 30 , 2026 March 31 , 2026 June 30 , 2025 Total Amount Per Share Total Amount Per Share Total Amount Per Share OPERATING RESULTS Net interest income expected credit losses Net income $ 12,834,645 $ 0.59 $ 13,124,086 0.61 $ 14,424,987 $ 0.67 Total expenses before provision for $ 4,586,025 $ $ 7,473,326 $ 0.21 $ 4,239,871 $ 0.34 $ 4,840,364 $ 0.20 $ 4,565,322 $ 0.23 $ 8,877,375 $ 0.21 0.41 ( Benefit ) provision for current expected credit losses Distributable earnings - basic Distributable earnings - diluted Diluted weighted average shares of common stock outstanding Regular dividends declared PORTFOLIO PERFORMANCE Total loan principal outstanding Portfolio companies Unfunded commitments $ 551,294 $ $ 9,290,163 $ $ 9,290,163 $ 0.03 $ 3,837,851 $ 0.44 $ 9,833,020 0.43 $ 9,833,020 0.18 $ 1,147,290 $ 0.47 $ 10,850,941 $ 0.46 $ 10,850,941 $ 0.05 0.52 0.51 21,713,882 $ 10,017,764 $ 21,484,118 0.47 $ 9,907,728 21,487,106 0.47 9,905,074 $ 0.47 $ 453,125,652 $ 413,589,833 $ 421,918,148 26 25 30 $ 2,355,293 $ 4,450,293 $ 16,595,000 Gross unlevered weighted average yield to maturity 15.8 % 15.8 % 16.8 % Aggregate loan portfolio bearing a variable interest rate Book value per share Debt / equity ratio 62.5 % 64.8 % 59.3 % 14.15 $ 14.39 $ 14.71 46.6 % 38.4 % 38.8 %
Page 2
Portfolio Activity The following table summarizes the Company’s primary investment portfolio activities: Three months ended March 31, 2026 Three months ended June 30, 2026 Six months ended June 30, 2026 Portfolio Principal Principal Principal Companies Loan principal, beginning of period $ 411,075,088 $ 413,589,833 $411,075,088 26 Principal Advances1 New portfolio companies 16,211,500 56,225,081 72,436,581 4 Existing portfolio companies 37,868,649 2,978,549 40,847,198 4 54,080,149 59,203,630 113,283,779 Scheduled Principal Repayments New portfolio companies - - - Existing portfolio companies (3,349,541) (3,341,880) (6,691,421) 13 (3,349,541) (3,341,880) (6,691,421) Unscheduled Principal Repayments New portfolio companies - - - Existing portfolio companies (48,215,862) (16,325,932) (64,541,794) 9 (48,215,862) (16,325,932) (64,541,794) Net change in principal outstanding 2,514,745 39,535,819 42,050,564 Loan principal, end of period $ 413,589,833 $ 453,125,652 $453,125,652 26 1 Principal advances include capitalized paid-in-kind (“PIK”) interest and/or other fees, if any, that were capitalized to the outstanding loan balance of the subject loan(s). Recent Developments ● Koach Transaction. On July 9, 2026, the Company entered into a Loan Agreement with Koach Capital Fund I LLC, Koach Capital Fund II LP, Koach Capital Fund III LP and their respective wholly owned subsidiaries (collectively, “Koach”), pursuant to which the Company issued 4,306,754 shares of Common Stock at a price of $14.53 per share, in a private placement transaction, in exchange for second lien promissory notes issued by Koach in an aggregate principal amount of approximately $62.5 million (the “Koach Notes”). The shares issued represent approximately 16.8% of the Common Stock outstanding immediately after giving effect to the issuance. The Koach Notes are individually secured by mortgages on 32 retail and related properties leased to cannabis operators, are subordinate to senior first lien indebtedness of approximately $39 million as of the closing date, bear interest at an aggregate rate of 12.0% per annum (10.0% cash and 2.0% payable in kind), provide for an exit fee of 2.5x the commitment amount of each Note, and have an aggregate weighted average time to maturity of approximately 12.0 years. Additional information regarding the transaction is contained in the Company’s Current Report on Form 8-K filed with the SEC on July 13, 2026. ● Pending Merger with Chicago Atlantic BDC, Inc. On June 17, 2026, the Company entered into an Agreement and Plan of Merger with Chicago Atlantic BDC, Inc. (NASDAQ: LIEN); “LIEN”), an affiliated business development company that is externally managed by an affiliate of the Company’s manager, pursuant to which the Company will merge with and into LIEN, with LIEN continuing as the surviving company (the “Merger”). At closing, REFI stockholders will receive a number of shares of LIEN common stock determined based on the ratio of REFI’s net asset value (“NAV”) per share, as adjusted in accordance with the Merger Agreement, to LIEN’s NAV per share, similarly adjusted, in each case as determined shortly prior to closing. Based on the respective NAVs of REFI and LIEN as of March 31, 2026, and without giving effect to the Koach transaction described above or any other changes in the inputs to the exchange ratio occurring after March 31, 2026, former REFI stockholders would be expected to own approximately 50.5% of LIEN immediately following the Merger. The shares of Common Stock issued in the Koach transaction will be reflected in the inputs used to determine the exchange ratio at closing, and the actual pro forma ownership percentage will depend on the NAV ratio calculated shortly prior to closing and may differ from the March 31, 2026 estimate. Completion of the Merger is subject to the approval of stockholders of both REFI and LIEN, including approval by REFI stockholders of REFI’s election to be regulated as a business development company under the Investment Company Act of 1940 and approval of a new investment advisory agreement, as well as regulatory approvals, third-party consents and other customary closing conditions. Assuming these conditions are satisfied, the Merger is expected to close in the fourth quarter of 2026. There can be no assurance that the Merger will be completed on the anticipated terms or timing, or at all. Additional information regarding the Merger is set forth below under “Additional Information and Where to Find It.”
Page 3
2
Page 4
Capital Activity ● As of June 30, 2026, the Company had approximately $141.1 million of total drawn leverage, comprised of $91.1 million drawn on the secured revolving credit facility and $50.0 million of outstanding senior unsecured notes due 2028. ● On July 9, 2026, the Company issued 4,306,754 shares of Common Stock to Koach in a private placement transaction in exchange for approximately $62.5 million of second lien promissory notes. See “Recent Developments — Koach Transaction” above. ● As of August 11, 2026, the Company has $15.7 million available on its secured revolving credit facility, and total liquidity, net of estimated liabilities, of approximately $16.0 million. 2026 Outlook Chicago Atlantic offered the following outlook for full year 2026: ● The Company expects to maintain a dividend payout ratio based on Distributable Earnings per weighted average diluted share of approximately 90% to 100% on a full year basis. ● If the Company’s taxable income requires additional distribution in excess of the regular quarterly dividend, in order to meet its 2026 taxable income distribution requirements, the Company expects to meet that requirement with a special dividend in the fourth quarter of 2026. The foregoing outlook assumes that the Company continues to operate on a standalone basis and does not reflect the effects of the pending Merger, including any restrictions on dividends or other actions during the pendency of the Merger under the terms of the Merger Agreement. The declaration of any dividend, including any special dividend, remains subject to authorization by the Board and to the terms of the Merger Agreement. Conference Call and Quarterly Earnings Supplemental Details Chicago Atlantic will host a conference call and live audio webcast, both open for the general public to hear, later today at 9:00 a.m. Eastern Time. The number to call for this interactive teleconference is (833) 630-1956 (international callers: 412-317-1837). The live audio webcast of the Company’s quarterly conference call will be available online in the Investor Relations section of the Company’s website at www.refi.reit. The online replay will be available approximately one hour after the end of the call and archived for one year. Chicago Atlantic posted its Second Quarter 2026 Earnings Supplemental on the Investor Relations page of its website. Chicago Atlantic routinely posts important information for investors on its website, www.refi.reit. The Company intends to use this website as a means of disclosing material information, for complying with our disclosure obligations under Regulation FD and to post and update investor presentations and similar materials on a regular basis. The Company encourages investors, analysts, the media and others interested in Chicago Atlantic to monitor the Investor Relations page of its website, in addition to following its press releases, SEC filings, publicly available earnings calls, presentations, webcasts and other information posted from time to time on the website. Please visit the IR Resources section of the website to sign up for email notifications. About Chicago Atlantic Real Estate Finance, Inc. Chicago Atlantic Real Estate Finance, Inc. (NASDAQ: REFI) is a market-leading commercial mortgage REIT utilizing significant real estate, credit and cannabis expertise to originate senior secured loans primarily to state-licensed cannabis operators in limited-license states in the United States. REFI is part of the Chicago Atlantic platform, which has offices in Chicago, Miami, New York, and London. 3
Page 5
Forward-Looking Statements This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 that reflect the Company’s current views and projections with respect to, among other things, future events and financial performance, including statements regarding the proposed Merger with LIEN and its expected timing and effects, the expected pro forma ownership of former REFI stockholders in LIEN following the Merger, the Company’s July 2026 acquisition of second lien notes from Koach and the performance of such notes and their underlying collateral, the expected implementation and effects of federal rescheduling of medical cannabis, the Company’s dividend expectations, and the Company’s future operations and strategies. Words such as “believes,” “expects,” “will,” “intends,” “plans,” “guidance,” “estimates,” “projects,” “anticipates,” “future” and similar expressions are intended to identify forward-looking statements. These statements are not guarantees of future performance and are subject to numerous risks and uncertainties, including, without limitation: (i) the risk that the proposed Merger may not be completed on the anticipated terms or timing, or at all; (ii) the failure to obtain the required stockholder approvals of REFI or LIEN, including approval of REFI’s election to be regulated as a business development company and approval of a new investment advisory agreement; (iii) the failure to satisfy other conditions to closing, including regulatory approvals and third-party consents; (iv) the effect of the announcement or pendency of the Merger on the Company’s business, operating results, and relationships with borrowers, employees and other counterparties; (v) risks that the Merger may divert management’s attention from the Company’s ongoing business; (vi) the outcome of any legal proceedings that may be instituted against REFI or LIEN related to the Merger; (vii) the amount of costs, fees and expenses related to the Merger; (viii) developments in the cannabis industry, including federal, state and local legal and regulatory changes and the implementation of federal rescheduling; (ix) changes in interest rates, credit spreads and macroeconomic conditions; (x) risks related to the Koach transaction, including credit and collateral risks associated with the Koach Notes, the subordination of the Koach Notes to senior first lien indebtedness, and the impact of the associated share issuance on the exchange ratio for the Merger; and (xi) the other risks identified in the Company’s filings with the SEC, including its Annual Report on Form 10-K for the year ended December 31, 2025 and subsequent Quarterly Reports on Form 10-Q, and in the registration statement on Form N-14 filed by LIEN with the SEC on July 31, 2026, including the joint proxy statement/prospectus contained therein. New risks and uncertainties arise over time, and it is not possible to predict those events or how they may affect us. We do not undertake any obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law. No Offer or Solicitation This press release is not intended to and shall not constitute an offer to sell or the solicitation of an offer to sell or the solicitation of an offer to buy any securities, or a solicitation of any vote or approval, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction. No offer of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act of 1933, as amended (the “Securities Act”), or in a transaction exempt from the registration requirements of the Securities Act. Additional Information and Where to Find It This communication includes information relating to the proposed merger (the “Merger”) of REFI with and into Chicago Atlantic BDC, Inc. (“LIEN”), along with related proposals for which stockholder approval will be sought, pursuant to the Agreement and Plan of Merger, dated as of June 17, 2026 (the “Merger Agreement”) by and between LIEN and REFI. The Merger Agreement was unanimously approved by the Boards of Directors of both LIEN and REFI, each acting on the unanimous recommendation of its special committee of independent directors (each, a “Special Committee”). In connection with the proposals, LIEN intends to file relevant materials with the SEC, including a registration statement on Form N-14 (filed July 31, 2026), which includes a joint proxy statement of LIEN and REFI and a prospectus of LIEN (the “Proxy Statement/Prospectus”). This communication does not constitute an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or approval. No offer of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act. STOCKHOLDERS OF LIEN AND REFI ARE URGED TO READ THE PROXY STATEMENT/PROSPECTUS, AND OTHER DOCUMENTS THAT ARE FILED OR WILL BE FILED WITH THE SEC, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THESE DOCUMENTS, CAREFULLY AND IN THEIR ENTIRETY WHEN THEY BECOME AVAILABLE BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT LIEN, REFI, THE MERGER AND THE PROPOSALS. Investors and security holders will be able to obtain the documents filed with the SEC free of charge at the SEC’s website, www.sec.gov, or from each company’s investor relations website at www.investors.chicagoatlanticbdc.com (LIEN) and www.investors.refi.reit (REFI), or by directing a request to LIEN@chicagoatlantic.com (LIEN) or IR@REFI.reit (REFI). 4
Page 6
Participants in the Solicitation LIEN, REFI and their respective directors and executive officers, Chicago Atlantic BDC Adviser, LLC, the external investment adviser to LIEN (the “LIEN Adviser”), and Chicago Atlantic REIT Manager, LLC, the external manager of REFI (the “Company Manager”), and their respective directors, officers, members, managers, partners, employees and affiliates, and other persons may be deemed to be participants in the solicitation of proxies from the stockholders of LIEN and REFI in connection with the Merger and the related proposals. Information regarding the persons who may, under the rules of the SEC, be deemed participants in the solicitation of the stockholders of LIEN and REFI in connection with the Merger and the related proposals, including a description of their direct or indirect interests, by security holdings or otherwise, will be included in the Proxy Statement/Prospectus and other relevant materials to be filed with the SEC when they become available. Additional information regarding the ownership of LIEN and REFI securities by their respective directors and executive officers is included in their SEC filings on Forms 3, 4 and 5, which can be found through the SEC’s website at www.sec.gov. Information about the directors and executive officers of LIEN set forth in LIEN’s proxy statement for its 2026 annual meeting of stockholders, filed with the SEC on April 30, 2026, and in LIEN’s Annual Report on Form 10-K for the fiscal year ended December 31, 2025, filed with the SEC on March 19, 2026. Information about the directors and executive officers of REFI set forth in REFI’s proxy statement for its 2026 annual meeting of stockholders, filed with the SEC on April 23, 2026, and in REFI’s Annual Report on Form 10-K for the fiscal year ended December 31, 2025, filed with the SEC on March 12, 2026. Each of these documents is available free of charge at the SEC’s website, www.sec.gov, or from LIEN’s or REFI’s investor relations website, as applicable. Contact: Tripp Sullivan, Lisa Kampf SCR Partners IR@REFI.reit 5
Page 7
CHICAGO ATLANTIC REAL ESTATE FINANCE, INC. CONSOLIDATED BALANCE SHEETS June 30, 2026 December 31, 2025 (unaudited) Assets Loans held for investment $304,479,345 $ 332,772,244 Loans held for investment - related party (Note 8) 103,420,472 76,183,323 Loans held for investment, at carrying value 407,899,817 408,955,567 Current expected credit loss reserve (9,370,918) (5,062,785) Loans held for investment at carrying value, net 398,528,899 403,892,782 Loans, at fair value - related party (amortized cost of $40,612,435 and $0, respectively) (Note 8) 40,612,435 - Cash and cash equivalents 13,351,699 14,948,884 Interest receivable 5,077,545 4,009,800 Other receivables and assets, net 2,946,847 874,245 Related party receivables 1,181,661 1,189,937 Total Assets $461,699,086 $ 424,915,648 Liabilities Revolving loan $ 91,050,000 $ 49,100,000 Notes payable, net 49,452,551 49,334,459 Dividend payable 10,639,254 11,157,220 Related party payables 2,061,428 2,214,920 Management and incentive fees payable 1,604,328 3,098,576 Interest payable 1,673,514 1,348,334 Accounts payable and other liabilities 1,039,790 834,977 Interest reserve 2,530,183 12,686 Total Liabilities 160,051,048 117,101,172 Commitments and contingencies (Note 9) Stockholders’ equity Common stock, par value $0.01 per share, 100,000,000 shares authorized and 21,314,392 and 21,080,272 shares issued and outstanding, respectively 213,144 210,803 Additional paid-in-capital 324,946,445 323,125,854 Accumulated deficit (23,511,551) (15,522,181) Total stockholders’ equity 301,648,038 307,814,476 Total liabilities and stockholders’ equity $461,699,086 $ 424,915,648 6
Page 8
CHICAGO ATLANTIC REAL ESTATE FINANCE, INC. CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) For the three months ended June 30, For the six months ended June 30, 2026 2025 2026 2025 Revenues Interest income $ 15,219,022 $ 16,502,035 $ 30,383,710 $ 31,609,350 Interest expense (2,384,377) (2,077,048) (4,424,979) (4,142,430) Net interest income 12,834,645 14,424,987 25,958,731 27,466,920 Expenses Management and incentive fees, net 1,604,328 1,932,957 3,323,823 3,668,490 General and administrative expense 1,529,035 1,271,124 2,680,508 2,467,231 Professional fees 495,084 480,113 998,633 973,059 Stock based compensation 957,578 881,128 1,822,932 1,530,440 Provision (benefit) for current expected credit losses 551,294 1,147,290 4,389,145 74,014 Total expenses 5,137,319 5,712,612 13,215,041 8,713,234 Change in unrealized (loss)/gain on investment (224,000) 165,000 (430,000) 165,000 Net income before income taxes 7,473,326 8,877,375 12,313,690 18,918,686 Income tax expense - - - - Net income $ 7,473,326 $ 8,877,375 $ 12,313,690 $ 18,918,686 Earnings per common share: Basic earnings per common share $ 0.35 $ 0.42 $ 0.58 $ 0.90 Diluted earnings per common share $ 0.34 $ 0.41 $ 0.57 $ 0.89 Weighted average number of common shares outstanding: Basic weighted average shares of common stock outstanding 21,242,557 21,002,787 21,161,863 20,931,025 Diluted weighted average shares of common stock outstanding 21,713,882 21,487,106 21,599,634 21,376,645 7
Page 9
Distributable Earnings In addition to using certain financial metrics prepared in accordance with GAAP to evaluate our performance, we also use Distributable Earnings to evaluate our performance. Distributable Earnings is a measure that is not prepared in accordance with GAAP. We define Distributable Earnings as, for a specified period, the net income (loss) computed in accordance with GAAP, excluding (i) non-cash equity compensation expense, (ii) depreciation and amortization, (iii) any unrealized gains, losses or other non-cash items recorded in net income (loss) for the period, regardless of whether such items are included in other comprehensive income or loss, or in net income (loss); provided that Distributable Earnings does not exclude, in the case of investments with a deferred interest feature (such as OID, debt instruments with PIK interest and zero coupon securities), accrued income that we have not yet received in cash, (iv) provision for current expected credit losses and (v) one-time events pursuant to changes in GAAP and certain non-cash charges, in each case after discussions between our Manager and our independent directors and after approval by a majority of such independent directors. We believe providing Distributable Earnings on a supplemental basis to our net income as determined in accordance with GAAP is helpful to stockholders in assessing the overall performance of our business. As a REIT, we are required to distribute at least 90% of our annual REIT taxable income and to pay tax at regular corporate rates to the extent that we annually distribute less than 100% of such taxable income. Given these requirements and our belief that dividends are generally one of the principal reasons that stockholders invest in our common stock, we generally intend to attempt to pay dividends to our stockholders in an amount equal to our net taxable income, if and to the extent authorized by our Board. Distributable Earnings is one of many factors considered by our Board in authorizing dividends and, while not a direct measure of net taxable income, over time, the measure can be considered a useful indicator of our dividends. In our Annual Report on Form 10-K for the year ended December 31, 2025, we defined Distributable Earnings so that, in addition to the exclusions noted above, the term also excluded from net income Incentive Compensation paid to our Manager. We believe that revising the term Distributable Earnings so that it is presented net of Incentive Compensation, while not a direct measure of net taxable income, over time, can be considered a more useful indicator of our ability to pay dividends. This adjustment to the calculation of Distributable Earnings has no impact on period-to-period comparisons. Distributable Earnings should not be considered as substitutes for GAAP net income. We caution readers that our methodology for calculating Distributable Earnings may differ from the methodologies employed by other REITs to calculate the same or similar supplemental performance measures, and as a result, our reported Distributable Earnings may not be comparable to similar measures presented by other REITs. Three months ended Six months ended June 30, 2026 June 30, 2025 June 30, 2026 June 30, 2025 Net Income $ 7,473,326 $ 8,877,375 $ 12,313,690 $ 18,918,686 Adjustments to net income Stock based compensation 957,578 881,128 1,822,932 1,530,440 Amortization of debt issuance costs 83,965 110,148 167,415 220,458 Provision (benefit) for current expected credit losses 551,294 1,147,290 4,389,145 74,014 Change in unrealized (loss)/gain on investment 224,000 (165,000) 430,000 (165,000) Distributable Earnings $ 9,290,163 $ 10,850,941 $ 19,123,182 $ 20,578,598 Basic weighted average shares of common stock outstanding (in shares) 21,242,557 21,002,787 21,161,863 20,931,025 Basic Distributable Earnings per Weighted Average Share $ 0.44 $ 0.52 $ 0.90 $ 0.98 Diluted weighted average shares of common stock outstanding (in shares) 21,713,882 21,487,106 21,599,634 21,376,645 Diluted Distributable Earnings per Weighted Average Share $ 0.43 $ 0.51 $ 0.89 $ 0.96 8