Cherry Hill Mortgage Investment Corp
For the period ended Jun 30, 2025. Filed Aug 7, 2025.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Jun 30, 2025 · Filed Aug 7, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Consolidated Financial Statements
June 30, 2025
Note 1 — Organization and Operations
Cherry Hill Mortgage Investment Corporation (together with its consolidated subsidiaries, the “Company”) was incorporated in Maryland on October 31, 2012 and was organized to invest in residential mortgage assets in the United States. Under the Company’s charter, the Company is authorized to issue up to 500,000,000 shares of common stock and 100,000,000 shares of preferred stock, each with a par value of $0.01 per share.
The accompanying consolidated financial statements include the accounts of the Company’s subsidiaries, Cherry Hill Operating Partnership, LP (the “Operating Partnership”), CHMI Sub-REIT, Inc. (the “Sub-REIT”), Cherry Hill QRS I, LLC, Cherry Hill QRS II, LLC, Cherry Hill QRS III, LLC (“QRS III”), Cherry Hill QRS IV, LLC (“QRS IV”), Cherry Hill QRS V, LLC (“QRS V”), CHMI Solutions, Inc. (“CHMI Solutions”) and Aurora Financial Group, Inc. (“Aurora”).
Prior to November 14, 2024, the Company was externally managed by Cherry Hill Mortgage Management, LLC (“CHMM”), which was responsible for the Company’s investment strategies and decisions and its day-to-day operations, subject to the supervision and oversight of its board of directors. The Company and CHMM’s relationship was governed by the Amended and Restated Management Agreement, dated as of September 24, 2013 (as amended, the “Management Agreement”).
Effective as of November 14, 2024, the Company completed an “Internalization Event” within the meaning of the Management Agreement. Upon consummation of the Internalization Event, the Management Agreement terminated without payment of a termination fee to CHMM in accordance with its terms and the Company ceased being externally managed. As a result of the Internalization Event, the Company now operates as a fully integrated and internally managed company with its own dedicated executive management team to manage its business.
The Company has elected to be taxed as areal estate investment trust (“REIT”), as defined under the Internal Revenue Code of 1986, as amended (the “Code”), commencing with its short taxable year ended December 31, 2013. As long as the Company continues to comply with a number of requirements under federal tax law and maintains its qualification as a REIT, the Company generally will not be subject to U.S. federal income taxes to the extent that the Company distributes its taxable income to its stockholders on an annual basis and does not engage in prohibited transactions. However, certain activities that the Company may perform may cause it to earn income that will not be qualifying income for REIT purposes.
The Company conducts substantially all of its operations and owns substantially all of its assets through its Operating Partnership. The Company is the sole general partner of its Operating Partnership. As of June 30, 2025 the Company owned 98.2% of the Operating Partnership. The Operating Partnership, in turn, owns all of the outstanding common stock of the Sub-REIT. The Sub-REIT elected to be taxed as a REIT under the Code commencing with the taxable year ended December 31, 2020.
Note 2 — Basis of Presentation and Significant Accounting Policies
Basis of Accounting
The accompanying consolidated financial statements are prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for financial information and pursuant to the requirements for reporting on Form 10-Q and Article 10 of Regulation S-X. The consolidated financial statements include the accounts of the Company and its consolidated subsidiaries. All significant intercompany transactions and balances have been eliminated. The Company consolidates those entities in which it has an investment of 50% or more and has control over significant operating, financial and investing decisions of the entity. The consolidated financial statements reflect all necessary and recurring adjustments for fair presentation of the results for the periods presented herein.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make a number of significant estimates and assumptions. These include estimates of the fair value ofmortgage servicing rights (“MSRs” or “Servicing Related Assets”); residential mortgage-backed securities (“RMBS” or “securities”) and derivatives; credit losses and other estimates that affect the reported amounts of certain assets, revenues, liabilities and expenses as of the date of, and for the periods covered by, the consolidated financial statements. It is likely that changes in these estimates will occur in the near term. The Company’s estimates are inherently subjective. Actual results could differ from the Company’s estimates, and the differences may be material.
Risks and Uncertainties
In the normal course of business, the Company encounters primarily two significant types of economic risk: credit and market. Credit risk is the risk of default on the Company’s investments in RMBS, Servicing Related Assets and derivatives that results from a borrower’s or derivative counterparty’s inability or unwillingness to make contractually required payments. Market risk reflects changes in the value of investments in RMBS, Servicing Related Assets and derivatives due to changes in interest rates, spreads or other market factors, including prepayment speeds on the Company’s RMBS and Servicing Related Assets. The Company is subject to the risks involved with real estate and real estate-related debt instruments. These include, among others, the risks normally associated with changes in the general economic climate, changes in the mortgage market, changes in tax laws, interest rate levels, and the availability of financing.
The Company also is subject to certain risks relating to its status as a REIT for U.S. federal income tax purposes. If the Company were to fail to qualify as a REIT in any taxable year, the Company would be subject to U.S. federal income tax on its REIT income, which could be material. Unless entitled to relief under certain statutory provisions, the Company would also be disqualified from treatment as a REIT for the four taxable years following the year during which qualification is lost.
Investments in RMBS
Classification –The Company reports all of its investments in RMBS at fair value on its consolidated balance sheets. Pursuant to Accounting Standards Codification (“ASC”) 320, Investments – Debt and Equity Securities, the Company may designate a security as held-to-maturity, available-for-sale or trading, at the time of purchase, depending on the Company’s ability and intent to hold the security to maturity. Alternatively, the Company may elect the fair value option of accounting for securities pursuant to ASC 825, Financial Instruments. Prior to January 1, 2023, the Company designated its RMBS as available-for sale. On January 1, 2023, the Company elected the fair value option of accounting for all RMBS acquired after such date. Unrealized gains and losses on securities classified as available-for sale are reported in “Other comprehensive income (loss)” within the consolidated statements of comprehensive income (loss), whereas unrealized gains and losses on securities for which the Company elected the fair value option are reported in “Unrealized loss on RMBS, measured at fair value through earnings, net” within the consolidated statements of income (loss).
Fair value is determined under the guidance of ASC 820, Fair Value Measurements and Disclosures (“ASC 820”). Management’s judgment is used to arrive at the fair value of the Company’s RMBS investments, taking into account prices obtained from third-party pricing providers and other applicable market data. The third-party pricing providers use pricing models that generally incorporate such factors as coupons, primary and secondary mortgage rates, rate reset periods, issuer, prepayment speeds, credit enhancements and expected life of the security. The Company’s application of ASC 820 guidance is discussed in further detail in Note 9.
Investment securities transactions are recorded on the trade date. At disposition, the net realized gain or loss on securities is determined on the basis of the cost of the specific investment and for securities designated as available-for-sale, the unrealized gain or loss is reclassified out of accumulated other comprehensive income into earnings. All RMBS purchased and sold during the six-month period ended June 30, 2025 and the year ended December 31, 2024, were settled prior to period-end.
Revenue Recognition – Interest income from coupon payments is accrued based on the outstanding principal amount of the RMBS and their contractual terms. Premiums and discounts associated with the purchase of the RMBS are amortized and accreted, respectively, into interest income over the projected lives of the securities using the effective interest method. The Company’s policy for estimating prepayment speeds for calculating the effective yield is to evaluate historical performance, consensus on prepayment speeds, and current market conditions. Adjustments are made for actual prepayment activity. We recognized interest receivable of approximately $4.8 million and $4.7 million at June 30, 2025 and December 31, 2024, respectively. Interest income receivable has been classified within “Receivables and other assets” on the consolidated balance sheets. For further discussion of Receivables and other assets, see Note 13.
Impairment –When the fair value of an available-for-sale designated security is less than its amortized cost basis as of the balance sheet date, the security’s cost basis is considered impaired. If the Company determines that it intends to sell the security or it is more likely than not that it will be required to sell before recovery, the Company recognizes the difference between the fair value and amortized cost as a loss in the consolidated statements of income (loss). If the Company determines it does not intend to sell the security or it is not more likely than not it will be required to sell the security before recovery, the Company must evaluate the decline in the fair value of the impaired security and determine whether such decline resulted from a credit loss or non-credit related factors. In its assessment of whether a credit loss exists, the Company performs a qualitative assessment around whether a credit loss exists and if necessary, it compares the present value of estimated future cash flows of the impaired security with the amortized cost basis of such security. The estimated future cash flows reflect those that a “market participant” would use and typically include assumptions related to fluctuations in interest rates, prepayment speeds, default rates, collateral performance, and the timing and amount of projected credit losses, as well as incorporating observations of current market developments and events. Cash flows are discounted at an interest rate equal to the current yield used to accrete interest income. If the present value of estimated future cash flows is less than the amortized cost basis of the security, an expected credit loss exists and is included in provision for credit losses on securities in the consolidated statements of income (loss). The Company’s RMBS do not require an allowance for credit losses because the Company has the ability and intent to hold the investments to maturity or for a period of time sufficient for a forecasted market price recovery up to or beyond the cost of the investments, and it is not more likely than not that the Company will be required to sell the investments before recovery of the amortized cost basis, which may be maturity. The Company is also guaranteed payment of principal and interest amounts of the securities by the respective issuing agency.
Investments in MSRs
Classification – MSRs represent the contractual right to service mortgage loans. The Company has elected the fair value option to record its investments in MSRs in order to provide users of the consolidated financial statements with better information regarding the effects of prepayment risk and other market factors on the MSRs. Under this election, the Company records a valuation adjustment on its investments in MSRs on a quarterly basis to recognize the changes in fair value of its MSRs in net income as described below.
Although transactions in MSRs are observable in the marketplace, the valuation includes unobservable market data inputs (prepayment speeds, delinquency levels, costs to service and discount rates). Changes in the fair value of MSRs are reported on the consolidated statements of income (loss). Fluctuations in the fair value of MSRs are recorded within “Unrealized gain (loss) on investments in Servicing Related Assets” on the consolidated statements of income (loss). Fair value is generally determined by discounting the expected future cash flows using discount rates that incorporate the market risks and liquidity premium specific to the MSRs and, therefore, may differ from their effective yields. In determining the valuation of MSRs in accordance with ASC 820, management uses internally developed pricing models that are based on certain unobservable market-based inputs. The Company classifies these valuations as Level 3 in the fair value hierarchy. The Company’s application of ASC 820 guidance is discussed in further detail in Note 9.
Revenue Recognition –Mortgage servicing fee income represents revenue earned for servicing mortgage loans. The servicing fees are based on a contractual percentage of the outstanding principal balance and are recognized as revenue as the related mortgage payments are collected. Corresponding costs to service are charged to expense as incurred. Servicing fee income received and servicing expenses incurred are reported on the consolidated statements of income (loss). Float income from custodial accounts associated with MSRs is included in “Net interest income” on the consolidated statements of income (loss). Late fees and ancillary income are included in “Servicing fee income” on the consolidated statements of income (loss).
As an owner of MSRs, the Company may be obligated to fund advances of principal and interest payments due to third-party owners of the loans underlying the MSRs, but not yet received from the individual borrowers. These advances are reported as servicing advances within the “Receivables and other assets” line item on the cons olidated balance sheets. Reimbursable servicing advances, other than principal and interest advances, also have been classified within “Receivables and other assets” on the consolidated balance sheets. Advances on Federal National Mortgage Association (“Fannie Mae”) and Federal Home Loan Mortgage Corporation (“Freddie Mac”) MSRs made in accordance with the relevant guidelines are generally recoverable. The Company’s Servicing Related Assets were composed entirely of Fannie Mae and Freddie Mac MSRs as of June 30, 2025 and December 31, 2024. As a result, the Company has determined thatno reserves for unrec overable advances for the related underlying loans are necessary at June 30, 2025 and December 31, 2024. For further discussion on the Company’s receivables and other assets, including the Company’s servicing advances, see Note 13.
Derivatives and Hedging Activities
Derivative transactions include swaps, swaptions, U.S. Treasury futures and “to-be-announced” securities (“TBAs”). A TBA contract is an agreement to purchase or sell, for future delivery, an Agency RMBS with a specified issuer, term and coupon. Swaps and swaptions are entered into by the Company solely for interest rate risk management purposes. TBAs and U.S. Treasury futures are used to manage duration risk as well as basis risk and pricing risk on the Company’s financing facilities for MSRs. The decision as to whether or not a given transaction/position (or portion thereof) is economically hedged is made on a case-by-case basis, based on the risks involved and other factors as determined by senior management, including restrictions imposed by the Code on REITs. In determining whether to economically hedge a risk, the Company may consider whether other assets, liabilities, firm commitments and anticipated transactions already offset or reduce the risk. All transactions undertaken as economic hedges are entered into with a view towards minimizing the potential for economic losses that could be incurred by the Company. Generally, derivatives entered into are not intended to qualify as hedges under GAAP, unless specifically stated otherwise.
From time to time, the Company enters into a TBA dollar roll which represents a transaction where TBA contracts with the same terms but different settlement dates are simultaneously bought and sold. The TBA contract settling in the later month typically prices at a discount to the earlier month contract with the difference in price commonly referred to as the “drop”. The drop is a reflection of the expected net interest income from an investment in similar Agency RMBS, net of an implied financing cost, that would be foregone as a result of settling the contract in the later month rather than in the earlier month. The drop between the current settlement month price and the forward settlement month price occurs because in the TBA dollar roll market, the party providing the financing is the party that would retain all principal and interest payments accrued during the financing period. Accordingly, drop income on TBA dollar rolls generally represents the economic equivalent of the net interest income earned on the underlying Agency RMBS less an implied financing cost. TBA dollar roll transactions are accounted for under GAAP as a series of derivatives transactions.
The Company’s bi-lateral derivative financial instruments contain credit risk to the extent that its counterparties may be unable to meet the terms of the agreements. The Company reduces such risk by limiting its exposure to any one counterparty. In addition, the potential risk of loss with any one party resulting from this type of credit risk is monitored. The Company’s interest rate swaps and U.S. Treasury futures are required to be cleared on an exchange, which further mitigates, but does not eliminate, credit risk. Management does not expect any material losses as a result of default by other parties to its derivative financial instruments.
Classification –All derivatives, including TBAs, are recognized as either assets or liabilities on the consolidated balance sheets and measured at fair value. The fair value of TBA derivatives is determined using methods similar to those used to value Agency RMBS. Due to the nature of these instruments, they may be in a receivable/asset position or a payable/liability position at the end of an accounting period. Derivative amounts payable to, and receivable from, the same party under a contract may be offset as long as the following conditions are met: (i) each of the two parties owes the other determinable amounts; (ii) the reporting party has the right to offset the amount owed with the amount owed by the other party; (iii) the reporting party intends to offset; and (iv) the right to offset is enforceable by law. The Company reports the fair value of derivative instruments gross of cash paid or received pursuant to credit support agreements, and fair value may be reflected on a net counterparty basis when the Company believes a legal right of offset exists under an enforceable master netting agreement. For further discussion on offsetting assets and liabilities, see Note 8.
Revenue Recognition –With respect to derivatives that have not been designated as hedges, any payments under, or fluctuations in the fair value of, such derivatives have been recognized currently in “Realized gain (loss) on derivatives, net” and “Unrealized gain (loss) on derivatives, net”, respectively, in the consolidated statements of income (loss). Interest rate swap periodic interest income (expense) is included in “Realized gain (loss) on derivatives, net” in the consolidated statements of income (loss).
Cash and Cash Equivalents and Restricted Cash
The Company considers all highly liquid short-term investments with maturities of 90 days or less when purchased to be cash equivalents. Substantially all amounts on deposit with major financial institutions exceed insured limits. Restricted cash represents the Company’s cash held by counterparties (i) as collateral against the Company’s derivatives (approximately $10.0 million and $4.3 million at June 30, 2025 and December 31, 2024, respectively) and (ii) as collateral for borrowings under its repurchase agreements (approximately $0 and $20.1 million at June 30, 2025 and December 31, 2024, respectively).
The Company’s centrally cleared interest rate swaps require that the Company post an “initial margin” amount determined by the clearing exchange, which is generally intended to be set at a level sufficient to protect the exchange from the interest rate swap’s maximum estimated single-day price movement. The Company also exchanges “variation margin” based upon daily changes in fair value, as measured by the exchange. As a result of amendments to rules governing certain central clearing activities, the exchange of variation margin is a settlement of the interest rate swap, as opposed to pledged collateral. The Company has accounted for the receipt or payment of variation margin on interest rate swaps as a direct reduction or increase to the carrying value of the interest rate swap asset or liability. At June 30, 2025 and December 31, 2024, approximately $42.1 million and $61.3 million, respectively, of variation margin was reported as a decrease to the interest rate swap asset, at fair value.
Due to Manager
The sum under “Due to manager” on the consolidated balance sheets represents amounts due to CHMM pursuant to the Management Agreement, terminated effective as of November 14, 2024. For further information on the Management Agree ment, see Note 7.
Income Taxes
The Company elected to be taxed as a REIT under Code Sections 856 through 860 beginning with its short taxable year ended December 31, 2013. U.S. federal income tax law generally requires that a REIT distribute annually at least 90% of its REIT taxable income, without regard to the deduction for dividends paid and excluding net capital gains, and that it pay tax at regular corporate income tax rates to the extent that it annually distributes less than 100% of its taxable income. The Company’s taxable REIT subsidiary (“TRS”), CHMI Solutions, as well as CHMI Solutions’ wholly-owned subsidiary, Aurora, are subject to U.S. federal income taxes on their taxable income. To maintain qualification as a REIT, the Company must distribute at least 90% of its annual REIT taxable income to its stockholders and meet certain other requirements such as assets it may hold, income it may generate and its stockholder composition. In 2017, the Internal Revenue Service issued a revenue procedure permitting “publicly offered” REITs to make elective stock dividends (i.e., dividends paid in a mixture of stock and cash), with at least 20% of the total distribution being paid in cash, to satisfy their REIT distribution requirements. In December 2021, the Internal Revenue Service issued a revenue procedure that temporarily reduced the minimum amount of the total distribution that must be paid in cash to 10% for distributions declared on or after November 1, 2021, and on or before June 30, 2022, provided certain other parameters detailed in the Revenue Procedure are satisfied. Pursuant to these revenue procedures, the Company has in the past elected to make distributions of its taxable income in a mixture of stock and cash.
The Company accounts for income taxes in accordance with ASC 740, Income Taxes. ASC 740 requires the recording of deferred income taxes that reflect the net tax effect of temporary differences between the carrying amounts of the Company’s assets and liabilities for financial reporting purposes and the amounts used for income tax purposes, including operating loss carry forwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect of a change in tax rates on deferred tax assets and liabilities is recognized in earnings in the period that includes the enactment date. The Company assesses its tax positions for all open tax years and determines if it has any material unrecognized liabilities in accordance with ASC 740. The Company records these liabilities to the extent it deems them more-likely-than-not to be incurred. The Company records interest and penalties related to income taxes within the provision for income taxes in the consolidated statements of income (loss). The Company has not incurred any interest or penalties.
Realized Gain (Loss) on RMBS
The following table presents realized gains or losses on RMBS for the periods indicated (dollars in thousands):
| Three Months Ended June 30, · Six Months Ended June 30, | |||||||
|---|---|---|---|---|---|---|---|
| 2025 · 2024 · 2025 · 2024 | |||||||
| Realized loss on RMBS, net | |||||||
| Loss on RMBS, available-for-sale, measured at fair value through OCI (A) | $ | - | $ | - | $(3,074) | $ | - |
| Loss on RMBS measured at fair value through earnings | (2,053) | (1,859) | (2,971) | (1,859) | |||
| Realized loss on RMBS, net | $(2,053) | $(1,859) | $(6,045) | $(1,859) | |||
| (A) | Reclassified from accumulated other comprehensive income into earnings. |
|---|
Repurchase Agreements and Interest Expense
The Company finances its investments in RMBS with short-term borrowings under master repurchase agreements. Borrowings under the repurchase agreements are generally short-term debt due within one year. These borrowings generally bear interest rates offered by the “lending” counterparty from time to time for the term of the proposed repurchase transaction (e.g. 30 days, 60 days etc.) of a specified margin over the overnight SOFR rate. The repurchase agreements represent uncommitted financing. Borrowings under these agreements are treated as collateralized financing transactions and are carried at their contractual amounts, as specified in the respective agreements. Interest is recorded at the contractual amount on an accrual basis. Securities financed through repurchase transactions remain on our consolidated balance sheet as an asset and cash received from the purchaser is recorded on our consolidated balance sheet as a liability.
Dividends Payable
Because the Company is organized as a REIT under the Code, it is required by law to distribute annually at least 90% of its REIT taxable income, which it does in the form of quarterly dividend payments. The Company accrues the dividend payable on outstanding shares on the accounting date, which causes an offsetting reduction in retained earnings.
Comprehensive Income
Comprehensive income is defined as the change in equity of a business enterprise during a period resulting from transactions and other events and circumstances, excluding those resulting from investments by and distributions to owners. For the Company’s purposes, comprehensive income represents net income (loss), as presented in the consolidated statements of income (loss), adjusted for unrealized gains or losses on RMBS, which are designated as available for sale.
Recent Accounting Pronouncements
Income Taxes - In December 2023, the FASB issued ASU No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures. This standard requires entities to provide additional information about federal, state and foreign income taxes and reconciling items in the rate reconciliation table, and to disclose further disaggregation of income taxes paid (net of refunds received) by federal (national), state and foreign taxes by jurisdiction. For public business entities, the ASU became effective for fiscal years beginning after December 15, 2024, with early adoption permitted. The Company has determined this ASU will not have a material impact on its Consolidated Financial Statements.
Compensation - In March 2024, the FASB issued ASU 2024-01, Compensation-Stock Compensation (Topic 718): Scope Application of Profits Interest and Similar Awards. This standard clarifies the scope application of profits interest and similar awards by adding illustrative guidance to help entities determine whether profit interests and similar awards should be accounted for as share-based payment arrangements within the scope of Topic 718. For public business entities, the ASU became effective for fiscal years beginning after December 15, 2024, including interim periods within those years, with early adoption permitted. The adoption of this standard did not have a material impact on these consolidated financial statements.
Disaggregation of Income Statement Expenses - In November 2024, the FASB issued ASU 2024-03, Income Statement - Reporting Comprehensive Income Expense Disaggregation Disclosures (Subtopic 220- 40), and in January 2025, the FASB issued ASU 2025-01, Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40): Clarifying the Effective Date. This standard requires public companies to disclose additional information about specific expense categories in the notes to financial statements at interim and annual reporting periods. The new standard, as clarified by ASU 2025-01, is effective for annual reporting periods beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027, with early adoption permitted. The Company is currently evaluating the potential impact upon adoption but does not expect the adoption of the new standard to have a material effect on its consolidated financial statements.
Changes in Presentation
Certain prior period amounts have been reclassified to conform to the current period presentation.
Note 3 — Segment Reporting
Public companies are required to disclose certain information about their reportable operating segments, which are defined as significant components of an enterprise for which separate financial information is available and is evaluated on a regular basis by the chief operating decision maker (“CODM”) in assessing performance of the segment and in deciding how to allocate resources to an individual segment. The structure of the Company’s reportable segments is determined based on the financial information used by the Company’s CODM to assess performance and allocate resources. The Company’s CODM is its Chief Executive Officer.
Thetwo reportable segments that the Company conducts its business through are investments in RMBS and investments in Servicing Related Assets, which are the primary revenue generating assets of the Company. Activities that are not directly attributable or not allocated to any of the reportable segments are reported under the “All Other” category as a reconciling item to the Company’s consolidated financial statements. The activities within the “All Other” category consists of certain corporate level expenses including general and administrative expenses, compensation and benefits and management fees paid to affiliate prior to Internalization. The Company’s segments align with its primary business operations and how the CODM reviews its operating results. The primary measure of profitability used to evaluate segment performance and allocate resources is comprehensive income (loss). Analysis of the information presented in the tables below is presented to the CODM on a regular basis to assess segment profitability as well as to identify risks and opportunities to determine resource allocation.
The accounting principles applied at the operating segment level in determining comprehensive income (loss) are the same as those applied at the consolidated financial statement level. Compensation and benefits as well as general and administrative expenses are allocated to the reportable segments using a reasonable allocation key that takes into account the activities giving rise to such expenses.
Summary financial data with respect to the Company’s reportable segments is given below, together with the data for the Company as a whole (dollars in thousands):
| Servicing Related Assets · RMBS · All Other · Total | ||||||
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Interest income | $26 | $14,787 | $ | - | $14,813 | |
| Interest expense | 322 | 11,850 | - | 12,172 | ||
| Net interest income (expense) | (296) | 2,937 | - | 2,641 | ||
| Servicing fee income | 10,933 | - | - | 10,933 | ||
| Servicing costs | 1,952 | - | - | 1,952 | ||
| Net servicing income | 8,981 | - | - | 8,981 | ||
| Other expense (A) | (2,902) | (2,683) | - | (5,585) | ||
| Other operating expenses (B) | (923) | (644) | (1,788) | (3,355) | ||
| Provision for corporate business taxes | (1,121) | - | - | (1,121) | ||
| Net other comprehensive loss | - | 320 | - | 320 | ||
| Comprehensive income (loss) | $3,739 | $(70) | $(1,788) | $1,881 | ||
| Interest income | $ | - | $13,677 | $ | - | $13,677 |
| Interest expense | 164 | 13,346 | - | 13,510 | ||
| Net interest income (expense) | (164) | 331 | - | 167 | ||
| Servicing fee income | 12,349 | - | - | 12,349 | ||
| Servicing costs | 3,455 | - | - | 3,455 | ||
| Net servicing income | 8,894 | - | - | 8,894 | ||
| Other income (expense) (A) | (2,869) | 387 | - | (2,482) | ||
| Other operating expenses (B) | (949) | (157) | (4,025) | (5,131) | ||
| Provision for corporate business taxes | (664) | - | - | (664) | ||
| Net other comprehensive loss | - | (3,734) | - | (3,734) | ||
| Comprehensive income (loss) | $4,248 | $(3,173) | $(4,025) | $(2,950) | ||
| Interest income | $26 | $29,588 | $ | - | $29,614 | |
| Interest expense | 1,086 | 23,721 | - | 24,807 | ||
| Net interest income (expense) | (1,060) | 5,867 | - | 4,807 | ||
| Servicing fee income | 21,906 | - | - | 21,906 | ||
| Servicing costs | 4,497 | - | - | 4,497 | ||
| Net servicing income | 17,409 | - | - | 17,409 | ||
| Other expense (A) | (8,720) | (10,509) | - | (19,229) | ||
| Other operating expenses (B) | (1,757) | (1,431) | (3,936) | (7,124) | ||
| Provision for corporate business taxes | (1,294) | - | - | (1,294) | ||
| Net other comprehensive income | - | 7,170 | - | 7,170 | ||
| Comprehensive income (loss) | $4,578 | $1,097 | $(3,936) | $1,739 | ||
| Interest income | $6 | $26,412 | $ | - | $26,418 | |
| Interest expense | 931 | 26,227 | - | 27,158 | ||
| Net interest income (expense) | (925) | 185 | - | (740) | ||
| Servicing fee income | 25,240 | - | - | 25,240 | ||
| Servicing costs | 6,089 | - | - | 6,089 | ||
| Net servicing income | 19,151 | - | - | 19,151 | ||
| Other income (expense) (A) | (7,107) | 11,623 | - | 4,516 | ||
| Other operating expenses (B) | (1,773) | (315) | (6,632) | (8,720) | ||
| Provision for corporate business taxes | (1,367) | - | - | (1,367) | ||
| Net other comprehensive loss | - | (10,330) | - | (10,330) | ||
| Comprehensive income (loss) | $7,979 | $1,163 | $(6,632) | $2,510 | ||
| (A) | Included in other income (expense) are realized and unrealized gains (losses) on Servicing Related Assets, RMBS and derivatives. |
|---|
| (B) | Included in other operating expenses are general and administrative expenses, compensation and benefits and management fee to affiliate. |
|---|
| Servicing Related Assets · RMBS · All Other · Total | |||||
|---|---|---|---|---|---|
| Balance Sheet | |||||
| Investments | $224,601 | $1,152,443 | $ | - | $1,377,044 |
| Other assets | 27,828 | 27,370 | 58,417 | 113,615 | |
| Total assets | 252,429 | 1,179,813 | 58,417 | 1,490,659 | |
| Debt | 149,381 | 1,072,294 | - | 1,221,675 | |
| Other liabilities | 2,966 | 24,566 | 9,039 | 36,571 | |
| Total liabilities | 152,347 | 1,096,860 | 9,039 | 1,258,246 | |
| Net Assets | $100,082 | $82,953 | $49,378 | $232,413 | |
| Investments | $233,658 | $1,122,420 | $ | - | $1,356,078 |
|---|---|---|---|---|---|
| Other assets | 28,874 | 59,159 | 47,064 | 135,097 | |
| Total assets | 262,532 | 1,181,579 | 47,064 | 1,491,175 | |
| Debt | 151,226 | 1,077,257 | - | 1,228,483 | |
| Other liabilities | 4,290 | 15,010 | 9,770 | 29,070 | |
| Total liabilities | 155,516 | 1,092,267 | 9,770 | 1,257,553 | |
| Net Assets | $107,016 | $89,312 | $37,294 | $233,622 |
Note 4 — Investments in RMBS
At June 30, 2025, the Company’s investments in RMBS consist solely of Agency RMBS. The Company’s investments in RMBS may also include, from time to time, any of the following: Collateralized mortgage obligations (“CMOs”), which are either loss share securities issued by Fannie Mae or Freddie Mac; or non-Agency RMBS, sometimes called “private label MBS”, which are structured debt instruments representing interests in specified pools of mortgage loans subdivided into multiple classes, or tranches, of securities, with each tranche having different maturities or risk profiles and different ratings by one or more nationally recognized statistical rating organizations.
The following is a summary of the Company’s investments in RMBS as of the dates indicated (dollars in thousands):
Summary of RMBS Assets
| Gross Unrealized · Weighted Average | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Asset Type | Original Face Value | Book Value | Gains | Losses | Carrying Value(A) | Number of Securities | Rating | Coupon | Yield(C) | Maturity (Years) |
| RMBS, available-for-sale, measured at fair value through OCI | ||||||||||
| Fannie Mae | $150,782 | $117,473 | $1,705 | $(877) | $118,301 | 10 | (B) | 4.68% | 4.84% | 27 |
| Freddie Mac | 125,240 | 98,000 | 512 | (1,407) | 97,105 | 10 | (B) | 4.68% | 4.76% | 27 |
| RMBS, measured at fair value through earnings | ||||||||||
| Fannie Mae | 404,885 | 359,318 | 5,009 | (1,556) | 362,771 | 29 | (B) | 5.02% | 5.14% | 28 |
| Freddie Mac | 647,778 | 569,122 | 7,887 | (2,743) | 574,266 | 50 | (B) | 5.05% | 5.15% | 28 |
| Total/weighted average RMBS | $1,328,685 | $1,143,913 | $15,113 | $(6,583) | $1,152,443 | 99 | 4.97% | 5.08% | 28 | |
| Gross Unrealized · Weighted Average | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Asset Type | Original Face Value | Book Value | Gains | Losses | Carrying Value(A) | Number of Securities | Rating | Coupon | Yield(C) | Maturity (Years) |
| RMBS, available-for-sale, measured at fair value through OCI | ||||||||||
| Fannie Mae | $160,092 | $131,441 | $492 | $(2,282) | $129,651 | 11 | (B) | 4.62% | 4.79% | 27 |
| Freddie Mac | 157,618 | 127,839 | - | (5,362) | 122,477 | 12 | (B) | 4.34% | 4.44% | 27 |
| RMBS, measured at fair value through earnings | ||||||||||
| Fannie Mae | 335,927 | 299,453 | 1,870 | (5,375) | 295,948 | 24 | (B) | 4.81% | 4.94% | 28 |
| Freddie Mac | 648,523 | 580,529 | 3,134 | (9,319) | 574,344 | 48 | (B) | 4.93% | 5.03% | 28 |
| Total/weighted average RMBS | $1,302,160 | $1,139,262 | $5,496 | $(22,338) | $1,122,420 | 95 | 4.80% | 4.91% | 28 | |
| (A) | See Note 9 regarding the estimation of fair value, which approximates carrying value for all securities. |
|---|
| (B) | The Company used an implied AAA rating for the Agency RMBS. |
|---|
| (C) | The weighted average yield is based on the most recent gross monthly interest income, which is then annualized and divided by the book value of settled securities. |
|---|
Summary of RMBS Assets by Maturity
| Gross Unrealized · Weighted Average | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Years to Maturity | Original Face Value | Book Value | Gains | Losses | Carrying Value(A) | Number of Securities | Rating | Coupon | Yield(C) | Maturity (Years) |
| RMBS, available-for-sale, measured at fair value through OCI | ||||||||||
| Over 10 Years | $276,022 | $215,474 | $2,216 | $(2,284) | $215,406 | 20 | (B) | 4.68% | 4.81% | 27 |
| RMBS, measured at fair value through earnings | ||||||||||
| Over 10 Years | 1,052,663 | 928,439 | 12,897 | (4,299) | 937,037 | 79 | (B) | 5.04% | 5.14% | 28 |
| Total/weighted average RMBS | $1,328,685 | $1,143,913 | $15,113 | $(6,583) | $1,152,443 | 99 | 4.97% | 5.08% | 28 | |
| Gross Unrealized · Weighted Average | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Years to Maturity | Original Face Value | Book Value | Gains | Losses | Carrying Value(A) | Number of Securities | Rating | Coupon | Yield(C) | Maturity (Years) |
| RMBS, available-for-sale, measured at fair value through OCI | ||||||||||
| Over 10 Years | $317,711 | $259,280 | $492 | $(7,644) | $252,128 | 23 | (B) | 4.48% | 4.62% | 27 |
| RMBS, measured at fair value through earnings | ||||||||||
| Over 10 Years | 984,449 | 879,982 | 5,004 | (14,694) | 870,292 | 72 | (B) | 4.89% | 5.00% | 28 |
| Total/weighted average RMBS | $1,302,160 | $1,139,262 | $5,496 | $(22,338) | $1,122,420 | 95 | 4.80% | 4.91% | 28 | |
| (A) | See Note 9 regarding the estimation of fair value, which approximates carrying value for all securities. |
|---|
| (B) | The Company used an implied AAA rating for the Agency RMBS. |
|---|
| (C) | The weighted average yield is based on the most recent gross monthly interest income, which is then annualized and divided by the book value of settled securities. |
|---|
At June 30, 2025 and December 31, 2024, the Company pledged Agency RMBS with a carrying value of approximately $1,133.2 million and $1,103.6 million, respectively, as collateral for borrowings under repurchase agreements. At June 30, 2025 and December 31, 2024, the Company did not have any securities purchased from and financed with the same counterparty that did not meet the conditions of ASC 860, Transfers and Servicing, to be considered linked transactions and, therefore, classified as derivatives.
Based on management’s analysis of the Company’s available-for-sale designated securities, the performance of the underlying loans and changes in market factors, management determined that unrealized losses as of the balance sheet date on the Company’s available-for-sale designated securities were primarily the result of changes in market factors, rather than issuer-specific credit impairment. The Company performed analyses in relation to such securities, using management’s best estimate of their cash flows, which support its belief that the carrying values of such securities were fully recoverable over their expected holding periods. Such market factors include changes in market interest rates and credit spreads and certain macroeconomic events, none of which will directly impact the Company’s ability to collect amounts contractually due. Management continually evaluates the credit status of each of the Company’s securities and the collateral supporting those securities. This evaluation includes a review of the credit of the issuer of the security (if applicable), the credit rating of the security (if applicable), the key terms of the security (including credit support), debt service coverage and loan to value ratios, the performance of the pool of underlying loans and the estimated value of the collateral supporting such loans, including the effect of local, industry and broader economic trends and factors. Significant judgment is required in this analysis for available-for-sale designated investments in RMBS that are not guaranteed by an Agency or U.S. government sponsored enterprises. All of the Company’s available-for-sale designated investments in RMBS are guaranteed by Agencies or U.S. government sponsored enterprises.
Both credit related and non-credit related unrealized losses on available-for-sale securities that the Company (i) intends to sell, or (ii) will more likely than not be required to sell before recovering their cost basis, are recognized in earnings. The Company did not record an allowance for credit losses on the balance sheet at June 30, 2025 and December 31, 2024, nor any impairment charges in earnings during the six-month periods ended June 30, 2025 and June 30, 2024.
The following tables summarize the Company’s available-for-sale securities measured at fair value through OCI in an unrealized loss position as of the dates indicated (dollars in thousands):
Available-For-Sale RMBS Unrealized Loss Positions
| Weighted Average | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Duration in Loss Position | Original Face Value | Book Value | Gross Unrealized Losses | Carrying Value(A) | Number of Securities | Rating | Coupon | Yield(C) | Maturity (Years) |
| RMBS, available-for-sale, measured at fair value through OCI | |||||||||
| Less than Twelve Months | $98,782 | $73,820 | $(1,049) | $72,771 | 7 | (B) | 4.69% | 4.75% | 27 |
| Twelve or More Months | 46,906 | 36,132 | (1,235) | 34,897 | 3 | (B) | 3.72% | 3.89% | 26 |
| Total/weighted average RMBS, available-for-sale, measured at fair value through OCI | $145,688 | $109,952 | $(2,284) | $107,668 | 10 | 4.38% | 4.47% | 27 | |
| Weighted Average | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Duration in Loss Position | Original Face Value | Book Value | Gross Unrealized Losses | Carrying Value(A) | Number of Securities | Rating | Coupon | Yield(C) | Maturity (Years) |
| RMBS, available-for-sale, measured at fair value through OCI | |||||||||
| Less than Twelve Months | $174,646 | $142,337 | $(2,993) | $139,344 | 13 | (B) | 4.76% | 4.86% | 27 |
| Twelve or More Months | 79,284 | 63,297 | (4,651) | 58,646 | 5 | (B) | 3.44% | 3.59% | 27 |
| Total/weighted average RMBS, available-for-sale, measured at fair value through OCI | $253,930 | $205,634 | $(7,644) | $197,990 | 18 | 4.35% | 4.47% | 27 | |
| (A) | See Note 9 regarding the estimation of fair value, which approximates carrying value for all securities. |
|---|
| (B) | The Company used an implied AAA rating for the Agency RMBS. |
|---|
| (C) | The weighted average yield is based on the most recent gross monthly interest income, which is then annualized and divided by the book value of settled securities. |
|---|
Note 5 — Investments in Servicing Related Assets
The Company’s portfolio of Servicing Related Assets consists of Fannie Mae and Freddie Mac MSRs with an aggregate UPB of approximately $16.6 billion as of June 30, 2025.
The following is a summary of the Company’s Servicing Related Assets as of the dates indicated (dollars in thousands):
Servicing Related Assets Summary
| Unpaid Principal Balance | Carrying Value(A) | Weighted Average Coupon | Weighted Average Maturity (Years)(B) | Year to Date Changes in Fair Value Recorded in Other Income (Loss) | |
|---|---|---|---|---|---|
| MSRs | $16,606,350 | $224,601 | 3.50% | 24.0 | $(9,056) |
| MSR Total/Weighted Average | $16,606,350 | $224,601 | 3.50% | 24.0 | $(9,056) |
| Unpaid Principal Balance | Carrying Value(A) | Weighted Average Coupon | Weighted Average Maturity (Years)(B) | Year to Date Changes in Fair Value Recorded in Other Income (Loss) | |
|---|---|---|---|---|---|
| MSRs | $17,304,133 | $233,658 | 3.50% | 24.5 | $(7,160) |
| MSR Total/Weighted Average | $17,304,133 | $233,658 | 3.50% | 24.5 | $(7,160) |
| (A) | See Note 9 regarding the estimation of fair value, which approximates carrying value for all pools. |
|---|
| (B) | Weighted average maturity of the underlying residential mortgage loans in the pool is based on the unpaid principal balance. |
|---|
The tables below summarize the geographic distribution for the states representing 5% or greater of the aggregate UPB of the residential mortgage loans underlying the Servicing Related Assets as of the dates indicated:
Geographic Concentration of Servicing Related Assets
| Percentage of Total Outstanding Unpaid Principal Balance | |
|---|---|
| California | 14.7% |
| Virginia | 8.8% |
| New York | 8.5% |
| Maryland | 6.7% |
| Texas | 5.8% |
| Florida | 5.3% |
| North Carolina | 5.0% |
| All other | 45.2% |
| Total | 100.0% |
| Percentage of Total Outstanding Unpaid Principal Balance | |
|---|---|
| California | 14.6% |
| Virginia | 8.7% |
| New York | 8.4% |
| Maryland | 6.7% |
| Texas | 5.9% |
| Florida | 5.3% |
| North Carolina | 5.0% |
| All other | 45.3% |
| Total | 100.0% |
Geographic concentrations of investments expose the Company to the risk of economic downturns within the relevant states. Any such downturn in a state where the Company holds significant investments could affect the underlying borrower’s ability to make the mortgage payment and, therefore, could have a meaningful, negative impact on the Company’s Servicing Related Assets.
Note 6 — Equity and Earnings per Common Share
Redeemable Preferred Stock
The Company’s charter provides that it has authority to issue up to 100,000,000 shares of preferred stock, $0.01 par value per share, of which 2,781,635 shares are classified as shares of 8.20% Series A Cumulative Redeemable Preferred Stock (the “Series A Preferred Stock”) and 1,604,103 shares are classified as shares of 8.250% Series B Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock (the “Series B Preferred Stock”).
The Company’s Series A Preferred Stock ranks senior to the Company’s common stock with respect to rights to the payment of dividends and the distribution of assets upon the Company’s liquidation, dissolution or winding up. The Series A Preferred Stock has no stated maturity, is not subject to any sinking fund or mandatory redemption and will remain outstanding indefinitely unless repurchased or redeemed by the Company or converted by the holders of the Series A Preferred Stock into the Company’s common stock in connection with certain changes of control. Beginning on August 17, 2022, the Company may, at its option, redeem any or all of the shares of Series A Preferred Stock, at any time or from time to time, for cash at a redemption price equal to $25.00 per share, plus any accumulated and unpaid dividends to, but not including, the date fixed for redemption of the shares of Series A Preferred Stock. The Company did not redeem any shares of Series A Preferred Stock during the three and six-month periods ended June 30, 2025 and the year ended December 31, 2024. If the Company does not exercise its option redemption right, upon certain changes in control, the holders of the Series A Preferred Stock have the right to convert some or all of their shares of Series A Preferred Stock into a number of shares of the Company’s common stock based on a defined formula, subject to a share cap, or alternative consideration. The share cap on each share of Series A Preferred Stock is 2.62881 shares of common stock, subject to certain adjustments. The Company pays cumulative cash dividends at the rate of 8.20% per annum of the $25.00 per share liquidation preference (equivalent to $2.05 per annum per share) on the Series A Preferred Stock, in arrears, on or about the 15th day of January, April, July and October of each year.
The Company’s Series B Preferred Stock ranks senior to the Company’s common stock with respect to rights to the payment of dividends and the distribution of assets upon the Company’s liquidation, dissolution or winding up, and on parity with the Company’s Series A Preferred Stock with respect to rights to the payment of dividends and the distribution of assets upon the Company’s liquidation, dissolution or winding up. The Series B Preferred Stock has no stated maturity, is not subject to any sinking fund or mandatory redemption and will remain outstanding indefinitely unless repurchased or redeemed by the Company or converted by the holders of the Series B Preferred Stock into the Company’s common stock in connection with certain changes of control. The Series B Preferred Stock was not redeemable by the Company prior to April 15, 2024, except under circumstances intended to preserve the Company’s qualification as a REIT for U.S. federal income tax purposes and except upon the occurrence of certain changes of control. Since April 15, 2024, the Company may, at its option, redeem the Series B Preferred Stock, in whole or in part, at any time or from time to time, for cash at a redemption price equal to $25.00 per share, plus any accumulated and unpaid dividends to, but not including, the date fixed for redemption. If the Company does not exercise its rights to redeem the Series B Preferred Stock upon certain changes in control, the holders of the Series B Preferred Stock have the right to convert some or all of their shares of Series B Preferred Stock into a number of shares of the Company’s common stock based on a defined formula, subject to a share cap, or alternative consideration. The share cap on each share of Series B Preferred Stock is 2.68962 shares of common stock, subject to certain adjustments. Holders of shares of Series B Preferred Stock are entitled to receive, when, as and if authorized by the Company’s board of directors and declared by the Company, out of funds legally available for the payment of dividends, cumulative cash dividends. The initial dividend rate for the Series B Preferred Stock from, and including, the date of original issuance to, but excluding, April 15, 2024 was 8.250% of the $25.00 per share liquidation preference per annum (equivalent to $2.0625 per annum per share). During the floating rate period, dividends on the Series B Preferred Stock accumulate at a percentage of the $25.00 liquidation preference equal to an annual floating rate of thesix-month CME Term SOFR plus a spread of 5.89261%.
Dividends on the Series APreferred Stock and Series BPreferred Stock arepayable quarterly in arrears on the 15 th day of each January, April, July and October, when and as authorized by the Company’s board of directors and declared by the Company.
Common Stock ATM Program
In August 2018, the Company instituted an at-the-market offering program for its common stock (the “Common Stock ATM Program”) of up to$50.0 million of its common stock. In November 2022 and August 2024, the Company entered into amendments to the existing At Market Issuance Sales Agreements, increasing the aggregate offering price to up to an aggregate of $150.0 million of its common stock, of which, approximately $36.5 million was remaining as of June 30, 2025. Under the Common Stock ATM Program, the Company may, but is not obligated to, sell shares of common stock from time to time throughone or more selling agents. The Common Stock ATM Program has no set expiration date and may be renewed or terminated by the Company at any time. During the three-month period ended June 30, 2025, the Company issued and sold 3,229,003 shares of common stock under the Common Stock ATM Program. The shares were sold at a weighted average price of $2.83 per share for aggregate gross proceeds of approximately $9.1 million before fees of approximately $183,000. During the six-month period ended June 30, 2025, the Company issued and sold 4,234,849 shares of common stock under the Common Stock ATM Program. The shares were sold at a weighted average price of $3.00 per share for aggregate gross proceeds of approximately $12.7 million before fees of approximately $254,000. During the year ended December 31, 2024, the Company issued and sold 1,544,917 shares of common stock under the Common Stock ATM Program. The shares were sold at a weighted average price of $3.59 per share for aggregate gross proceeds of approximately $5.6 million before fees of approximately $111,000.
Preferred Series A ATM Program
Prior to January 29, 2024, the Company had an at-the-market offering program for its Series A Preferred Stock (the “Preferred Series A ATM Program”) pursuant to which it could offer and sell through one or more sales agents up to $35.0 million in shares of its Series A Preferred Stock at prices prevailing at the time, subject to volume and other regulatory limitations. During the year ended December 31, 2024, the Company didnot issue and sell any shares of Series A Preferred Stock pursuant to the Preferred Series A ATM Program. The Company terminated the Preferred Series A ATM Program effective as of January 29, 2024.
Common Stock Repurchase Program
In September 2019, the Company instituted a common stock repurchase program that allows for the repurchase of up to an aggregate of $10.0 million of its common stock. Shares of common stock may be repurchased from time to time through privately negotiated transactions or open market transactions, pursuant to a trading plan in accordance with Rules 10b5-1 and 10b-18 under the Securities Exchange Act of 1934, as amended, or the Exchange Act, or by any combination of such methods. The manner, price, number and timing of share repurchases are subject to a variety of factors, including market conditions and applicable SEC rules. The common stock repurchase program does not require the purchase of any minimum number of shares of common stock, and, subject to SEC rules, purchases may be commenced or suspended at any time without prior notice. During the three and six-month periods ended June 30, 2025 and the year ended December 31, 2024, the Company didnot repurchase any shares of its common stock pursuant to the common stock repurchase program.
Preferred Stock Repurchase Program
In December 2023, the Company initiated a preferred stock repurchase program that allows for the repurchase of up to an aggregate of $50.0 million of its shares of preferred stock. Shares of preferred stock may be repurchased from time to time through privately negotiated transactions or open market transactions, pursuant to a trading plan in accordance with Rules 10b5-1 under the Exchange Act. The manner, price, number and timing of share repurchases are subject to a variety of factors, including market conditions and applicable SEC rules. The preferred stock repurchase program does not require the purchase of any minimum number of shares of preferred stock, and, subject to SEC rules, purchases may be commenced or suspended at any time without prior notice. During the three and six-month periods ended June 30, 2025, the Company didnot repurchase any shares of its preferred stock pursuant to the preferred stock repurchase program. During the year ended December 31, 2024, the Company repurchased 395,897 shares of its Series B Preferred Stock, at a weighted average purchase priceper shareof $23.77, and paid aggregate brokerage commissions of approximately $11,900 on such repurchases. The difference between the consideration transferred and the carrying value of the preferred stock repurchased resulted in a gain attributable to common stockholders of $78,000 for the year ended December 31, 2024. Shares of preferred stock that are repurchased by the Company cease to be outstanding but remain authorized for future issuance.
Equity Incentive Plan
During 2013, the board of directors approved and the Company adopted the Cherry Hill Mortgage Investment Corporation 2013 Equity Incentive Plan (the “2013 Plan”). The 2013 Plan, which expired by its terms in October 2023, provided for the grant of options to purchase shares of the Company’s common stock, stock awards, stock appreciation rights (“SARs”), performance units, incentive awards and other equity-based awards, including long term incentive plan units of the Operating Partnership (the “LTIP-OP Units”).
In April 2023, the Company’s board of directors adopted the Cherry Hill Mortgage Investment Corporation 2023 Equity Incentive Plan (the “2023 Plan”). In June 2023, at the Company’s annual meeting of stockholders, the 2023 Plan was approved. The 2023 Plan, which expires by its term in April 2033, permits the Company to provide equity-based compensation in the form of options to purchase shares of the Company’s common stock, stock awards, SARs, performance units, incentive awards and other equity-based awards (including LTIP-OP Units). The 2023 Plan replaced the 2013 Plan upon the 2023 Plan’s approval by stockholders and no further awards will be made by the Company under the 2013 Plan. Currently outstanding awards granted under the 2013 Plan will remain effective in accordance with their terms.
The maximum aggregate number of shares of common stock issuable pursuant to the 2023 Plan pursuant to the exercise of options and SARs, the grant of stock awards or other equity-based awards (including LTIP-OP Units) and the settlement of incentive awards and performance units is equal to 2,830,000 shares. Other equity-based awards that are LTIP-OP Units will reduce the maximum aggregate number of shares of common stock issuable pursuant to the 2023 Plan on aone-for-one basis—that is, each such LTIP-OP Unit will be treated as an award of common stock; provided, however, for the avoidance of doubt, the conversion of any such LTIP-OP Units at a later date into a share of common stock will not count as an award of common stock under the 2023 Plan for purposes of determining the aggregate limit to avoid any double counting of the same award. In connection with stock splits, dividends, recapitalizations and certain other events, the Company’s board of directors will make equitable adjustments that it deems appropriate in the aggregate number of shares of common stock issuable pursuant to the 2023 Plan and the terms of outstanding awards.
If any options or stock appreciation rights terminate, expire or are cancelled, forfeited, exchanged or surrendered without having been exercised or are paid in cash without delivery of common stock or if any stock awards, performance units or other equity-based awards (including LTIP-OP Units) are forfeited, the shares of common stock subject to such awards will again be available for purposes of the 2023 Plan. Shares of common stock tendered or withheld to satisfy the exercise price or for tax withholding are not available for future grants under the 2023 Plan.
LTIP-OP Units are a special class of partnership interest in the Operating Partnership. LTIP-OP Units may be issued to eligible participants for the performance of services to or for the benefit of the Operating Partnership. Initially, LTIP-OP Units do not have full parity with the Operating Partnership’s common units of limited partnership interest (“OP Units”) with respect to liquidating distributions; however, LTIP-OP Units receive, whether vested or not, the same per-unit distributions as OP Units and are allocated their pro-rata share of the Operating Partnership’s net income or loss. Under the terms of the LTIP-OP Units, the Operating Partnership will revalue its assets upon the occurrence of certain specified events, and any increase in the Operating Partnership’s valuation from the time of grant of the LTIP-OP Units until such event will be allocated first to the holders of LTIP-OP Units to equalize the capital accounts of such holders with the capital accounts of the holders of OP Units. Upon equalization of the capital accounts of the holders of LTIP-OP Units with the other holders of OP Units, the LTIP-OP Units will achieve full parity with OP Units for all purposes, including with respect to liquidating distributions. If such parity is reached, vested LTIP-OP Units may be converted into an equal number of OP Units at any time and, thereafter, enjoy all the rights of OP Units, including redemption rights.
An LTIP-OP Unit and a share of common stock of the Company have substantially the same economic characteristics in as much as they effectively share equally in the net income or loss of the Operating Partnership. Holders of LTIP-OP Units that have reached parity with OP Units have the right to redeem their LTIP-OP Units, subject to certain restrictions. The redemption is required to be satisfied in cash, or at the Company’s option, the Company may purchase the OP Units for common stock, calculated as follows: one share of the Company’s common stock, or cash equal to the fair value of a share of the Company’s common stock at the time of redemption, for each LTIP-OP Unit. When an LTIP-OP Unit holder redeems an OP Unit (as described above), non-controlling interest in the Operating Partnership is reduced and the Company’s equity is increased.
LTIP-OP Units vest ratably over the first three annual anniversaries of the grant date. The fair value of each LTIP-OP Unit was determined based on the closing price of the Company’s common stock on the applicable grant date in all other cases.
On May 30, 2024, the Company granted certain eligible participants of the 2023 Plan other equity-based awards in the form of a total of 181,942 restricted stock units (“RSUs”) under the 2023 Plan. Each granted RSU represents the right to receiveone share of common stock. Subject to the terms and conditions of an RSU award agreement and the 2023 Plan, each award of RSUs vests ratably over athree-year period beginning on the one-year anniversary of the grant date of the RSUs. To the extent the RSUs have not otherwise been forfeited or cancelled prior to the applicable settlement date, each award recipient will be paid a cash payment on the applicable settlement date equal to the number of shares of common stock delivered multiplied by the total amount of dividend payments made in relation to one share of common stock with respect to record dates occurring during the period between the grant date and the applicable settlement date. On May 30, 2025,60,041 of these RSU units vested and were settled with a grant of 60,041 units of common stock to the participants. Of the 60,041 shares of common stock granted,21,391 shares of common stock were withheld by the Company to satisfy tax withholding requirements on the grant.
On June 30, 2025, the Company granted an aggregate of 146,520 shares of restricted common stock to the Company’s independent directors (36,630 shares each) subject to the terms and conditions of a restricted stock award agreement and the 2023 Plan. Unless sooner vested in accordance with the terms of the restricted stock award agreement and the 2023 Plan, each independent director’s interest in the shares of common stock covered by the June 30, 2025 stock award become vested and nonforfeitable on theone-year anniversary of the grant date.
The following table sets forth the number of shares of the Company’s common stock as well as LTIP-OP Units and the values thereof (based on the closing prices on the respective dates of grant) granted under the 2013 Plan and the 2023 Plan. As noted above, effective as of June 15, 2023, (the date of the Company’s 2023 annual meeting of stockholders) the 2023 Plan replaced the 2013 Plan. No further awards will be made by the Company under the 2013 Plan, and currently outstanding awards granted under the 2013 Plan will remain effective in accordance with their terms. Except as otherwise indicated, all shares shown in the table below are fully vested.
Equity Incentive Plan Information
| LTIP-OP Units · Shares of Common Stock · Restricted Stock Units | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Issued · Forfeited/ Redeemed (A) · Converted · Issued · Forfeited (A) · Withheld (B) · Issued · Forfeited (A) · Settled · Withheld (B) · Number of Securities Remaining Available For Future Issuance Under Equity Compensation Plans · Weighted Average Issuance Price | ||||||||||||||||
| December 31, 2023 | (552,097) | 5,832 | 44,795 | (220,256) | 3,155 | - | - | - | - | - | 2,788,165 | |||||
| Number of securities issued or to be issued upon exercise | (111,395) | (C) | - | - | - | - | - | - | - | - | - | (111,395) | $3.92 | |||
| March 31, 2024 | (663,492) | 5,832 | 44,795 | (220,256) | 3,155 | - | - | - | - | - | 2,676,770 | |||||
| Number of securities redeemed | - | 2,660 | - | - | - | - | - | - | - | - | 2,660 | $3.51 | ||||
| Number of securities issued or to be issued upon exercise | - | - | - | - | - | - | (181,942) | (D) | - | - | - | (181,942) | $3.60 | |||
| Number of securities issued or to be issued upon exercise | - | - | - | (55,704) | - | - | - | - | - | - | (55,704) | $3.77 | ||||
| Number of securities issued or to be issued upon exercise | - | - | - | (7,712) | - | 3,229 | - | - | - | - | (7,712) | $3.89 | ||||
| June 30, 2024 | (663,492) | 8,492 | 44,795 | (283,672) | 3,155 | 3,229 | (181,942) | - | - | - | 2,434,072 | |||||
| December 31, 2024 | (663,492) | 8,492 | 44,795 | (283,672) | 3,155 | 3,229 | (181,942) | - | - | - | 2,434,072 | |||||
| Number of securities issued or to be issued upon exercise | - | - | - | - | - | - | - | - | - | - | - | $ | - | |||
| March 31, 2025 | (663,492) | 8,492 | 44,795 | (283,672) | 3,155 | 3,229 | (181,942) | - | - | - | 2,434,072 | |||||
| Number of securities forfeited | - | 14,500 | - | - | - | - | - | - | - | - | 14,500 | |||||
| Number of securities redeemed | - | 34,697 | - | - | - | - | - | - | - | - | 34,697 | $2.95 | ||||
| Number of securities issued or to be issued upon exercise | - | - | - | (60,041) | - | 21,391 | - | - | 60,041 | - | (60,041) | $2.96 | ||||
| Number of securities issued or to be issued upon exercise | - | - | - | (146,520) | (E) | - | - | - | - | - | - | (146,520) | $2.73 | |||
| June 30, 2025 | (663,492) | 57,689 | 44,795 | (490,233) | 3,155 | 24,620 | (181,942) | - | 60,041 | - | 2,276,708 | |||||
| (A) | If any award or grant under the 2023 Plan (including LTIP-OP Units) expires, is forfeited or is terminated without having been exercised or is paid in cash without a requirement for the delivery of common stock, then any common stock covered by such lapsed, cancelled, expired, unexercised or cash-settled portion of such award or grant and any forfeited, lapsed, cancelled or expired LTIP-OP Units will be available for the grant or settlement of other awards under the 2023 Plan. |
| (B) | Any shares of common stock tendered or withheld to satisfy the grant or exercise price or tax withholding obligation pursuant to any award reduces the number of shares of common stock available under the 2023 Plan and those shares will not be available for future grants or awards under the 2023 Plan. |
| (C) | Subject to forfeiture in certain circumstances prior to January 16, 2027. |
| (D) | Subject to forfeiture in certain circumstances prior to May 30, 2027. |
| (E) | Subject to forfeiture in certain circumstances prior to June 30, 2026. |
The Company recognized share-based compensation expense of approximately $179,000 and$194,000 during the six-month periods ended June 30, 2025 and June 30, 2024, respectively. There was approximately $1.1 million of total unrecognized share-based compensation expenseas of June 30, 2025, which was related to unvested LTIP-OP Units, directors compensation paid in stock subject to forfeiture and unvested RSUs. This unrecognized share-based compensation expense is expected to be recognized ratably over the remaining vesting period of up tothree years. The aggregate expense related to the LTIP-OP Unit grants and the RSUs is presented within “Compensation and benefits” in the Company’s consolidated statements of income (loss).
Non-Controlling Interests in Operating Partnership
Non-controlling interests in the Operating Partnership in the accompanying consolidated financial statements relate to LTIP-OP Units and OP Units issued upon conversion of LTIP-OP Units, in either case, held by parties other than the Company.
As of June 30, 2025, the non-controlling interest holders in the Operating Partnership owned 594,216 LTIP-OP Units, or approximately 1.83% of the units of the Operating Partnership. Pursuant to ASC 810, Consolidation, changes in a parent’s ownership interest (and transactions with non-controlling interest unit holders in the Operating Partnership) while the parent retains its controlling interest in its subsidiary should be accounted for as equity transactions. The carrying amount of the non-controlling interest will be adjusted to reflect the change in its ownership interest in the subsidiary, with the offset to equity attributable to the Company.
Earnings per Common Share
The Company is required to present both basic and diluted earnings per common share (“EPS”). Basic EPS is calculated by dividing net income applicable to common stockholders by the weighted average number of shares of common stock outstanding during each period. Diluted EPS is calculated by dividing net income applicable to common stockholders by the weighted average number of shares of common stock outstanding plus the additional dilutive effect of common stock equivalents during each period. In accordance with ASC 260, Earnings Per Share, if there is a loss from continuing operations, the common stock equivalents are deemed anti-dilutive and earnings (loss) per share is calculated excluding the potential common shares.
The following table presents basic and diluted earnings per share of common stock for the periods indicated (dollars in thousands, except per share data):
Earnings per Common Share Information
| Three Months Ended June 30, | Six Months Ended June 30, | |||
|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | |
| Numerator: | ||||
| Net income (loss) | $1,561 | $784 | $(5,431) | $12,840 |
| Net (income) loss allocated to noncontrolling interests in Operating Partnership | (34) | (19) | 99 | (254) |
| Dividends on preferred stock | (2,462) | (2,555) | (4,916) | (4,862) |
| Gain (loss) on repurchase and retirement of preferred stock | - | (74) | - | 78 |
| Net income allocated to participating securities | - | - | - | - |
| Numerator for basic EPS - net income (loss) applicable to common stockholders (A) | $(935) | $(1,864) | $(10,248) | $7,802 |
| Effect of dilutive securities: | ||||
| Add back net income allocated to participating securities | - | - | - | - |
| Numerator for diluted EPS - net income (loss) applicable to common stockholders after assumed conversion (C) | $(935) | $(1,864) | $(10,248) | $7,802 |
| Denominator: | ||||
| Denominator for basic EPS - weighted average common shares (B) | 33,199,712 | 29,978,791 | 32,449,353 | 29,978,462 |
| Effect of dilutive securities: | ||||
| Participating restricted common stock | - | 51,169 | - | 46,711 |
| Non-participating restricted stock units | - | - | ||
| Denominator for diluted EPS - adjusted weighted average common shares (D) | 33,199,712 | 30,029,960 | 32,449,353 | 30,025,173 |
| Basic and Diluted EPS: | ||||
| Basic (A/B) | $(0.03) | $(0.06) | $(0.32) | $0.26 |
| Diluted (C/D) | $(0.03) | $(0.06) | $(0.32) | $0.26 |
The computation of diluted EPS for the six-month period ended June 30, 2025 excludes 268,421 of potentially dilutive restricted stock units and restricted stock awards because their effect would have been anti-dilutive.
Note 7 — Transactions with Related Parties
Manager
Prior to November 14, 2024, the Company was a party to the Management Agreement with CHMM, pursuant to which CHMM provided for the day-to-day management of the Company’s operations. The Management Agreement required CHMM to manage the Company’s business affairs in conformity with the policies that were approved and monitored by the Company’s board of directors. For performing these services, the Company paid CHMM a management fee which was payable in cash quarterly in arrears, in an amount equal to 1.5% per annum of the Company’s stockholders’ equity (as defined in the Management Agreement), in addition to other expenses.
The Management Agreement between the Company and CHMM was negotiated between related parties, and the terms, including fees payable, may not have been as favorable to the Company as if it had been negotiated with an unaffiliated third party. The Management Agreement was terminated in accordance with its terms on November 14, 2024. The Company paid CHMM the management fees that accrued up to the effective date of termination net of reimbursable expenses incurred by the Company on behalf of CHMM up to the effective date of termination.
The amounts included in “Management fee to affiliate” on the consolidated statements of income (loss) consisted of the following for the periods indicated (dollars in thousands):
Management Fees and Compensation Reimbursement to Manager
| Three Months Ended June 30, · Six Months Ended June 30, | ||||||
|---|---|---|---|---|---|---|
| 2025 · 2024 · 2025 · 2024 | ||||||
| Management fees | $ | - | $1,610 | $ | - | $3,208 |
| Compensation reimbursement | - | 150 | - | 300 | ||
| Total | $ | - | $1,760 | $ | - | $3,508 |
Note 8 — Derivative Instruments
Interest Rate Swap Agreements, Swaptions, TBAs and U.S. Treasury Futures
In order to help mitigate exposure to higher short-term interest rates in connection with borrowings under its repurchase agreements, the Company enters into interest rate swap agreements and swaption agreements. Interest rate swap agreements establish an economic fixed rate on related borrowings because the variable-rate payments received on the interest rate swap agreements largely offset interest accruing on the related borrowings, leaving the fixed-rate payments to be paid on the interest rate swap agreements as the Company’s effective borrowing rate, subject to certain adjustments including changes in spreads between variable rates on the interest rate swap agreements and actual borrowing rates. A swaption is an option granting its owner the right but not the obligation to enter into an underlying swap. The Company’s interest rate swap agreements and swaptions have not been designated as qualifying hedging instruments for GAAP purposes.
In order to help mitigate duration risk and manage basis risk and the pricing risk under the Company’s financing facilities, the Company utilizes U.S. Treasury futures and forward-settling purchases and sales of RMBS where the underlying pools of mortgage loans are TBAs. Pursuant to these TBA transactions, the Company agrees to purchase or sell, for future delivery, Agency RMBS with certain principal and interest terms and certain types of underlying collateral, but the particular Agency RMBS to be delivered is not identified until shortly before the TBA settlement date. Unless otherwise indicated, references to U.S. Treasury futures include options on U.S. Treasury futures.
The following table summarizes the outstanding notional amounts of derivative instruments as of the dates indicated (dollars in thousands):
| Derivatives | June 30, 2025 | December 31, 2024 |
|---|---|---|
| Notional amount of interest rate swaps | $799,700 | $1,171,750 |
| Notional amount of TBAs, net | (413,475) | (435,575) |
| Notional amount of U.S. treasury futures | 60,200 | 73,100 |
| Total notional amount | $446,425 | $809,275 |
The following table presents information about the Company’s interest rate swap agreements as of the dates indicated (dollars in thousands):
| Notional Amount (A) | Fair Value | Weighted Average Pay Rate | Weighted Average Receive Rate | Weighted Average Years to Maturity | |
|---|---|---|---|---|---|
| June 30, 2025 | $799,700 | $10,574 | 1.79% | 4.45% | 3.5 |
| December 31, 2024 | $1,171,750 | $13,375 | 1.84% | 4.64% | 3.1 |
| (A) | Includes $683.7 million notional of receive SOFR and pay fixed of 1.3% and $116.0 million notional of receive fixed of 3.4% and pay SOFR with weighted average maturities of 3.6 years and 3.0 years, respectively, as of June 30, 2025. Includes $907.8 million notional of receive SOFR and pay fixed of 1.1% and $264.0 million notional of receive fixed of 4.5% and pay SOFR with weighted average maturities of 3.6 years and 1.6 years, respectively, as of December 31, 2024. |
|---|
The following tables present information about the Company’s TBA derivatives as of the dates indicated (dollars in thousands):
| Purchase and sale contracts for derivative TBAs | Notional | Cost Basis | Fair Value | Net Carrying Value |
|---|---|---|---|---|
| Purchase contracts | $296,825 | $299,948 | $302,318 | $2,370 |
| Sale contracts | (710,300) | (689,141) | (699,218) | (10,077) |
| Net TBA derivatives | $(413,475) | $(389,193) | $(396,900) | $(7,707) |
| Purchase and sale contracts for derivative TBAs | Notional | Cost Basis | Fair Value | Net Carrying Value |
|---|---|---|---|---|
| Purchase contracts | $234,625 | $238,096 | $237,021 | $(1,074) |
| Sale contracts | (670,200) | (647,844) | (636,337) | 11,508 |
| Net TBA derivatives | $(435,575) | $(409,748) | $(399,316) | $10,434 |
The following tables present information about the Company’s U.S. Treasury futures agreements as of the dates indicated (dollars in thousands):
| Maturity · Notional Amount - Long · Notional Amount - Short · Fair Value | ||||
|---|---|---|---|---|
| 2 years | $53,600 | $ | - | $216 |
| 5 years | 180,400 | - | 2,001 | |
| 10 years (A) | - | (173,800) | (3,881) | |
| Total | $234,000 | $(173,800) | $(1,664) | |
| Maturity · Notional Amount - Long · Notional Amount - Short · Fair Value | ||||
|---|---|---|---|---|
| 2 years | $108,600 | $ | - | $(78) |
| 5 years | 169,500 | - | (1,226) | |
| 10 years (A) | - | (205,000) | 3,641 | |
| Total | $278,100 | $(205,000) | $2,337 | |
| (A) | Includes 10-year Ultra futures and Long Bond futures contracts. |
|---|
The Company did not have any U.S. Treasury futures options at June 30, 2025. The following table present information about the Company’s U.S. Treasury future options as of the dates indicated (dollars in thousands):
| Maturity | Notional Amount - Long | Notional Amount - Short | Fair Value |
|---|---|---|---|
| 10 years | $60,000 | $(60,000) | $33 |
| Total | $60,000 | $(60,000) | 33 |
The following table presents information about realized gain (loss) on derivatives, which is included on the consolidated statements of income (loss) for the periods indicated (dollars in thousands):
| Three Months Ended June 30, · Six Months Ended June 30, | |||||
|---|---|---|---|---|---|
| Derivatives · 2025 · 2024 · 2025 · 2024 | |||||
| Interest rate swaps(A) | $(1,167) | $ | - | $(1,167) | $4,325 |
| TBAs | 7,321 | 3,486 | 7,295 | (497) | |
| U.S. Treasury futures | 4,072 | (2,339) | 2,227 | (5,108) | |
| U.S. Treasury futures options | - | - | 33 | - | |
| Total | $10,226 | $1,147 | $8,388 | $(1,280) | |
| (A) | Excludes interest rate swap periodic interest income of $4.6 million and $8.3 million, for the three-month periods ended June 30, 2025 and June 30, 2024, respectively and $11.1 million and $17.0 million, for the six-month periods ended June 30, 2025 and June 30, 2024, respectively. |
|---|
Offsetting Assets and Liabilities
The Company has netting arrangements in place with all of its derivative counterparties pursuant to standard documentation developed by the International Swaps and Derivatives Association and the SIFMA. Under GAAP, if the Company has a valid right of offset, it may offset the related asset and liability and report the net amount. The Company presents interest rate swaps assets and liabilities on a gross basis in its consolidated balance sheets, net of variation margin. The Company presents TBA and U.S. Treasury futures assets and liabilities on a net basis in its consolidated balance sheets. The Company presents repurchase agreements in this section even though they are not derivatives because they are subject to master netting arrangements. However, repurchase agreements are presented on a gross basis. Additionally, the Company does not offset financial assets and liabilities with the associated cash collateral on the consolidated balance sheets.
The following tables present information about the Company’s assets and liabilities that are subject to master netting arrangements or similar agreements and can potentially be offset on the Company’s consolidated balance sheets as of the dates indicated (dollars in thousands):
Offsetting Assets and Liabilities
| Net Amounts of Assets and · Gross Amounts Not Offset in the Consolidated Balance Sheet | |||||||
|---|---|---|---|---|---|---|---|
| Gross Amounts of Recognized Assets or Liabilities · Gross Amounts Offset in the Consolidated Balance Sheet · Liabilities Presented in the Consolidated Balance Sheet · Financial Instruments · Cash Collateral Received/ Pledged (A) · Net Amount | |||||||
| Assets | |||||||
| Interest rate swaps | $54,244 | $(42,139) | $12,105 | $(1,531) | $ | - | $10,574 |
| TBAs | 2,370 | (2,370) | - | - | - | - | |
| U.S. treasury futures | 2,217 | (2,217) | - | - | - | ||
| Total Assets | $58,831 | $(46,726) | $12,105 | $(1,531) | $ | - | $10,574 |
| Liabilities | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Repurchase agreements | $(1,072,294) | $ | - | $(1,072,294) | $1,072,294 | $ | - | $ | - |
| Interest rate swaps | (1,531) | - | (1,531) | 1,531 | - | - | |||
| TBAs | (10,077) | 2,370 | (7,707) | - | 4,876 | (2,831) | |||
| U.S. treasury futures | (3,881) | 2,217 | (1,664) | - | 1,664 | - | |||
| Total Liabilities | $(1,087,783) | $4,587 | $(1,083,196) | $1,073,825 | $6,540 | $(2,831) | |||
| Net Amounts of Assets and · Gross Amounts Not Offset in the Consolidated Balance Sheet | |||||||
|---|---|---|---|---|---|---|---|
| Gross Amounts of Recognized Assets or Liabilities · Gross Amounts Offset in the Consolidated Balance Sheet · Liabilities Presented in the Consolidated Balance Sheet · Financial Instruments · Cash Collateral Received/ Pledged (A) · Net Amount | |||||||
| Assets | |||||||
| Interest rate swaps | $78,554 | $(61,310) | $17,244 | $(3,869) | $ | - | $13,375 |
| TBAs | 11,508 | (1,074) | 10,434 | - | (9,309) | 1,125 | |
| U.S. Treasury futures | 3,641 | (1,304) | 2,337 | - | - | 2,337 | |
| U.S. Treasury futures options | 33 | - | 33 | - | - | 33 | |
| Total Assets | $93,736 | $(63,688) | $30,048 | $(3,869) | $(9,309) | $16,870 | |
| Liabilities | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Repurchase agreements | $(1,077,257) | $ | - | $(1,077,257) | $1,077,257 | $ | - | $ | - |
| Interest rate swaps | (3,869) | - | (3,869) | 3,869 | - | - | |||
| TBAs | (1,074) | 1,074 | - | - | - | - | |||
| U.S. Treasury futures | (1,304) | 1,304 | - | - | - | - | |||
| Total Liabilities | $(1,083,504) | $2,378 | $(1,081,126) | $1,081,126 | $ | - | $ | - | |
| (A) | Includes cash pledged / received as collateral. Amounts presented are limited to collateral pledged sufficient to reduce the net amount to zero for individual counterparties, as applicable. Excess cash collateral or financial assets that are pledged to counterparties may exceed the financial liabilities subject to a master netting arrangement or similar agreement, or counterparties may have pledged excess cash collateral to the Company that exceed the corresponding financial assets. These excess amounts are excluded from the table above, although separately reported within restricted cash or accrued expenses and other liabilities in the Company’s consolidated balance sheets. |
|---|
Note 9 — Fair Value
Fair Value Measurements
ASC 820 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. ASC 820 clarifies that fair value should be based on the assumptions market participants would use when pricing an asset or liability and establishes a fair value hierarchy that prioritizes the information used to develop those assumptions. The fair value hierarchy gives the highest priority to quoted prices available in active markets (i.e., observable inputs) and the lowest priority to data lacking transparency (i.e., unobservable inputs). Additionally, ASC 820 requires an entity to consider all aspects of nonperformance risk, including the entity’s own credit standing, when measuring the fair value of a liability.
ASC 820 establishes a three-level hierarchy to be used when measuring and disclosing fair value. An instrument’s categorization within the fair value hierarchy is based on the lowest level of significant input to its valuation. Following is a description of the three levels:
| • | Level 1 inputs are quoted prices in active markets for identical assets or liabilities as of the measurement date under current market conditions. Additionally, the entity must have the ability to access the active market and the quoted prices cannot be adjusted by the entity. |
|---|
| • | Level 2 inputs include quoted prices in active markets for similar assets or liabilities; quoted prices in inactive markets for identical or similar assets or liabilities; or inputs that are observable or can be corroborated by observable market data by correlation or other means for substantially the full-term of the assets or liabilities. |
|---|
| • | Level 3 unobservable inputs are supported by little or no market activity. The unobservable inputs represent the assumptions that management believes market participants would use to price the assets and liabilities, including risk. Generally, Level 3 assets and liabilities are valued using pricing models, discounted cash flow methodologies, or similar techniques that require significant judgment or estimation. |
|---|
Recurring Fair Value Measurements
The following is a description of the methods used to estimate the fair values of the Company’s assets and liabilities measured at fair value on a recurring basis, as well as the basis for classifying these assets and liabilities as Level 1, 2 or 3 within the fair value hierarchy. The Company’s valuations consider assumptions that it believes a market participant would consider in valuing the assets and liabilities, the most significant of which are disclosed below. The Company reassesses and periodically adjusts the underlying inputs and assumptions used in the valuations for recent historical experience, as well as for current and expected relevant market conditions.
RMBS
The Company holds a portfolio of RMBS that are carried at fair value in the consolidated balance sheets. The Company determines the fair value of its RMBS based upon prices obtained from third-party pricing providers. The third-party pricing providers develop their pricing based on transaction prices of recent trades for similar financial instruments. If recent trades for similar financial instruments are unavailable, the third-party pricing providers use cash flow or other pricing models, which utilize observable inputs. As a result, the Company classified 100% of its RMBS as Level 2 fair value assets at June 30, 2025 and December 31, 2024.
MSRs
The Company, through its subsidiary Aurora, holds a portfolio of MSRs that are reported at fair value in the consolidated balance sheets. The Company uses a discounted cash flow model to estimate the fair value of these assets. Although MSR transactions are observable in the marketplace, the valuation includes unobservable market data inputs (prepayment speeds, delinquency levels, costs to service and discount rates). As a result, the Company classified 100%of its MSRs as Level 3 fair value assets at June 30, 2025 and December 31, 2024.
Derivative Instruments
The Company enters into a variety of derivative instruments as part of its economic hedging strategies. The Company executes interest rate swaps, TBAs and U.S. Treasury futures. The Company utilizes third-party pricing providers to value its interest rate swaps and TBAs. The third-party pricing providers develop their pricing based on transaction prices of recent trades for similar financial instruments. If recent trades for similar financial instruments are unavailable, the third-party pricing providers use cash flow or other pricing models, which utilize observable inputs. As a result, the Company classified 100% of its interest rate swaps and TBAs as Level 2 fair value assets and liabilities at June 30, 2025 and December 31, 2024. U.S. Treasury futures are valued using market-based prices published by the U.S. Department of Treasury and classified as Level 1 fair value assets and liabilities at June 30, 2025 and December 31, 2024.
Both the Company and the derivative counterparties under their netting arrangements are required to post cash collateral based upon the net underlying market value of the Company’s open positions with the counterparties. Posting of cash collateral typically occurs daily, subject to certain dollar thresholds. Due to the existence of netting arrangements, as well as frequent cash collateral posting at low posting thresholds, credit exposure to the Company and/or counterparties is considered materially mitigated. The Company’s interest rate swaps and U.S. Treasury futures are required to be cleared on an exchange, which further mitigates, but does not eliminate, credit risk. Based on the Company’s assessment, there is no requirement for any additional adjustment to derivative valuations specifically for credit.
The following tables present the Company’s assets and liabilities measured at fair value on a recurring basis as of the dates indicated (dollars in thousands):
Recurring Fair Value Measurements
| June 30, 2025 | ||||||
|---|---|---|---|---|---|---|
| Level 1 · Level 2 · Level 3 · Carrying Value | ||||||
| Assets | ||||||
| RMBS | ||||||
| Fannie Mae | $ | - | $481,072 | $ | - | $481,072 |
| Freddie Mac | - | 671,371 | - | 671,371 | ||
| RMBS total | - | 1,152,443 | - | 1,152,443 | ||
| Derivative assets | ||||||
| Interest rate swaps | - | 12,105 | - | 12,105 | ||
| Derivative assets total | - | 12,105 | - | 12,105 | ||
| Servicing related assets | - | - | 224,601 | 224,601 | ||
| Total Assets | $ | - | $1,164,548 | $224,601 | $1,389,149 | |
| Liabilities | ||||||
| Derivative liabilities | ||||||
| Interest rate swaps | - | 1,531 | - | 1,531 | ||
| TBAs, net | - | 7,707 | - | 7,707 | ||
| U.S. treasury futures | 1,664 | - | - | 1,664 | ||
| Derivative liabilities total | 1,664 | 9,238 | - | 10,902 | ||
| Total Liabilities | $1,664 | $9,238 | $ | - | $10,902 | |
| December 31, 2024 | ||||||
|---|---|---|---|---|---|---|
| Level 1 · Level 2 · Level 3 · Carrying Value | ||||||
| Assets | ||||||
| RMBS | ||||||
| Fannie Mae | $ | - | $425,599 | $ | - | $425,599 |
| Freddie Mac | - | 696,821 | - | 696,821 | ||
| RMBS total | - | 1,122,420 | - | 1,122,420 | ||
| Derivative assets | ||||||
| Interest rate swaps | - | 17,244 | - | 17,244 | ||
| TBAs, net | - | 10,434 | - | 10,434 | ||
| U.S. treasury futures | 2,337 | - | 2,337 | |||
| U.S. treasury futures options | 33 | - | - | 33 | ||
| Derivative assets total | 2,370 | 27,678 | - | 30,048 | ||
| Servicing related assets | - | - | 233,658 | 233,658 | ||
| Total Assets | $2,370 | $1,150,098 | $233,658 | $1,386,126 | ||
| Liabilities | ||||||
| Derivative liabilities | ||||||
| Interest rate swaps | - | 3,869 | - | 3,869 | ||
| Derivative liabilities total | - | 3,869 | - | 3,869 | ||
| Total Liabilities | $ | - | $3,869 | $ | - | $3,869 |
The Company may be required to measure certain assets or liabilities at fair value from time to time. These periodic fair value measures typically result from application of certain impairment measures under GAAP. These items would constitute nonrecurring fair value measures under ASC 820. As of June 30, 2025 and December 31, 2024, the Company did not have any assets or liabilities measured at fair value on a nonrecurring basis in the periods presented.
Level 3 Assets and Liabilities
The valuation of Level 3 assets and liabilities requires significant judgment by management. The Company estimates the fair value of its Servicing Related Assets based on internal pricing models rather than quotations and compares the results of these internal models against the results from models generated by third-party pricing providers. The third-party pricing providers and management rely on inputs such as market price quotations from market makers (either market or indicative levels), original transaction price, recent transactions in the same or similar instruments, and changes in financial ratios or cash flows to determine fair value. Level 3 instruments may also be discounted to reflect illiquidity with the amount of such discount estimated by third-party pricing providers and management in the absence of market information. Assumptions used by third-party pricing providers and management due to lack of observable inputs may significantly impact the resulting fair value and, therefore, the Company’s consolidated financial statements. The Company’s management reviews all valuations that are based on pricing information received from third-party pricing providers. As part of this review, prices are compared against other pricing or input data points in the marketplace, along with internal valuation expertise, to ensure the pricing is reasonable.
Changes in market conditions, as well as changes in the assumptions or methodology used to determine fair value, could result in a significant change to estimated fair values. The determination of estimated cash flows used in pricing models is inherently subjective and imprecise. It should be noted that minor changes in assumptions or estimation methodologies can have a material effect on these derived or estimated fair values, and that the fair values reflected below are indicative of the interest rate and credit spread environments as of June 30, 2025 and December 31, 2024 and do not take into consideration the effects of subsequent changes in market or other factors.
The tables below present the reconciliation for the Company’s Level 3 assets (Servicing Related Assets) measured at fair value on a recurring basis as of the dates indicated (dollars in thousands):
Level 3 Fair Value Measurements
| Three Months Ended | Six Months Ended | |||
|---|---|---|---|---|
| June 30, 2025 | June 30, 2024 | June 30, 2025 | June 30, 2024 | |
| Balance at beginning of period | $227,333 | $250,380 | $233,658 | $253,629 |
| Purchases and sales: | ||||
| Sales | - | (12,803) | - | (12,803) |
| Other changes (A) | (1) | (2) | (1) | 6 |
| Total purchases and sales | (1) | (12,805) | (1) | (12,797) |
| Changes in Fair Value due to: | ||||
| Changes in valuation inputs or assumptions used in valuation model | 1,216 | 1,761 | (2,033) | 2,038 |
| Other changes in fair value (B) | (3,947) | (5,073) | (7,023) | (8,607) |
| Unrealized gain (loss) included in Net Income | (2,731) | (3,312) | (9,056) | (6,569) |
| Balance at end of period | $224,601 | $234,263 | $224,601 | $234,263 |
| (A) | Represents purchase price adjustments, principally contractual prepayment protection, and changes due to the Company’s repurchase of the underlying collateral. |
|---|
| (B) | Represents changes due to realization of expected cash flows and estimated MSR runoff. |
|---|
The tables below present information about the significant unobservable inputs used in the fair value measurement of the Company’s Servicing Related Assets classified as Level 3 fair value assets as of the dates indicated (dollars in thousands):
Fair Value Measurements
| Fair Value | Valuation Technique | Unobservable Input (A) | Range | Weighted Average (B) | |
|---|---|---|---|---|---|
| MSRs | $224,601 | Discounted cash flow | Constant prepayment speed | 4.5% - 12.7% | 6.4% |
| Uncollected payments | 0.6% - 5.9% | 0.8% | |||
| Discount rate | 9.2% | ||||
| Annual cost to service, per loan | $88 | ||||
| TOTAL | $224,601 | ||||
| Fair Value | Valuation Technique | Unobservable Input (A) | Range | Weighted Average (B) | |
|---|---|---|---|---|---|
| MSRs | $233,658 | Discounted cash flow | Constant prepayment speed | 3.8% -13.5% | 6.3% |
| Uncollected payments | 0.6% - 6.6% | 0.8% | |||
| Discount rate | 9.6% | ||||
| Annual cost to service, per loan | $88 | ||||
| TOTAL | $233,658 | ||||
| (A) | Significant increases (decreases) in any of the inputs in isolation may result in significantly lower (higher) fair value measurements. A change in the assumption used for discount rates may be accompanied by a directionally similar change in the assumption used for the probability of uncollected payments and a directionally opposite change in the assumption used for prepayment rates. |
| (B) | Weighted averages for unobservable inputs are calculated based on the unpaid principal balance of the portfolios. |
Fair Value of Financial Assets and Liabilities
In accordance with ASC 820, the Company is required to disclose the fair value of financial instruments, both assets and liabilities recognized and not recognized in the consolidated balance sheets, for which fair value can be estimated. The following describes the Company’s methods for estimating the fair value for financial instruments.
| • | RMBS available for sale securities, Servicing Related Assets, derivative assets and derivative liabilities are recurring fair value measurements; carrying value equals fair value. See discussion of valuation methods and assumptions within the “Fair Value Measurements” section of this footnote. |
|---|
| • | Cash and cash equivalents and restricted cash have a carrying value which approximates fair value because of the short maturities of these instruments. |
|---|
| • | The carrying value of servicing receivables, repurchase agreements and corporate debt that mature in less than one year generally approximates fair value due to the short maturities. The Company does not hold any repurchase agreements that are considered long-term. |
|---|
| • | The carrying value of servicing receivables, repurchase agreements and corporate debt that mature in less than one year generally approximates fair value due to the short maturities. The Company does not hold any repurchase agreements that are considered long-term. |
|---|
Corporate debt that matures in more than one year consists solely of financing secured by Aurora’s Servicing Related Assets. All of the Company’s debt is revolving and bears interest at adjustable rates. The Company considers that the amount of the corporate debt generally approximates fair value.
Note 10 — Commitments and Contingencies
The commitments and contingencies of the Company as of June 30, 2025 and December 31, 2024 are described below.
Legal and Regulatory
From time to time, the Company may be subject to potential liability under laws and government regulations and various claims and legal actions arising in the ordinary course of business. Liabilities are established for legal claims when payments associated with the claims become probable and the costs can be reasonably estimated. The actual costs of resolving legal claims may be substantially higher or lower than the amounts established for those claims. The Company has established immaterial reserves for these possible matters. Based on information currently available, management is not aware of any legal or regulatory claims that would have a material effect on the Company’s consolidated financial statements.
Commitments to Purchase/Sell RMBS
As of June 30, 2025 and December 31, 2024, the Company held forward TBA purchase and sale commitments with counterparties, which are forward Agency RMBS trades, whereby the Company committed to purchasing or selling a pool of securities at a particular interest rate. As of the date of the trade, the mortgage-backed securities underlying the pool that will be delivered to fulfill a TBA trade are not yet designated. The securities are typically “to be announced” 48 hours prior to the established trade settlement date. See Note 2 — Basis of Presentation and Significant Accounting Policies for details of unsettled RMBS trades, if any, as of June 30, 2025 and December 31, 2024.
Acknowledgment Agreements
In connection with the Fannie Mae MSR Financing Facility (as defined below in Note 12), entered into by Aurora and QRS III, those parties also entered into an acknowledgment agreement with Fannie Mae. Pursuant to that agreement, Fannie Mae consented to the pledge by Aurora and QRS III of their respective interests in MSRs for loans owned or securitized by Fannie Mae, and acknowledged the security interest of the lender in those MSRs. See Note 12—Notes Payable for a description of the Fannie Mae MSR Financing Facility and the financing facility it replaced.
In connection with the Freddie Mac MSR Revolver (as defined below in Note 12), Aurora, QRS V, and the lender, with a limited joinder by the Company, entered into an acknowledgement agreement with Freddie Mac pursuant to which Freddie Mac consented to the pledge of the Freddie Mac MSRs securing the Freddie Mac MSR Revolver. Aurora and the lender also entered into a consent agreement with Freddie Mac pursuant to which Freddie Mac consented to the pledge of Aurora’s rights to reimbursement for advances on the underlying loans. See Note 12—Notes Payable for a description of the Freddie Mac MSR Revolver.
Operating Lease
The Company’s operating lease is comprised of corporate office lease with a remaining term of approximately twenty-three months. Operating lease right-of-use (“ROU”) asset represents the right to use an underlying asset for the lease term and lease liabilities represent obligations to make lease payments arising from the lease. The Company recognizes lease expense on a straight-line basis over the lease term. The lease cost for the three-month periods ended June 30, 2025 and June 30, 2024 was approximately $19,000 and $0, respectively. The lease cost for the six-month periods ended June 30, 2025 and June 30, 2024 was approximately $37,500 and $0, respectively. Cash used for the operating lease during the six-month periods ended June 30, 2025 and June 30, 2024 was approximately $37,500 and $0, respectively.
The table below summarizes the Company’s future commitments under the operating lease (dollars in thousands):
| Operating Lease Commitments | |
|---|---|
| 2025 | $37 |
| 2026 | 41 |
| 2027 | - |
| Remaining undiscounted lease payments | 78 |
| Less: imputed interest | 4 |
| Remaining discounted lease payments | $74 |
Other information related to the operating lease is summarized below as of the periods indicated:
| Classification | June 30, 2025 | December 31, 2024 | |
|---|---|---|---|
| ROU Assets | Receivables and other assets | $74 | $109 |
| Lease Liabilities | Accrued expenses and other liabilities | $(74) | $(109) |
| Weighted average remaining lease term in years | 1.1 | 1.6 | |
| Weighted average discount rate (A) | 8.18% | 8.18% |
| (A) | The Company uses an incremental borrowing rate in determining the present value of lease payments. |
|---|
Note 11 — Repurchase Agreements
The Company had outstanding approximately $1,072.3 million and $1,077.3 million of borrowings under its repurchase agreements as of June 30, 2025 and December 31, 2024, respectively. The Company’s obligations under these agreements had weighted average remaining maturities of 26 days and 18 days as of June 30, 2025 and December 31, 2024. RMBS and cash have been pledged as collateral under these repurchase agreements (see Note 4).
The repurchase agreements had the following remaining maturities and weighted average rates as of the dates indicated (dollars in thousands):
Repurchase Agreements Characteristics
| Repurchase Agreements | Weighted Average Rate | |
|---|---|---|
| Less than one month | $824,982 | 4.48% |
| One to three months | 247,312 | 4.47% |
| Total/Weighted Average | $1,072,294 | 4.47% |
| Repurchase Agreements | Weighted Average Rate | |
|---|---|---|
| Less than one month | $1,005,685 | 4.75% |
| One to three months | 71,572 | 4.72% |
| Total/Weighted Average | $1,077,257 | 4.75% |
Note 12 — Notes Payable
As of June 30, 2025, the Company hadtwo separate MSR financing facilities: (i) the Freddie Mac MSR Revolver, which is revolving credit facility for up to $100.0 million that is secured by all Freddie Mac MSRs owned by Aurora; and (ii) the Fannie Mae MSR Revolving Facility, which is a revolving credit facility for up to $150.0 million, that is secured by all Fannie Mae MSRs owned by Aurora. Both financing facilities are available for MSRs as well as certain servicing related advances associated with MSRs.
Freddie Mac MSR Revolver. The Company, Aurora and QRS V (collectively with Aurora and the Company, the “Borrowers”) have entered into a $100.0 million revolving credit facility (the “Freddie Mac MSR Revolver”), pursuant to which Aurora pledged all of its existing and future MSRs on loans owned or securitized by Freddie Mac. In June 2025, the Borrowers entered into an amendment that extended the revolving period for an additional 364 days with the Borrowers’ option forone renewal for similar terms followed by aone-year term out feature with a 24-month amortization schedule. Amounts borrowed bear interest at a weighted average borrowing rate of 7.2%. At June 30, 2025 and December 31, 2024, approximately $56.5 million was outstanding under the Freddie Mac MSR Revolver.
Fannie Mae MSR Revolving Facility. Aurora and QRS III have entered into a loan and security agreement (the “Fannie Mae MSR Revolving Facility”), pursuant to which Aurora and QRS III pledged their respective rights in all existing and future MSRs for loans owned or securitized by Fannie Mae to secure borrowings outstanding from time to time. The maximum credit amount outstanding at any one time under the Fannie Mae MSR Revolving Facility is $150.0 million. The revolving period is 24 months which may be extended by agreement with the lender. In October 2023, Aurora and QRS III entered into an amendment to the Fannie Mae MSR Revolving Facility that extended the revolving period for an additional 24 months. Amounts borrowed bear interest at a weighted average borrowing rate of 7.1%. At the end of the revolving period, the outstanding amount will be converted to athree-year term loan that will bear interest at a rate calculated at a spread over the rate forone-year interest rate swaps. The Company has guaranteed repayment of all indebtedness under the Fannie Mae MSR Revolving Facility. At June 30, 2025 and December 31, 2024, approximately $93.6 million and $95.6 million, respectively, was outstanding under the Fannie Mae MSR Revolving Facility.
The outstanding borrowings had the following remaining maturities as of the dates indicated (dollars in thousands):
Notes Payable Repayment Characteristics
| 2025 · 2026 · 2027 · 2028 · 2029 · 2030 · Total | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Freddie Mac MSR Revolver | ||||||||||||
| Borrowings under Freddie Mac MSR Revolver | $ | - | $56,500 | $ | - | $ | - | $ | - | $ | - | $56,500 |
| Fannie Mae MSR Revolving Facility | ||||||||||||
| Borrowings under Fannie Mae MSR Revolving Facility | 552 | 6,868 | 7,337 | 78,843 | - | - | 93,600 | |||||
| Total | $552 | $63,368 | $7,337 | $78,843 | $ | - | $ | - | $150,100 | |||
| 2025 · 2026 · 2027 · 2028 · 2029 · 2030 · Total | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Freddie Mac MSR Revolver | ||||||||||||
| Borrowings under Freddie Mac MSR Revolver | $56,500 | $ | - | $ | - | $ | - | $ | - | $ | - | $56,500 |
| Fannie Mae MSR Revolving Facility | ||||||||||||
| Borrowings under Fannie Mae MSR Revolving Facility | 555 | 6,915 | 7,408 | 80,722 | - | - | 95,600 | |||||
| Total | $57,055 | $6,915 | $7,408 | $80,722 | $ | - | $ | - | $152,100 | |||
Note 13 — Receivables and Other Assets
The assets comprising “Receivables and other assets” as of June 30, 2025 and December 31, 2024 are summarized in the following table (dollars in thousands):
Receivables and Other Assets
| June 30, 2025 | December 31, 2024 | |
|---|---|---|
| Servicing advances (A) | $9,486 | $13,797 |
| Interest receivable | 6,135 | 5,785 |
| Deferred tax asset | 9,626 | 10,921 |
| Other receivables (B) | 8,268 | 3,787 |
| Total other assets | $33,515 | $34,290 |
| (A) | The Company only records as an asset those servicing advances that the Company deems recoverable. |
|---|
| (B) | Includes a promissory note receivable with a principal amount of $3.2 million. The note bears interest at a fixed rate of 8.0% per annum, as well as an additional percentage of distributable cash, with interest payments due quarterly and the principal due at maturity on May 22, 2030. The note is classified as held-for-investment and measured at amortized cost. The Company evaluates credit quality of the note on a regular basis and has determined that no allowance for credit losses is necessary as of the reporting date. The note receivable is classified as a “Level 3” fair value item due to the Company’s reliance on unobservable inputs to estimate its fair value. The Company has concluded that the fair value of the note approximates its carrying value because the note is newly issued, and there have been no significant changes in credit or market conditions since issuance. |
|---|
Note 14 — Accrued Expenses and Other Liabilities
The liabilities comprising “Accrued expenses and other liabilities” as of June 30, 2025 and December 31, 2024 are summarized in the following table (dollars in thousands):
Accrued Expenses and Other Liabilities
| June 30, 2025 | December 31, 2024 | |
|---|---|---|
| Accrued interest on repurchase agreements | $1,964 | $4,101 |
| Accrued interest on notes payable | 1,563 | 1,701 |
| Accrued expenses | 1,694 | 3,079 |
| Due to counterparties (A) | 12,805 | 9,309 |
| Total accrued expenses and other liabilities | $18,026 | $18,190 |
| (A) | Includes collateral for the Company’s borrowings that represents a payable to the counterparties as of the balance sheet date. |
|---|
Note 15 — Income Taxes
The Company elected to be taxed as a REIT under Code Sections 856 through 860 beginning with its short taxable year ended December 31, 2013. As a REIT, the Company generally will not be subject to U.S. federal income tax to the extent that it distributes its taxable income to its stockholders. To maintain qualification as a REIT, the Company must distribute at least 90% of its annual REIT taxable income to its stockholders and meet certain other requirements such as assets it may hold, income it may generate and its stockholder composition. It is the Company’s policy to distribute all or substantially all of its REIT taxable income. To the extent there is any undistributed REIT taxable income at the end of a year, the Company can elect to distribute such shortfall within the next year as permitted by the Code.
Effective January 1, 2014, CHMI Solutions elected to be taxed as a corporation for U.S. federal income tax purposes; prior to this date, CHMI Solutions was a disregarded entity for U.S. federal income tax purposes. CHMI Solutions has jointly elected with the Company, the ultimate beneficial owner of CHMI Sub-REIT, to be treated as a TRS of the Company, and all activities conducted through CHMI Solutions and its wholly-owned subsidiary, Aurora, are subject to federal and state income taxes. CHMI Solutions files a consolidated tax return with Aurora and is fully taxed as a U.S. C-Corporation.
The state and local tax jurisdictions for which the Company is subject to tax filing obligations recognize the Company’s status as a REIT, and therefore, the Company generally does not pay income tax in such jurisdictions. CHMI Solutions and Aurora are subject to U.S. federal, state and local income taxes. All of the Company’s pre-tax book income is from U.S. domestic sources.
The components of the Company’s income tax expense (benefit) are as follows for the periods indicated below (dollars in thousands):
| Three Months Ended June 30, · Six Months Ended June 30, | ||||||
|---|---|---|---|---|---|---|
| 2025 · 2024 · 2025 · 2024 | ||||||
| Current federal income tax benefit | $ | - | $85 | $ | - | $85 |
| Current state income tax expense (benefit) | - | 11 | - | 11 | ||
| Deferred federal income tax expense | 990 | 499 | 1,143 | 1,120 | ||
| Deferred state income tax expense | 131 | 69 | 151 | 151 | ||
| Provision for Corporate Business Taxes | $1,121 | $664 | $1,294 | $1,367 | ||
The following is a reconciliation of the statutory federal rate to the effective rate, for the periods indicated below (dollars in thousands):
| Three Months Ended June 30, · Six Months Ended June 30, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2025 · 2024 · 2025 · 2024 | ||||||||
| Computed income tax expense (benefit) at federal rate | $564 | 21.0% | $304 | 21.0% | $(868) | 21.0% | $2,984 | 21.0% |
| State tax expense, net of federal tax, if applicable | 103 | 3.8% | 61 | 4.2% | 119 | (2.9)% | 126 | 0.9% |
| REIT income not subject to tax expense (benefit) | 454 | 16.9% | 299 | 20.6% | 2,043 | (49.4)% | (1,743) | (12.3)% |
| Provision for Corporate Business Taxes/Effective Tax Rate(A) | $1,121 | 41.7% | $664 | 45.8% | $1,294 | (31.3)% | $1,367 | 9.6% |
| (A) | The provision for income taxes is recorded at the TRS level. |
|---|
The Company’s consolidated balance sheets contain the following deferred tax assets and liabilities, which are recorded at the TRS level (dollars in thousands):
| June 30, 2025 | December 31, 2024 | |
|---|---|---|
| Deferred tax assets (liabilities) | ||
| Deferred tax - mortgage servicing rights | $(9,471) | $(6,907) |
| Deferred tax - net operating loss | 19,097 | 17,828 |
| Total net deferred tax assets | $9,626 | $10,921 |
In assessing the realizability of deferred tax assets, the Company considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which temporary differences become deductible. The Company had net operating losses (“NOLs”) of $82.5 million as of June 30, 2025, which were created subsequent to 2017 and can be carried forward indefinitely. As of June 30, 2025, the Company believes it is more likely than not that it will fully realize its deferred tax assets. Deferred tax assets are included in “Receivables and other assets” in the consolidated balance sheets.
Based on the Company’s evaluation, the Company has concluded that there are no significant liabilities for unrecognized tax benefits required to be reported in the Company’s consolidated financial statements. Additionally, there were no amounts accrued for penalties or interest as of or during the periods presented in these consolidated financial statements.
The Company’s 2023, 2022 and 2021 federal, state and local income tax returns remain open for examination by the relevant authorities.
Distributions to stockholders generally will be primarily taxable as ordinary income, although a portion of such distributions may be designated as qualified dividend income or may constitute a return of capital. The Company furnishes annually to each stockholder a statement setting forth distributions paid during the preceding year and their U.S. federal income tax treatment.
Note 16 — Subsequent Events
Events subsequent to June 30, 2025, not otherwise described herein, were evaluated and no additional events were identified requiring further disclosure in the consolidated financial statements.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.