BIMINI CAPITAL MANAGEMENT, INC.
For the period ended Dec 31, 2025. Filed Mar 13, 2026.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2025 · Filed Mar 13, 2026
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
BIMINI CAPITAL MANAGEMENT,** INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE1. ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES
Business Description
Bimini Capital Management, Inc., a Maryland corporation (“Bimini Capital” and collectively with its subsidiaries, the “Company”) was formed in* September 2003,*and is a holding company. The Company operates intwo business segments through its principal wholly owned operating subsidiary, Royal Palm Capital, LLC, which includes its wholly owned subsidiary, Bimini Advisors Holdings, LLC.
Royal Palm Capital, LLC maintains an investment portfolio, consisting primarily of residential mortgage-backed securities ("MBS") investments and shares of Orchid Island Capital, Inc. ("Orchid") common stock, for its own benefit. Royal Palm Capital, LLC and its wholly owned subsidiaries are collectively referred to as "Royal Palm."
Bimini Advisors Holdings, LLC and its wholly owned subsidiary, Bimini Advisors, LLC (an investment advisor registered with the Securities and Exchange Commission), are collectively referred to as "Bimini Advisors." Bimini Advisors manages an MBS portfolio for Orchid and receives fees for providing these services. Bimini Advisors also provides certain repurchase agreement trading, clearing and administrative services to Orchid. Bimini Advisors also manages the MBS portfolio of Royal Palm.
Consolidation
The accompanying consolidated financial statements include the accounts of Bimini Capital and its subsidiaries, as listed above. All inter-company accounts and transactions have been eliminated.
Basis of Presentation
The accompanying consolidated financial statements are prepared on the accrual basis of accounting in accordance with accounting principles generally accepted in the United States (“GAAP”). In the opinion of management, all adjustments considered necessary for a fair presentation of the Company's consolidated financial position, results of operations and cash flows have been included and are of a normal and recurring nature.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could significantly differ from those estimates. Significant estimates affecting the accompanying consolidated financial statements include determining the fair values of mortgage-backed securities (“MBS”), the amounts of asset valuation allowances, and the computation of the income tax provision or benefit and the deferred tax asset allowances recorded for each accounting period.
Segment Reporting
The Company’s operations are classified intotwo reportable segments: the asset management segment and the investment portfolio segment. These segments are evaluated by management in deciding how to allocate resources and in assessing performance. The accounting policies of the operating segments are the same as the Company’s accounting policies described in this note with the exception that inter-segment revenues and expenses are included in the presentation of segment results. For further information see Note15.
Variable Interest Entities (VIEs)
A variable interest entity ("VIE") is consolidated by an enterprise if it is deemed the primary beneficiary of the VIE. The Company obtains interests in VIEs through its investments in MBS. The interests in these VIEs are passive in nature and arenot expected to result in the Company obtaining a controlling financial interest in these VIEs in the future. As a result, the Company doesnot consolidate these VIEs and accounts for the interest in these VIEs as MBS. See Note3. The maximum exposure to loss for these VIEs is the carrying value of the MBS.
56
Bimini Capital has a common share investment in a trust, Bimini Capital Trust II, ("BCTII"), used in connection with the issuance of Bimini Capital's junior subordinated notes. BCTII is a VIE, as the holders of the equity investment at risk donot have adequate decision making ability over BCTII’s activities. Bimini Capital's investment was financed directly by BCTII as a result of its loan of the proceeds to Bimini Capital, therefore that investment isnot an equity investment at risk and isnot a variable interest. Since Bimini Capital isnot the primary beneficiary of BCTII, the Company hasnot consolidated the financial statements of BCTII into its consolidated financial statements, and this investment is accounted for on the equity method. See Note9.
Cash and Cash Equivalents and Restricted Cash
Cash and cash equivalents include cash on deposit with financial institutions and highly liquid investments with original maturities ofthree months or less at the time of purchase. Restricted cash includes cash pledged as collateral for repurchase agreements and margin for derivative instruments. The following table presents the Company’s cash, cash equivalents and restricted cash as of* December 31, 2025and2024*.
| 2025 | 2024 | |
|---|---|---|
| Cash and cash equivalents | $12,696,660 | $5,671,347 |
| Restricted cash | 1,621,399 | 1,751,399 |
| Total cash, cash equivalents and restricted cash | $14,318,059 | $7,422,746 |
The Company maintains cash balances at several banks and excess margin withone exchange clearing members. At times, balances* mayexceed federally insured limits. The Company hasnot* experienced any losses related to these balances. Restricted cash balances are uninsured, but are held in separate accounts that are segregated from the general funds of the counterparty. The Company limits uninsured balances to only large, well-known banks and exchange clearing members and believes that it isnot exposed to significant credit risk on cash and cash equivalents or restricted cash balances.
Advisory Services
Bimini Advisors manages and advises Orchid pursuant to the terms of a management agreement. See Note2. Under the terms of the management agreement, Orchid is obligated to pay Bimini Advisors a monthly management fee and a pro rata portion of certain overhead costs and to reimburse the Company for any direct expenses incurred on its behalf. Revenues from management fees are recognized over the period of time in which the service is performed.
Mortgage-Backed Securities
The Company invests primarily in pass-through (“PT”) MBS issued by Freddie Mac, Fannie Mae or Ginnie Mae, collateralized mortgage obligations (“CMOs”), interest-only (“IO”) securities and inverse interest-only (“IIO”) securities representing interest in or obligations backed by pools of mortgage-backed loans. The Company refers to MBS and CMOs as PT MBS and IO and IIO securities as structured MBS. The Company has elected to account for its investment in MBS under the fair value option. Electing the fair value option requires the Company to record changes in fair value in the consolidated statement of operations, which, in management’s view, more appropriately reflects the results of operations for a particular reporting period and is consistent with the underlying economics and how the portfolio is managed.
The Company records MBS transactions on the trade date. Security purchases that havenot settled as of the balance sheet date are included in the MBS balance with an offsetting liability recorded, whereas securities sold that havenot settled as of the balance sheet date are removed from the MBS balance with an offsetting receivable recorded.
Fair value is defined as the price that would be received to sell the asset or paid to transfer the liability in an orderly transaction between market participants at the measurement date. The fair value measurement assumes that the transaction to sell the asset or transfer the liability either occurs in the principal market for the asset or liability, or in the absence of a principal market, occurs in the most advantageous market for the asset or liability. Estimated fair values for MBS are based on independent pricing sources and/orthird-party broker quotes, when available.
57
Income on PT MBS is based on the stated interest rate of the security. Premiums or discounts present at the date of purchase arenot amortized. Premium loss and discount accretion resulting from monthly principal repayments are reflected in unrealized gains and losses on MBS in the consolidated statements of operations. For IO securities, the income is accrued based on the carrying value and the effective yield. The difference between income accrued and the interest received on the security is characterized as a return of investment and serves to reduce the asset’s carrying value. At each reporting date, the effective yield is adjusted prospectively for future reporting periods based on the new estimate of prepayments and the contractual terms of the security. For IIO securities, effective yield and income recognition calculations also take into account the index value applicable to the security. Changes in fair value of MBS during each reporting period are recorded in earnings and reported as unrealized gains or losses on MBS in the accompanying consolidated statements of operations. The amount reported as unrealized gains or losses on MBS thus captures the net effect of changes in the fair market value of securities caused by market developments and any premium or discount lost as a result of principal repayments during the period. Realized gains and losses on sales of MBS, using the specific identification method, are reported as a separate component of net portfolio income on the statement of operations.
Orchid Island Capital, Inc. Common Stock
The Company accounts for its investment in Orchid common shares at fair value. The change in the fair value and dividends received on this investment are reflected in the consolidated statements of operations for each reporting period. We estimate the fair value of Orchid's common shares on a market approach using “Level1” inputs based on the quoted market price of Orchid’s common stock on a national stock exchange.
Derivative Financial Instruments
The Company has historically used derivative instruments to manage interest rate risk, facilitate asset/liability strategies and manage other exposures, and it* maycontinue to do so in the future. The principal instruments that the Company has used are interest rate futures contracts, and “to-be-announced” (“TBA”) securities. The Company accounts for TBA securities as derivative instruments. Other types of derivative instruments may*be used in the future. Gains and losses associated with derivative transactions are reported in gain (loss) on derivative instruments in the accompanying consolidated statements of operations.
During the year ended* December 31, 2025*, the Company only held U.S. Treasury Note ("T-Note") and Secured Overnight Financing Rate ("SOFR") futures contracts. The Company recorded income (loss) of approximately $(1.9) million and $2.4 million on these instruments during the years ended* December 31, 2025* and2024, respectively.
Derivative instruments are carried at fair value, and changes in fair value are recorded in the consolidated statements of operations for each period. The Company’s derivative financial instruments arenot designated as hedge accounting relationships, but rather are used as economic hedges of its portfolio assets and liabilities. Gains and losses on derivatives, except those that result in cash receipts or payments, are included in operating activities on the statements of cash flows. Cash payments and cash receipts from settlements of derivatives, including current period net cash settlements on interest rate swaps, is classified as an investing activity on the statements of cash flows. The Company's derivative agreements generally contain provisions that allow for netting or setting off derivative assets and liabilities with the counterparty; however, related assets and liabilities are reported on a gross basis in the Company's consolidated balance sheets. Derivative instruments in a gain position, if any, are reported as derivative assets at fair value and derivative instruments in a loss position, if any, are reported as derivative liabilities at fair value in the consolidated balance sheets.
Holding derivatives creates exposure to credit risk related to the potential for failure by counterparties to honor their commitments. In the event of default by a counterparty, the Company* mayhave difficulty recovering its collateral and may**not* receive payments provided for under the terms of the agreement. The Company’s derivative agreements require it to post or receive collateral to mitigate such risk. In addition, the Company uses only registered central clearing exchanges and well-established commercial banks as counterparties, monitors positions with individual counterparties and adjusts posted collateral as required. The Company’s futures contracts are exchange traded contracts that are valued based on exchange pricing with daily margin requirements. The margin requirement varies based on the market value of the open position and the equity retained in the account. Margin posted is treated as settlement of the outstanding value of the futures contract. Any margin excess or deficit outstanding is recorded as a receivable or payable as of the date of the Company’s balance sheets. The Company realizes gains and losses on these contracts upon expiration equal to the difference between the current fair value of the underlying asset and the contractual price of the futures contract.
Financial Instruments
The fair value of financial instruments is disclosed either in the body of the consolidated financial statements or in the accompanying notes. MBS, Orchid common stock and derivative assets and liabilities are accounted for at fair value in the consolidated balance sheets. The methods and assumptions used to estimate fair value for these instruments are presented in Note14.
58
Property and Equipment, net
Property and equipment, net, consists of computer equipment with a depreciable life of 3 years, office furniture and equipment with depreciable lives of 8 to 20 years, land which hasno depreciable life, and buildings and improvements with depreciable lives of 30 years. Property and equipment is recorded at acquisition cost and depreciated to their respective salvage values using the straight-line method over the estimated useful lives of the assets. Depreciation is included in administrative and other expenses in the consolidated statement of operations.
Repurchase Agreements
The Company finances the acquisition of the majority of its PT MBS through the use of repurchase agreements under master repurchase agreements. Repurchase agreements are accounted for as collateralized financing transactions, which are carried at their contractual amounts, including accrued interest, as specified in the respective agreements.
Earnings Per Share
Basic EPS is calculated as income available to common stockholders divided by the weighted average number of common shares outstanding during the period. Diluted EPS is calculated using the treasury stock ortwo-class method, as applicable for common stock equivalents. However, the common stock equivalents arenot included in computing diluted EPS if the result is anti-dilutive.
Outstanding shares of Class B Common Stock, participating and convertible into Class A Common Stock, are entitled to receive dividends in an amount equal to the dividends declared, if any, on each share of Class A Common Stock. Accordingly, shares of the Class B Common Stock are included in the computation of basic EPS using thetwo-class method and, consequently, are presented separately from Class A Common Stock.
The shares of Class C Common Stock arenot included in the basic EPS computation as these shares donot have participation rights. The outstanding shares of Class B and Class C Common Stock arenot included in the computation of diluted EPS for the Class A Common Stock as the conditions for conversion into shares of Class A Common Stock werenot met.
Income Taxes
Income taxes are provided for using the asset and liability method. Deferred tax assets and liabilities represent the differences between the financial statement and income tax bases of assets and liabilities using enacted tax rates. The measurement of net deferred tax assets is adjusted by a valuation allowance if, based on the Company’s evaluation, it is more likely thannot that they willnot be fully realized in future accounting periods.
The Company’s U.S. federal income tax returns for years ended on or after* December 31, 2022*remain open for examination. Although management believes its calculations for tax returns are correct and the positions taken thereon are reasonable, the final outcome of a tax examination, should it occur, could be materially different from the tax returns filed by the Company, and those differences could result in significant costs or benefits to the Company. Bimini Capital and its includable subsidiaries, and Royal Palm and its includable subsidiaries, file their tax returns as separate tax paying entities.
The Company assesses the likelihood, based on their technical merit, that uncertain tax positions will be sustained during a tax examination based on the facts, circumstances and information available. The measurement of uncertain tax positions is adjusted when new information is available, or when an event occurs that requires a change. The Company recognizes tax positions in the consolidated financial statements only when it is more likely thannot that the position will be sustained upon examination by the relevant taxing authority based on the technical merits of the position. A position that meets this standard is measured at the largest amount of benefit that will more likely thannot be realized upon settlement. The difference between the benefit recognized and the tax benefit claimed on a tax return is referred to as an unrecognized tax benefit and is recorded as a liability in the consolidated balance sheets. The Company has recordedno such liabilities. The Company records income tax-related interest and penalties, if applicable, within the income tax provision.
59
Recent Accounting Pronouncements
In* December 2023,the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”)No. 2023-09, Income Taxes (Topic740*):Improvements to Income Tax Disclosures, which requires, among other things, greater disaggregation of information in the income tax rate reconciliation and for paid income taxes to be disaggregated by jurisdiction. The Company adopted ASUNo. 2023-09 in the current period and retrospectively. The adoption of ASUNo. 2023-09 didnot have any impact on the financial statements or results of operations.
In* November 2024,the FASB issued ASUNo.* 2024-03, Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic220-40):Disaggregation of Income Statement Expenses. The amendments in the ASU require disclosures about specific types of expenses included in the expense captions presented on the Consolidated Statements of Income, as well as disclosures about selling expenses. ASU2024-03 is effective for fiscal years beginning after* December 15, 2026,*with early adoption allowed. We are currently evaluating the impact of adoption on our financial disclosures.
NOTE2. ADVISORY SERVICES
Bimini Advisors serves as the manager and advisor for Orchid pursuant to the terms of a management agreement. As Manager, Bimini Advisors is responsible for administering Orchid's business activities and day-to-day operations. Pursuant to the terms of the management agreement, Bimini Advisors provides Orchid with its management team, including its officers, along with appropriate support personnel. Bimini Advisors is at all times subject to the supervision and oversight of Orchid's board of directors and has only such functions and authority as delegated to it. Bimini Advisors receives a monthly management fee in the amount of:
| ● | One-twelfth of 1.50% of the first $250 million of the Orchid’s month-end equity, as defined in the management agreement, |
| ● | One-twelfth of 1.25% of the Orchid’s month-end equity that is greater than $250 million and less than or equal to $500 million, and |
| ● | One-twelfth of 1.00% of the Orchid’s month-end equity that is greater than $500 million. |
The Company also provides certain repurchase agreement trading, clearing and administrative services to Orchid. In consideration for such services, Orchid pays the following fees to the Company:
| ● | a daily fee equal to the outstanding principal balance of repurchase agreement funding in place as of the end of such day multiplied by 1.5 basis points for the amount of aggregate outstanding principal balance less than or equal to $5 billion, and multiplied by 1.0 basis point for any amount of aggregate outstanding principal balance in excess of $5 billion, and |
| ● | a fee for the clearing and operational services provided by personnel of the Manager equal to $10,000 per month. |
Orchid is obligated to reimburse Bimini Advisors for any direct expenses incurred on its behalf and to pay to Bimini Advisors an amount equal to Orchid's pro rata portion of certain overhead costs set forth in the management agreement. Orchid is required to pay Bimini Advisors by the15th day of the month following the month the services are performed. The management agreement has been renewed through* February 20, 2027*and provides for automaticone-year extension options thereafter. Should Orchid terminate the management agreement without cause, it will be obligated to pay Bimini Advisors a termination fee equal tothree times the average annual management fee, as defined in the management agreement, before or on the last day of the applicable renewal term.
The following table summarizes the advisory services revenue from Orchid for the years ended* December 31, 2025and2024*.
| (in thousands) | ||
|---|---|---|
| 2025 | 2024 | |
| Management fee | $12,723 | $9,354 |
| Allocated overhead | 2,782 | 2,644 |
| Repurchase, clearing and administrative fee | 1,070 | 786 |
| Total | $16,575 | $12,784 |
60
As of* December 31, 2025and2024*, the net amount due from Orchid was approximately $1.7 million and $1.2 million, respectively.
NOTE3. MORTGAGE-BACKED SECURITIES
The following table presents the Company’s MBS portfolio as of* December 31, 2025and2024*:
| (in thousands) | |||
|---|---|---|---|
| Par Value | Cost(1) | Fair Value | |
| December 31, 2025 | $86,293 | $87,266 | $88,929 |
| December 31, 2024 | $120,502 | $123,878 | $122,348 |
| (1) | The cost information in the table above represents the aggregate current par value, multiplied by the purchase price of each security in the portfolio. |
The following table is a summary of the Company's net loss from the sale of MBS for the years ended* December 31, 2025and2024*:
| (in thousands) | |||
|---|---|---|---|
| 2025 · 2024 | |||
| Proceeds from sales of MBS | $19,513 | $46,252 | |
| Carrying value of MBS sold | 19,732 | 46,814 | |
| Net loss on sales of MBS | $(219) | $(562) | |
| Gross gain sales of MBS | $39 | $ | - |
| Gross loss on sales of MBS | (258) | (562) | |
| Net loss on sales of MBS | $(219) | $(562) | |
NOTE4. PROPERTY AND EQUIPMENT, NET
The composition of property and equipment as of* December 31, 2025and2024* follows:
| (in thousands) | ||
|---|---|---|
| 2025 | 2024 | |
| Land | $1,185 | $1,185 |
| Buildings and improvements | 1,827 | 1,827 |
| Computer equipment and software | 45 | 45 |
| Office furniture and equipment | 220 | 220 |
| Total cost | 3,277 | 3,277 |
| Less accumulated depreciation and amortization | (1,508) | (1,432) |
| Property and equipment, net | $1,769 | $1,845 |
NOTE5. OTHER ASSETS AND OTHER LIABILITIES
The composition of other assets as of* December 31, 2025and2024* follows:
| (in thousands) | ||
|---|---|---|
| 2025 | 2024 | |
| Investment in Bimini Capital Trust II | $804 | $804 |
| Prepaid expenses | 391 | 236 |
| Other | 71 | 70 |
| Total other assets | $1,266 | $1,110 |
61
The composition of other liabilities as of* December 31, 2025and2024* follows:
| (in thousands) | ||
|---|---|---|
| 2025 | 2024 | |
| Accrued payroll | $3,583 | $2,867 |
| Accrued liabilities | 196 | 41 |
| Accounts payable | 319 | 100 |
| Total other liabilities | $4,098 | $3,008 |
NOTE6. REPURCHASE AGREEMENTS
The Company pledges certain of its MBS as collateral under repurchase agreements with financial institutions. Interest rates are generally fixed based on prevailing rates corresponding to the terms of the borrowings, and interest is generally paid at the termination of a borrowing. If the fair value of the pledged securities declines, lenders will typically require the Company to post additional collateral or pay down borrowings to re-establish agreed upon collateral requirements, referred to as "margin calls." Similarly, if the fair value of the pledged securities increases, lenders* mayrelease collateral back to the Company. As of December 31, 2025*, the Company had met all margin call requirements.
As of* December 31, 2025and2024,* the Company’s repurchase agreements had remaining maturities as summarized below:
| ($ in thousands) | |||||||
|---|---|---|---|---|---|---|---|
| Overnight · Between · Between · Greater | |||||||
| (1 Day · 2 and · 31 and · Than | |||||||
| or Less) · 30 DAYS · 90 Days · 90 Days · Total | |||||||
| Fair value of securities pledged, including accrued interest receivable | $ | - | $70,681 | $18,539 | $ | - | $89,220 |
| Repurchase agreement liabilities associated with these securities | $ | - | $67,669 | $17,657 | $ | - | $85,326 |
| Net weighted average borrowing rate | - | 4.00% | 3.89% | - | 3.98% | ||
| Fair value of securities pledged, including accrued interest receivable | $ | - | $84,954 | $17,675 | $20,063 | $122,692 | |
| Repurchase agreement liabilities associated with these securities | $ | - | $81,215 | $16,855 | $19,111 | $117,181 | |
| Net weighted average borrowing rate | - | 4.70% | 4.54% | 4.76 | 4.68% | ||
In addition, cash pledged to counterparties as collateral for repurchase agreements was approximately $0.6 million as of* December 31, 2025*, and $0.6 million as of* December 31, 2024.*
If, during the term of a repurchase agreement, a lender files for bankruptcy, the Company might experience difficulty recovering its pledged assets, which could result in an unsecured claim against the lender for the difference between the amount loaned to the Company plus interest due to the counterparty and the fair value of the collateral pledged to such lender, including the accrued interest receivable, and cash posted by the Company as collateral, if any. As of* December 31, 2025* and2024, the Company had an aggregate amount at risk (the difference between the amount loaned to the Company, including interest payable, and the fair value of securities and cash pledged (if any), including accrued interest on such securities) with all counterparties of approximately $4.2 million and $5.8 million, respectively. The Company didnot have an amount at risk with anyone counterparty exceeding10% of stockholders' equity as of* December 31, 2025*. Summary information regarding amounts at risk with individual counterparties greater than10% of the Company's stockholders' equity as of* December 31, 2024*is presented in the table below.
62
| ($ in thousands) | |||
|---|---|---|---|
| % of · Weighted | |||
| Stockholders' · Average | |||
| Amount | Equity | Maturity | |
| Repurchase Agreement Counterparty | at Risk | at Risk | (in Days) |
| South Street Securities, LLC | $1,226 | 18.0% | 23 |
| Marex Capital Markets Inc. | 1,205 | 17.7% | 18 |
| Mitsubishi UFJ Securities, Inc. | 858 | 12.6% | 14 |
| Mirae Asset Securities (USA) Inc. | 842 | 12.3% | 139 |
| DV Securities, LLC. | 834 | 12.2% | 28 |
| Clear Street LLC | 794 | 11.6% | 79 |
NOTE7. PLEDGED ASSETS
Assets Pledged to Counterparties
The table below summarizes Bimini’s assets pledged as collateral under its repurchase agreements and derivative agreements as of* December 31, 2025and2024*.
| ($ in thousands) | ||||||||
|---|---|---|---|---|---|---|---|---|
| December 31, 2025 · December 31, 2024 | ||||||||
| Repurchase · Derivative · Repurchase · Derivative | ||||||||
| Assets Pledged to Counterparties · Agreements · Agreements · Total · Agreements · Agreements · Total | ||||||||
| PT MBS - at fair value | $88,808 | $ | - | $88,808 | $119,960 | $ | - | $119,960 |
| Structured MBS - at fair value | - | - | - | 2,133 | - | 2,133 | ||
| Accrued interest on pledged securities | 413 | - | 413 | 599 | - | 599 | ||
| Cash | 568 | 1,053 | 1,621 | 629 | 1,122 | 1,751 | ||
| Total | $89,789 | $1,053 | $90,842 | $123,321 | $1,122 | $124,443 | ||
Assets Pledged from Counterparties
The table below summarizes assets pledged to Bimini from counterparties under repurchase agreements as of* December 31, 2025and2024*. Cash received as margin is recognized in cash and cash equivalents with a corresponding amount recognized as an increase in repurchase agreements in the consolidated balance sheets.
| ($ in thousands) | |||
|---|---|---|---|
| Assets Pledged to Bimini · 2025 · 2024 | |||
| Cash | $ | - | $250 |
| Total | $ | - | $250 |
NOTE8. OFFSETTING ASSETS AND LIABILITIES
The Company’s repurchase agreements are subject to underlying agreements with master netting or similar arrangements, which provide for the right of offset in the event of default or in the event of bankruptcy of either party to the transactions. The Company reports its assets and liabilities subject to these arrangements on a gross basis. The following table presents information regarding those assets and liabilities subject to such arrangements as if the Company had presented them on a net basis as of* December 31, 2025and2024*.
63
| (in thousands) | ||||||||
|---|---|---|---|---|---|---|---|---|
| Offsetting of Liabilities | ||||||||
| Net Amount · Gross Amount | ||||||||
| Gross · of Liabilities · Not Offset in the | ||||||||
| Amount · Presented · Consolidated Balance Sheet | ||||||||
| Gross · Offset in the · in the · Financial | ||||||||
| Amount of · Consolidated · Consolidated · Instruments · Cash | ||||||||
| Recognized · Balance · Balance · Posted as · Posted as · Net | ||||||||
| Liabilities · Sheet · Sheet · Collateral · Collateral · Amount | ||||||||
| Repurchase Agreements | $85,326 | $ | - | $85,326 | $(84,758) | $(568) | $ | - |
| $85,326 | $ | - | $85,326 | $(84,758) | $(568) | $ | - | |
| Repurchase Agreements | $117,181 | $ | - | $117,181 | $(116,552) | $(629) | $ | - |
| $117,181 | $ | - | $117,181 | $(116,552) | $(629) | $ | - | |
The amounts disclosed for collateral received by or posted to the same counterparty are limited to the amount sufficient to reduce the asset or liability presented in the consolidated balance sheet to zero. The fair value of the actual collateral received by or posted to the same counterparty typically exceeds the amounts presented. See Note7 for a discussion of collateral posted for, or received against, repurchase obligations and derivative instruments.
NOTE9. LONG-TERM DEBT
Long-term debt as of* December 31, 2025and2024* is summarized as follows:
| (in thousands) | ||
|---|---|---|
| 2025 | 2024 | |
| Junior subordinated debt | $26,804 | $26,804 |
| Note payable | 543 | 564 |
| Total | $27,347 | $27,368 |
Junior Subordinated Debt
During2005, Bimini Capital sponsored the formation of a statutory trust, known as BCTII,100% of the common equity of which is owned by Bimini Capital. It was formed for the purpose of issuing trust preferred capital securities tothird-party investors and investing the proceeds from the sale of such capital securities solely in junior subordinated debt securities of Bimini Capital. The debt securities held by BCTII are the sole assets of BCTII.
As of* December 31, 2025and2024*, the outstanding principal balance on the junior subordinated debt securities owed to BCTII was $26.8 million. The interest rate for the junior subordinated debt is the CME Term SOFR on the applicable reset date plus the tenor spread adjustment of 0.26161% plus the coupon spread of 3.50%. As of* December 31, 2025and2024*, the interest rate was 7.48% and 8.12%, respectively. The BCTII trust preferred securities and Bimini Capital's BCTII Junior Subordinated Notes require quarterly interest distributions, are redeemable at Bimini Capital's option, in whole or in part and without penalty, and have a final maturity of* December 15, 2035.*Bimini Capital's BCTII Junior Subordinated Notes are subordinate and junior in right of payment to all present and future senior indebtedness.
The Company's included consolidated financial statements present Bimini Capital's BCTII Junior Subordinated Notes issued to BCTII as a liability and Bimini Capital's investment in the common equity securities of BCTII as an asset (included in other assets). For financial statement purposes, Bimini Capital records payments of interest on the Junior Subordinated Notes issued to BCTII as interest expense.
64
Secured Note Payable
On* October 30, 2019,the Company borrowed $680,000 from a bank. Through October 30, 2024,interest on the note accrued at 4.89%. Thereafter, interest accrues based on the weekly average yield to the United States Treasury securities adjusted to a constant maturity of5* years, plus 3.25%. The interest rate reset to 7.37% on* October 30, 2024and will reset again on October 30, 2029.The note is secured by a mortgage on the Company’s office building and has a final maturity of October 30, 2039.*
The table below presents the future scheduled principal payments on the Company’s long-term debt.
| (in thousands) | |
|---|---|
| Year Ending December 31, | Amounts |
| 2026 | $23 |
| 2027 | 25 |
| 2028 | 27 |
| 2029 | 29 |
| 2030 | 31 |
| Thereafter | 27,212 |
| Total | $27,347 |
NOTE10. CAPITAL STOCK
Authorized Shares
The total number of shares of capital stock which the Company has the authority to issue is 110,000,000 shares, classified as 100,000,000 shares of common stock, and 10,000,000 shares of preferred stock. The Board of Directors has the authority to classify any unissued shares by setting or changing in anyone or more respects the preferences, conversion or other rights, voting powers, restrictions, limitations as to dividends, qualifications or terms or conditions of redemption of such shares.
Common Stock
Of the 100,000,000 authorized shares of common stock,98,000,000 shares were designated as Class A common stock,1,000,000 shares were designated as Class B common stock and 1,000,000 shares were designated as Class C common stock. Holders of shares of common stock haveno sinking fund or redemption rights and haveno pre-emptive rights to subscribe for any of the Company’s securities. All common shares have a $0.001 par value.
Class A Common Stock
Each outstanding share of Class A common stock entitles the holder toone vote on all matters submitted to a vote of stockholders, including the election of directors. Holders of shares of Class A common stock arenot entitled to cumulate their votes in the election of directors.
Subject to the preferential rights of any other class or series of stock and to the provisions of the Company's charter, as amended, regarding the restrictions on transfer of stock, holders of shares of Class A common stock are entitled to receive dividends on such stock if, as and when authorized and declared by the Board of Directors.
Class B Common Stock
Each outstanding share of Class B common stock entitles the holder toone vote on all matters submitted to a vote of common stockholders, including the election of directors. Holders of shares of Class B common stock arenot entitled to cumulate their votes in the election of directors. Holders of shares of Class A common stock and Class B common stock shall vote together asone class in all matters except that any matters which would adversely affect the rights and preferences of Class B common stock as a separate class shall require a separate approval by holders of a majority of the outstanding shares of Class B common stock. Holders of shares of Class B common stock are entitled to receive dividends on each share of Class B common stock in an amount equal to the dividends declared on each share of Class A common stock if, as and when authorized and declared by the Board of Directors.
65
Each share of Class B common stock shall automatically be converted intoone share of Class A common stock on thefirst day of the fiscal quarter following the fiscal quarter during which the Company's Board of Directors were notified that, as of the end of such fiscal quarter, the stockholders' equity attributable to the Class A common stock, calculated on a pro forma basis as if conversion of the Class B common stock (or portion thereof to be converted) had occurred, and otherwise determined in accordance with GAAP, equalsno less than $150.00 per share (adjusted equitably for any stock splits, stock combinations, stock dividends or the like); provided, that the number of shares of Class B common stock to be converted into Class A common stock in any quarter shallnot exceed an amount that will cause the stockholders' equity attributable to the Class A common stock calculated as set forth above to be less than $150.00 per share; provided further, that such conversions shall continue to occur until all shares of Class B common stock have been converted into shares of Class A common stock; and provided further, that the total number of shares of Class A common stock issuable upon conversion of the Class B common stock shallnot exceed 3% of the total shares of common stock outstanding prior to completion of an initial public offering of Bimini Capital's Class A common stock.
Class C Common Stock
No dividends will be paid on the Class C common stock. Holders of shares of Class C common stock arenot entitled to vote on any matter submitted to a vote of stockholders, including the election of directors, except that any matters that would adversely affect the rights and privileges of the Class C common stock as a separate class shall require the approval of a majority of the Class C common stock.
Each share of Class C common stock shall automatically be converted intoone share of Class A common stock on thefirst day of the fiscal quarter following the fiscal quarter during which the Company's Board of Directors were notified that, as of the end of such fiscal quarter, the stockholders' equity attributable to the Class A common stock, calculated on a pro forma basis as if conversion of the Class C common stock had occurred and giving effect to the conversion of all of the shares of Class B common stock as of such date, and otherwise determined in accordance with GAAP, equalsno less than $150.00 per share (adjusted equitably for any stock splits, stock combinations, stock dividends or the like); provided, that the number of shares of Class C common stock to be converted into Class A common stock shallnot exceed an amount that will cause the stockholders' equity attributable to the Class A common stock calculated as set forth above to be less than $150.00 per share; and provided further, that such conversions shall continue to occur until all shares of Class C common stock have been converted into shares of Class A common stock and provided further, that the total number of shares of Class A common stock issuable upon conversion of the Class C common stock shallnot exceed 3% of the total shares of common stock outstanding prior to completion of an initial public offering of Bimini Capital's Class A common stock.
Preferred Stock
General
There are 10,000,000 authorized shares of preferred stock, with a $0.001 par value per share. The Company's Board of Directors has the authority to classify any unissued shares of preferred stock and to reclassify any previously classified but unissued shares of any series of preferred stock previously authorized by the Board of Directors. Prior to issuance of shares of each class or series of preferred stock, the Board of Directors is required by the Company’s charter to fix the terms, preferences, conversion or other rights, voting powers, restrictions, limitations as to dividends or other distributions, qualifications and terms or conditions of redemption for each such class or series.
Classified and Designated Shares
Pursuant to the Company’s supplementary amendment of its charter, effective* November3,* 2005, and by resolutions adopted on* September29,* 2005, the Company’s Board of Directors classified and designated 1,800,000 shares of the authorized but unissued preferred stock, $0.001 par value, as Class A Redeemable Preferred Stock and 2,000,000 shares of the authorized but unissued preferred stock as Class B Redeemable Preferred Stock.
66
Preferred Stock
The Class A Redeemable Preferred Stock and Class B Redeemable Preferred Stock rank equal to each other and shall have the same preferences, rights, voting powers, restrictions, limitations as to dividends and other distributions, qualifications and terms; provided, however that the redemption provisions of the Class A Redeemable Preferred Stock and the Class B Redeemable Preferred Stock differ. Each outstanding share of Class A Redeemable Preferred Stock and Class B Redeemable Preferred Stock shall haveone-fifth of a vote on all matters submitted to a vote of stockholders (or such lesser fraction of a vote as would be required to comply with the rules and regulations of the NYSE relating to the Company’s right to issue securities without obtaining a stockholder vote). Holders of shares of preferred stock shall vote together with holders of shares of common stock asone class in all matters that would be subject to a vote of stockholders.
The previously outstanding shares of Class A Redeemable Preferred Stock were converted into Class A common stock on* April 28, 2006.*No shares of the Class B Redeemable Preferred Stock have ever been issued.
In2015 the Board approved Articles Supplementary to the Company’s charter reclassifying and designating 1,800,000 shares of authorized but unissued Class A Redeemable Preferred Stock and 2,000,000 shares of authorized but unissued Class B Redeemable Preferred Stock into undesignated preferred stock, par value $0.001 per share, of the Company (“Preferred Stock”). After giving effect to the reclassification and designation of the shares of Class A Preferred Stock and Class B Preferred Stock, the Company has authority to issue 10,000,000 shares of undesignated Preferred Stock andno shares of Class A Preferred Stock or Class B Preferred Stock. The Articles Supplementary were filed with the State Department of Assessments and Taxation of Maryland (the “SDAT”) and became effective upon filing on* December 21, 2015.*
In2015 the Board approved Articles Supplementary to the Company’s charter creating a new series of Preferred Stock designated as Series A Junior Preferred Stock, par value $0.001 per share, of the Company (the “Series A Preferred Stock”). The Articles Supplementary were filed with the SDAT and became effective upon filing on* December 21, 2015.*
Rights Plan
On* December 21, 2015the Board adopted a rights agreement (the “Original Rights Plan”) and declared a distribution ofone preferred stock purchase right (“Right”) for each outstanding share of the Company’s Class A common stock, Class B common stock, and Class C common stock. The distribution was payable to stockholders of record as of the close of business on December 21, 2015.On December 10, 2025,the Company adopted a First Amendment (the “First Amendment”) to the Original Rights Plan (the Original Rights Plan, as amended by the First Amendment, the “Rights Plan”). The First Amendment extends the expiration date of the Rights until December 21, 2030.The First Amendment also increases the Purchase Price (as defined in the Rights Plan) from $4.76 to $10.20.No stockholder approval is required for adoption of the First Amendment; however, the Company plans to submit the First Amendment to its stockholders for approval at the2026* annual meeting of stockholders.
The Rights. Subject to the terms, provisions and conditions of the Rights Plan, if the Rights become exercisable, each Right would initially represent the right to purchase from the Companyone ten-thousandth of a share of Series A Preferred Stock for a purchase price of $10.20, subject to adjustment in accordance with the terms of the Rights Plan (the “Purchase Price”). If issued, each fractional share of Series A Preferred Stock would give the stockholder approximately the same distribution, voting and liquidation rights as doesone share of the Company’s Class A common stock. However, prior to exercise, a Right doesnot give its holder any rights as a stockholder of the Company, including without limitation any distribution, voting or liquidation rights.
Exercisability. The Rights will generallynot be exercisable until the earlier of (i)10 business days after a public announcement by the Company that a person or group has acquired 4.9% or more of the outstanding Class A common stock without the approval of the Board of Directors (an “Acquiring Person”) and (ii)10 business days after the commencement of a tender or exchange offer by a person or group for 4.9% or more of the Class A common stock.
The date that the Rights* may**first* become exercisable is referred to as the “Distribution Date.” Until the Distribution Date, the Class A common stock, Class B common stock and Class C common stock certificates will represent the Rights and will contain a notation to that effect. Any transfer of shares of Class A common stock, Class B common stock and/or Class C common stock prior to the Distribution Date will constitute a transfer of the associated Rights. After the Distribution Date, the Rights* may*be transferred other than in connection with the transfer of the underlying shares of Class A common stock, Class B common stock or Class C common stock.
67
After the Distribution Date and following a determination by the Board that a person is an Acquiring Person, each holder of a Right, other than Rights beneficially owned by the Acquiring Person (which will thereupon become void), will thereafter have the right to receive upon exercise of a Right and payment of the Purchase Price, that number of shares of Class A common stock, Class B common stock or Class C common stock, as the case* maybe, having a market value oftwo* times the Purchase Price (or, at our option, shares of Series A Preferred Stock or other consideration as provided in the Rights Plan).
Exchange. After the Distribution Date and following a determination by the Board that a person or group is an Acquiring Person, the Board* mayexchange the Rights (other than Rights owned by such an Acquiring Person which will have become void), in whole or in part, at an exchange ratio ofone* share of Class A common stock, Class B common stock or Class C common stock, as the case* may*be, or a fractional share of Series A Preferred Stock (or of a share of a similar class or series of the Company’s preferred stock having similar Rights, preferences and privileges) of equivalent value, per Right (subject to adjustment).
Expiration. The Rights and the Rights Plan will expire on the earliest of (i)* December21,* 2030, (ii) the time at which the Rights are redeemed pursuant to the Rights Plan, (iii) the time at which the Rights are exchanged pursuant to the Rights Plan, (iv) the repeal of Section382 of the Code or any successor statute if the Board determines that the Rights Plan isno longer necessary for the preservation of the applicable tax benefits, (v) the beginning of a taxable year of the Company to which the Board determines thatno applicable tax benefits* maybe carried forward and (vi) the close of business on June30,* 2026 if approval of the Rights Plan by the Company’s stockholders hasnot been obtained.
Redemption. At any time prior to the time an Acquiring Person becomes such, the Board* mayredeem the Rights in whole, butnot* in part, at a price of $0.001 per Right (the “Redemption Price”). The redemption of the Rights* maybe made effective at such time, on such basis and with such conditions as the Board in its sole discretion may*establish. Immediately upon any redemption of the Rights, the right to exercise the Rights will terminate and the only right of the holders of Rights will be to receive the Redemption Price.
Anti-Dilution Provisions. The Board* mayadjust the Purchase Price, the number of shares of Series A Preferred Stock or other securities issuable and the number of outstanding Rights to prevent dilution that may*occur as a result of certain events, including among others, a stock dividend, a forward or reverse stock split or a reclassification of the preferred shares or Class A common stock, Class B common stock or Class C common stock.No adjustments to the Purchase Price of less than 1% will be made.
Anti-Takeover Effects. While this wasnot the purpose of the Board when adopting the Rights Plan, the Rights will have certain anti-takeover effects. The Rights will cause substantial dilution to any person or group that attempts to acquire the Company without the approval of the Board. As a result, the overall effect of the Rights* maybe to render more difficult or discourage any attempt to acquire the Company even if such acquisition maybe favorable to the interests of the Company’s stockholders. Because the Board can redeem the Rights, the Rights shouldnot* interfere with a merger or other business combination approved by the Board.
Amendments. Before the Distribution Date, the Board* mayamend or supplement the Rights Plan without the consent of the holders of the Rights. After the Distribution Date, the Board mayamend or supplement the Rights Plan only to cure an ambiguity, to alter time period provisions, to correct inconsistent provisions, or to make any additional changes to the Rights Plan, but only to the extent that those changes donot* impair or adversely affect, in any material respect, any Rights holder and donot result in the Rights again becoming redeemable, andno such amendment* may*cause the Rights again to become redeemable or cause this Rights Plan again to become amendable other than in accordance with the applicable timing of the Rights Plan.
Stock Repurchase Plan
On* March 12, 2026,the Board authorized a share repurchase plan pursuant to Rule10b5*-1 of the Securities Exchange Act of1934 (the*“2026* Repurchase Plan”). Pursuant to the2026 Repurchase Plan, the Company can purchase shares of its Class A Common Stock from time to time for an aggregate purchase pricenot to exceed$2.5 million. Share repurchases can be executed through various means, including, without limitation, open market transactions. The2026 Repurchase Plan doesnot obligate the Company to purchase any shares. The2026 Repurchase Plan replaces the Company’s prior repurchase plan adopted in2024 (the*“2024* Repurchase Plan”), which expired on* March 9, 2026.The Company didnot* repurchase any shares under the2024 Repurchase Plan.
NOTE11. COMMITMENTS AND CONTINGENCIES
From time to time, the Company* may*become involved in various claims and legal actions arising in the ordinary course of business.
68
As previously disclosed, in* April 2020and November 2021,the Company received demands for payment from Citigroup, Inc. related to the indemnification provisions of various mortgage loan purchase agreements entered into prior to2007.* As of* December 31, 2024,*no further information has been received related to this matter. The ultimate resolution of this matter cannot presently be determined. However, in management's opinion, the demands are without merit and the likelihood of a material adverse outcome is remote. Accordingly, no provision or accrual has been recorded.
Management isnot aware of any other significant reported or unreported contingencies as of* December 31, 2025*.
NOTE12. INCOME TAXES
Income (Loss) Before Income Taxes
The components of income/(loss) before taxes for the years ended* December 31, 2025and2024* were as follows:
| (in thousands) | ||
|---|---|---|
| 2025 | 2024 | |
| Domestic | $4,493 | $1,810 |
| Foreign | - | - |
| Net income before income tax (benefit) provision | $4,493 | $1,810 |
Components of Income Tax Provision of Benefit
The components of the Company's income tax (benefit) provision are listed below:
| (in thousands) | ||
|---|---|---|
| 2025 | 2024 | |
| Current: | ||
| Federal · $ · - · $ · - | ||
| State | - | - |
| Total current · $ · - · $ · - | ||
| Deferred: | ||
| Federal | $(1,712) | $2,349 |
| State | 403 | 768 |
| Total deferred | $(1,309) | $3,117 |
| Income tax (benefit) provision | $(1,309) | $3,117 |
Rate Reconciliation
The effective income tax rate varies from the U.S. federal statutory rate principally due to the following:
| ($ in thousands) | ||||
|---|---|---|---|---|
| 2025 | 2024 | |||
| Amount | Percent | Amount | Percent | |
| Federal tax provision based on statutory rate applicable for each year | $943 | 21.0% | $380 | 21.0% |
| State income tax provision(1) | 186 | 4.1% | 72 | 4.0% |
| Nontaxable or nondeductible items: | ||||
| Prospective change in MBS carrying value | - | - | 329 | 18.2% |
| IRC section 162(m), excess compensation | 792 | 17.6% | 740 | 40.9% |
| Changes in valuation allowance: | ||||
| (Decrease) increase of deferred tax asset valuation allowance | (3,711) | (82.6)% | 1,286 | 71.0% |
| Other adjustments: | ||||
| Capital loss adjustment | - | - | 217 | 12.0% |
| Expiration of capital loss carryover | 481 | 10.8% | 115 | 6.4% |
| Other | - | - | (22) | (1.3)% |
| Income tax (benefit) provision | $(1,309) | (29.1)% | $3,117 | 172.2% |
| (1) | State taxes in Florida make up the entirety of the tax effect in this category |
69
Deferred Tax Assets and Liabilities
The components of the deferred tax assets and liabilities reflected in the Consolidated Balance Sheets at* December 31, 2025and2024* include the following:
| (in thousands) | ||
|---|---|---|
| 2025 | 2024 | |
| Deferred tax assets: | ||
| Net operating loss carryforwards | $52,504 | $54,575 |
| Orchid Island Capital, Inc. common stock | 4,785 | 4,711 |
| MBS unrealized losses and gains, net | - | 446 |
| Capital loss carryforwards | 1,377 | 1,796 |
| Management agreement | 813 | 813 |
| Other | 294 | 147 |
| Gross deferred tax assets | 59,773 | 62,488 |
| Valuation allowance | (42,200) | (45,911) |
| Deferred tax assets, net of valuation allowance | 17,573 | 16,577 |
| Deferred tax liabilities: | ||
| MBS unrealized losses and gains, net | (297) | - |
| Tax hedging arrangements | (36) | (646) |
| Gross deferred tax liabilities | (333) | (646) |
| Net deferred tax assets | $17,240 | $15,931 |
In assessing the realizability of deferred tax assets, management considers both positive and negative evidence whether it is more likely thannot that some portion or all of the deferred tax assets willnot be realized. The ultimate realization of capital loss and NOL carryforwards is dependent upon the generation of future capital gains and taxable income in periods prior to their expiration. As of* December 31, 2025,the valuation allowance recognized against the deferred tax asset is based on management’s estimated projections of future taxable income, and the projected ability to utilize the NOL carryforwards to offset that projected taxable income before the net operating loss carryforwards ("NOLs") expire. Utilization of the NOLs is based on these estimates and the assumptions that management will be able to reinvest retained earnings in order to grow the MBS portfolio going forward and that market value willnot* be eroded due to adverse market conditions or hedging inefficiencies. With respect to the taxable income projections, management estimates the dividends expected to be received on its Orchid share holdings as well as the management fees and overhead sharing payments it will receive from Orchid. With respect to the MBS portfolio, management makes estimates of various metrics such as the yields on the assets it plans to acquire, its future funding and interest costs, future prepayment speeds and net interest margin, among others. Estimates were also made for other assets and expenses. Changes in the taxable income projections have a direct impact on the amount of the valuation allowance, and the impact in any reporting period* maybe significant. These estimates and assumptions may*change from year to year to the extent Orchid’s book value changes, thus changing projected management fees and overhead sharing payments, and/or market conditions, including changes in interest rates, such that estimates with respect to the portfolio metrics warrant revisions.
Loss Carryforwards
The following table provides our net operating loss carryforwards and capital loss carryforwards, related deferred tax assets and any corresponding valuation allowances as of* December 31, 2025and2024*:
| (in thousands) | ||
|---|---|---|
| 2025 | 2024 | |
| Federal: | ||
| Net operating loss carryforwards (expires beginning 2026) | $245,762 | $253,933 |
| Related deferred tax asset | 51,610 | 53,326 |
| Valuation allowance | (40,823) | (44,537) |
| State: | ||
| Net operating loss carryforwards (expires beginning 2028) | $20,564 | $28,735 |
| Related deferred tax asset | 894 | 1,249 |
| Valuation allowance | - | - |
70
Income Taxes Paid
During the years ended* December 31, 2025and2024*, the Company didnot have any income taxes paid (or refunds received).
Unrecognized Tax Benefits
The Company hasnot identified any unrecognized tax benefits that would result in liabilities in its consolidated financial statements. The Company hasnot had any settlements in the current period with taxing authorities and isnot currently under audit. Additionally,no tax benefits have been recognized in the consolidated financial statements as a result of a lapse of the applicable statute of limitations.
NOTE13. EARNINGS PER SHARE
Shares of Class B common stock, participating and convertible into Class A common stock, are entitled to receive dividends in an amount equal to the dividends declared on each share of Class A common stock if, and when, authorized and declared by the Board of Directors. The Class B common stock is included in the computation of basic EPS using thetwo-class method, and consequently is presented separately from Class A common stock. Shares of Class B common stock arenot included in the computation of diluted Class A EPS as the conditions for conversion to Class A common stock werenot met as of* December 31, 2025and2024*.
Shares of Class C common stock arenot included in the basic EPS computation as these shares donot have participation rights. Shares of Class C common stock arenot included in the computation of diluted Class A EPS as the conditions for conversion to Class A common stock werenot met as of* December 31, 2025and2024*.
The table below reconciles the numerators and denominators of the basic and diluted EPS.
| (in thousands, except per-share information) | ||
|---|---|---|
| 2025 | 2024 | |
| Basic and diluted EPS per Class A common share: | ||
| Income (Loss) attributable to Class A common shares: | ||
| Basic and diluted | $5,783 | $(1,302) |
| Weighted average common shares: | ||
| Class A common shares outstanding at the balance sheet date | 10,005 | 10,005 |
| Effect of weighting | - | - |
| Weighted average shares-basic and diluted | 10,005 | 10,005 |
| Income (Loss) per Class A common share: | ||
| Basic and diluted | $0.58 | $(0.13) |
| (in thousands, except per-share information) | ||
|---|---|---|
| 2025 | 2024 | |
| Basic and diluted EPS per Class B common share: | ||
| Income (Loss) attributable to Class B common shares: | ||
| Basic and diluted | $18 | $(4) |
| Weighted average common shares: | ||
| Class B common shares outstanding at the balance sheet date | 32 | 32 |
| Effect of weighting | - | - |
| Weighted average shares-basic and diluted | 32 | 32 |
| Income (Loss) per Class B common share: | ||
| Basic and diluted | $0.58 | $(0.13) |
NOTE14. FAIR VALUE
Fair value is 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 (an exit price). A fair value measure should reflect the assumptions that market participants would use in pricing the asset or liability, including the assumptions about the risk inherent in a particular valuation technique, the effect of a restriction on the sale or use of an asset and the risk of non-performance. Required disclosures include presentation of balance sheet amounts measured at fair value based on inputs the Company uses to derive fair value measurements. These inputs are:
71
| ● | Level 1 valuations, where the valuation is based on quoted market prices for identical assets or liabilities traded in active markets (which include exchanges and over-the-counter markets with sufficient volume), |
| ● | Level 2 valuations, where the valuation is based on quoted market prices for similar instruments traded in active markets, quoted prices for identical or similar instruments in markets that are not active and model-based valuation techniques for which all significant assumptions are observable in the market, and |
| ● | Level 3 valuations, where the valuation is generated from model-based techniques that use significant assumptions not observable in the market, but observable based on Company-specific data. These unobservable assumptions reflect the Company’s own estimates for assumptions that market participants would use in pricing the asset or liability. Valuation techniques typically include option pricing models, discounted cash flow models and similar techniques, but may also include the use of market prices of assets or liabilities that are not directly comparable to the subject asset or liability. |
The Company's MBS and Orchid common stock are recorded at fair value on a recurring basis as of* December 31, 2025and2024*. When determining fair value measurements, the Company considers the principal or most advantageous market in which it would transact and considers assumptions that market participants would use when pricing the asset. When possible, the Company looks to active and observable markets to price identical assets. When identical assets arenot traded in active markets, the Company looks to market observable data for similar assets.
The Company's MBS are valued using Level2 valuations, and such valuations currently are determined by the Company based on independent pricing sources and/orthird party broker quotes. Because the price estimates* may*vary, the Company must make certain judgments and assumptions about the appropriate price to use to calculate the fair values. The Company and the independent pricing sources use various valuation techniques to determine the price of the Company’s securities. These techniques include observing the most recent market for like or identical assets (including security coupon, maturity, yield, and prepayment speeds), spread pricing techniques to determine market credit spreads (option adjusted spread,zero volatility spread, spread to the U.S. Treasury curve or spread to a benchmark such as a TBA security), and model driven approaches (the discounted cash flow method, Black Scholes and SABR models which rely upon observable market rates such as the term structure of interest rates and volatility). The appropriate spread pricing method used is based on market convention. The pricing source determines the spread of recently observed trade activity or observable markets for assets similar to those being priced. The spread is then adjusted based on variances in certain characteristics between the market observation and the asset being priced. Those characteristics include: type of asset, the expected life of the asset, the stability and predictability of the expected future cash flows of the asset, whether the coupon of the asset is fixed or adjustable, the guarantor of the security if applicable, the coupon, the maturity, the issuer, size of the underlying loans, year in which the underlying loans were originated, loan to value ratio, state in which the underlying loans reside, credit score of the underlying borrowers and other variables if appropriate. The fair value of the security is determined by using the adjusted spread.
The Company’s futures contracts are Level1 valuations, as they are exchange-traded instruments and quoted market prices are readily available. Futures contracts are settled daily. Retained interests have a recorded fair value ofzero as of* December 31, 2025and2024*, as the prospect of future cash flows is uncertain based on a Level3 valuation analysis. Any cash received from the retained interests is reflected as a gain in the consolidated statements of operations.
The estimated fair value of cash and cash equivalents, restricted cash, accrued interest receivable, other assets, due from affiliates, repurchase agreements, accrued interest payable and other liabilities generally approximates their carrying values due to the short-term nature of these financial instruments. The Company estimates the fair value of the cash and cash equivalents and restricted cash using Level1 inputs, and the accrued interest receivable, other assets, due from affiliates, repurchase agreements, accrued interest payable and other liabilities using Level2 inputs. The fair value of the Company’s junior subordinated debt approximates its carrying value. The carrying value is a reasonable estimate of fair value since the instrument carries a floating rate that resets frequently. Further information regarding this instrument is presented in Note9.
The following table presents financial assets and liabilities measured at fair value on a recurring basis as of* December 31, 2025and2024*:
72
| (in thousands) | ||||||
|---|---|---|---|---|---|---|
| Quoted Prices | ||||||
| in Active · Significant | ||||||
| Markets for · Other · Significant | ||||||
| Identical · Observable · Unobservable | ||||||
| Fair Value · Assets · Inputs · Inputs | ||||||
| Measurements · (Level 1) · (Level 2) · (Level 3) | ||||||
| Mortgage-backed securities | $88,929 | $ | - | $88,929 | $ | - |
| Orchid Island Capital, Inc. common stock | 4,097 | 4,097 | - | - | ||
| Mortgage-backed securities | $122,348 | $ | - | $122,348 | $ | - |
| Orchid Island Capital, Inc. common stock | 4,427 | 4,427 | - | - | ||
During the years ended* December 31, 2025and2024*, there wereno transfers of financial assets or liabilities between Levels1, 2 or3.
NOTE15. SEGMENT INFORMATION
The Company’s business is organized into the asset management and the investment portfolio segments, with each representing a reportable segment. Our CODM is our Chief Executive Officer. The results of each segment are regularly reviewed by the CODM to assess the performance of the segment and make decisions regarding the allocation of resources to the segments. The primary measure of segment performance used by the CODM is income before federal income taxes. Net revenues is also used to assess the financial performance of the segments and for purposes of allocating resources. The accounting policies of ourtwo reportable business segments are the same as those described in Note1.
The asset management segment includes the investment advisory services provided by Bimini Advisors to Orchid and Royal Palm. As discussed in Note2, the revenues of the asset management segment consist of management fees, overhead reimbursements and repurchase, clearing and administrative fees received pursuant to a management agreement with Orchid. Total revenues received under this management agreement for the years ended* December 31, 2025and2024*, were approximately $16.6 million and $12.8 million, respectively, accounting for approximately 70% and 66% of consolidated revenues, respectively.
The investment portfolio segment includes the investment activities conducted by Royal Palm. The investment portfolio segment receives revenue in the form of interest and dividend income on its investments.
The majority of our assets, revenues and expenses are directly associated with each respective business segment and are included in determining its asset balance and operating results. Those assets, revenues and expenses that arenot directly attributable to a particular business segment are included in the Corporate function. Corporate operating expenses are allocated to the reportable segments based on their proportional share of total revenues. As a result, the sum of each income statement line item for thetwo reportable segments and the Corporate function is equal to that same income statement line item for the consolidated entity. In addition, the sum of the total assets for thetwo reportable segments and the Corporate function is equal to the total assets of the consolidated entity.
73
Segment information for the years ended* December 31, 2025and2024* is as follows:
| (in thousands) | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Asset Management · Investment Portfolio · Corporate · Eliminations · Total | |||||||||
| Advisory services, external customers | $16,575 | $ | - | $ | - | $ | - | $16,575 | |
| Advisory services, other operating segments(1) | 189 | - | - | (189) | - | ||||
| Interest and dividend income | - | 7,129 | - | - | 7,129 | ||||
| Interest expense | - | (4,677) | (2,136) | (2) | - | (6,813) | |||
| Net revenues | 16,764 | 2,452 | (2,136) | (189) | 16,891 | ||||
| Other income | - | 205 | - | - | 205 | ||||
| Operating expenses(3) | (8,778) | (3,825) | - | - | (12,603) | ||||
| Intercompany expenses(1) | - | (189) | - | 189 | - | ||||
| Income (loss) before income taxes | $7,986 | $(1,357) | $(2,136) | $ | - | $4,493 | |||
| Year-end assets | $2,617 | $120,751 | $6,326 | $ | - | $129,694 | |||
| Asset Management · Investment Portfolio · Corporate · Eliminations · Total | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Advisory services, external customers | $12,784 | $ | - | $ | - | $ | - | $12,784 | |
| Advisory services, other operating segments(1) | 145 | - | - | (145) | - | ||||
| Interest and dividend income | - | 6,657 | 1 | - | 6,658 | ||||
| Interest expense | - | (5,140) | (2,401) | (2) | - | (7,541) | |||
| Net revenues | 12,929 | 1,517 | (2,400) | (145) | 11,901 | ||||
| Other (expense) income | - | 1,167 | - | - | 1,167 | ||||
| Operating expenses(3) | (7,241) | (4,016) | (1) | - | (11,258) | ||||
| Intercompany expenses(1) | - | (145) | - | 145 | - | ||||
| Income (loss) before income taxes | $5,688 | $(1,477) | $(2,401) | $ | - | $1,810 | |||
| Year-end assets | $2,006 | $146,714 | $6,134 | $ | - | $154,854 | |||
| (1) | Includes fees paid by Royal Palm to Bimini Advisors for advisory services at an annualized rate of 1.5% of capital allocated to Royal Palm's MBS portfolio. |
| (2) | Includes interest on long-term debt. |
| (3) | Corporate expenses are allocated based on each segment’s proportional share of total revenues. |
If the acquisition of 80% of the fully diluted equity interests of Tom Johnson Investment Management, LLC, a registered investment adviser (“TJIM”), is completed (the “TJIM Acquisition”), the composition of the Company’s business will change both from the perspective of how its capital is deployed and how it reports its results for its operating segments. See Note17 for a discussion of the TJIM Acquisition. The TJIM Acquisition will require the deployment of a significant portion of the Company’s capital, including all capital currently deployed into the investment portfolio with the exception of shares of Orchid. The results of TJIM going forward would represent a significant portion of the Company’s aggregate results. If the TJIM Acquisition is completed and the Company is able to generate and retain earnings going forward, the Company expects that such funds will be deployed into an Agency MBS investment portfolio, in which case they are expected to be managed more conservatively in terms of the amount of leverage employed when compared to leverage employed by the Company historically. Given the Company’s intention to retain ownership of shares of Orchid if the TJIM Acquisition closes, the Company’s operating segments would consist of the management of Orchid, the controlling stake in the operations of TJIM, and to a lesser extent its investment portfolio, for a total ofthree reportable segments.
NOTE16. RELATED PARTY TRANSACTIONS
Other Relationships with Orchid
As of* December 31, 2025and2024*, the Company owned shares of Orchid common stock representing approximately 0.3% and 0.7%, respectively, of Orchid’s outstanding common stock, on such dates. During the years ended* December 31, 2025and2024*, the Company received dividends on this common stock investment of approximately $0.8 million and $0.8 million, respectively.
74
Robert Cauley, our Chief Executive Officer and Chairman of our Board of Directors, also serves as Chief Executive Officer and Chairman of the Board of Directors of Orchid, participates in Orchid's long term incentive compensation plan, and owns shares of common stock of Orchid. Hunter Haas, our Chief Financial Officer, Chief Investment Officer, Treasurer and member of Bimini's Board of Directors, also serves as Chief Financial Officer, Chief Investment Officer and Secretary of Orchid, is a member of Orchid’s Board of Directors, participates in Orchid's long term incentive compensation plan, and owns shares of common stock of Orchid. Robert J. Dwyer, an independent director of the Company, owns shares of common stock of Orchid.
NOTE17. SUBSEQUENT EVENT
Pending Acquisition of Tom Johnson Investment Management, LLC
On* January 13, 2026,the Company entered into a Membership Interest Purchase Agreement (the “Agreement”) in connection with the TJIM Acquisition. Following the closing contemplated by the Agreement (the “Closing”), the existing owners of TJIM will retain an ownership interest in TJIM. The purchase price to be paid in the TJIM Acquisition will equal2.5* times 80% of TJIM’s revenue for the fiscal year ended* December 31, 2025and will be paid in cash at the Closing if the purchase price is less than or equal to $12,000,000. To the extent that the purchase price exceeds $12,000,000, the excess will be paid inthree* equal installments on the first, second, andthird anniversaries of the Closing, plus interest at the rate offive percent (5%) per annum, compounded annually; provided, however, that if the excess is less than $1,000,000, it will be paid on or before thefirst anniversary of the Closing. The transaction agreement includes mutual put and call rights that could result in the Company’s acquisition of the remaining 20% equity interest retained by the existing owners.
75
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.