Onity Group Announces Third Quarter 2025 Results
Onity Group (NYSE: ONIT) reported third quarter 2025 results and a business update on Nov 6, 2025. Key metrics: net income $18 million, diluted EPS $2.03, adjusted pre-tax income $31 million, and book value per share $62 as of Sept 30, 2025. Originations reached $12 billion (+39% YoY) and average servicing UPB was $312 billion (+$7 billion YoY).
The company expects to exceed its 2025 adjusted ROE guidance range of 16%–18% and to release a significant portion of a $180 million DTA valuation allowance by year-end 2025. The company disclosed that Rithm will not renew subservicing agreements, affecting ~$33 billion of UPB, with transfers expected in early 2026 and ~$8.5 billion requiring consents.
Onity Group (NYSE: ONIT) ha riportato i risultati del terzo trimestre 2025 e un aggiornamento sull'attività il 6 novembre 2025. Metriche chiave: reddito netto 18 milioni di dollari, utile per azione diluito 2,03 dollari, reddito ante-imposte rettificato 31 milioni di dollari e valore contabile per azione 62 dollari al 30 settembre 2025. Le origination hanno raggiunto 12 miliardi di dollari (+39% YoY) e l'UPB medio del servicing è stato 312 miliardi di dollari (+7 miliardi di dollari YoY).
L'azienda prevede di superare la propria guida ROE rettificata 2025 nell'intervallo 16%–18% e di pubblicare una porzione significativa di una valutazione DTA di 180 milioni di dollari entro la fine del 2025. L'azienda ha inoltre comunicato che Rithm non rinnoverà gli accordi di subservicing, influenzando circa 33 miliardi di dollari di UPB, con trasferimenti previsti all'inizio del 2026 e circa 8,5 miliardi di dollari che richiederanno i consensi.
Onity Group (NYSE: ONIT) informó los resultados del tercer trimestre de 2025 y una actualización comercial el 6 de noviembre de 2025. Métricas clave: ingreso neto de 18 millones de dólares, beneficio por acción diluido de 2,03 dólares, ingreso pre-impuestos ajustado de 31 millones de dólares y valor contable por acción de 62 dólares al 30 de septiembre de 2025. Las originations alcanzaron 12 mil millones de dólares (+39% interanual) y el UPB medio de servicing fue de 312 mil millones de dólares (+7 mil millones interanuales).
La empresa espera superar su guía de ROE ajustado para 2025 en el rango de 16%–18% y liberar una porción significativa de una asignación de valoración DTA de 180 millones de dólares para fines de 2025. La compañía informó que Rithm no renovará los acuerdos de subservicing, afectando aproximadamente a 33 mil millones de dólares de UPB, con transferencias previstas a principios de 2026 y aproximadamente 8,5 mil millones de dólares que requerirán consentimientos.
Onity Group (NYSE: ONIT)가 2025년 3분기 실적 및 사업 업데이트를 2025년 11월 6일 발표했습니다. 주요 지표: 순이익 1800만 달러, 희석된 주당순이익 2.03달러, 조정된 세전 수익 3100만 달러, 및 주당 장부가치 62달러 (2025년 9월 30일 기준). 원방출(Originations)은 120억 달러 (+전년 대비 39%)에 달했고, 평균 서비스 UPB는 3120억 달러 (+전년 대비 70억 달러)였습니다.
회사는 2025년 조정 ROE 가이던스 범위인 16%–18%를 초과할 것으로 기대하며, 2025년 말까지 180백만 달러의 DTA 평가충당금의 상당 부분을 해제할 예정입니다. 또한 Rithm은 하위서비스 계약을 갱신하지 않아 약 3330억 달러의 UPB에 영향을 미치며, 2026년 초에 전환이 예상되고 약 8500억 달러가 동의가 필요합니다.
Onity Group (NYSE: ONIT) a publié les résultats du troisième trimestre 2025 et une mise à jour sur les activités le 6 novembre 2025. États clés : résultat net de 18 millions de dollars, bénéfice par action dilué de 2,03 dollars, revenu avant impôt ajusté de 31 millions de dollars, et valeur comptable par action de 62 dollars au 30 septembre 2025. Les origination ont atteint 12 milliards de dollars (+39% YoY) et le UPB moyen du service était de 312 milliards de dollars (+7 milliards YoY).
La société prévoit de dépasser sa fourchette de ROE ajusté 2025 entre 16% et 18% et de dégager une partie significative d'une dotation d'évaluation DTA de 180 millions de dollars d'ici la fin de 2025. La société a également annoncé que Rithm ne renouvellera pas les accords de sous-service, affectant environ 33 milliards de dollars d'UPB, avec des transferts prévus début 2026 et environ 8,5 milliards de dollars nécessitant des consentements.
Onity Group (NYSE: ONIT) hat am 6. November 2025 die Ergebnisse für das dritte Quartal 2025 sowie ein Update zum Geschäft bekannt gegeben. Wichtige Kennzahlen: Nettoeinkommen 18 Mio. USD, verwässertes EPS 2,03 USD, adjustiertes Vorsteuerergebnis 31 Mio. USD und Buchwert je Aktie 62 USD zum 30. September 2025. Originations erreichten 12 Mrd. USD (+39% YoY) und der durchschnittliche Servicing-UPB betrug 312 Mrd. USD (+7 Mrd. USD YoY).
Das Unternehmen erwartet, seine 2025er Guidance für den bereinigten ROE im Bereich 16%–18% zu übertreffen, und plant, bis Ende 2025 einen erheblichen Teil einer DTA-Bewertungsrückstellung in Höhe von 180 Mio. USD freizusetzen. Zudem gab das Unternehmen bekannt, dass Rithm die Unterservicing-Vereinbarungen nicht verlängern wird, was etwa 333 Mrd. USD UPB betrifft, mit Transfers voraussichtlich Anfang 2026 und ca. 85 Mrd. USD, die Zustimmungen erfordern.
Onity Group (NYSE: ONIT) أعلنت عن نتائج الربع الثالث من 2025 وتحديث عمل في 6 نوفمبر 2025. المقاييس الأساسية: صافي الدخل 18 مليون دولار، أرباح السهم الممدة 2.03 دولار، دخل قبل الضريبة المعدل 31 مليون دولار، والقيمة الدفترية للسهم 62 دولاراً حتى 30 سبتمبر 2025. بلغت الإصدارات الأصلية 12 مليار دولار (+39% سنوياً) ومتوسط UPB للخدمات كان 312 مليار دولار (+7 مليار دولار سنوياً).
تتوقع الشركة تجاوز توجيهات ROE المعدلة لعام 2025 ضمن النطاق 16%-18% وإطلاق جزء كبير من مخصص تقييم DTA بقيمة 180 مليون دولار بحلول نهاية عام 2025. كشفت الشركة أن Rithm لن يجدد اتفاقيات الخدمات الفرعية، مما سيؤثر في نحو 33 مليار دولار من UPB، معTransfers متوقعة في بداية 2026 وما يقارب 8.5 مليار دولار ستتطلب موافقات.
- Net income of $18 million in Q3 2025
- Diluted EPS of $2.03 for Q3 2025
- Originations of $12 billion, up 39% YoY
- Average servicing UPB $312 billion, up $7 billion YoY
- Book value per share improved to $62 as of Sept 30, 2025
- Adjusted pre-tax income of $31 million (annualized adjusted ROE 25%)
- Rithm termination affects ~$33 billion (10%) of servicing UPB
- $8.5 billion of Rithm UPB requires trustee/other consents; timing uncertain
- Tax provision of $4 million reduced Q3 net income (≈$0.48 per diluted share)
Insights
Strong quarter: profitability, ROE above guidance, originations and servicing UPB up; manageable operational risk from a subservicing loss.
Onity Group reported net income of
The company expects to release most of a
Why this matters: the financials show clear operational profitability and capital accretion in the quarter, and management expects to exceed its adjusted ROE guidance range of
WEST PALM BEACH, Fla., Nov. 06, 2025 (GLOBE NEWSWIRE) -- Onity Group Inc. (NYSE: ONIT) (“Onity” or the “Company”) today announced its third quarter 2025 results and provided a business update.
Third Quarter 2025:
- Net income attributable to common stockholders of
$18 million ; diluted EPS of$2.03 ; ROE of14% - Adjusted pre-tax income* of
$31 million , resulting in annualized adjusted ROE* of25% - Book value per share improved to
$62 as of September 30, 2025, up$2.71 YoY - Originations volume of
$12 billion , up39% YoY, exceeding industry growth rate - Average servicing UPB of
$312 billion , up$7 billion YoY
2025 Outlook:
- Expect to exceed 2025 adjusted ROE* guidance range of
16% -18% - Expect to release a significant portion of
$180 million deferred tax asset (DTA) valuation allowance as of December 31, 2024, by year-end 2025; third quarter net income includes a$4 million ,$0.48 per diluted share, tax provision expense relating to tax planning strategies to support utilization of the DTA
* See “Note Regarding Non-GAAP Financial Measures” below
“Our balanced business and strong execution drove exceptional third quarter performance, with originations achieving record quarterly volumes and servicing generating robust, consistent earnings,” said Onity Group Chair, President and CEO Glen Messina. “Our multi-channel originations strategy delivered a standout quarter with profitability across all channels, while servicing volume rose steadily supported by growth in MSRs. By accelerating profitable growth and leveraging leading-edge technologies, we are increasing book value and expect to exceed our adjusted ROE guidance for this year, underscoring our commitment to delivering strong shareholder returns.”
Additional Third Quarter 2025 Operating and Business Highlights
- Funded recapture volume up 1.8x YoY; Q3’25 year-to-date refinance recapture rate is 1.9x industry average based on ICE Mortgage Monitor report as of August 2025
- 9 new subservicing clients added year to date
- Commercial servicing UPB up
32% YoY - Average owned servicing UPB of
$159 billion , up21% YoY - Effective MSR hedge strategy resulting in minimal MSR fair value volatility in the quarter and continued alignment with operating and financial performance
- Total liquidity (unrestricted cash plus available credit) at
$221 million as of September 30, 2025
Update on Rithm Subservicing Agreements
On October 31, 2025, the Company was notified by Rithm Capital Corp. (“Rithm”) that it does not intend to renew its subservicing agreements effective January 31, 2026. Rithm represented approximately
The Company does not expect that the termination of the Rithm subservicing agreements will have a material financial impact on its business for the full year of 2026 primarily due to the following:
- The Rithm portfolio is a run-off book comprised mainly of pre-2008 subprime loans and accounts for the majority of all delinquent loans and borrower litigation
- For the third quarter of 2025, the Rithm subservicing was one of the least profitable portfolios in the Company’s servicing business
- The Company is confident in its ability to replace the earnings contribution with more profitable consumer and commercial relationships
“We appreciate the opportunity to have served Rithm and its customers for nearly 10 years, and we will support them through the transition,” said Messina. “Given the characteristics of the Rithm subservicing portfolio, we believe the elimination of this portfolio will allow us to streamline and simplify our infrastructure, further the digital transformation of our business, and increase our focus on products and services that contribute to our growth path.”
The Company expects the majority of the servicing transfer to Rithm to occur in the first and second quarters of 2026. Approximately
Webcast and Conference Call
Onity will hold a conference call on Thursday, November 6, 2025, at 8:30 a.m. (ET) to review the Company’s third quarter 2025 operating results and to provide a business update. All interested parties are welcome to participate. You can access the conference call by dialing (833) 316-1983 or (785) 838-9310 approximately 10 minutes prior to the call; please reference the conference ID “Onity.” Participants can also access the conference call through a live audio webcast available from the Shareholder Relations page at onitygroup.com under Events and Presentations. An investor presentation will accompany the conference call and be available by visiting the Shareholder Relations page at onitygroup.com prior to the call. A replay of the conference call will be available via the website approximately two hours after the conclusion of the call. A telephonic replay will also be available approximately three hours following the call’s completion through November 20, 2025, by dialing (844) 512-2921 or (412) 317-6671; please reference access code 11160252.
About Onity Group
Onity Group Inc. (NYSE: ONIT) is a leading non-bank financial services company providing mortgage servicing and originations solutions through its primary brands, PHH Mortgage and Liberty Reverse Mortgage. PHH Mortgage is one of the largest servicers in the country, focused on delivering a variety of servicing and lending programs to consumers and business clients. Liberty is one of the nation’s largest reverse mortgage lenders dedicated to providing loans that help customers meet their personal and financial needs. We are headquartered in West Palm Beach, Florida, with offices and operations in the United States, the U.S. Virgin Islands, India and the Philippines, and have been serving our customers since 1988. For additional information, please visit onitygroup.com.
Forward Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements may be identified by a reference to a future period or by the use of forward-looking terminology. Forward-looking statements are typically identified by words such as “expect”, “believe”, “foresee”, “anticipate”, “intend”, “estimate”, “goal”, “strategy”, “plan” “target” and “project” or conditional verbs such as “will”, “may”, “should”, “could” or “would” or the negative of these terms, although not all forward-looking statements contain these words, and includes statements in this press release regarding our 2025 outlook and guidance, the anticipated impacts of the non-renewal of our Rithm agreements, the expected timing of the related servicing transfer, our ability to replace the Rithm servicing revenue through profitable alternative activities, our expectation of releasing our deferred tax valuation allowance by year-end 2025 and the expected impact on our results of operations, our ability to drive growth, and navigate interest volatility and economic uncertainties. Forward-looking statements by their nature address matters that are, to different degrees, uncertain. Readers should bear these factors in mind when considering such statements and should not place undue reliance on such statements.
Forward-looking statements involve a number of assumptions, risks and uncertainties that could cause actual results to differ materially. In the past, actual results have differed from those suggested by forward looking statements and this may happen again. Important factors that could cause actual results to differ materially from those suggested by the forward-looking statements include, but are not limited to, the timing for receipt of required consents to transfer certain Rithm assets, the size of the portfolio at the time of transfer, Onity’s ability to restructure its operations in a timely and cost-effective manner, Onity’s ability to identify and execute on alternative sources of revenue for its servicing business, the reaction of customers, contractual counterparties and others to the termination, Onity’s ability to adjust its liquidity management practices due to the reduction of servicing float balances associated with the Rithm agreements, the potential for ongoing disruption in the financial markets and in commercial activity generally as a result of U.S. and global political events, changes in monetary and fiscal policy, and other sources of instability; the impacts of inflation, employment disruption, and other financial difficulties facing our borrowers; whether we will release some or all of the valuation allowance offsetting our net U.S. deferred tax asset, and the timing and amount of such release; the adequacy of our financial resources, including our sources of liquidity and ability to sell, fund and recover servicing advances, forward and reverse whole loans, future draws on existing reverse loans, and HECM and forward loan buyouts and put backs, as well as repay, renew and extend borrowings, borrow additional amounts as and when required, meet our MSR or other asset investment objectives and comply with our debt agreements, including the financial and other covenants contained in them; our ability to interpret correctly and comply with current or future liquidity, net worth and other financial and other requirements of regulators, the Federal National Mortgage Association (Fannie Mae), and Federal Home Loan Mortgage Corporation (Freddie Mac) (together, the GSEs), and the Government National Mortgage Association (Ginnie Mae); the impact of cost-reduction initiatives on our business and operations; the impact of our rebranding initiative; the amount of senior debt or common stock that we may repurchase under any repurchase programs, the timing of such repurchases, and the long-term impact, if any, of repurchases on the trading price of our securities or our financial condition; breach or failure of Onity’s, our contractual counterparties’, or our vendors’ information technology or other security systems or privacy protections, including any failure to protect customers’ data, resulting in disruption to our operations, loss of income, reputational damage, costly litigation and regulatory penalties; our reliance on our technology vendors to adequately maintain and support our systems, including our servicing systems, loan originations and financial reporting systems, and uncertainty relating to our ability to transition to alternative vendors, if necessary, without incurring significant cost or disruption to our operations; the extent to which MSR Asset Vehicle LLC (MAV) will exercise its rights to sell MSRs subserviced by PHH and the impact to our subservicing portfolio; our ability to close acquisitions of MSRs and other transactions, including the ability to obtain regulatory approvals; our ability to grow our reverse servicing business; our ability to retain clients and employees of acquired businesses, and the extent to which acquisitions and our other strategic initiatives will contribute to achieving our growth objectives; increased servicing costs based on increased borrower delinquency levels or other factors; uncertainty related to past, present or future claims, litigation, cease and desist orders and investigations regarding our servicing, foreclosure, modification, origination and other practices brought by government agencies and private parties, including state regulators, the Consumer Financial Protection Bureau (CFPB), State Attorneys General, the Securities and Exchange Commission (SEC), the Department of Justice or the Department of Housing and Urban Development (HUD); the reactions of key counterparties, including lenders, the GSEs and Ginnie Mae, to our regulatory engagements and litigation matters; increased regulatory scrutiny and media attention; any adverse developments in existing legal proceedings or the initiation of new legal proceedings; our ability to effectively manage our regulatory and contractual compliance obligations; our ability to comply with our servicing agreements, including our ability to comply with the requirements of the GSEs and Ginnie Mae and maintain our seller/servicer and other statuses with them; our ability to fund future draws on existing loans in our reverse mortgage portfolio; our servicer and credit ratings as well as other actions from various rating agencies, including any future downgrades; as well as other risks and uncertainties detailed in our reports and filings with the SEC, including our annual report on Form 10-K for the year ended December 31, 2024 and any current report or quarterly report filed with the SEC since such date. Anyone wishing to understand Onity’s business should review our SEC filings. Our forward-looking statements speak only as of the date they are made and, we disclaim any obligation to update or revise forward-looking statements whether as a result of new information, future events or otherwise.
Note Regarding Non-GAAP Financial Measures
This press release contains references to adjusted pre-tax income (loss) and adjusted ROE, both non-GAAP financial measures.
We believe these non-GAAP financial measures provide a useful supplement to discussions and analysis of our financial condition, because they are measures that management uses to assess the financial performance of our operations and allocate resources. In addition, management believes that this presentation may assist investors with understanding and evaluating our initiatives to drive improved financial performance. Management believes, specifically, that the removal of fair value changes of our net MSR exposure due to changes in market interest rates and assumptions provides a useful, supplemental financial measure as it enables an assessment of our ability to generate earnings regardless of market conditions and the trends in our underlying businesses by removing the impact of fair value changes due to market interest rates and assumptions, which can vary significantly between periods. However, these measures should not be analyzed in isolation or as a substitute to analysis of our GAAP pre-tax income (loss) or GAAP pre-tax ROE nor a substitute for cash flows from operations. There are certain limitations to the analytical usefulness of the adjustments we make to GAAP pre-tax income (loss) and GAAP pre-tax ROE and, accordingly, we use these adjustments only for purposes of supplemental analysis. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, Onity’s reported results under accounting principles generally accepted in the United States. Other companies may use non-GAAP financial measures with the same or similar titles that are calculated differently to our non-GAAP financial measures. As a result, comparability may be limited. Readers are cautioned not to place undue reliance on analysis of the adjustments we make to GAAP pre-tax income (loss) and GAAP pre-tax ROE.
The Company has not provided reconciliations of guidance for adjusted ROE, in reliance on the unreasonable efforts exception provided under Item 10(e)(1)(i)(B) of Regulation S-K. The Company is unable, without unreasonable efforts, to forecast certain items required to develop meaningful comparable GAAP financial measures. These items include the change in fair value of our net MSR exposure due to changes in market interest rates and assumptions which can vary significantly between periods and are difficult to predict in advance in order to include in a GAAP estimate.
Notables
In the table below, we adjust GAAP pre-tax income for the following factors: MSR valuation adjustments, expense notables, and other income statement notables. MSR valuation adjustments are comprised of changes to Forward MSR and Reverse mortgage valuations due to rates and assumption changes. Expense notables include significant legal and regulatory settlement expenses, severance and retention costs, LTIP stock price changes, consolidation of office facilities and other expenses (such as costs associated with strategic transactions). Other income statement notables include non-routine transactions that are not categorized in the above.
Beginning with the three months ended December 31, 2024, for purposes of calculating Income Statement Notables and Adjusted Pre-Tax Income, we changed the methodology used to calculate Other Income Statement Notables to include change in fair value due to interest rates for reverse loan buyouts (previously reported in gain/loss on loans held for sale, at fair value). We made this change to align with the change to our risk management approach to include changes in fair value of reverse loan buyouts due to interest rates in our MSR hedge strategy, consistent with other notables, such as Forward MSR Valuation Adjustments due to rates and assumption changes, net and Reverse Mortgage Fair Value Change due to rates and assumption changes.
Other Income Statement Notables (a component of Other Notables) for the first three quarters of 2024 have been revised from prior presentations to reflect the methodology we adopted during the fourth quarter of 2024.
(Dollars in millions) | Q3’25 | Q2’25 | Q3’24 | |
| I | Net Income (Loss) Attributable to Common Stockholders | 18 | 20 | 21 |
| A. Preferred Stock Dividend | (1) | (1) | – | |
| II | Reported Net Income (Loss) [I – A] | 19 | 22 | 21 |
| B. Income Tax Benefit (Expense) | (4) | (1) | (6) | |
| III | Reported Pre-Tax Income (Loss) [II – B] | 23 | 23 | 28 |
| Forward MSR Valuation Adjustments due to rates and assumption changes, net (a)(b) | (3) | 6 | (1) | |
| Reverse Mortgage Fair Value Change due to rates and assumption changes (b)(c) | 3 | 1 | 9 | |
| IV | Total MSR Valuation Adjustments due to rates and assumption changes, net | (0) | 6 | 8 |
| Significant legal and regulatory settlement expenses | (7) | 2 | (6) | |
| Severance and retention (d) | (0) | (0) | (0) | |
| LTIP stock price changes (e) | 0 | (2) | (1) | |
| Office facilities consolidation | (0) | (0) | (0) | |
| Other expense notables (f) | 1 | 1 | 0 | |
| C. Total Expense Notables | (7) | 1 | (7) | |
| D. Gain (loss) on extinguishment of debt | – | – | 0 | |
| E. Other Income Statement Notables (g) | (1) | (1) | (5) | |
| V | Total Other Notables [C + D + E] | (8) | 0 | (12) |
| VI | Total Notables (h) [IV + V] | (8) | 6 | (4) |
| VII | Adjusted Pre-Tax Income (i) [III – VI] | 31 | 16 | 31 |
| a) | MSR valuation adjustments that are due to changes in market interest rates, valuation inputs or other assumptions, net of overall fair value gains / (losses) on MSR hedge, including FV changes of Pledged MSR liabilities associated with MSR transferred to MAV, Rithm and others and ESS financing liabilities that are due to changes in market interest rates, valuation inputs or other assumptions, a component of MSR valuation adjustments, net; effective in Q4’24, change in fair value due to interest rates for reverse loan buyouts is now recognized as a notable (previously reported in gain/loss on loans held for sale, at fair value); presentation of past periods has been conformed to the current presentation; without this change, MSR valuation adjustments due to rates and assumption changes, net would be |
| b) | The changes in fair value due to market interest rates were measured by isolating the impact of market interest rate changes on the valuation model output as provided by our third-party valuation expert |
| c) | FV changes of loans HFI and HMBS related borrowings due to market interest rates and assumptions, a component of gain on reverse loans held for investment and HMBS-related borrowings, net |
| d) | Severance and retention due to organizational rightsizing or reorganization |
| e) | Long-term incentive program (LTIP) compensation expense changes attributable to stock price changes during the period |
| f) | Contains costs associated with but not limited to rebranding and other strategic initiatives and transactions |
| g) | Contains other non-routine transactions |
| h) | Certain previously presented notable categories with nil numbers for each period shown have been omitted |
| i) | Effective in Q4’24, change in fair value due to interest rates for reverse loan buyouts is now recognized as a notable (previously reported in gain/loss on loans held for sale, at fair value); presentation of past periods has been conformed to the current presentation; without this change, adjusted PTI would be |
Adjusted ROE Calculation
(Dollars in millions) | Q3’25 | Q2’25 | Q3’24 | |
| GAAP ROE (after tax) | 14% | 17% | 19% | |
| I | Reported Net Income (Loss) | 19 | 22 | 21 |
| II | Notable Items | (8) | 6 | (4) |
| III | Income Tax Benefit (Expense) | (4) | (1) | (6) |
| IV | Adjusted Pre-Tax Income (Loss) [I – II – III] | 31 | 16 | 31 |
| V | Annualized Adjusted Pre-tax Income [IV * 4 for qtr.] | 124 | 66 | 126 |
| Equity | ||||
| A Beginning Period Equity | 482 | 460 | 446 | |
| C Ending Period Equity | 501 | 482 | 468 | |
| D Equity Impact of Notables | 8 | (6) | 4 | |
| B Adjusted Ending Period Equity [C + D] | 509 | 475 | 472 | |
| VI | Average Adjusted Equity [(A + B) / 2] | 496 | 468 | 459 |
| VII | Adjusted ROE (a) [V / VI] | 25% | 14% | 27% |
| a) | Effective in Q4’24, change in fair value due to interest rates for reverse loan buyouts is now recognized as a notable (previously reported in gain/loss on loans held for sale, at fair value); presentation of past periods has been conformed to the current presentation; without this change, adjusted pre-tax income would be |
Condensed Consolidated Balance Sheets (Unaudited)
| Assets (Dollars in millions) | September 30, 2025 | June 30, 2025 | September 30, 2024 |
| Cash and cash equivalents | 172.8 | 194.3 | 201.6 |
| Restricted cash | 98.4 | 62.3 | 78.5 |
| Mortgage servicing rights (MSRs), at fair value | 2,762.9 | 2,632.6 | 2,223.6 |
| Advances, net | 435.1 | 461.4 | 522.7 |
| Loans held for sale, at fair value | 1,915.6 | 2,048.3 | 1,197.7 |
| Loans held for investment, at fair value | 10,117.4 | 10,470.8 | 8,331.5 |
| Receivables, net | 167.4 | 204.6 | 172.2 |
| Investment in equity method investee | – | – | 30.6 |
| Premises and equipment, net | 9.8 | 9.7 | 11.7 |
| Other assets | 119.4 | 129.1 | 95.8 |
| Contingent loan repurchase asset | 308.4 | 318.2 | 360.9 |
| Total Assets | 16,107.4 | 16,531.3 | 13,226.7 |
| Liabilities, Mezzanine & Stockholders’ Equity (Dollars in millions) | September 30, 2025 | June 30, 2025 | September 30, 2024 |
| Home Equity Conversion Mortgage-Backed Securities (HMBS) related borrowings, at fair value | 9,924.6 | 10,253.1 | 8,132.5 |
| Other financing liabilities, at fair value | 822.0 | 818.1 | 826.2 |
| Advance match funded liabilities | 320.6 | 342.5 | 377.2 |
| Mortgage loan financing facilities, net | 2,062.3 | 2,195.5 | 1,355.9 |
| MSR financing facilities, net | 1,223.2 | 1,218.6 | 804.8 |
| Senior notes, net | 489.0 | 488.5 | 535.1 |
| Other liabilities | 406.0 | 365.0 | 366.0 |
| Contingent loan repurchase liability | 308.4 | 318.2 | 360.9 |
| Total Liabilities | 15,556.1 | 15,999.5 | 12,758.5 |
| Mezzanine Equity | 49.9 | 49.9 | – |
| Stockholders’ Equity | 501.4 | 481.9 | 468.2 |
| Total Liabilities, Mezzanine and Stockholders’ Equity | 16,107.4 | 16,531.3 | 13,226.7 |
Condensed Consolidated Statements of Operations (Unaudited)
| For the Quarter Ending | |||
| (Dollars in millions) | September 30, 2025 | June 30, 2025 | September 30, 2024 |
| Revenue | |||
| Servicing and subservicing fees | 217.5 | 211.3 | 211.1 |
| Gain on reverse loans held for investment and HMBS-related borrowings, net | 13.0 | 11.9 | 18.0 |
| Gain on loans held for sale, net | 34.1 | 10.4 | 25.8 |
| Other revenue, net | 15.7 | 13.0 | 10.8 |
| Total revenue | 280.3 | 246.6 | 265.7 |
| MSR valuation adjustments, net | (45.0) | (27.3) | (31.5) |
| Operating expenses | |||
| Compensation and benefits | 63.3 | 60.9 | 59.5 |
| Servicing and origination | 15.6 | 13.0 | 11.1 |
| Technology and communications | 15.9 | 15.5 | 13.2 |
| Professional services | 18.3 | 8.4 | 17.3 |
| Occupancy, equipment and mailing | 9.1 | 8.1 | 7.9 |
| Other expenses | 3.6 | 3.7 | 3.4 |
| Total operating expenses | 125.8 | 109.5 | 112.4 |
| Other income (expense) | |||
| Interest income | 37.6 | 32.1 | 24.5 |
| Interest expense | (82.9) | (75.6) | (74.2) |
| Pledged MSR liability expense | (41.7) | (43.0) | (42.3) |
| Gain (loss) on extinguishment of debt | – | – | 0.3 |
| Earnings of equity method investee | – | – | 0.8 |
| Other, net | 0.5 | (0.4) | (3.3) |
| Other income (expense), net | (86.5) | (87.0) | (94.1) |
| Income before income taxes | 23.1 | 22.8 | 27.6 |
| Income tax expense | 4.4 | 1.3 | 6.3 |
| Net Income | 18.7 | 21.5 | 21.4 |
| Preferred stock dividend | (1.0) | (1.0) | – |
| Net Income attributable to common stockholders | 17.7 | 20.5 | 21.4 |
| Basic EPS | |||
| Diluted EPS | |||
| Basic Weighted average common shares outstanding | 8,055,262 | 8,021,182 | 7,860,572 |
| Diluted Weighted average common shares outstanding | 8,717,597 | 8,534,627 | 8,055,393 |
For Further Information Contact:
Investors:
Valerie Haertel, VP, Investor Relations
(561) 570-2969
shareholderrelations@onitygroup.com
Media:
Dico Akseraylian, SVP, Corporate Communications
(856) 917-0066
mediarelations@onitygroup.com