Adamas Trust (NASDAQ: ADAM) boosts Q1 2026 profit on loans, RMBS and derivatives
Filing Impact
Filing Sentiment
Form Type
10-Q
Adamas Trust, Inc. reported stronger results for the quarter ended March 31, 2026. Total assets were $12.79 billion, up from $12.64 billion, with investment securities of $6.96 billion and residential loans of $4.50 billion at fair value.
Net income attributable to common stockholders rose to $36.9 million from $30.3 million, with basic EPS increasing to $0.41 from $0.33. Net interest income improved to $48.4 million from $33.1 million, while derivative gains and mortgage banking activities contributed to total other income of $80.9 million.
The company recorded unrealized losses on securities and loans but benefited from a sizable gain of about $52.3 million on a multifamily property sale. Operating cash flow was a use of $16.7 million, offset by net financing cash inflows of $106.7 million, including new securitizations and note issuance.
Positive
- None.
Negative
- None.
Insights
Adamas delivered higher earnings, helped by securitizations, derivatives and a major property sale.
Adamas Trust showed a stronger quarter, with net income attributable to common stockholders at $36.9 million versus $30.3 million. Net interest income increased to $48.4 million, supported by a larger interest-earning portfolio across Agency RMBS, non-Agency RMBS and residential loans.
Results were driven by significant non-spread items. The company booked $87.8 million in gains on derivative instruments, $15.3 million from mortgage banking activities and about $52.3 million of other income from a multifamily property sale. These helped offset $62.6 million of net unrealized losses and $10.7 million of realized losses on investments.
Leverage remains substantial, with repurchase agreements and warehouse facilities at $7.02 billion and collateralized debt obligations at $3.47 billion. Total equity rose to $1.45 billion, while operating cash flow was negative $16.7 million, reflecting active loan origination, securitization and trading activity.
Key Figures
Total assets: $12.79B
Net income to common: $36.9M
Basic EPS: $0.41
+5 more
8 metrics
Total assets
$12.79B
Balance sheet as of March 31, 2026
Net income to common
$36.9M
Three months ended March 31, 2026
Basic EPS
$0.41
Three months ended March 31, 2026; up from $0.33 in 2025
Net interest income
$48.4M
Three months ended March 31, 2026
Gains on derivatives
$87.8M
Gains (losses) on derivative instruments, net in Q1 2026
Operating cash flow
-$16.7M
Net cash used in operating activities, Q1 2026
Repo and warehouse debt
$7.02B
Repurchase agreements and warehouse facilities as of March 31, 2026
Investment securities AFS
$6.96B
Fair value at March 31, 2026
Key Terms
Agency RMBS, Variable Interest Entities, business purpose loans, mortgage servicing rights, +2 more
6 terms
Agency RMBS financial
"other types of fixed-income investments such as Agency RMBS."
A pool of home loans packaged into a bond whose principal and interest payments are backed or guaranteed by a government-sponsored mortgage agency. Think of it as many mortgages bundled together with an insurance-like promise that reduces the chance of borrower default; investors buy them for steady income but must watch interest-rate moves and homeowners paying off or refinancing early, which can change returns.
Variable Interest Entities financial
"consolidated variable interest entities ("VIEs") as the Company is the primary beneficiary"
A variable interest entity (VIE) is a business that a company controls through contracts or special arrangements instead of owning a majority of its shares, like steering a puppet without holding its ticket. Investors care because these arrangements can hide who really bears the financial risks and rewards, affect how assets and liabilities appear on financial statements, and create extra legal or enforcement uncertainty that can change the value and risk of an investment.
business purpose loans financial
"originates business purpose loans for residential real estate investors."
Loans made specifically to fund a company's operating needs, expansion, equipment, inventory or other commercial activities rather than personal use. Investors watch these loans because they change a company's cash flow and financial risk—like borrowing to buy and run a bakery—so the size, interest rate and repayment terms reveal how much future profit must cover debt and how fragile the business would be if sales fall.
mortgage servicing rights financial
"Mortgage Servicing Rights The Company owned MSRs as of March 31, 2026"
Mortgage servicing rights are the contractual right to collect mortgage payments, manage escrow accounts, handle customer service and delinquency actions on a pool of home loans, in exchange for a portion of the loan’s payments. They matter to investors because their value behaves like a revenue stream that can rise or fall with interest rates and borrower behavior — similar to owning a toll bridge where income depends on traffic volume and maintenance costs — and thus affect a lender’s earnings and risk profile.
to-be-announced securities (TBAs) financial
""TBAs" refers to to-be-announced securities;"
interest rate swaps financial
"The Company may also purchase options on U.S. Treasury futures or invest in other types of mortgage derivative securities."
A contract between two parties to exchange streams of interest payments, typically swapping a fixed-rate payment for a floating-rate payment or vice versa. Think of it like two neighbors agreeing to trade the type of mortgage payments they make to reduce uncertainty or take advantage of expected rate moves; investors care because swaps change a company’s borrowing costs and risk exposure, which can materially affect cash flow, creditworthiness, and valuation.
Earnings Snapshot
Net income attributable to common stockholders: $36.9M
Q1 2026
Net income attributable to common stockholders
$36.9M
Basic EPS
$0.41
Net interest income
$48.4M
Total assets
$12.79B
Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 10-Q
OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2026
OR
OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from _______ to ____________
Commission file number 001-32216
(Exact Name of Registrant as Specified in Its Charter)
| (State or Other Jurisdiction of Incorporation or Organization) | (I.R.S. Employer Identification No.) | ||||
(Address of Principal Executive Office) (Zip Code)
(212 ) 792-0107
(Registrant’s Telephone Number, Including Area Code)
Securities registered pursuant to Section 12(b) of the Act:
| Title of Each Class | Trading Symbols | Name of Each Exchange on Which Registered | |||||||||||||||
Stock Market | |||||||||||||||||
Stock Market | |||||||||||||||||
Stock Market | |||||||||||||||||
| Stock Market | |||||||||||||||||
| Stock Market | |||||||||||||||||
| Stock Market | |||||||||||||||||
| Stock Market | |||||||||||||||||
| Stock Market | |||||||||||||||||
| Stock Market | |||||||||||||||||
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Table of Contents
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
| Large Accelerated Filer | ☐ | ☒ | Non-Accelerated Filer | ☐ | Smaller Reporting Company | Emerging Growth Company | |||||||||||||||||||||||
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes ☐ No ☒
The number of shares of the registrant’s common stock, par value $0.01 per share, outstanding on April 24, 2026 was 89,861,108 .
ADAMAS TRUST, INC.
FORM 10-Q
PART I. Financial Information | |||||||||||
Item 1. Condensed Consolidated Financial Statements | |||||||||||
Condensed Consolidated Balance Sheets as of March 31, 2026 (Unaudited) and December 31, 2025 | 4 | ||||||||||
Unaudited Condensed Consolidated Statements of Operations for the Three Months Ended March 31, 2026 and 2025 | 5 | ||||||||||
Unaudited Condensed Consolidated Statements of Changes in Stockholders’ Equity for the Three Months Ended March 31, 2026 and 2025 | 6 | ||||||||||
Unaudited Condensed Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2026 and 2025 | 8 | ||||||||||
Unaudited Notes to the Condensed Consolidated Financial Statements | 10 | ||||||||||
Note 1. Organization | 10 | ||||||||||
Note 2. Summary of Significant Accounting Policies | 11 | ||||||||||
Note 3. Investment Securities Available For Sale, at Fair Value | 14 | ||||||||||
Note 4. Residential Loans and Residential Loans Held for Sale, at Fair Value | 16 | ||||||||||
Note 5. Multi-family Loans, at Fair Value | 19 | ||||||||||
Note 6. Equity Investments, at Fair Value | 20 | ||||||||||
Note 7. Use of Special Purpose Entities (SPE) and Variable Interest Entities (VIE) | 22 | ||||||||||
Note 8. Real Estate, Net | 28 | ||||||||||
Note 9. Derivative Instruments | 30 | ||||||||||
Note 10. Mortgage Servicing Rights | 36 | ||||||||||
Note 11. Other Assets and Other Liabilities | 37 | ||||||||||
Note 12. Repurchase Agreements and Warehouse Facilities | 39 | ||||||||||
Note 13. Collateralized Debt Obligations | 42 | ||||||||||
Note 14. Debt | 43 | ||||||||||
Note 15. Commitments and Contingencies | 47 | ||||||||||
Note 16. Fair Value of Financial Instruments | 48 | ||||||||||
Note 17. Stockholders' Equity | 58 | ||||||||||
Note 18. Earnings Per Common Share | 62 | ||||||||||
Note 19. Stock Based Compensation | 63 | ||||||||||
Note 20. Income Taxes | 67 | ||||||||||
Note 21. Net Interest Income | 69 | ||||||||||
Note 22. Other Income | 70 | ||||||||||
Note 23. Business Combination | 71 | ||||||||||
Note 24. Segment Reporting | 74 | ||||||||||
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations | 77 | ||||||||||
Item 3. Quantitative and Qualitative Disclosures about Market Risk | 135 | ||||||||||
Item 4. Controls and Procedures | 141 | ||||||||||
PART II. OTHER INFORMATION | |||||||||||
Item 1A. Risk Factors | 142 | ||||||||||
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds | 143 | ||||||||||
Item 6. Exhibits | 144 | ||||||||||
SIGNATURES | 148 | ||||||||||
Table of Contents
PART I. FINANCIAL INFORMATION
Item 1. Condensed Consolidated Financial Statements
The accompanying notes are an integral part of the condensed consolidated financial statements.
3
Table of Contents
ADAMAS TRUST, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollar amounts in thousands, except share data)
| March 31, 2026 | December 31, 2025 | ||||||||||
| (unaudited) | |||||||||||
| ASSETS | |||||||||||
| Investment securities available for sale, at fair value | $ | $ | |||||||||
| Residential loans, at fair value | |||||||||||
Residential loans held for sale, at fair value | |||||||||||
| Multi-family loans, at fair value | |||||||||||
| Equity investments, at fair value | |||||||||||
| Cash and cash equivalents | |||||||||||
| Real estate, net | |||||||||||
Goodwill | |||||||||||
| Other assets | |||||||||||
Total Assets (1) | $ | $ | |||||||||
| LIABILITIES AND EQUITY | |||||||||||
| Liabilities: | |||||||||||
Repurchase agreements and warehouse facilities | $ | $ | |||||||||
Collateralized debt obligations ($ | |||||||||||
Senior unsecured notes ($ | |||||||||||
| Subordinated debentures | |||||||||||
| Mortgages payable on real estate, net | |||||||||||
| Other liabilities | |||||||||||
Total liabilities (1) | |||||||||||
Commitments and Contingencies (See Note 15) | |||||||||||
| Redeemable Non-Controlling Interest in Consolidated Variable Interest Entities | |||||||||||
| Stockholders' Equity: | |||||||||||
Preferred stock, par value $ | |||||||||||
Common stock, par value $ | |||||||||||
| Additional paid-in capital | |||||||||||
| Accumulated deficit | ( | ( | |||||||||
| Company's stockholders' equity | |||||||||||
| Non-controlling interests | ( | ||||||||||
| Total equity | |||||||||||
| Total Liabilities and Equity | $ | $ | |||||||||
(1)Our condensed consolidated balance sheets include assets and liabilities of consolidated variable interest entities ("VIEs") as the Company is the primary beneficiary of these VIEs. As of March 31, 2026 and December 31, 2025, assets of consolidated VIEs totaled $4,238,982 and $4,367,560 , respectively, and the liabilities of consolidated VIEs totaled $3,775,241 and $3,881,273 , respectively. See Note 7 for further discussion.
The accompanying notes are an integral part of the condensed consolidated financial statements.
4
Table of Contents
ADAMAS TRUST, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Amounts in thousands, except per share data)
(unaudited)
| For the Three Months Ended March 31, | ||||||||||||||||||||||||||
| 2026 | 2025 | |||||||||||||||||||||||||
| NET INTEREST INCOME: | ||||||||||||||||||||||||||
| Interest income | $ | $ | ||||||||||||||||||||||||
| Interest expense | ||||||||||||||||||||||||||
| Total net interest income | ||||||||||||||||||||||||||
| NET LOSS FROM REAL ESTATE: | ||||||||||||||||||||||||||
| Rental income | ||||||||||||||||||||||||||
| Other real estate income | ||||||||||||||||||||||||||
| Total income from real estate | ||||||||||||||||||||||||||
| Interest expense, mortgages payable on real estate | ||||||||||||||||||||||||||
Depreciation expense | ||||||||||||||||||||||||||
| Other real estate expenses | ||||||||||||||||||||||||||
| Total expenses related to real estate | ||||||||||||||||||||||||||
| Total net loss from real estate | ( | ( | ||||||||||||||||||||||||
OTHER INCOME (LOSS): | ||||||||||||||||||||||||||
Realized losses, net | ( | ( | ||||||||||||||||||||||||
Unrealized (losses) gains, net | ( | |||||||||||||||||||||||||
Gains (losses) on derivative instruments, net | ( | |||||||||||||||||||||||||
Mortgage banking activities, net | ||||||||||||||||||||||||||
Income from equity investments | ||||||||||||||||||||||||||
Impairment of real estate | ( | ( | ||||||||||||||||||||||||
Other income | ||||||||||||||||||||||||||
Total other income | ||||||||||||||||||||||||||
GENERAL, ADMINISTRATIVE AND OPERATING EXPENSES: | ||||||||||||||||||||||||||
General and administrative expenses | ||||||||||||||||||||||||||
| Portfolio operating expenses | ||||||||||||||||||||||||||
Loan origination costs | ||||||||||||||||||||||||||
Financing transaction costs | ||||||||||||||||||||||||||
Total general, administrative and operating expenses | ||||||||||||||||||||||||||
INCOME FROM OPERATIONS BEFORE INCOME TAXES | ||||||||||||||||||||||||||
Income tax expense | ||||||||||||||||||||||||||
NET INCOME | ||||||||||||||||||||||||||
Net (income) loss attributable to non-controlling interests | ( | |||||||||||||||||||||||||
NET INCOME ATTRIBUTABLE TO COMPANY | ||||||||||||||||||||||||||
| Preferred stock dividends | ( | ( | ||||||||||||||||||||||||
NET INCOME ATTRIBUTABLE TO COMPANY'S COMMON STOCKHOLDERS | $ | $ | ||||||||||||||||||||||||
Basic earnings per common share | $ | $ | ||||||||||||||||||||||||
Diluted earnings per common share | $ | $ | ||||||||||||||||||||||||
| Weighted average shares outstanding-basic | ||||||||||||||||||||||||||
| Weighted average shares outstanding-diluted | ||||||||||||||||||||||||||
The accompanying notes are an integral part of the condensed consolidated financial statements.
5
Table of Contents
ADAMAS TRUST, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
(Dollar amounts in thousands)
(unaudited)
| For the Three Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Common Stock | Preferred Stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Additional Paid-In Capital | Accumulated Deficit | Total Company's Stockholders' Equity | Non-Controlling Interest in Consolidated VIEs | Total | |||||||||||||||||||||||||||||||||||||||||||||
| Balance, December 31, 2025 | $ | $ | $ | $ | ( | $ | $ | $ | |||||||||||||||||||||||||||||||||||||||||||||
Net income ($ | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||
| Common stock repurchases | ( | ( | — | — | ( | — | ( | — | ( | ||||||||||||||||||||||||||||||||||||||||||||
Stock based compensation expense, net | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||
Dividends declared on common stock | — | — | — | — | — | ( | ( | — | ( | ||||||||||||||||||||||||||||||||||||||||||||
Dividends declared on preferred stock | — | — | — | — | — | ( | ( | — | ( | ||||||||||||||||||||||||||||||||||||||||||||
| Dividends attributable to dividend equivalents | — | — | — | — | — | ( | ( | — | ( | ||||||||||||||||||||||||||||||||||||||||||||
| Decrease in non-controlling interest related to distributions from Consolidated VIEs | — | — | — | — | — | — | — | ( | ( | ||||||||||||||||||||||||||||||||||||||||||||
| Adjustment of redeemable non-controlling interest to estimated redemption value | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
| Balance, March 31, 2026 | $ | $ | $ | $ | ( | $ | $ | ( | $ | ||||||||||||||||||||||||||||||||||||||||||||
The accompanying notes are an integral part of the condensed consolidated financial statements.
6
Table of Contents
| Balance, December 31, 2024 | $ | $ | $ | $ | ( | $ | $ | $ | |||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) ($( | — | — | — | — | — | ( | |||||||||||||||||||||||||||||||||||||||||||||||
Stock based compensation (benefit) expense, net | ( | ( | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Dividends declared on common stock | — | — | — | — | — | ( | ( | — | ( | ||||||||||||||||||||||||||||||||||||||||||||
Dividends declared on preferred stock | — | — | — | — | — | ( | ( | — | ( | ||||||||||||||||||||||||||||||||||||||||||||
| Dividends attributable to dividend equivalents | — | — | — | — | — | ( | ( | — | ( | ||||||||||||||||||||||||||||||||||||||||||||
| Contributions of non-controlling interest in Consolidated VIEs | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||
| Decrease in non-controlling interest related to distributions from Consolidated VIEs | — | — | — | — | — | — | — | ( | ( | ||||||||||||||||||||||||||||||||||||||||||||
| Adjustment of redeemable non-controlling interest to estimated redemption value | — | — | — | — | ( | — | ( | — | ( | ||||||||||||||||||||||||||||||||||||||||||||
| Balance, March 31, 2025 | $ | $ | $ | $ | ( | $ | $ | $ | |||||||||||||||||||||||||||||||||||||||||||||
The accompanying notes are an integral part of the condensed consolidated financial statements.
7
Table of Contents
ADAMAS TRUST, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollar amounts in thousands)
(unaudited)
| For the Three Months Ended March 31, | |||||||||||
| 2026 | 2025 | ||||||||||
| Cash Flows from Operating Activities: | |||||||||||
Net income | $ | $ | |||||||||
Adjustments to reconcile net income to net cash (used in) provided by operating activities: | |||||||||||
| Net amortization | |||||||||||
Depreciation expense related to operating real estate | |||||||||||
Realized losses, net | |||||||||||
Unrealized losses (gains), net | ( | ||||||||||
(Gains) losses on derivative instruments, net | ( | ||||||||||
Other (gains) losses, net | ( | ||||||||||
Gains on residential loans held for sale, net | ( | ||||||||||
Originations of residential loans held for sale | ( | ||||||||||
Repurchases of residential loans | ( | ||||||||||
Proceeds from sales and repayments of residential loans held for sale | |||||||||||
| Impairment of real estate | |||||||||||
Income from multi-family loans and equity investments | ( | ( | |||||||||
Distributions of income from multi-family loans and equity investments | |||||||||||
Stock based compensation expense, net | |||||||||||
| Changes in operating assets and liabilities | ( | ||||||||||
Net cash (used in) provided by operating activities | ( | ||||||||||
| Cash Flows from Investing Activities: | |||||||||||
| Proceeds from sales of investment securities | |||||||||||
| Principal paydowns received on investment securities | |||||||||||
| Purchases of investment securities | ( | ( | |||||||||
| Principal repayments received on residential loans | |||||||||||
| Proceeds from sales of residential loans | |||||||||||
Purchases and originations of residential loans | ( | ( | |||||||||
| Return of capital from equity investments | |||||||||||
Funding of multi-family loan and equity investments | ( | ||||||||||
Net variation margin received (paid) for derivative instruments | ( | ||||||||||
| Net payments received from derivative instruments | |||||||||||
| Net proceeds from sale of real estate | |||||||||||
Capital expenditures on real estate | ( | ( | |||||||||
| Purchases of other assets | ( | ( | |||||||||
Net cash used in investing activities | ( | ( | |||||||||
| Cash Flows from Financing Activities: | |||||||||||
Net proceeds received from repurchase agreements and warehouse facilities | |||||||||||
Proceeds from issuance of senior unsecured notes, net | |||||||||||
Repayment of senior unsecured notes | ( | ||||||||||
Proceeds from issuance of collateralized debt obligations, net | |||||||||||
| Repurchases of common stock | ( | ||||||||||
| Dividends paid on common stock and dividend equivalents | ( | ( | |||||||||
| Dividends paid on preferred stock | ( | ( | |||||||||
Net distributions to non-controlling interests in Consolidated VIEs | ( | ( | |||||||||
| Payments made on and extinguishment of collateralized debt obligations | ( | ( | |||||||||
| Payments made on Consolidated SLST CDOs | ( | ( | |||||||||
Net payments made on mortgages payable on real estate | ( | ( | |||||||||
Net cash provided by financing activities | |||||||||||
Net Increase (Decrease) in Cash, Cash Equivalents and Restricted Cash | ( | ||||||||||
| Cash, Cash Equivalents and Restricted Cash - Beginning of Period | |||||||||||
| Cash, Cash Equivalents and Restricted Cash - End of Period | $ | $ | |||||||||
| Supplemental Disclosure: | |||||||||||
The accompanying notes are an integral part of the condensed consolidated financial statements.
8
Table of Contents
ADAMAS TRUST, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)
(Dollar amounts in thousands)
(unaudited)
| Cash paid for interest | $ | $ | |||||||||
(Refunds received) cash paid for income taxes | $ | ( | $ | ||||||||
Non-Cash Investing Activities: | |||||||||||
Purchase of investment securities not yet settled | $ | $ | |||||||||
| Transfer from residential loans to real estate owned | $ | $ | |||||||||
Transfer from residential loans held for sale to residential loans | $ | $ | |||||||||
| Non-Cash Financing Activities: | |||||||||||
| Dividends declared on common stock and dividend equivalents to be paid in subsequent period | $ | $ | |||||||||
| Dividends declared on preferred stock to be paid in subsequent period | $ | $ | |||||||||
| Cash, Cash Equivalents and Restricted Cash Reconciliation: | |||||||||||
| Cash and cash equivalents | $ | $ | |||||||||
| Restricted cash included in other assets | |||||||||||
| Total cash, cash equivalents, and restricted cash | $ | $ | |||||||||
The accompanying notes are an integral part of the condensed consolidated financial statements.
9
Table of Contents
ADAMAS TRUST, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2026
(unaudited)
1. Organization
Adamas Trust, Inc., together with its consolidated subsidiaries (“Adamas,” “we,” “our,” or the “Company”), is an internally-managed real estate investment trust (“REIT”) focused on strategically deploying capital across complementary businesses to generate durable earnings and long-term value for stockholders through disciplined portfolio management and an operating platform designed to capture opportunities across real estate and capital markets. Our current investment portfolio includes credit sensitive single-family and multi-family assets, as well as other types of fixed-income investments such as Agency RMBS. Through our wholly-owned subsidiary, Constructive Loans, LLC ("Constructive"), we also originate business purpose loans for residential real estate investors.
The Company conducts its business through the parent company, Adamas Trust, Inc., and several subsidiaries, including taxable REIT subsidiaries (“TRSs”), qualified REIT subsidiaries (“QRSs”) and special purpose subsidiaries established for securitization purposes. The Company consolidates all of its subsidiaries under generally accepted accounting principles in the United States of America (“GAAP”).
The Company is organized and conducts its operations to qualify as a REIT for U.S. federal income tax purposes. As such, the Company will generally not be subject to U.S. federal income taxes on that portion of its income that is distributed to stockholders if it distributes at least 90% of its REIT taxable income to its stockholders by the due date of its U.S. federal income tax return and complies with various other requirements.
10
Table of Contents
2. Summary of Significant Accounting Policies
Definitions – The following defines certain of the commonly used terms in these financial statements:
“RMBS” refers to residential mortgage-backed securities backed by adjustable-rate, hybrid adjustable-rate, or fixed-rate residential loans;
“Agency RMBS” refers to RMBS representing interests in or obligations backed by pools of residential loans guaranteed by a government sponsored enterprise (“GSE”), such as the Federal National Mortgage Association (“Fannie Mae”) or the Federal Home Loan Mortgage Corporation (“Freddie Mac”), or an agency of the U.S. government, such as the Government National Mortgage Association (“Ginnie Mae”);
“non-Agency RMBS” refers to RMBS that are not guaranteed by any agency of the U.S. Government or GSE;
“IOs” refers collectively to interest only and inverse interest only mortgage-backed securities that represent the right to the interest component of the cash flow from a pool of mortgage loans;
“POs” refers to mortgage-backed securities that represent the right to the principal component of the cash flow from a pool of mortgage loans;
“ARMs” refers to adjustable-rate residential loans;
“Agency ARMs” refers to Agency RMBS comprised of adjustable-rate and hybrid adjustable-rate RMBS;
“Agency fixed-rate RMBS” refers to Agency RMBS comprised of fixed-rate RMBS;
“TBAs” refers to to-be-announced securities;
“ABS” refers to debt and/or equity tranches of securitizations backed by various asset classes including, but not limited to, automobiles, aircraft, credit cards, equipment, franchises, recreational vehicles and student loans;
“CMBS” refers to commercial mortgage-backed securities comprised of commercial mortgage pass-through securities issued by a GSE, as well as PO, IO or mezzanine securities that represent the right to a specific component of the cash flow from a pool of commercial mortgage loans;
“CDO” refers to collateralized debt obligation and includes debt that permanently finances the residential loans held in Consolidated SLST, the Company's residential loans held in securitization trusts and a non-Agency RMBS re-securitization that we consolidate, or consolidated, in our financial statements in accordance with GAAP;
“business purpose loans” refers to (i) short-term loans that are collateralized by residential properties and are made to investors who intend to rehabilitate and sell the residential property for a profit or (ii) loans that finance (or refinance) non-owner occupied residential properties that are rented to one or more tenants;
“Consolidated Real Estate VIEs” refers to Consolidated VIEs that own multi-family properties;
“Consolidated SLST” refers to Freddie Mac-sponsored residential loan securitizations, comprised of seasoned re-performing and non-performing residential loans, of which we own the first loss subordinated securities and certain IOs, that we consolidate in our financial statements in accordance with GAAP;
“Consolidated VIEs” refers to VIEs where the Company is the primary beneficiary, as it has both the power to direct the activities that most significantly impact the economic performance of the VIE and a right to receive benefits or absorb losses of the entity that could be potentially significant to the VIE and that we consolidate in our financial statements in accordance with GAAP;
“MSRs” refers to mortgage servicing rights that represent the contractual right to service residential loans;
“SOFR” refers to Secured Overnight Funding Rate; and
“Variable Interest Entity” or “VIE” refers to an entity in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties.
11
Table of Contents
Basis of Presentation – The accompanying condensed consolidated balance sheet as of December 31, 2025 has been derived from audited financial statements. The accompanying condensed consolidated balance sheet as of March 31, 2026, the accompanying condensed consolidated statements of operations for the three months ended March 31, 2026 and 2025, the accompanying condensed consolidated statements of changes in stockholders’ equity for the three months ended March 31, 2026 and 2025 and the accompanying condensed consolidated statements of cash flows for the three months ended March 31, 2026 and 2025 are unaudited. In our opinion, all adjustments (which include only normal recurring adjustments) necessary to present fairly the Company’s financial position, results of operations and cash flows have been made. Certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted in accordance with Article 10 of Regulation S-X and the instructions to Form 10-Q. These condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2025, as filed with the U.S. Securities and Exchange Commission (“SEC”). Accordingly, significant accounting policies and other disclosures have been omitted since such items are disclosed in Note 2 in the audited consolidated financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2025. Provided in this section is a summary of additional accounting policies that are significant to, or newly adopted by, the Company for the three months ended March 31, 2026. The results of operations for the three months ended March 31, 2026 are not necessarily indicative of the operating results for the full year.
Reclassifications – Certain prior period amounts have been reclassified in the accompanying condensed consolidated financial statements to conform to current period presentation. In particular, prior period disclosures have been conformed to the current period presentation of assets and liabilities held by Consolidated VIEs for the conclusion of business operations subsequent to real property sales. Currently, these assets and liabilities are included in other assets and other liabilities, respectively, in the accompanying condensed consolidated balance sheets. Previously, these assets and liabilities were presented as assets and liabilities of disposal group held for sale, respectively.
Principles of Consolidation and Variable Interest Entities – The accompanying condensed consolidated financial statements of the Company include the accounts of all its subsidiaries which are majority-owned, controlled by the Company or a VIE where the Company is the primary beneficiary. All significant intercompany accounts and transactions have been eliminated in consolidation ( see Note 7).
A VIE is an entity that lacks one or more of the characteristics of a voting interest entity. The Company consolidates a VIE in accordance with ASC 810, Consolidation ("ASC 810") when it is the primary beneficiary of such VIE, herein referred to as a Consolidated VIE. As primary beneficiary, the Company has both the power to direct the activities that most significantly impact the economic performance of the VIE and a right to receive benefits or absorb losses of the entity that could be potentially significant to the VIE. The Company is required to reconsider its evaluation of whether to consolidate a VIE each reporting period, based upon changes in the facts and circumstances pertaining to the VIE.
12
Table of Contents
Summary of Recent Accounting Pronouncements
In December 2025, the FASB issued Accounting Standards Update ("ASU") 2025-11, Interim Reporting - Narrow-Scope Improvements ("ASU 2025-11"). ASU 2025-11 improves the navigability of the required interim disclosures and clarifies when that guidance is applicable. The update also adds a principle that requires entities to disclose events since the end of the last annual reporting period that have a material impact on the entity. ASU 2025-11 is effective for interim reporting periods within annual reporting periods beginning after December 15, 2027 and the amendments in the update can be applied either (1) prospectively or (2) retrospectively to any or all prior periods presented in the financial statements. The Company expects that the adoption of ASU 2025-11 will result in refined interim disclosures in its notes to condensed consolidated financial statements.
13
Table of Contents
3. Investment Securities Available For Sale, at Fair Value
The Company accounts for its investment securities available for sale using the fair value election pursuant to ASC 825, Financial Instruments, where changes in fair value are recorded in unrealized gains (losses), net on the Company's condensed consolidated statements of operations. The Company's investment securities available for sale consisted of the following as of March 31, 2026 and December 31, 2025, respectively (dollar amounts in thousands):
| March 31, 2026 | December 31, 2025 | ||||||||||||||||||||||||||||||||||||||||||||||
| Amortized Cost | Unrealized | Fair Value | Amortized Cost | Unrealized | Fair Value | ||||||||||||||||||||||||||||||||||||||||||
| Gains | Losses | Gains | Losses | ||||||||||||||||||||||||||||||||||||||||||||
Agency RMBS | |||||||||||||||||||||||||||||||||||||||||||||||
Fixed rate | |||||||||||||||||||||||||||||||||||||||||||||||
| Fannie Mae | $ | $ | $ | ( | $ | $ | $ | $ | ( | $ | |||||||||||||||||||||||||||||||||||||
| Freddie Mac | ( | ( | |||||||||||||||||||||||||||||||||||||||||||||
Total Fixed rate | ( | ( | |||||||||||||||||||||||||||||||||||||||||||||
Adjustable rate | |||||||||||||||||||||||||||||||||||||||||||||||
| Fannie Mae | |||||||||||||||||||||||||||||||||||||||||||||||
| Freddie Mac | |||||||||||||||||||||||||||||||||||||||||||||||
Total Adjustable rate | |||||||||||||||||||||||||||||||||||||||||||||||
Interest-only | |||||||||||||||||||||||||||||||||||||||||||||||
Ginnie Mae | ( | ( | |||||||||||||||||||||||||||||||||||||||||||||
Freddie Mac | ( | ||||||||||||||||||||||||||||||||||||||||||||||
Total Interest-only | ( | ( | |||||||||||||||||||||||||||||||||||||||||||||
| Total Agency RMBS | ( | ( | |||||||||||||||||||||||||||||||||||||||||||||
Non-Agency RMBS | ( | ( | |||||||||||||||||||||||||||||||||||||||||||||
U.S. Treasury securities | ( | ( | |||||||||||||||||||||||||||||||||||||||||||||
Total | $ | $ | $ | ( | $ | $ | $ | $ | ( | $ | |||||||||||||||||||||||||||||||||||||
Accrued interest receivable for investment securities available for sale in the amount of $33.8 million and $34.0 million as of March 31, 2026 and December 31, 2025, respectively, is included in other assets on the Company's condensed consolidated balance sheets.
For the three months ended March 31, 2026 and 2025, the Company recognized $63.7 million in net unrealized losses and $86.5 million in net unrealized gains on investment securities available for sale, respectively.
The Company's investment securities available for sale pledged as collateral against interest rate swap agreements and repurchase agreements are included in investment securities available for sale on the accompanying condensed consolidated balance sheets with the fair value of securities pledged disclosed in Notes 9 and 12, respectively.
14
Table of Contents
Realized Gain and Loss Activity
The Company did not sell investment securities during the three months ended March 31, 2026.
The following table summarizes our investment securities sold during the three months ended March 31, 2025 (dollar amounts in thousands):
For the Three Months Ended March 31, 2025 | |||||||||||||||||||||||
| Sales Proceeds | Realized Gains | Realized Losses | Net Realized Gains (Losses) | ||||||||||||||||||||
U.S. Treasury securities | $ | $ | $ | ( | $ | ( | |||||||||||||||||
Non-Agency RMBS | |||||||||||||||||||||||
| Total | $ | $ | $ | ( | $ | ( | |||||||||||||||||
The Company recognized write-downs of certain Agency RMBS IOs for a loss of $4.5 million for the three months ended March 31, 2026, which is included in realized losses, net on the accompanying condensed consolidated statements of operations.
Weighted Average Life
Actual maturities of our investment securities available for sale are generally shorter than stated contractual maturities (with contractual maturities up to 45 years), as they are affected by periodic payments and prepayments of principal on the underlying mortgages. As of March 31, 2026 and December 31, 2025, based on management’s estimates, the weighted average life of the Company’s investment securities available for sale portfolio was approximately 6.3 years and 6.6 years, respectively.
The following table sets forth the weighted average lives of our investment securities available for sale as of March 31, 2026 and December 31, 2025, respectively (dollar amounts in thousands):
| Weighted Average Life | March 31, 2026 | December 31, 2025 | |||||||||
| 0 to 5 years | $ | $ | |||||||||
| Over 5 to 10 years | |||||||||||
| 10+ years | |||||||||||
| Total | $ | $ | |||||||||
15
Table of Contents
4. Residential Loans and Residential Loans Held for Sale, at Fair Value
The Company accumulates its residential loan portfolio through acquisitions of performing, re-performing and non-performing residential loans and business purpose loans and originations of business purpose loans. It also invests in first loss subordinated securities and certain IOs issued by Freddie Mac-sponsored residential loan securitizations. In accordance with GAAP, the Company has consolidated the underlying seasoned re-performing and non-performing residential loans held in the securitizations and the CDOs issued to permanently finance these residential loans, representing Consolidated SLST. The Company also originates business purpose loans for sale to residential real estate investors through Constructive.
Residential loans are presented at fair value on the Company's condensed consolidated balance sheets as a result of a fair value election. Subsequent changes in fair value are reported in current period earnings and presented in unrealized gains (losses), net on the Company’s condensed consolidated statements of operations.
The following tables present the Company’s residential loans, at fair value, which consist of residential loans held by the Company, Consolidated SLST and other securitization trusts and residential loans held for sale, as of March 31, 2026 and December 31, 2025, respectively (dollar amounts in thousands):
| March 31, 2026 | |||||||||||||||||||||||||||||||||||
Residential loans (1) | Consolidated SLST (2) | Residential loans held in securitization trusts (3) | Total Residential loans | Residential loans held for sale (4) | Total | ||||||||||||||||||||||||||||||
| Principal | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||||
Premium / (Discount) | ( | ( | ( | ( | |||||||||||||||||||||||||||||||
Change in fair value | ( | ( | ( | ( | ( | ||||||||||||||||||||||||||||||
| Carrying value | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||||
| December 31, 2025 | |||||||||||||||||||||||||||||||||||
Residential loans (1) | Consolidated SLST (2) | Residential loans held in securitization trusts (3) | Total Residential loans | Residential loans held for sale (4) | Total | ||||||||||||||||||||||||||||||
| Principal | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||||
Premium / (Discount) | ( | ( | ( | ( | |||||||||||||||||||||||||||||||
Change in fair value | ( | ( | ( | ( | |||||||||||||||||||||||||||||||
| Carrying value | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||||
(1)Certain of the Company's residential loans, at fair value are pledged as collateral for repurchase agreements as of March 31, 2026 and December 31, 2025 (see Note 12).
(2)The Company has consolidated the underlying seasoned re-performing and non-performing residential loans held in Consolidated SLST and the CDOs issued to permanently finance these residential loans. Consolidated SLST CDOs are included in collateralized debt obligations on the Company's condensed consolidated balance sheets (see Note 13).
(3)The Company's residential loans held in securitization trusts are pledged as collateral for CDOs issued by the Company. These CDOs are accounted for as financings and included in collateralized debt obligations on the Company's condensed consolidated balance sheets (see Note 13).
(4)Certain of the Company's residential loans held for sale, at fair value are pledged as collateral for repurchase agreements and warehouse facilities as of March 31, 2026 (see Note 12).
16
Table of Contents
Residential Loans, at Fair Value
The following tables present the unrealized (losses) gains, net attributable to residential loans, at fair value for the three months ended March 31, 2026 and 2025, respectively (dollar amounts in thousands):
| For the Three Months Ended | |||||||||||||||||||||||||||||||||||
| March 31, 2026 | March 31, 2025 | ||||||||||||||||||||||||||||||||||
| Residential loans | Consolidated SLST (1) | Residential loans held in securitization trusts | Residential loans | Consolidated SLST (1) | Residential loans held in securitization trusts | ||||||||||||||||||||||||||||||
Unrealized (losses) gains, net | $ | ( | $ | ( | $ | ( | $ | $ | $ | ||||||||||||||||||||||||||
(1)In accordance with the practical expedient in ASC 810, the Company determines the fair value of the residential loans held in Consolidated SLST based on the fair value of the CDOs issued by Consolidated SLST, including investment securities we own, as the fair value of these instruments is more observable (see Note 16). See Note 7 for unrealized (losses) gains, net recognized by the Company on its investment in Consolidated SLST, which include unrealized (losses) gains on the residential loans held in Consolidated SLST presented in the table above and unrealized (losses) gains on the CDOs issued by Consolidated SLST.
The geographic concentrations of credit risk exceeding 5% of the unpaid principal balance of residential loans, at fair value as of March 31, 2026 and December 31, 2025, respectively, are as follows:
| March 31, 2026 | December 31, 2025 | ||||||||||||||||||||||||||||||||||
| Residential loans | Consolidated SLST | Residential loans held in securitization trusts | Residential loans | Consolidated SLST | Residential loans held in securitization trusts | ||||||||||||||||||||||||||||||
Florida | % | % | % | % | % | % | |||||||||||||||||||||||||||||
New Jersey | % | % | % | % | % | % | |||||||||||||||||||||||||||||
California | % | % | % | % | % | % | |||||||||||||||||||||||||||||
Ohio | % | % | % | % | % | % | |||||||||||||||||||||||||||||
Pennsylvania | % | % | % | % | % | % | |||||||||||||||||||||||||||||
New York | % | % | % | % | % | % | |||||||||||||||||||||||||||||
Texas | % | % | % | % | % | % | |||||||||||||||||||||||||||||
Illinois | % | % | % | % | % | % | |||||||||||||||||||||||||||||
The following table presents the fair value and aggregate unpaid principal balance of the Company's residential loans and residential loans held in securitization trusts in non-accrual status as of March 31, 2026 and December 31, 2025, respectively (dollar amounts in thousands):
| Greater than 90 days past due | Less than 90 days past due | ||||||||||||||||||||||||||||
| Fair Value | Unpaid Principal Balance | Fair Value | Unpaid Principal Balance | ||||||||||||||||||||||||||
| March 31, 2026 | $ | $ | $ | $ | |||||||||||||||||||||||||
| December 31, 2025 | |||||||||||||||||||||||||||||
Formal foreclosure proceedings were in process with respect to residential loans with an aggregate fair value of $87.8 million and an aggregate unpaid principal balance of $110.4 million as of March 31, 2026.
Residential loans held in Consolidated SLST with an aggregate unpaid principal balance of $135.0 million and $134.7 million were 90 days or more delinquent as of March 31, 2026 and December 31, 2025, respectively. In addition, formal foreclosure proceedings were in process with respect to residential loans held in Consolidated SLST with an aggregate unpaid principal balance of $49.0 million as of March 31, 2026.
17
Table of Contents
Residential Loans Held for Sale, at Fair Value
Residential loans held for sale, at fair value, consist of business purpose loans originated by Constructive and held for sale to third-party investors in the secondary market as of March 31, 2026 and December 31, 2025. Residential loans held for sale are presented at fair value on the Company's condensed consolidated balance sheets as a result of a fair value election. Subsequent changes in fair value are recorded in current period earnings and presented in mortgage banking activities, net on the Company’s condensed consolidated statements of operations.
The following table presents the activity of residential loans held for sale for the three months ended March 31, 2026 (dollar amounts in thousands):
Principal balance as of December 31, 2025 | $ | ||||
Principal balance of loans originated | |||||
Principal balance of loans sold to third parties | ( | ||||
Proceeds from repayments | ( | ||||
Principal balance of loans repurchased | |||||
Principal balance of loans transferred from residential loans held for sale to residential loans | ( | ||||
Principal balance as of March 31, 2026 | $ | ||||
The geographic concentrations of credit risk exceeding 5% of the unpaid principal balance of residential loans held for sale, at fair value as of March 31, 2026 and December 31, 2025, respectively, are as follows:
| March 31, 2026 | December 31, 2025 | ||||||||||
Ohio | % | % | |||||||||
New York | % | % | |||||||||
Pennsylvania | % | % | |||||||||
New Jersey | % | % | |||||||||
Texas | % | % | |||||||||
Mortgage Banking Activities, Net
The following table summarizes the components of mortgage banking activities, net for the three months ended March 31, 2026 (dollar amounts in thousands):
Residential loan origination and other fees | $ | ||||||||||
Gains on residential loans held for sale, net (1) | |||||||||||
Mortgage banking activities, net | $ | ||||||||||
(1)Includes gains on sale and unrealized gains, net of provision for loan repurchases, and gains (losses) on interest rate lock commitments. Interest rate lock commitments are accounted for by the Company as derivative instruments (see Note 9).
18
Table of Contents
5. Multi-family Loans, at Fair Value
The Company's multi-family loans consisting of its preferred equity in entities that have multi-family real estate assets are presented at fair value on the Company's condensed consolidated balance sheets as a result of a fair value election. Accordingly, changes in fair value are presented in unrealized (losses) gains, net on the Company's condensed consolidated statements of operations. Multi-family loans consist of the following as of March 31, 2026 and December 31, 2025, respectively (dollar amounts in thousands):
| March 31, 2026 | December 31, 2025 | ||||||||||
| Investment amount | $ | $ | |||||||||
| Unrealized losses, net | ( | ( | |||||||||
| Total, at Fair Value | $ | $ | |||||||||
For the three months ended March 31, 2026 and 2025, the Company recognized $4.4 thousand in net unrealized losses and $0.4 million in net unrealized gains on multi-family loans, respectively.
The table below presents the fair value and aggregate unpaid principal balance of the Company's multi-family loan in non-accrual status as of March 31, 2026 and December 31, 2025 (dollar amounts in thousands):
| Days Late | Fair Value (1) | Unpaid Principal Balance | |||||||||||||||||||||||||||||||||||||||
| 90 + | $ | $ | |||||||||||||||||||||||||||||||||||||||
The geographic concentrations of credit risk exceeding 5% of the total multi-family loan investment amounts as of March 31, 2026 and December 31, 2025, respectively, are as follows:
| March 31, 2026 | December 31, 2025 | ||||||||||
| Texas | % | % | |||||||||
| Florida | % | % | |||||||||
| Arkansas | % | % | |||||||||
| Indiana | % | % | |||||||||
| Pennsylvania | % | % | |||||||||
19
Table of Contents
6. Equity Investments, at Fair Value
The Company's equity investments consist of, or have consisted of, preferred equity ownership interests in entities that invest in multi-family properties where the risks and payment characteristics are equivalent to an equity investment (or multi-family preferred equity ownership interests), an equity ownership interest in an entity that originates residential loans (or single-family equity ownership interest) and joint venture equity investments in multi-family properties. The Company's equity investments are accounted for under the equity method and are presented at fair value on its condensed consolidated balance sheets as a result of a fair value election.
The following table presents the Company's equity investments as of March 31, 2026 and December 31, 2025, respectively (dollar amounts in thousands):
| March 31, 2026 | December 31, 2025 | |||||||||||||||||||||||||
| Investment Name | Ownership Interest | Fair Value | Ownership Interest | Fair Value | ||||||||||||||||||||||
| Multi-Family Preferred Equity Ownership Interests | ||||||||||||||||||||||||||
| Hudson Bridge Apartments, LLC - Series A, Briar Hill Apartments, LLC, Kings Glen Apartments, LLC, Flagstone Apartments, LLC, Brookfield Apartments II, LLC - Series B, and Silber JBSM Properties, LLC (collectively) | $ | $ | ||||||||||||||||||||||||
| Tides on 27th Investors, LLC | ||||||||||||||||||||||||||
Rapid City RMI JV LLC | ||||||||||||||||||||||||||
| Total | $ | $ | ||||||||||||||||||||||||
The Company records its equity in earnings or losses from its multi-family preferred equity ownership interests under the hypothetical liquidation of book value method of accounting due to the structures and the preferences it receives on the distributions from these entities pursuant to the respective agreements. Under this method, the Company recognizes income or loss in each period based on the change in liquidation proceeds it would receive from a hypothetical liquidation of its investment. Pursuant to the fair value election, changes in fair value of the Company's multi-family preferred equity ownership interests are reported in current period earnings.
The following table presents income from multi-family preferred equity ownership interests for the three months ended March 31, 2026 and 2025, respectively (dollar amounts in thousands). Income from these investments is presented in income from equity investments in the Company's accompanying condensed consolidated statements of operations. Income from these investments during the three months ended March 31, 2026 and 2025 includes $45.7 thousand of net unrealized losses and $0.7 million of net unrealized gains, respectively.
| For the Three Months Ended March 31, | |||||||||||||||||||||||||||||
| Investment Name | 2026 | 2025 | |||||||||||||||||||||||||||
| Hudson Bridge Apartments, LLC - Series A, Briar Hill Apartments, LLC, Kings Glen Apartments, LLC, Flagstone Apartments, LLC, Brookfield Apartments II, LLC - Series B, and Silber JBSM Properties, LLC (collectively) | $ | $ | |||||||||||||||||||||||||||
| Tides on 27th Investors, LLC | ( | ||||||||||||||||||||||||||||
Rapid City RMI JV LLC | |||||||||||||||||||||||||||||
| Lucie at Tradition Holdings, LLC | |||||||||||||||||||||||||||||
| EHOF-NYMT Sunset Apartments Preferred, LLC | |||||||||||||||||||||||||||||
Total Income - Multi-Family Preferred Equity Ownership Interests | $ | $ | |||||||||||||||||||||||||||
20
Table of Contents
Income (loss) from single-family equity ownership interests and joint venture equity investments in multi-family properties that were accounted for under the equity method using the fair value option is presented in income from equity investments in the Company's accompanying condensed consolidated statements of operations. The following table presents income (loss) from these investments for the three months ended March 31, 2025 (dollar amounts in thousands):
| Investment Name | For the Three Months Ended March 31, 2025 | |||||||||||||
Single-Family Equity Ownership Interest | ||||||||||||||
Constructive Loans, LLC (1) (2) | $ | |||||||||||||
Total Income - Single-Family Equity Ownership Interests | $ | |||||||||||||
Joint Venture Equity Investments in Multi-Family Properties (3) | ||||||||||||||
| GWR Cedars Partners, LLC | $ | ( | ||||||||||||
| GWR Gateway Partners, LLC | ( | |||||||||||||
Total Loss - Joint Venture Equity Investments in Multi-Family Properties | $ | ( | ||||||||||||
(1)On July 15, 2025, the Company acquired the outstanding membership interests in Constructive that were not previously owned by the Company (see Note 23). Prior to July 15, 2025, the Company purchased approximately $150.7 million of residential loans from Constructive during the three months ended March 31, 2025.
(2)Includes net unrealized losses of $1.6 million recognized prior to the Company's acquisition of the outstanding membership interests in Constructive on July 15, 2025 (see Note 23) and included in the accompanying condensed consolidated statements of operations for the three months ended March 31, 2025.
(3)Includes net unrealized losses of $0.2 million for the three months ended March 31, 2025.
21
Table of Contents
7. Use of Special Purpose Entities (SPE) and Variable Interest Entities (VIE)
Financing VIEs
The Company uses SPEs to facilitate transactions that involve securitizing financial assets or re-securitizing previously securitized financial assets. The objective of such transactions may include obtaining non-recourse financing, obtaining liquidity or refinancing the underlying securitized financial assets on improved terms. Securitization involves transferring assets to an SPE to convert all or a portion of those assets into cash before they would have been realized in the normal course of business through the SPE’s issuance of debt or equity instruments. Investors in an SPE usually have recourse only to the assets in the SPE and depending on the overall structure of the transaction, may benefit from various forms of credit enhancement, such as over-collateralization in the form of excess assets in the SPE, priority with respect to receipt of cash flows relative to holders of other debt or equity instruments issued by the SPE, or a line of credit or other form of liquidity agreement that is designed with the objective of ensuring that investors receive principal and/or interest cash flow on the investment in accordance with the terms of their investment agreement.
The Company has entered into financing transactions, including residential loan securitizations and re-securitizations, which required the Company to analyze and determine whether the SPEs that were created to facilitate the transactions are VIEs in accordance with ASC 810 and if so, whether the Company is the primary beneficiary requiring consolidation.
During the three months ended March 31, 2026 and 2025, the Company completed one and two securitizations of certain residential loans for which the Company received aggregate net proceeds of approximately $308.5 million and $326.3 million, respectively, after deducting expenses associated with the securitization transactions. The Company engaged in these transactions for the purpose of obtaining non-recourse, longer-term financing on a portion of its residential loan portfolio. The residential loans serving as collateral for the financings are comprised of performing, re-performing and non-performing and business purpose loans which are included in residential loans, at fair value on the accompanying condensed consolidated balance sheets.
During the three months ended March 31, 2026 and 2025, the Company exercised its right to an optional redemption of two and one of its residential loan securitizations with aggregate outstanding principal balances of approximately $233.9 million and $54.4 million, respectively, at the time of redemption and returned the assets held by the respective trusts to the Company, recognizing no gain or loss on the extinguishment of the collateralized debt obligations.
During the year ended December 31, 2024, the Company completed a re-securitization of its investment in certain subordinated securities issued by Consolidated SLST (see below), which the Company refers to as a non-Agency RMBS re-securitization. The Company engaged in the re-securitization transaction primarily for the purpose of obtaining non-recourse, longer-term financing on a portion of its investment in Consolidated SLST.
As of March 31, 2026 and December 31, 2025, the Company evaluated its residential loan securitizations and its non-Agency RMBS re-securitization and concluded that the entities created to facilitate each of the financing transactions are VIEs and that the Company is the primary beneficiary of these VIEs (each a “Financing VIE” and collectively, the “Financing VIEs”). Accordingly, the Company consolidated the then-outstanding Financing VIEs as of March 31, 2026 and December 31, 2025, respectively.
Consolidated SLST
The Company invests in subordinated securities that represent the first loss position of the Freddie Mac-sponsored residential loan securitizations from which they were issued and certain IOs issued from the securitizations. The Company has evaluated its investments in these securitization trusts to determine whether they are VIEs and if so, whether the Company is the primary beneficiary requiring consolidation. The Company has determined that the Freddie Mac-sponsored residential loan securitization trusts, which we collectively refer to as Consolidated SLST, are VIEs and that the Company is the primary beneficiary of the VIEs within Consolidated SLST. Accordingly, the Company consolidates the assets, liabilities, income and expenses of such VIEs in the accompanying condensed consolidated financial statements (see Notes 2, 4 and 13). The Company has elected the fair value option on the assets and liabilities held within Consolidated SLST, which requires that changes in valuations in the assets and liabilities of Consolidated SLST be reflected in the Company’s condensed consolidated statements of operations. Consolidated SLST is comprised of three
22
Table of Contents
As of March 31, 2026 and December 31, 2025, the Consolidated SLST securities owned by the Company had a fair value of $146.7 million and $151.5 million, respectively (see Note 16). The Company remains economically exposed to the subordinated positions in the portion of Consolidated SLST transferred to the non-Agency RMBS re-securitization and continues to consolidate Consolidated SLST.
Consolidated Real Estate VIEs
The Company owns, or owned, joint venture equity investments in entities that own multi-family apartment communities, which the Company determined to be VIEs and for which the Company is the primary beneficiary. Accordingly, the Company consolidates the assets, liabilities, income and expenses of these VIEs in the accompanying condensed consolidated financial statements with non-controlling interests or redeemable non-controlling interests for the third-party ownership of the joint ventures' membership interests.
The Company is also the primary beneficiary of a VIE that owns a multi-family apartment community and in which the Company holds a preferred equity investment. The Company determined that it has the power to direct the activities of the VIE and consolidates this VIE into its condensed consolidated financial statements.
The Company accounted for the initial consolidation of the Consolidated Real Estate VIEs in accordance with asset acquisition provisions of ASC 805, as substantially all of the fair value of the assets within the entities are concentrated in either a single identifiable asset or group of similar identifiable assets.
In analyzing whether the Company is the primary beneficiary of the Financing VIEs, Consolidated SLST and Consolidated Real Estate VIEs, the Company considered its involvement in each of the VIEs, including the design and purpose of each VIE, and whether its involvement reflected a controlling financial interest that resulted in the Company being deemed the primary beneficiary of the VIEs. In determining whether the Company would be considered the primary beneficiary, the following factors were assessed:
•whether the Company has both the power to direct the activities that most significantly impact the economic performance of the VIE; and
•whether the Company has a right to receive benefits or absorb losses of the entity that could be potentially significant to the VIE.
23
Table of Contents
The following table presents a summary of the assets, liabilities and non-controlling interests of the Company's securitizations, Consolidated SLST and Consolidated Real Estate VIEs as of March 31, 2026 (dollar amounts in thousands). Intercompany balances have been eliminated for purposes of this presentation.
| Other VIEs | |||||||||||||||||||||||||||||
Financing VIEs | Consolidated SLST | Consolidated Real Estate | Total | ||||||||||||||||||||||||||
| Cash and cash equivalents | $ | $ | $ | $ | |||||||||||||||||||||||||
| Residential loans, at fair value | |||||||||||||||||||||||||||||
Real estate, net held in Consolidated VIEs (1) | |||||||||||||||||||||||||||||
| Other assets | |||||||||||||||||||||||||||||
| Total assets | $ | $ | $ | $ | |||||||||||||||||||||||||
Collateralized debt obligations ($ | $ | $ | $ | $ | |||||||||||||||||||||||||
Mortgages payable on real estate, net in Consolidated VIEs (2) | |||||||||||||||||||||||||||||
| Other liabilities | |||||||||||||||||||||||||||||
| Total liabilities | $ | $ | $ | $ | |||||||||||||||||||||||||
Redeemable non-controlling interest in Consolidated VIEs (3) | $ | $ | $ | $ | |||||||||||||||||||||||||
Non-controlling interest in Consolidated VIEs (4) | $ | $ | $ | ( | $ | ( | |||||||||||||||||||||||
Net investment (5) | $ | $ | $ | $ | |||||||||||||||||||||||||
(1)Included in real estate, net in the accompanying condensed consolidated balance sheets.
(2)Included in mortgages payable on real estate, net in the accompanying condensed consolidated balance sheets.
(3)Represents redeemable third-party ownership of membership interests in Consolidated Real Estate VIEs. See Redeemable Non-Controlling Interest in Consolidated VIEs below.
(4)Represents third-party ownership of membership interests in Consolidated Real Estate VIEs.
(5)The net investment amount is the maximum amount of the Company's investment that is at risk to loss and represents the difference between the carrying value of total assets and total liabilities held by VIEs, less non-controlling interests, if any.
24
Table of Contents
The following table presents a summary of the assets, liabilities and non-controlling interests of the Company's securitizations, Consolidated SLST and Consolidated Real Estate VIEs as of December 31, 2025 (dollar amounts in thousands). Intercompany balances have been eliminated for purposes of this presentation.
| Other VIEs | |||||||||||||||||||||||
| Financing VIEs | Consolidated SLST | Consolidated Real Estate | Total | ||||||||||||||||||||
| Cash and cash equivalents | $ | $ | $ | $ | |||||||||||||||||||
| Residential loans, at fair value | |||||||||||||||||||||||
Real estate, net held in Consolidated VIEs (1) | |||||||||||||||||||||||
| Other assets | |||||||||||||||||||||||
| Total assets | $ | $ | $ | $ | |||||||||||||||||||
Collateralized debt obligations ($ | $ | $ | $ | $ | |||||||||||||||||||
Mortgages payable on real estate, net in Consolidated VIEs (2) | |||||||||||||||||||||||
| Other liabilities | |||||||||||||||||||||||
| Total liabilities | $ | $ | $ | $ | |||||||||||||||||||
Redeemable non-controlling interest in Consolidated VIEs (3) | $ | $ | $ | $ | |||||||||||||||||||
Non-controlling interest in Consolidated VIEs (4) | $ | $ | $ | $ | |||||||||||||||||||
Net investment (5) | $ | $ | $ | $ | |||||||||||||||||||
(1)Included in real estate, net in the accompanying condensed consolidated balance sheets.
(2)Included in mortgages payable on real estate, net in the accompanying condensed consolidated balance sheets.
(3)Represents redeemable third-party ownership of membership interests in Consolidated Real Estate VIEs. See Redeemable Non-Controlling Interest in Consolidated VIEs below.
(4)Represents third-party ownership of membership interests in Consolidated Real Estate VIEs.
(5)The net investment amount is the maximum amount of the Company's investment that is at risk to loss and represents the difference between the carrying value of total assets and total liabilities held by VIEs, less non-controlling interests, if any.
25
Table of Contents
The following table presents condensed statements of operations for non-Company-sponsored VIEs for the three months ended March 31, 2026 and 2025, respectively (dollar amounts in thousands). Intercompany balances have been eliminated for purposes of this presentation.
| For the Three Months Ended March 31, | ||||||||||||||||||||||||||||||||||||||
| 2026 | 2025 | |||||||||||||||||||||||||||||||||||||
| Consolidated SLST | Consolidated Real Estate | Total | Consolidated SLST | Consolidated Real Estate | Total | |||||||||||||||||||||||||||||||||
| Interest income | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||||
| Interest expense | ||||||||||||||||||||||||||||||||||||||
| Total net interest income | ||||||||||||||||||||||||||||||||||||||
| Income from real estate | ||||||||||||||||||||||||||||||||||||||
| Expenses related to real estate | ||||||||||||||||||||||||||||||||||||||
| Total net loss from real estate | ( | ( | ( | ( | ||||||||||||||||||||||||||||||||||
Unrealized (losses) gains, net | ( | ( | ||||||||||||||||||||||||||||||||||||
Losses on derivative instruments, net | ( | ( | ( | ( | ||||||||||||||||||||||||||||||||||
Impairment of real estate | ( | ( | ||||||||||||||||||||||||||||||||||||
Other income | ||||||||||||||||||||||||||||||||||||||
Total other (loss) income | ( | ( | ( | |||||||||||||||||||||||||||||||||||
Net income (loss) | ( | |||||||||||||||||||||||||||||||||||||
Net (income) loss attributable to non-controlling interest in Consolidated VIEs | ( | ( | ||||||||||||||||||||||||||||||||||||
Net income attributable to Company | $ | $ | $ | $ | $ | ( | $ | |||||||||||||||||||||||||||||||
Redeemable Non-Controlling Interest in Consolidated VIEs
The third-party owners of certain of the non-controlling interests in Consolidated VIEs have the ability to sell their ownership interests to the Company, at their election. The Company has classified these third-party ownership interests as redeemable non-controlling interests in Consolidated VIEs in mezzanine equity on the accompanying condensed consolidated balance sheets. The holders of the redeemable non-controlling interests may elect to sell their ownership interests to the Company at fair value once a year and the sales are subject to annual minimum and maximum amount limitations.
The following table presents activity in redeemable non-controlling interest in Consolidated VIEs for the three months ended March 31, 2026 and 2025, respectively (dollar amounts in thousands):
| For the Three Months Ended March 31, | |||||||||||||||||||||||
| 2026 | 2025 | ||||||||||||||||||||||
| Beginning balance | $ | $ | |||||||||||||||||||||
| Distributions | ( | ||||||||||||||||||||||
Net income (loss) attributable to redeemable non-controlling interest in Consolidated VIEs | ( | ||||||||||||||||||||||
Adjustment of redeemable non-controlling interest to estimated redemption value (1) | ( | ||||||||||||||||||||||
| Ending balance | $ | $ | |||||||||||||||||||||
(1)The Company determines the fair value of the redeemable non-controlling interest utilizing market assumptions and discounted cash flows. The Company applies a discount rate to the estimated future cash flows from the multi-family apartment properties held by the applicable Consolidated VIEs that are allocatable to the redeemable non-controlling interest. This fair value measurement is generally based on unobservable inputs and, as such, is classified as Level 3 in the fair value hierarchy. Significant unobservable inputs utilized in the estimation of fair value of redeemable non-controlling interest as of March 31, 2026 include a weighted average capitalization rate of 5.9 % (ranges from 5.0 % to 6.3 %) and a weighted average discount rate of 15.1 % (ranges from 14.1 % to 15.6 %).
26
Table of Contents
Unconsolidated VIEs
As of March 31, 2026 and December 31, 2025, the Company evaluated its investment securities available for sale and preferred equity, equity and other investments to determine whether they are VIEs and should be consolidated by the Company. Based on a number of factors, the Company determined that, as of March 31, 2026 and December 31, 2025, it does not have a controlling financial interest and is not the primary beneficiary of these VIEs. The following tables present the classification and carrying value of unconsolidated VIEs as of March 31, 2026 and December 31, 2025, respectively (dollar amounts in thousands):
| March 31, 2026 | |||||||||||||||||||||||||||||
Multi-family loans, at fair value | Investment securities available for sale, at fair value | Equity investments, at fair value | Other assets | Total | |||||||||||||||||||||||||
| Non-Agency RMBS | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Preferred equity investments in multi-family properties | |||||||||||||||||||||||||||||
| Other investments | |||||||||||||||||||||||||||||
| Maximum exposure | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
| December 31, 2025 | |||||||||||||||||||||||||||||
Multi-family loans, at fair value | Investment securities available for sale, at fair value | Equity investments, at fair value | Other assets | Total | |||||||||||||||||||||||||
| Non-Agency RMBS | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Preferred equity investments in multi-family properties | |||||||||||||||||||||||||||||
Other investments | |||||||||||||||||||||||||||||
| Maximum exposure | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
27
Table of Contents
8. Real Estate, Net
The following is a summary of real estate, net, collectively, as of March 31, 2026 and December 31, 2025, respectively (dollar amounts in thousands):
| March 31, 2026 | December 31, 2025 | |||||||||||||
| Land | $ | $ | ||||||||||||
| Building and improvements | ||||||||||||||
| Furniture, fixture and equipment | ||||||||||||||
Operating real estate | $ | $ | ||||||||||||
| Accumulated depreciation | ( | ( | ||||||||||||
| Operating real estate, net | $ | $ | ||||||||||||
Real estate held for sale, net (1) | $ | $ | ||||||||||||
Real estate, net | $ | $ | ||||||||||||
(1)Real estate held for sale, net is recorded at the lower of the net carrying amount of the assets or the estimated fair value, net of selling costs.
Multi-family Apartment Properties
As of March 31, 2026 and December 31, 2025, the Company owned a joint venture equity investment in an entity that owns multi-family apartment communities, which the Company determined to be a VIE and for which the Company is the primary beneficiary. Also as of March 31, 2026 and December 31, 2025, the Company owned a preferred equity investment in an entity that owns a multi-family apartment community, which the Company determined to be a VIE and for which the Company is the primary beneficiary. Accordingly, the Company consolidated the joint venture entity and the entity in which it holds a preferred equity investment into its condensed consolidated financial statements (see Note 7).
During the three months ended March 31, 2026, the entity in which the Company holds a joint venture equity investment sold one of its multi-family apartment communities for approximately $130.7 million, subject to certain prorations and adjustments typical in such real estate transactions, and repaid the related mortgage payable in the amount of approximately $55.0 million. The sale generated a net gain of approximately $52.3 million and a loss on extinguishment of debt of approximately $0.7 million, both of which are included in other income on the accompanying condensed consolidated statements of operations. The sale also generated net income attributable to non-controlling interest of approximately $37.8 million, resulting in a net gain attributable to the Company's common stockholders of approximately $13.8 million.
The multi-family apartment communities generally lease their apartment units to individual tenants at market rates for the production of rental income. These apartment units are generally leased at a fixed monthly rate with no option for the lessee to purchase the leased unit at any point.
Single-family Rental Properties
As of March 31, 2026 and December 31, 2025, the Company owned single-family rental homes that generate rental income. These units are leased to individual tenants at a fixed monthly rate with no option for the lessee to purchase the leased unit at any point.
During the three months ended March 31, 2026 and 2025, the Company determined that certain single-family rental properties met the criteria to be classified as held for sale, transferred the properties from operating real estate to real estate held for sale and recognized losses upon transfer of $2.2 million and $0.1 million, respectively, which are included in impairment of real estate on the accompanying condensed consolidated statements of operations.
Real estate held for sale, net is recorded at the lower of the net carrying amount of the assets or the estimated fair value, net of selling costs. Fair value for single-family rental properties held for sale was based upon local broker price opinions.
28
Table of Contents
During the three months ended March 31, 2026 and 2025, the Company recognized $2.2 million and $0.3 million of net impairment losses on single-family rental properties, inclusive of losses recognized upon transfer to real estate held for sale, respectively.
During the three months ended March 31, 2026 and 2025, the Company sold single-family rental properties for proceeds of approximately $4.3 million and $0.9 million, respectively, recognizing net losses on sale of approximately $0.6 million and $45 thousand, respectively, which are included in other income (loss) on the accompanying condensed consolidated statements of operations.
Lease Intangibles
Intangibles related to multi-family properties consist of the value of in-place leases and are included in other assets on the accompanying condensed consolidated balance sheets. Lease intangibles were fully amortized as of March 31, 2026 and December 31, 2025.
Depreciation Expense
The following table presents depreciation expense for the three months ended March 31, 2026 and 2025, respectively (dollar amounts in thousands):
| For the Three Months Ended March 31, | ||||||||||||||||||||||||||
| 2026 | 2025 | |||||||||||||||||||||||||
| Depreciation expense on operating real estate | $ | $ | ||||||||||||||||||||||||
Disposal Group Activity
During the year ended December 31, 2025, the Company continued the repositioning of its business through the opportunistic disposition over time of its joint venture equity investments in multi-family properties and reallocation of its capital away from such assets to its targeted assets. As part of this process, the Company determined that certain joint venture equity investments met the criteria to be classified as held for sale and the assets and liabilities of the respective Consolidated VIEs were included in assets and liabilities of disposal group held for sale in the year ended December 31, 2025. The Company completed its disposition of the real property held by its joint venture equity investments in multi-family properties during the year ended December 31, 2025.
Real estate, net included in assets of disposal group held for sale was recorded at the lower of the net carrying amount of the assets or the estimated fair value, net of selling costs. Fair value for real estate was based upon either negotiated sale prices less anticipated selling costs or a discounted cash flow analysis using property financial information and assumptions regarding market rent, revenue and expense growth, capitalization rates and return rates. During the three months ended March 31, 2025, the Company recognized net impairment losses of $3.6 million for real estate, net in the disposal group held for sale.
The following table presents the pretax losses of the disposal group held for sale as of March 31, 2025 for the three months ended March 31, 2025 (dollar amounts in thousands):
For the Three Months Ended March 31, 2025 | ||||||||||||||||||||||||||
Pretax loss of disposal group held for sale | $ | ( | ||||||||||||||||||||||||
Pretax loss of disposal group attributable to non-controlling interest in Consolidated VIEs | ||||||||||||||||||||||||||
Pretax loss of disposal group attributable to Company's common stockholders | $ | ( | ||||||||||||||||||||||||
29
Table of Contents
9. Derivative Instruments
The Company is exposed to certain risks arising from both its business operations and economic conditions. The Company enters into derivative instruments in connection with its risk management activities. These derivative instruments may include interest rate swaps, interest rate caps, TBAs, credit default swaps, U.S. Treasury and commodity futures and options contracts such as options on credit default swap indices, equity index options, swaptions and options on futures. The Company may also purchase options on U.S. Treasury futures or invest in other types of mortgage derivative securities. Additionally, Constructive may enter into IRLCs related to the origination of business purpose loans. The Company elected not to apply hedge accounting for its derivative instruments.
The following table summarizes the Company's derivative instruments as of March 31, 2026 and December 31, 2025, respectively (dollar amounts in thousands):
| Fair Value | ||||||||||||||||||||
| Type of Derivative Instrument | Consolidated Balance Sheet Location | March 31, 2026 | December 31, 2025 | |||||||||||||||||
Interest rate caps | Other assets | $ | $ | |||||||||||||||||
IRLCs | Other assets | |||||||||||||||||||
U.S. Treasury futures | Other assets | |||||||||||||||||||
Commodity futures | Other assets | |||||||||||||||||||
Total derivative assets | $ | $ | ||||||||||||||||||
TBAs | Other liabilities | $ | ( | $ | ||||||||||||||||
Credit default swaps | Other liabilities | |||||||||||||||||||
| Interest rate swaps | Other liabilities | |||||||||||||||||||
Total derivative liabilities | $ | ( | $ | |||||||||||||||||
30
Table of Contents
The Company elects to net the fair value of its derivative contracts by counterparty when appropriate and accounts for the receipt or payment of variation margin as a direct reduction of or increase in the carrying value of the related asset or liability.
The following tables present a reconciliation of gross derivative assets and liabilities to net amounts presented in the accompanying condensed consolidated balance sheets as of March 31, 2026 and December 31, 2025, respectively (dollar amounts in thousands):
| March 31, 2026 | |||||||||||||||||||||||
| Gross Amount of Recognized Assets (Liabilities) | Gross Amounts Offset in Balance Sheets | Variation Margin | Net Amounts of Assets (Liabilities) Presented in Balance Sheets | ||||||||||||||||||||
| Derivative assets | |||||||||||||||||||||||
| Interest rate caps | $ | $ | $ | $ | |||||||||||||||||||
IRLCs | |||||||||||||||||||||||
| Interest rate swaps | ( | ||||||||||||||||||||||
U.S. Treasury futures | ( | ( | |||||||||||||||||||||
| Total derivative assets | $ | $ | ( | $ | ( | $ | |||||||||||||||||
| Derivative liabilities | |||||||||||||||||||||||
Credit default swaps | $ | ( | $ | $ | $ | ||||||||||||||||||
TBAs | ( | ( | |||||||||||||||||||||
| Interest rate swaps | ( | ||||||||||||||||||||||
U.S. Treasury futures | ( | ||||||||||||||||||||||
| Total derivative liabilities | $ | ( | $ | $ | $ | ( | |||||||||||||||||
| December 31, 2025 | |||||||||||||||||||||||
| Gross Amount of Recognized Assets (Liabilities) | Gross Amounts Offset in Balance Sheets | Variation Margin | Net Amounts of Assets (Liabilities) Presented in Balance Sheets | ||||||||||||||||||||
| Derivative assets | |||||||||||||||||||||||
| Interest rate caps | $ | $ | $ | $ | |||||||||||||||||||
IRLCs | |||||||||||||||||||||||
| Interest rate swaps | ( | ||||||||||||||||||||||
U.S. Treasury futures | ( | ( | |||||||||||||||||||||
Commodity futures | ( | ( | |||||||||||||||||||||
| Total derivative assets | $ | $ | ( | $ | ( | $ | |||||||||||||||||
| Derivative liabilities | |||||||||||||||||||||||
Credit default swaps | $ | ( | $ | $ | $ | ||||||||||||||||||
| Interest rate swaps | ( | ||||||||||||||||||||||
U.S. Treasury futures | ( | ||||||||||||||||||||||
Commodity futures | ( | ||||||||||||||||||||||
| Total derivative liabilities | $ | ( | $ | $ | $ | ||||||||||||||||||
31
Table of Contents
The use of derivatives exposes the Company to counterparty credit risks in the event of a default by a counterparty. If a counterparty defaults under the applicable derivative agreement, the Company may be unable to collect payments to which it is entitled under its derivative agreements and may have difficulty collecting the assets it pledged as collateral against such derivatives.
The Company is required to post an initial margin amount for its interest rate swaps, credit default swaps and U.S. Treasury and commodity futures determined by the respective central clearing houses, which is generally intended to be set at a level sufficient to protect the exchange from the derivative instrument’s maximum estimated single-day price movement. The following table summarizes assets pledged as initial margin as of March 31, 2026 and December 31, 2025, respectively (dollar amounts in thousands):
Initial Margin Collateral | Consolidated Balance Sheet Location | March 31, 2026 | December 31, 2025 | |||||||||||||||||
Agency RMBS | Investment securities available for sale, at fair value | $ | $ | |||||||||||||||||
Restricted cash | Other assets | |||||||||||||||||||
Total initial margin collateral | $ | $ | ||||||||||||||||||
Margin excess related to settlement of variation margin in the amount of approximately $9.8 million and $16.2 million as of March 31, 2026 and December 31, 2025, respectively, is included in other assets on the accompanying condensed consolidated balance sheets. Margin deficit related to settlement of variation margin in the amount of approximately $20.6 million and $24.3 million as of March 31, 2026 and December 31, 2025, respectively, is included in other liabilities on the accompanying condensed consolidated balance sheets.
The tables below summarize the notional activity of derivative instruments for the three months ended March 31, 2026 and 2025, respectively (dollar amounts in thousands):
| Notional Amount For the Three Months Ended March 31, 2026 | ||||||||||||||||||||||||||
| Type of Derivative Instrument | December 31, 2025 | Additions | Terminations/Pair-Offs | March 31, 2026 | ||||||||||||||||||||||
| Interest rate caps | $ | $ | $ | ( | $ | |||||||||||||||||||||
| Options | ( | |||||||||||||||||||||||||
TBAs | ( | |||||||||||||||||||||||||
| Interest rate swaps | ( | |||||||||||||||||||||||||
Credit default swaps | ( | |||||||||||||||||||||||||
U.S. Treasury futures | ( | |||||||||||||||||||||||||
Commodity futures | ( | |||||||||||||||||||||||||
| Notional Amount For the Three Months Ended March 31, 2025 | ||||||||||||||||||||||||||
| Type of Derivative Instrument | December 31, 2024 | Additions | Terminations | March 31, 2025 | ||||||||||||||||||||||
| Interest rate caps | $ | $ | $ | ( | $ | |||||||||||||||||||||
| Options | ||||||||||||||||||||||||||
| Interest rate swaps | ( | |||||||||||||||||||||||||
Credit default swaps | ||||||||||||||||||||||||||
U.S. Treasury futures | ( | |||||||||||||||||||||||||
The following table presents the components of realized gains (losses), net and unrealized gains (losses), net related to derivative instruments, which are included in gains (losses) on derivative instruments, net and mortgage banking activities, net in the condensed consolidated statements of operations for the three months ended March 31, 2026 and 2025, respectively (dollar amounts in thousands):
32
Table of Contents
| For the Three Months Ended March 31, | ||||||||||||||||||||||||||||||||||||||||||||||||||
| 2026 | 2025 | |||||||||||||||||||||||||||||||||||||||||||||||||
| Type of Derivative Instrument | Realized Gains (Losses) | Unrealized Gains (Losses) | Realized Gains (Losses) | Unrealized Gains (Losses) | ||||||||||||||||||||||||||||||||||||||||||||||
Interest rate caps | $ | $ | ( | $ | $ | ( | ||||||||||||||||||||||||||||||||||||||||||||
| Options | ( | |||||||||||||||||||||||||||||||||||||||||||||||||
IRLCs | ||||||||||||||||||||||||||||||||||||||||||||||||||
TBAs | ( | ( | ||||||||||||||||||||||||||||||||||||||||||||||||
| Interest rate swaps | ( | ( | ||||||||||||||||||||||||||||||||||||||||||||||||
Credit default swaps | ( | ( | ||||||||||||||||||||||||||||||||||||||||||||||||
U.S. Treasury futures | ( | ( | ( | |||||||||||||||||||||||||||||||||||||||||||||||
Commodity futures | ( | |||||||||||||||||||||||||||||||||||||||||||||||||
| Total | $ | $ | $ | $ | ( | |||||||||||||||||||||||||||||||||||||||||||||
The following tables present information about an interest rate cap contract related to a variable-rate mortgage payable on real estate as of March 31, 2026 and December 31, 2025, respectively (dollar amounts in thousands):
| March 31, 2026 | ||||||||||||||||||||
Financing Type | SOFR Strike Price | Notional Amount | Expiration Date | |||||||||||||||||
Mortgage payable on real estate | January 1, 2028 | |||||||||||||||||||
| December 31, 2025 | ||||||||||||||||||||
Financing Type | SOFR Strike Price | Notional Amount | Expiration Date | |||||||||||||||||
Mortgage payable on real estate | January 1, 2026 | |||||||||||||||||||
The following table presents information about the Company's TBA purchase and sale contracts as of March 31, 2026 (dollar amounts in thousands). The Company did not own TBAs as of December 31, 2025.
Notional Amount (1) | Cost Basis (2) | Fair Value (3) | Net Carrying Value (4) | |||||||||||||||||||||||
Purchase contracts | $ | $ | $ | $ | ( | |||||||||||||||||||||
| Total TBAs | $ | $ | $ | $ | ( | |||||||||||||||||||||
(1)Notional amount represents the par value (or principal balance) of the underlying Agency RMBS.
(2)Cost basis represents the forward price to be paid for the underlying Agency RMBS.
(3)Fair value represents the current fair value of the TBA (or of the underlying Agency RMBS) as of period end.
(4)Net carrying value represents the difference between the fair value and the cost basis as of period end.
33
Table of Contents
The following tables present information about the Company's interest rate swaps whereby it receives floating rate payments in exchange for fixed rate payments as of March 31, 2026 and December 31, 2025, respectively (dollar amounts in thousands):
| March 31, 2026 | ||||||||||||||||||||
| Swap Maturities | Notional Amount | Weighted Average Fixed Interest Rate | Weighted Average Variable Interest Rate | |||||||||||||||||
| 2026 | $ | % | % | |||||||||||||||||
| 2027 | % | % | ||||||||||||||||||
| 2028 | % | % | ||||||||||||||||||
| 2029 | % | % | ||||||||||||||||||
| 2030 | % | % | ||||||||||||||||||
| 2031 | % | % | ||||||||||||||||||
| 2033 | % | % | ||||||||||||||||||
| 2034 | % | % | ||||||||||||||||||
| 2035 | % | % | ||||||||||||||||||
| 2043 | % | % | ||||||||||||||||||
| 2045 | % | % | ||||||||||||||||||
| 2046 | % | % | ||||||||||||||||||
| Total | $ | % | % | |||||||||||||||||
| December 31, 2025 | ||||||||||||||||||||
| Swap Maturities | Notional Amount | Weighted Average Fixed Interest Rate | Weighted Average Variable Interest Rate | |||||||||||||||||
| 2026 | $ | % | % | |||||||||||||||||
| 2027 | % | % | ||||||||||||||||||
| 2028 | % | % | ||||||||||||||||||
| 2029 | % | % | ||||||||||||||||||
| 2030 | % | % | ||||||||||||||||||
| 2033 | % | % | ||||||||||||||||||
| 2034 | % | % | ||||||||||||||||||
| 2035 | % | % | ||||||||||||||||||
| 2045 | % | % | ||||||||||||||||||
| Total | $ | % | % | |||||||||||||||||
34
Table of Contents
The following tables present information about the Company's interest rate swaps whereby it receives fixed rate payments in exchange for floating rate payments as of March 31, 2026 and December 31, 2025, respectively (dollar amounts in thousands):
| March 31, 2026 | ||||||||||||||||||||
| Swap Maturities | Notional Amount | Weighted Average Fixed Interest Rate | Weighted Average Variable Interest Rate | |||||||||||||||||
| 2028 | $ | % | % | |||||||||||||||||
| 2031 | % | % | ||||||||||||||||||
| 2033 | % | % | ||||||||||||||||||
| Total | $ | % | % | |||||||||||||||||
| December 31, 2025 | ||||||||||||||||||||
| Swap Maturities | Notional Amount | Weighted Average Fixed Interest Rate | Weighted Average Variable Interest Rate | |||||||||||||||||
| 2028 | $ | % | % | |||||||||||||||||
| 2033 | % | % | ||||||||||||||||||
| Total | $ | % | % | |||||||||||||||||
35
Table of Contents
10. Mortgage Servicing Rights
The Company owned MSRs as of March 31, 2026 and December 31, 2025 resulting from the sale of loans originated by Constructive with servicing retained, distributions received from Constructive prior to July 15, 2025 or purchases of MSRs. The Company's MSRs are associated with business purpose loans, are reported at fair value pursuant to the fair value option election (see Note 16) and are included in other assets in the accompanying condensed consolidated balance sheets. The primary risks associated with the Company's MSRs are changes in interest rates and prepayment speeds.
The following table presents activity related to MSRs for the three months ended March 31, 2026 and 2025, respectively (dollar amounts in thousands).
| For the Three Months Ended March 31, | |||||||||||||||||
| 2026 | 2025 | ||||||||||||||||
Balance at beginning of period | $ | $ | |||||||||||||||
Changes in fair value due to: | |||||||||||||||||
Changes in valuation inputs or assumptions used in valuation model | ( | ( | |||||||||||||||
Other changes in fair value, including runoff | ( | ( | |||||||||||||||
Balance at end of period | $ | $ | |||||||||||||||
The following table presents the components of servicing fee income recognized during the three months ended March 31, 2026 and 2025, respectively (dollar amounts in thousands). Servicing fee income is included in other income on the accompanying condensed consolidated statements of operations.
| For the Three Months Ended March 31, | ||||||||||||||
| 2026 | 2025 | |||||||||||||
Servicing fees | $ | $ | ||||||||||||
Prepayment fees | ||||||||||||||
Ancillary and other fee income (1) | ||||||||||||||
Servicing fee income | $ | $ | ||||||||||||
(1)Includes default interest and late fee collections.
The Company recognized subservicing fee expenses in the amount of $0.2
36
Table of Contents
11. Other Assets and Other Liabilities
Other Assets
The following table presents the components of the Company's other assets as of March 31, 2026 and December 31, 2025, respectively (dollar amounts in thousands):
| March 31, 2026 | December 31, 2025 | |||||||||||||
Restricted cash (1) | $ | $ | ||||||||||||
| Accrued interest receivable | ||||||||||||||
| Collections receivable from residential loan servicers | ||||||||||||||
| Real estate owned | ||||||||||||||
| Other receivables | ||||||||||||||
| Mortgage servicing rights | ||||||||||||||
| Intangible assets | ||||||||||||||
| Recoverable advances on residential loans | ||||||||||||||
| Deferred tax assets | ||||||||||||||
| Other assets in consolidated multi-family properties | ||||||||||||||
| Receivables from derivative counterparties | ||||||||||||||
| Operating lease right-of-use assets | ||||||||||||||
Derivative assets (2) | ||||||||||||||
| Other | ||||||||||||||
| Total | $ | $ | ||||||||||||
(1)Restricted cash represents cash held by third parties including initial margin for derivative contracts and cash held by the Company's securitization trusts.
(2)Includes derivative assets held in Consolidated Real Estate VIEs.
37
Table of Contents
Other Liabilities
The following table presents the components of the Company's other liabilities as of March 31, 2026 and December 31, 2025, respectively (dollar amounts in thousands):
| March 31, 2026 | December 31, 2025 | |||||||||||||
| Accrued interest payable | $ | $ | ||||||||||||
| Dividends and dividend equivalents payable | ||||||||||||||
| Margin payable to derivative counterparties | ||||||||||||||
| Accrued expenses | ||||||||||||||
| Deferred tax liabilities | ||||||||||||||
| Advanced remittances from residential loan servicers | ||||||||||||||
| Deferred revenue | ||||||||||||||
| Unfunded commitments for residential and multi-family investments | ||||||||||||||
| Operating lease liabilities | ||||||||||||||
| Securities purchased but not settled | ||||||||||||||
| Accrued expenses and other liabilities in consolidated multi-family properties | ||||||||||||||
| Holdback for representations and warranties | ||||||||||||||
Derivative liabilities | ||||||||||||||
| Other | ||||||||||||||
| Total | $ | $ | ||||||||||||
38
Table of Contents
12. Repurchase Agreements and Warehouse Facilities
The following table presents the carrying value of the Company's repurchase agreements and warehouse facilities as of March 31, 2026 and December 31, 2025, respectively (dollar amounts in thousands):
Repurchase Agreements and Warehouse Facilities Secured By: | March 31, 2026 | December 31, 2025 | ||||||||||||
| Investment securities | $ | $ | ||||||||||||
Residential loans and real estate owned | ||||||||||||||
Residential loans held for sale | ||||||||||||||
| Single-family rental properties | ||||||||||||||
| Total carrying value | $ | $ | ||||||||||||
As of March 31, 2026, the Company had no repurchase agreement or warehouse facility exposure where the amount at risk was in excess of 5% of the Company's stockholders’ equity. The amount at risk is defined as the fair value of assets pledged as collateral to the financing arrangement in excess of the financing arrangement liability.
The financings under certain of our repurchase agreements are subject to margin calls to the extent the market value of the collateral subject to the repurchase agreement falls below specified levels and repurchase may be accelerated upon an event of default under the repurchase agreements. As of March 31, 2026, the Company had assets available to be posted as margin which included liquid assets, such as unrestricted cash and cash equivalents, and unencumbered securities that could be monetized to pay down or collateralize the liability immediately. As of March 31, 2026, the Company had $199.0 million included in cash and cash equivalents and $471.8 million in unencumbered investment securities available to meet additional haircuts or market valuation requirements. The following table presents information about the Company's unencumbered securities at March 31, 2026 (dollar amounts in thousands):
| Unencumbered Securities | March 31, 2026 | ||||||||||
| Agency RMBS | $ | ||||||||||
Non-Agency RMBS (1) | |||||||||||
U.S. Treasury securities | |||||||||||
| Total | $ | ||||||||||
(1)Includes IOs in Consolidated SLST with a fair value of $10.5 million as of March 31, 2026. Consolidated SLST securities owned by the Company are eliminated in consolidation in accordance with GAAP.
The Company also had unencumbered residential loans with a fair value of $42.7 million at March 31, 2026.
Residential Loans, Real Estate Owned and Single-family Rental Properties
The Company has repurchase agreements or warehouse facilities with eight financial institutions to finance residential loans, residential loans held for sale, real estate owned and single-family rental properties. The following table presents detailed information about the Company’s financings under these repurchase agreements or warehouse facilities and associated assets pledged as collateral at March 31, 2026 and December 31, 2025, respectively (dollar amounts in thousands):
Maximum Aggregate Uncommitted Principal or Line Amount | Outstanding Repurchase Agreements and Warehouse Facilities | Net Deferred Finance Costs (1) | Carrying Value of Repurchase Agreements and Warehouse Facilities | Carrying Value of Assets Pledged (2) | Weighted Average Rate | Weighted Average Months to Maturity (3) | |||||||||||||||||||||||||||||||||||
| March 31, 2026 | $ | $ | $ | ( | $ | $ | % | ||||||||||||||||||||||||||||||||||
| December 31, 2025 | $ | $ | $ | ( | $ | $ | % | ||||||||||||||||||||||||||||||||||
39
Table of Contents
(1)Costs related to repurchase agreements, which include commitment, underwriting, legal, accounting and other fees, are reflected as deferred charges. Such costs are presented as a deduction from the corresponding debt liability on the Company’s accompanying condensed consolidated balance sheets and are amortized as an adjustment to interest expense over the term of the agreement using the effective interest method, or straight line-method, if the result is not materially different.
(2)Includes residential loans and real estate owned with an aggregate carrying value of $734.3 million, residential loans held for sale with an aggregate carrying value of $119.8 million and single-family rental properties with a net carrying value of $116.1 million as of March 31, 2026. Includes residential loans and real estate owned with an aggregate fair value of $538.4 million, residential loans held for sale with an aggregate carrying value of $78.0 million and single-family rental properties with a net carrying value of $116.8 million as of December 31, 2025.
(3)The Company expects to either roll outstanding amounts under these repurchase agreements and warehouse facilities into new financing arrangements or repay outstanding amounts in full prior to or at maturity.
The outstanding financing under these repurchase agreements and warehouse facilities as of March 31, 2026 is secured by the underlying residential loans and other related collateral and is subject to margin-type provisions that may require repayment of a portion of the borrowings or the posting of additional collateral if the market value of the collateral falls below specified levels or certain eligibility criteria are not met. During the terms of the repurchase agreements and warehouse facilities, proceeds from the residential loans, residential loans held for sale, real estate owned and single-family rental properties will be applied to pay any price differential, if applicable, and to reduce the aggregate repurchase price of the collateral. Repurchase of the residential loans, real estate owned and single-family rental properties financed by the repurchase agreements, or repayment obligations under warehouse revolving facilities may be accelerated upon an event of default.
The Company’s accrued interest payable on outstanding repurchase agreements and warehouse facilities secured by residential loans, real estate owned and single-family rental properties at March 31, 2026 and December 31, 2025 amounted to $3.7 million and $2.6 million, respectively, and is included in other liabilities on the Company’s condensed consolidated balance sheets.
As of March 31, 2026, the Company's repurchase agreements and warehouse facilities contain various covenants, including among other things, the maintenance of certain amounts of liquidity and total stockholders' equity as defined in the respective agreements. The Company is in compliance with such covenants as of March 31, 2026 and through the date of this Quarterly Report on Form 10-Q.
Investment Securities
The Company has entered into repurchase agreements with financial institutions to finance certain investment securities available for sale and securities owned in Consolidated SLST. These repurchase agreements provide short-term financing that bear interest rates typically based on a spread to SOFR and are secured by the investment securities which they finance and additional collateral pledged, if any. As of March 31, 2026 and December 31, 2025, the Company had amounts outstanding under repurchase agreements to finance certain investment securities available for sale and securities owned in Consolidated SLST with thirteen counterparties and twelve counterparties, respectively.
The following table presents detailed information about the amounts outstanding under the Company’s repurchase agreements secured by investment securities and associated assets pledged as collateral at March 31, 2026 and December 31, 2025, respectively (dollar amounts in thousands):
| March 31, 2026 | December 31, 2025 | ||||||||||||||||||||||||||||||||||||||||||||||
| Outstanding Repurchase Agreements | Fair Value of Collateral Pledged (1) | Amortized Cost of Collateral Pledged (1) | Outstanding Repurchase Agreements | Fair Value of Collateral Pledged | Amortized Cost of Collateral Pledged | ||||||||||||||||||||||||||||||||||||||||||
| Agency RMBS | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||||||||||||||||
Non-Agency RMBS (2) | |||||||||||||||||||||||||||||||||||||||||||||||
U.S. Treasury securities | |||||||||||||||||||||||||||||||||||||||||||||||
| Balance at end of the period | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||||||||||||||||
(1)Collateral pledged includes restricted cash posted as margin in the amount of $5.3 million as of March 31, 2026.
40
Table of Contents
(2)Includes first loss subordinated securities in Consolidated SLST with a fair value of $15.0 million and $18.6 million as of March 31, 2026 and December 31, 2025, respectively. Consolidated SLST securities owned by the Company are eliminated in consolidation in accordance with GAAP.
As of March 31, 2026 and December 31, 2025, the outstanding balances under our repurchase agreements secured by investment securities were funded at a weighted average advance rate of 96.6 % and 96.5 %, respectively, that implies an average "haircut" of 3.4 % and 3.5 %, respectively. As of March 31, 2026, the weighted average "haircut" related to our repurchase agreement financing for our Agency RMBS, non-Agency RMBS, and U.S. Treasury securities was approximately 3.4 %, 32.7 %, and 1.5 %, respectively.
As of March 31, 2026 and December 31, 2025, the average days to maturity for repurchase agreements secured by investment securities were 30 days and 31 days, respectively, and the weighted average interest rates were 3.82 % and 4.11 %, respectively. The Company’s accrued interest payable on outstanding repurchase agreements secured by investment securities at March 31, 2026 and December 31, 2025 amounted to $38.0 million and $44.4 million, respectively, and is included in other liabilities on the Company’s condensed consolidated balance sheets.
The following table presents contractual maturity information about the Company’s outstanding repurchase agreements secured by investment securities at March 31, 2026 and December 31, 2025, respectively (dollar amounts in thousands):
| Contractual Maturity | March 31, 2026 | December 31, 2025 | |||||||||
| Within 30 days | $ | $ | |||||||||
Over 30 days to 90 days | |||||||||||
| Total | $ | $ | |||||||||
41
Table of Contents
13. Collateralized Debt Obligations
The Company's collateralized debt obligations, or CDOs, are accounted for as financings and are non-recourse debt to the Company. See Note 7 for further discussion regarding the collateral pledged for the Company's CDOs as well as the Company's net investments in the related securitizations.
The following tables present a summary of the Company's CDOs as of March 31, 2026 and December 31, 2025, respectively (dollar amounts in thousands):
| March 31, 2026 | |||||||||||||||||||||||||||||
| Outstanding Face Amount | Carrying Value | Weighted Average Interest Rate (1) (2) | Stated Maturity (3) | ||||||||||||||||||||||||||
Consolidated SLST at fair value (4) | $ | $ | % | 2059 - 2065 | |||||||||||||||||||||||||
Residential loan securitizations at fair value (4) | % | 2039 - 2069 | |||||||||||||||||||||||||||
Residential loan securitizations at amortized cost, net | % | 2035 - 2061 | |||||||||||||||||||||||||||
Non-Agency RMBS re-securitization at fair value (4) | % | 2064 | |||||||||||||||||||||||||||
| Total collateralized debt obligations | $ | $ | |||||||||||||||||||||||||||
| December 31, 2025 | |||||||||||||||||||||||||||||
| Outstanding Face Amount | Carrying Value | Weighted Average Interest Rate (1) (2) | Stated Maturity (3) | ||||||||||||||||||||||||||
Consolidated SLST at fair value (4) | $ | $ | % | 2059 - 2065 | |||||||||||||||||||||||||
Residential loan securitizations at fair value (4) | % | 2029 - 2069 | |||||||||||||||||||||||||||
Residential loan securitizations at amortized cost, net | % | 2035 - 2061 | |||||||||||||||||||||||||||
Non-Agency RMBS re-securitization at fair value (4) | % | 2064 | |||||||||||||||||||||||||||
| Total collateralized debt obligations | $ | $ | |||||||||||||||||||||||||||
(1)Weighted average interest rate is calculated using the outstanding face amount and stated interest rate of notes issued by the securitization and not owned by the Company.
(2)Certain of the Company's CDOs contain interest rate step-up features whereby the interest rate increases if the outstanding notes are not redeemed by expected redemption dates, as defined in the respective governing documents. As of March 31, 2026, CDOs with an aggregate outstanding face amount of $1.9 billion contain an interest rate step-up feature whereby the interest rate increases by either 1.00 % or 3.00 % on defined dates ranging between 24 months and 48 months after issuance, if the notes are not redeemed before such dates.
(3)The actual maturity of the Company's CDOs are primarily determined by the rate of principal prepayments on the assets of the issuing entity. The CDOs are also subject to redemption prior to the stated maturity according to the terms of the respective governing documents. As a result, the actual maturity of the CDOs may occur earlier than the stated maturity.
(4)The Company has elected the fair value option for CDOs issued by Consolidated SLST, residential loan securitizations completed after January 1, 2024 and a non-Agency RMBS re-securitization (see Note 16). See Note 7 for unrealized gains or losses recognized on CDOs issued by Consolidated SLST. For the three months ended March 31, 2026 and 2025, the Company recognized $11.0 million in net unrealized gains and $4.7 million in net unrealized losses, respectively, on residential loan securitizations and a non-Agency RMBS re-securitization at fair value, which are included in unrealized gains (losses), net on the accompanying condensed consolidated statements of operations.
The Company's CDOs as of March 31, 2026 had stated maturities as follows:
| Year ending December 31, | Total | |||||||
2026 - 2030 | $ | |||||||
| Thereafter | ||||||||
| Total | $ | |||||||
42
Table of Contents
14. Debt
Senior Unsecured Notes
On January 13, 2026, the Company completed the issuance of $90.0 million in aggregate principal amount of its 9.25 % Senior Notes due 2031 (the "2031 Senior Notes") in an underwritten public offering. The total net proceeds to the Company from the offering of the 2031 Senior Notes, after deducting the underwriters' discount and commissions and offering expenses, were approximately $86.6 million.
On July 8, 2025, the Company completed the issuance of $90.0 million in aggregate principal amount of its 9.875 % Senior Notes due 2030 (the "9.875% 2030 Senior Notes") in an underwritten public offering. The total net proceeds to the Company from the offering of the 9.875% 2030 Senior Notes, after deducting the underwriters' discount and commissions and offering expenses, were approximately $86.6 million. On August 22, 2025, the Company issued an additional $25.0 million in aggregate principal amount of the 9.875% 2030 Senior Notes in a registered direct offering. The total proceeds to the Company from the registered direct offering of the 9.875% 2030 Senior Notes, after deducting offering expenses, were approximately $24.8 million.
On January 14, 2025, the Company completed the issuance of $82.5 million in aggregate principal amount of its 9.125 % Senior Notes due 2030 (the "9.125% 2030 Senior Notes") in an underwritten public offering. The total net proceeds to the Company from the offering of the 9.125% 2030 Senior Notes, after deducting the underwriters' discount and commissions and offering expenses, were approximately $79.3 million.
On June 28, 2024, the Company completed the issuance of $60.0 million in aggregate principal amount of its 9.125 % Senior Notes due 2029 (the "2029 Senior Notes") in an underwritten public offering. The total net proceeds to the Company from the offering of the 2029 Senior Notes, after deducting the underwriters' discount and commissions and offering expenses, were approximately $57.5 million.
On April 27, 2021, the Company completed the issuance and sale to various qualified institutional investors of $100.0 million aggregate principal amount of its unregistered 5.75 % Senior Notes due 2026 (the "Unregistered Notes") in a private placement offering at 100 % of the principal amount. The net proceeds to the Company from the sale of the Unregistered Notes, after deducting offering expenses, were approximately $96.3 million. Subsequent to the issuance of the Unregistered Notes, the Company conducted an exchange offer wherein the Company exchanged its registered 5.75 % Senior Notes due 2026 (the "Registered Notes" and, together with the aggregate principal amount of Unregistered Notes that remained outstanding, the "2026 Senior Notes") for an equal principal amount of Unregistered Notes. The Company redeemed its 2026 Senior Notes in full on February 2, 2026.
The 2031 Senior Notes, 9.875% 2030 Senior Notes, 9.125% 2030 Senior Notes, 2029 Senior Notes and 2026 Senior Notes (collectively, the "Senior Unsecured Notes") are senior unsecured obligations of the Company that are equal in right of payment to each other and structurally subordinated in right of payment to the Company's subordinated debentures. No sinking fund is provided for the Senior Unsecured Notes.
The following table presents a summary of the Senior Unsecured Notes as of March 31, 2026 and December 31, 2025, respectively (dollar amounts in thousands):
| March 31, 2026 | December 31, 2025 | |||||||||||||||||||||||||
Outstanding Face Amount | Carrying Value | Outstanding Face Amount | Carrying Value | |||||||||||||||||||||||
2031 Senior Notes at fair value | $ | $ | $ | $ | ||||||||||||||||||||||
9.875% 2030 Senior Notes at fair value | ||||||||||||||||||||||||||
9.125% 2030 Senior Notes at fair value | ||||||||||||||||||||||||||
2029 Senior Notes at fair value | ||||||||||||||||||||||||||
2026 Senior Notes at amortized cost, net | ||||||||||||||||||||||||||
Total Senior Unsecured Notes | $ | $ | $ | $ | ||||||||||||||||||||||
43
Table of Contents
The Company has elected the fair value option with respect to the 2031 Senior Notes, 9.875% 2030 Senior Notes, 9.125% 2030 Senior Notes and 2029 Senior Notes. The following table presents a summary of the key terms of the notes carried at fair value as of March 31, 2026:
Interest Rate | First Interest Payment Date | Maturity Date | Optional Redemption Date | |||||||||||||||||||||||
2031 Senior Notes at fair value | % | April 1, 2026 | April 1, 2031 | April 1, 2028 | ||||||||||||||||||||||
9.875% 2030 Senior Notes at fair value | % | October 1, 2025 | October 1, 2030 | October 1, 2027 | ||||||||||||||||||||||
9.125% 2030 Senior Notes at fair value | % | April 1, 2025 | April 1, 2030 | April 1, 2027 | ||||||||||||||||||||||
2029 Senior Notes at fair value | % | October 1, 2024 | July 1, 2029 | July 1, 2026 | ||||||||||||||||||||||
The interest on the notes listed above is payable in cash quarterly in arrears on January 1, April 1, July 1, and October 1 of each year, beginning on the respective first interest payment dates, and the notes mature on the respective maturity dates, unless earlier redeemed. The Company may redeem the notes, in whole or in part, at any time at the Company's option on or after the respective optional redemption dates noted above, at a redemption price equal to 100 % of the respective outstanding principal amount to be redeemed plus accrued and unpaid interest to, but excluding, the respective redemption date.
For the three months ended March 31, 2026 and 2025, none of the change in the fair value of the respective notes carried at fair value outstanding as of such dates was due to instrument-specific credit risk. Accordingly, the Company recognized $11.2 million and $3.0 million in net unrealized gains for the three months ended March 31, 2026 and 2025, respectively, on the notes carried at fair value, which are included in unrealized (losses) gains, net on the accompanying condensed consolidated statements of operations.
2026 Senior Notes
As of December 31, 2025, the Company had $100.0 million aggregate principal amount of its 2026 Senior Notes outstanding. On June 12, 2025, the Company completed a consent solicitation from holders of the 2026 Senior Notes to amend the indenture pursuant to which such notes were issued to modify a covenant related to Company leverage. Costs related to the original issuance of the 2026 Senior Notes, which included underwriting, legal, accounting and other fees, were reflected as deferred charges. Additionally, consent fees paid to bondholders related to the amendment of the indenture for the 2026 Senior Notes were included in deferred charges. The deferred charges, net of amortization, were presented as a deduction from the corresponding debt liability on the Company's accompanying condensed consolidated balance sheets in the amount of $0.4 million as of December 31, 2025. The deferred charges were amortized as an adjustment to interest expense using the effective interest method, resulting in a total cost to the Company of approximately 6.73 %.
The 2026 Senior Notes bore interest at a rate of 5.75 % per year and interest on the 2026 Senior Notes was paid semi-annually in arrears on April 30 and October 30 of each year. The 2026 Senior Notes were redeemed at 100 % of the $100.0 million principal amount plus accrued but unpaid interest to, but excluding, the redemption date, for a total payment of $101.5 million on February 2, 2026. In connection with the repayment of the 2026 Senior Notes, the Company recognized a loss on extinguishment of debt in the amount of approximately $0.3 million during the three months ended March 31, 2026, which is included in other income on the accompanying condensed consolidated statements of operations.
Subordinated debentures are trust preferred securities that are fully guaranteed by the Company with respect to distributions and amounts payable upon liquidation, redemption or repayment. Prior to July 2023, each of the Company's subordinated debentures incurred interest at a floating rate equal to three-month LIBOR plus an applicable spread, resetting quarterly. In light of the cessation of the publication of three-month LIBOR after June 30, 2023, and pursuant to the terms of each of the Company's subordinated debentures, as of March 31, 2026, the floating rate for each of the Company's subordinated debentures is equal to three-month CME Term SOFR plus both a tenor spread adjustment of 0.26161 % per annum and the applicable spread.
44
Table of Contents
The following table summarizes the key details of the Company’s subordinated debentures as of March 31, 2026 and December 31, 2025 (dollar amounts in thousands):
| NYM Preferred Trust I | NYM Preferred Trust II | |||||||||||||
| Principal value of trust preferred securities | $ | $ | ||||||||||||
| Interest rate | Three-month CME Term SOFR plus tenor spread adjustment of | Three-month CME Term SOFR plus tenor spread adjustment of | ||||||||||||
| Scheduled maturity | March 30, 2035 | October 30, 2035 | ||||||||||||
As of May 1, 2026, the Company has not been notified, and is not aware, of any event of default under the indenture for the subordinated debentures.
Mortgages Payable on Real Estate
As of March 31, 2026 and December 31, 2025, the Company owned a joint venture equity investment in an entity that owns multi-family apartment communities, which the Company determined to be a VIE and for which the Company is the primary beneficiary. The Company also owned a preferred equity investment in a VIE that owns a multi-family apartment community and for which the Company is the primary beneficiary. Accordingly, the Company consolidated the respective VIEs into its condensed consolidated financial statements (see Note 7).
During the three months ended March 31, 2026, the entity in which the Company holds a joint venture equity investment sold one of its multi-family apartment communities which resulted in the repayment of the related mortgage payable (see Note 8).
The consolidated multi-family apartment communities are subject to mortgages payable collateralized by the associated real estate assets. The Company has no obligation for repayment of the mortgages payable but, with respect to certain of the mortgages payable, it may execute a guaranty related to commitment of bad acts. The following table presents detailed information for these mortgages payable on real estate as of March 31, 2026 and December 31, 2025, respectively (dollar amounts in thousands):
| Maximum Committed Mortgage Principal Amount | Outstanding Mortgage Balance | Net Deferred Finance Cost | Mortgage Payable, Net | Stated Maturity | Weighted Average Interest Rate (1) (2) | ||||||||||||||||||||||||||||||||||||
| March 31, 2026 | $ | $ | $ | ( | $ | 2026 - 2032 | % | ||||||||||||||||||||||||||||||||||
| December 31, 2025 | ( | 2026 - 2032 | % | ||||||||||||||||||||||||||||||||||||||
(1)Weighted average interest rate is calculated using the outstanding mortgage balance and interest rate as of the date indicated.
45
Table of Contents
Debt Maturities
As of March 31, 2026, maturities for debt on the Company's condensed consolidated balance sheet are as follows (dollar amounts in thousands):
| Year Ending December 31, | Outstanding Balance | |||||||
| 2026 | $ | |||||||
| 2027 | ||||||||
| 2028 | ||||||||
| 2029 | ||||||||
| 2030 | ||||||||
| 2031 | ||||||||
| Thereafter | ||||||||
| $ | ||||||||
46
Table of Contents
15. Commitments and Contingencies
Outstanding Litigation
The Company is at times subject to various legal proceedings arising in the ordinary course of business. As of March 31, 2026, the Company does not believe that any of its current legal proceedings, individually or in the aggregate, will have a material adverse effect on the Company’s operations, financial condition or cash flows.
Commitment to Fund Business Purpose Loans
As of March 31, 2026, the Company had commitments to fund up to $133.2 million of additional advances on existing business purpose loans. These commitments are generally subject to loan agreements with terms that must be met before the Company funds advances on the commitment. In addition, Constructive had short-term commitments to originate business purpose loans in the amount of $101.7 million as of March 31, 2026.
Repurchase Reserves for Origination Activity
As a seller of business purpose loans to third-party investors in the secondary market, Constructive may be required to repurchase or reimburse the investors for credit losses incurred on business purpose loans that fail to meet certain customary representations and warranties made in conjunction with sales of the loans. The loan repurchase reserve liability related to such customary representations and warranties is included in other liabilities on the accompanying condensed consolidated balance sheets as of March 31, 2026 and December 31, 2025.
47
Table of Contents
16. Fair Value of Financial Instruments
The Company has established and documented processes for determining fair values. Fair value is based upon quoted market prices, where available. If listed prices or quotes are not available, then fair value is based upon internally developed models that primarily use inputs that are market-based or independently-sourced market parameters, including interest rate yield curves.
A financial instrument’s categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement. The three levels of valuation hierarchy are defined as follows:
Level 1 - inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.
Level 2 - inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.
Level 3 - inputs to the valuation methodology are unobservable and significant to the fair value measurement.
The following describes the valuation methodologies used for the Company’s financial instruments measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy.
a.Investment Securities Available for Sale – The Company determines the fair value of its Agency RMBS and non-Agency RMBS based on discounted cash flows utilizing an internal pricing model. The methodology considers the characteristics of the particular security and its underlying collateral, which are observable inputs. These inputs include, but are not limited to, delinquency status, coupon, loan-to-value ("LTV"), historical performance, periodic and life caps, collateral type, rate reset period, seasoning, prepayment speeds and credit enhancement levels. The Company also considers several observable market data points, including prices obtained from third-party pricing services or dealers who make markets in similar financial instruments, trading activity, and dialogue with market participants. Third-party pricing services typically incorporate commonly used market pricing methods, trading activity observed in the marketplace and other data inputs similar to those used in the Company's internal pricing model. The Company has established thresholds to compare internally generated prices with independent third-party prices and any differences that exceed the thresholds are reviewed both internally and with the third-party pricing service. The Company reconciles and resolves all pricing differences in excess of the thresholds before a final price is established.
The Company determines the fair value of its U.S. Treasury securities using a third-party pricing service that compiles prices from various sources or using pricing models that consider observable market data to determine the fair value of identical or similar securities.
The Company’s investment securities available for sale are valued based upon readily observable market parameters and are classified as Level 2 fair values.
b.Residential Loans Held in Consolidated SLST – Residential loans held in Consolidated SLST are carried at fair value and classified as Level 3 fair values. In accordance with the practical expedient in ASC 810, the Company determines the fair value of residential loans held in Consolidated SLST based on the fair value of the CDOs issued by the respective securitizations and its investment in the securitizations (eliminated in consolidation in accordance with GAAP), as the fair value of these instruments is more observable.
The investment securities (eliminated in consolidation in accordance with GAAP) that we own in the securitizations are generally illiquid and trade infrequently. As such, they are classified as Level 3 in the fair value hierarchy. The fair valuation of these investment securities is determined based on an internal valuation model that considers expected cash flows from the underlying loans and yields required by market participants. The significant unobservable inputs used in the measurement of these investments are projected losses within the pool of loans and a discount rate. The discount rate used in determining fair value incorporates default rate, loss severity, prepayment rate and current market interest rates. Significant increases or decreases in these inputs would result in a significantly lower or higher fair value measurement.
48
Table of Contents
c.Residential Loans, Residential Loans Held in Securitization Trusts and Residential Loans Held For Sale – The Company’s acquired residential loans are recorded at fair value and classified as Level 3 in the fair value hierarchy. The fair value for residential loans is determined using valuations obtained from a third party that specializes in providing valuations of residential loans. The valuation approach depends on whether the residential loan is considered performing, re-performing or non-performing at the date the valuation is performed.
For performing and re-performing loans, estimates of fair value are derived using a discounted cash flow model, where estimates of cash flows are determined from scheduled payments for each loan, adjusted using forecast prepayment rates, default rates and rates for loss upon default. For non-performing loans, asset liquidation cash flows are derived based on the estimated time to liquidate the loan, expected liquidation costs and home price appreciation. Estimated cash flows for both performing and non-performing loans are discounted at yields considered appropriate to arrive at a reasonable exit price for the asset. Indications of loan value such as actual trades, bids, offers and generic market color may be used in determining the appropriate discount yield.
The Company independently calculates the fair value of residential loans based on discounted cash flows using an internal pricing model to validate all third party valuations of residential loans. The Company has established thresholds to compare internally generated prices with independent third-party prices and any differences that exceed the thresholds are reviewed both internally and with the third-party pricing service. The Company reconciles and resolves all pricing differences in excess of the thresholds before a final price is established.
The fair value of certain originated loans, including those held for sale, is determined using non-binding investor prices obtained through an established loan trading process. Investors provide loan-level pricing indications based on market conditions and underlying loan characteristics, which are received through a competitive bidding process. These fair value measurements are classified as Level 3 within the fair value hierarchy.
d.Multi-family Loans – Fair value for multi-family loans is determined using discounted cash flows. The discounted cash flows are based on the underlying estimated cash flows and estimated changes in market yields. The fair value also reflects consideration of changes in credit risk since the origination or time of initial investment. This fair value measurement is generally based on unobservable inputs and, as such, is classified as Level 3 in the fair value hierarchy.
e.Equity Investments – Fair value for equity investments is or was determined by (i) the valuation process for multi-family loans as described in d. above or (ii) using weighted multiples of origination volume and earnings before taxes, depreciation and amortization of the entity and the net asset value ("NAV") of the equity investment entity. These fair value measurements are generally based on unobservable inputs and, as such, are classified as Level 3 in the fair value hierarchy.
f.Derivative Instruments – The Company's interest rate swaps, credit default swaps and futures are classified as Level 2 fair values and are measured using valuations reported by the respective central clearing houses. The derivatives are presented net of variation margin payments pledged or received.
The fair values of the Company's interest rate cap agreements are measured using models developed by either third-party pricing providers or the respective counterparty that use the market-standard methodology of discounting the future expected cash receipts which would occur if floating interest rates rise above the strike rate of the caps. The floating interest rates used in the calculation of projected receipts on the interest rate caps are based on an expectation of future interest rates derived from observable market interest rate curves and volatilities. The inputs used in the valuation of interest rate caps fall within Level 2 of the fair value hierarchy.
The Company's TBAs are classified as Level 2 in the fair value hierarchy and are measured using prices obtained from the counterparty.
49
Table of Contents
The Company obtains additional third-party valuations for interest rate swaps, credit default swaps, futures, interest rate cap agreements and TBAs. The Company has established thresholds to compare different independent third-party prices and any differences that exceed the thresholds are reviewed both internally and with the third-party pricing services. The Company reconciles and resolves all pricing differences in excess of the thresholds before a final price is established.
The fair value of the Company's IRLCs is determined using an internal pricing model that incorporates market pricing for residential loans with similar characteristics to the underlying loans of IRLCs and the probability that the loans will fund under the terms of the commitment (the “pull-through rate”). Both the market pricing for similar residential loans and the pull-through rate are significant unobservable inputs, therefore the Company's IRLCs are classified as Level 3 in the fair value hierarchy.
g.Mortgage Servicing Rights – The Company's MSRs are recorded at fair value and are classified as Level 3 in the fair value hierarchy. Although MSR transactions may be observable in the marketplace, the details of those transactions may not be representative of the Company's MSR portfolio. Accordingly, the fair value of the Company's MSRs is determined using valuations obtained from a third party that specializes in providing valuations of MSRs. The valuation incorporates both observable market data and unobservable market data including prepayment speeds, rates of default and discount rates as inputs to a discounted cash flow model.
The Company independently calculates the fair value of its MSRs based on discounted cash flows using a pricing model to validate all third party-valuations of MSRs. The Company has established thresholds to compare internally generated prices with independent third-party prices and any differences that exceed the thresholds are reviewed both internally and with the third-party pricing service. The Company reconciles and resolves all pricing differences in excess of the thresholds before a final price is established.
h.Collateralized Debt Obligations – CDOs issued by Consolidated SLST are classified as Level 3 fair values for which fair value is determined by considering several market data points, including prices obtained from third-party pricing services or dealers who make markets in similar financial instruments. The third-party pricing service or dealers incorporate common market pricing methods, including a spread measurement to the Treasury curve or interest rate swap curve as well as underlying characteristics of the particular security. They will also consider contractual cash payments and yields expected by market participants.
Refer to a. above for a description of the fair valuation of CDOs issued by Consolidated SLST that are eliminated in consolidation.
Fair value for CDOs issued by the Company's residential loan securitizations and non-Agency RMBS re-securitization is determined by the valuation process for investment securities available for sale as described in a. above and, as such, are classified as Level 2 fair values.
i.Senior unsecured notes – The Company's 2031 Senior Notes, 9.875% 2030 Senior Notes, 9.125% 2030 Senior Notes and 2029 Senior Notes are valued using pricing models that consider observable market data to determine the fair value of identical or similar securities and are classified as Level 2 fair values.
Management reviews all prices used in determining fair value to ensure they represent current market conditions. This review includes surveying similar market transactions and comparisons to interest pricing models as well as offerings of like securities by dealers. Any changes to the valuation methodology are reviewed by management to ensure the changes are appropriate. As markets and products develop and the pricing for certain products becomes more transparent, the Company continues to refine its valuation methodologies. The methods described above may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values. Furthermore, while the Company believes its valuation methods are appropriate and consistent with other market participants, the use of different methodologies, or assumptions, to determine the fair value of certain financial instruments could result in a different estimate of fair value at the reporting date. The Company uses inputs that are current as of each reporting date, which may include periods of market dislocation, during which time price transparency may be reduced. This condition could cause the Company’s financial instruments to be reclassified from Level 2 to Level 3 in future periods.
50
Table of Contents
The following table presents the Company’s financial instruments measured at fair value on a recurring basis as of March 31, 2026 and December 31, 2025, respectively, on the Company’s condensed consolidated balance sheets (dollar amounts in thousands):
| Measured at Fair Value on a Recurring Basis at | |||||||||||||||||||||||||||||||||||||||||||||||
| March 31, 2026 | December 31, 2025 | ||||||||||||||||||||||||||||||||||||||||||||||
| Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||||||||||||||||||||||
Assets carried at fair value | |||||||||||||||||||||||||||||||||||||||||||||||
| Investment securities available for sale: | |||||||||||||||||||||||||||||||||||||||||||||||
Agency RMBS | $ | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||||||||||||||
Non-Agency RMBS | |||||||||||||||||||||||||||||||||||||||||||||||
U.S. Treasury securities | |||||||||||||||||||||||||||||||||||||||||||||||
| Residential loans: | |||||||||||||||||||||||||||||||||||||||||||||||
Residential loans | |||||||||||||||||||||||||||||||||||||||||||||||
Consolidated SLST | |||||||||||||||||||||||||||||||||||||||||||||||
Residential loans held in securitization trusts | |||||||||||||||||||||||||||||||||||||||||||||||
Residential loans held for sale | |||||||||||||||||||||||||||||||||||||||||||||||
| Multi-family loans | |||||||||||||||||||||||||||||||||||||||||||||||
Equity investments | |||||||||||||||||||||||||||||||||||||||||||||||
Derivative assets: (1) | |||||||||||||||||||||||||||||||||||||||||||||||
Interest rate caps | |||||||||||||||||||||||||||||||||||||||||||||||
IRLCs | |||||||||||||||||||||||||||||||||||||||||||||||
U.S. Treasury futures (2) | |||||||||||||||||||||||||||||||||||||||||||||||
Commodity futures (2) | |||||||||||||||||||||||||||||||||||||||||||||||
MSRs (1) | |||||||||||||||||||||||||||||||||||||||||||||||
Total | $ | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||||||||||||||
Liabilities carried at fair value | |||||||||||||||||||||||||||||||||||||||||||||||
CDOs: | |||||||||||||||||||||||||||||||||||||||||||||||
Consolidated SLST | $ | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||||||||||||||
Residential loan securitizations | |||||||||||||||||||||||||||||||||||||||||||||||
| Non-Agency RMBS re-securitization | |||||||||||||||||||||||||||||||||||||||||||||||
Senior unsecured notes | |||||||||||||||||||||||||||||||||||||||||||||||
Derivative liabilities: (1) | |||||||||||||||||||||||||||||||||||||||||||||||
Interest rate swaps (2) | |||||||||||||||||||||||||||||||||||||||||||||||
Credit default swaps (2) | |||||||||||||||||||||||||||||||||||||||||||||||
TBAs | |||||||||||||||||||||||||||||||||||||||||||||||
Total | $ | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||||||||||||||
51
Table of Contents
(1)Derivative assets and derivative liabilities are included in other assets or other liabilities, respectively, in the condensed consolidated balance sheets.
(2)All of the Company’s interest rate swaps, credit default swaps and futures are cleared through central clearing houses. The Company exchanges variation margin for the derivative instruments based upon daily changes in fair value. Includes derivative assets of $47.1 million netted against derivative liabilities of $26.6 million and a net variation margin of $20.5 million as of March 31, 2026. Includes derivative liabilities of $59.4 million netted against derivative assets of $23.3 million and a net variation margin of $36.1 million as of December 31, 2025. See Note 9 for additional information.
The following tables detail changes in valuation for the Level 3 assets for the three months ended March 31, 2026 and 2025, respectively (dollar amounts in thousands):
Level 3 Assets:
| For the Three Months Ended March 31, 2026 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Residential loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Residential loans | Consolidated SLST | Residential loans held in securitization trusts | Residential loans held for sale | Multi-family loans | Equity investments | MSRs | IRLCs | Total | |||||||||||||||||||||||||||||||||||||||||||||
| Balance at beginning of period | $ | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||||||||||||||||
Total (losses)/gains (realized/unrealized) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Included in earnings | ( | ( | ( | ( | ( | ||||||||||||||||||||||||||||||||||||||||||||||||
Transfers out (1) | ( | ( | ( | ||||||||||||||||||||||||||||||||||||||||||||||||||
Transfer to securitization trust, net (2) | ( | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Transfer from residential loans held for sale to residential loans | ( | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Paydowns/Distributions | ( | ( | ( | ( | ( | ( | ( | ||||||||||||||||||||||||||||||||||||||||||||||
| Sales | ( | ( | ( | ||||||||||||||||||||||||||||||||||||||||||||||||||
Acquisitions/Repurchases | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Originations | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Balance at the end of period | $ | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||||||||||||||||
(1)Transfers out of Level 3 assets represent the transfer of residential loans to real estate owned.
(2)During the three months ended March 31, 2026, the Company transferred, on a net basis, certain residential loans into residential loan securitizations (see Note 7 for further discussion of the Company's residential loan securitizations).
52
Table of Contents
| For the Three Months Ended March 31, 2025 | |||||||||||||||||||||||||||||||||||||||||
| Residential loans | |||||||||||||||||||||||||||||||||||||||||
| Residential loans | Consolidated SLST | Residential loans held in securitization trusts | Multi-family loans | Equity investments | MSRs | Total | |||||||||||||||||||||||||||||||||||
| Balance at beginning of period | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||||||
Total gains/(losses) (realized/unrealized) | |||||||||||||||||||||||||||||||||||||||||
| Included in earnings | ( | ||||||||||||||||||||||||||||||||||||||||
Transfers out (1) | ( | ( | ( | ||||||||||||||||||||||||||||||||||||||
Transfer to securitization trust, net (2) | ( | ||||||||||||||||||||||||||||||||||||||||
| Paydowns/Distributions | ( | ( | ( | ( | ( | ( | |||||||||||||||||||||||||||||||||||
| Sales | ( | ( | ( | ||||||||||||||||||||||||||||||||||||||
Acquisitions | |||||||||||||||||||||||||||||||||||||||||
| Balance at the end of period | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||||||
(1)Transfers out of Level 3 assets represents the transfer of residential loans to real estate owned.
(2)During the three months ended March 31, 2025, the Company transferred, on a net basis, certain residential loans into residential loan securitizations (see Note 7 for further discussion of the Company's residential loan securitizations).
The following table details changes in valuation for the Level 3 liabilities for the three months ended March 31, 2026 and 2025, respectively (dollar amounts in thousands):
Level 3 Liabilities:
| Consolidated SLST CDOs | |||||||||||
| For the Three Months Ended March 31, | |||||||||||
| 2026 | 2025 | ||||||||||
| Balance at beginning of period | $ | $ | |||||||||
Total losses/(gains) (realized/unrealized) | |||||||||||
| ( | |||||||||||
| Paydowns | ( | ( | |||||||||
| Balance at the end of period | $ | $ | |||||||||
53
Table of Contents
The following table discloses quantitative information regarding the significant unobservable inputs used in the valuation of our Level 3 assets and liabilities measured at fair value (dollar amounts in thousands):
| March 31, 2026 | Fair Value | Valuation Technique | Unobservable Input | Weighted Average | Range | |||||||||||||||||||||||||||||||||
| Assets | ||||||||||||||||||||||||||||||||||||||
Residential loans, residential loans held in securitization trusts and residential loans held for sale: (1) | ||||||||||||||||||||||||||||||||||||||
| $ | Discounted cash flow | Lifetime CPR | - | |||||||||||||||||||||||||||||||||||
| Default rate | - | |||||||||||||||||||||||||||||||||||||
| Loss severity | - | |||||||||||||||||||||||||||||||||||||
| Yield | - | |||||||||||||||||||||||||||||||||||||
| $ | Liquidation model | Annual home price appreciation/(depreciation) | - | |||||||||||||||||||||||||||||||||||
| Liquidation timeline (months) | - | |||||||||||||||||||||||||||||||||||||
| Property value | $ | $ | - | $ | ||||||||||||||||||||||||||||||||||
| Yield | - | |||||||||||||||||||||||||||||||||||||
| $ | Transaction price | Non-binding investor price | N/A | |||||||||||||||||||||||||||||||||||
Consolidated SLST (4) | $ | Liability price | N/A | |||||||||||||||||||||||||||||||||||
| Total | $ | |||||||||||||||||||||||||||||||||||||
Multi-family loans (1) (2) | $ | Discounted cash flow | Discount rate | - | ||||||||||||||||||||||||||||||||||
| Months to assumed redemption | - | |||||||||||||||||||||||||||||||||||||
Equity investments (1) | $ | Discounted cash flow | Discount rate | - | ||||||||||||||||||||||||||||||||||
| Months to assumed redemption | - | |||||||||||||||||||||||||||||||||||||
Mortgage servicing rights (1) | $ | Discounted cash flow | Lifetime voluntary prepayment rate | - | ||||||||||||||||||||||||||||||||||
Default rate | - | |||||||||||||||||||||||||||||||||||||
| Yield | - | |||||||||||||||||||||||||||||||||||||
IRLCs (1) | $ | Probability-weighted expected cash flow | Pull-through rate | - | ||||||||||||||||||||||||||||||||||
| Liabilities | ||||||||||||||||||||||||||||||||||||||
Consolidated SLST CDOs (3) (4) | $ | Discounted cash flow | Yield | - | ||||||||||||||||||||||||||||||||||
| Collateral prepayment rate | - | |||||||||||||||||||||||||||||||||||||
| Collateral default rate | - | |||||||||||||||||||||||||||||||||||||
| Loss severity | - | |||||||||||||||||||||||||||||||||||||
(1)Weighted average amounts are calculated based on the weighted average fair value of the assets.
54
Table of Contents
(2)As of March 31, 2026, the Company has reduced the fair value of one multi-family loan to zero as a result of developments with respect to the property, its financing and market conditions. Unobservable inputs do not include inputs related to this multi-family loan.
(3)In accordance with the practical expedient in ASC 810, the Company determines the fair value of the residential loans held in Consolidated SLST based on the fair value of the CDOs issued by Consolidated SLST, including investment securities we own, as the fair value of these instruments is more observable. At March 31, 2026, the fair value of investment securities we own in Consolidated SLST amounts to $146.7 million.
The following table details the changes in unrealized gains (losses) included in earnings for the three months ended March 31, 2026 and 2025, respectively, for our Level 3 assets and liabilities held as of March 31, 2026 and 2025, respectively (dollar amounts in thousands):
| For the Three Months Ended March 31, | |||||||||||||||||||||||
| 2026 | 2025 | ||||||||||||||||||||||
| Assets | |||||||||||||||||||||||
| Residential loans: | |||||||||||||||||||||||
Residential loans (1) | $ | ( | $ | ( | |||||||||||||||||||
Consolidated SLST (1) | ( | ||||||||||||||||||||||
Residential loans held in securitization trusts (1) | ( | ||||||||||||||||||||||
Residential loans held for sale (1) | |||||||||||||||||||||||
Multi-family loans (1) | ( | ||||||||||||||||||||||
Equity investments (2) | ( | ( | |||||||||||||||||||||
IRLCs | |||||||||||||||||||||||
Mortgage servicing rights (1) | ( | ( | |||||||||||||||||||||
| Liabilities | |||||||||||||||||||||||
Consolidated SLST CDOs (1) | ( | ||||||||||||||||||||||
(1)Presented in unrealized (losses) gains, net on the Company's condensed consolidated statements of operations.
(2)Presented in income from equity investments on the Company's condensed consolidated statements of operations.
55
Table of Contents
The following table presents the carrying value and estimated fair value of the Company’s financial instruments at March 31, 2026 and December 31, 2025, respectively (dollar amounts in thousands):
| March 31, 2026 | December 31, 2025 | ||||||||||||||||||||||||||||
| Fair Value Hierarchy Level | Carrying Value | Estimated Fair Value | Carrying Value | Estimated Fair Value | |||||||||||||||||||||||||
| Financial Assets: | |||||||||||||||||||||||||||||
| Cash and cash equivalents | Level 1 | $ | $ | $ | $ | ||||||||||||||||||||||||
| Investment securities available for sale | Level 2 | ||||||||||||||||||||||||||||
| Residential loans | Level 3 | ||||||||||||||||||||||||||||
Residential loans held for sale | Level 3 | ||||||||||||||||||||||||||||
| Multi-family loans | Level 3 | ||||||||||||||||||||||||||||
| Equity investments | Level 3 | ||||||||||||||||||||||||||||
Interest rate caps | Level 2 | ||||||||||||||||||||||||||||
IRLCs | Level 3 | ||||||||||||||||||||||||||||
Mortgage servicing rights | Level 3 | ||||||||||||||||||||||||||||
| Financial Liabilities: | |||||||||||||||||||||||||||||
| Repurchase agreements | Level 2 | ||||||||||||||||||||||||||||
| Collateralized debt obligations: | |||||||||||||||||||||||||||||
| Residential loan securitizations at amortized cost, net | Level 3 | ||||||||||||||||||||||||||||
Residential loan securitizations at fair value | Level 2 | ||||||||||||||||||||||||||||
| Consolidated SLST | Level 3 | ||||||||||||||||||||||||||||
| Non-Agency RMBS re-securitization | Level 2 | ||||||||||||||||||||||||||||
| Subordinated debentures | Level 3 | ||||||||||||||||||||||||||||
Derivative liabilities | Level 2 | ||||||||||||||||||||||||||||
Senior unsecured notes: | |||||||||||||||||||||||||||||
Senior unsecured notes at amortized cost, net | Level 2 | ||||||||||||||||||||||||||||
Senior unsecured notes at fair value | Level 2 | ||||||||||||||||||||||||||||
| Mortgages payable on real estate | Level 3 | ||||||||||||||||||||||||||||
56
Table of Contents
In addition to the methodology to determine the fair value of the Company’s financial assets and liabilities reported at fair value, as previously described, the following methods and assumptions were used by the Company in arriving at the fair value of the Company’s other financial instruments in the table immediately above:
a.Cash and cash equivalents – Estimated fair value approximates the carrying value of such assets.
b.Repurchase agreements – The fair value of these repurchase agreements approximates cost as they are short term in nature.
c.Residential loan securitizations at amortized cost, net – The fair value of these CDOs is based on discounted cash flows as well as market pricing on comparable obligations.
d.Subordinated debentures – The fair value of these subordinated debentures is based on discounted cash flows using management’s estimate for market yields.
e.Senior unsecured notes – The fair value of senior unsecured notes reported at amortized cost, net was determined using pricing models that consider observable market data to determine the fair value of identical or similar securities.
f.Mortgages payable on real estate – The fair value of consolidated variable-rate mortgages payable approximates the carrying value of such liabilities. The fair value of consolidated fixed-rate mortgages payable is estimated based upon discounted cash flows at current borrowing rates.
57
Table of Contents
17. Stockholders' Equity
(a) Preferred Stock
The Company had 200,000,000 0.01 22,385,674
As of March 31, 2026, the Company has four outstanding series of cumulative redeemable preferred stock: 8.00 % Series D Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock (“Series D Preferred Stock”), 7.875 % Series E Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock (“Series E Preferred Stock”), 6.875 % Series F Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock (“Series F Preferred Stock”) and 7.000 % Series G Cumulative Redeemable Preferred Stock (“Series G Preferred Stock”). Each series of the Preferred Stock is senior to the Company’s common stock with respect to dividends and distributions upon liquidation, dissolution or winding up.
In March 2023, the Board of Directors approved a $100.0 million preferred stock repurchase program. The program, which expires on March 31, 2027, allows the Company to make repurchases of shares of Preferred Stock, from time to time, in open market transactions, through privately negotiated transactions or block trades or other means, in accordance with applicable securities laws and the rules and regulations of Nasdaq. The Company did not 97.6 million of the approved amount remained available for the repurchase of shares of Preferred Stock under the preferred stock repurchase program.
The following tables summarize the Company’s Preferred Stock issued and outstanding as of March 31, 2026 and December 31, 2025, respectively (dollar amounts in thousands):
| March 31, 2026 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Class of Preferred Stock | Shares Authorized | Shares Issued and Outstanding | Carrying Value | Liquidation Preference | Contractual Rate (1) | Optional Redemption Date (2) | Fixed-to-Floating Rate Conversion Date (1)(3) | Floating Annual Rate (4) (5) | Rate as of Period End | |||||||||||||||||||||||||||||||||||||||||||||||
| Fixed-to-Floating Rate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Series D | $ | $ | % | October 15, 2027 | October 15, 2027 | 3M LIBOR + | % | |||||||||||||||||||||||||||||||||||||||||||||||||
| Series E | % | January 15, 2025 | January 15, 2025 | 3M SOFR + tenor spread adjustment of | % | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Series F | % | October 15, 2026 | October 15, 2026 | 3M SOFR + | % | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Fixed Rate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Series G | % | January 15, 2027 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | $ | $ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
58
Table of Contents
| December 31, 2025 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Class of Preferred Stock | Shares Authorized | Shares Issued and Outstanding | Carrying Value | Liquidation Preference | Contractual Rate (1) | Optional Redemption Date (2) | Fixed-to-Floating Rate Conversion Date (1)(3) | Floating Annual Rate (4) (5) | Rate as of Period End | |||||||||||||||||||||||||||||||||||||||||||||||
| Fixed-to-Floating Rate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Series D | $ | $ | % | October 15, 2027 | October 15, 2027 | 3M LIBOR + | % | |||||||||||||||||||||||||||||||||||||||||||||||||
| Series E | % | January 15, 2025 | January 15, 2025 | 3M SOFR + tenor spread adjustment of | % | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Series F | % | October 15, 2026 | October 15, 2026 | 3M SOFR + | % | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Fixed Rate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Series G | % | January 15, 2027 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | $ | $ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
(1)The Company's fixed rate preferred stock is entitled to receive a dividend at the contractual rate shown, per year on its $25 liquidation preference. Each series of fixed-to-floating rate preferred stock is entitled to receive a dividend at the contractual rate shown, respectively, per year on its $25 liquidation preference up to, but excluding, the fixed-to-floating rate conversion date.
(2)Each series of Preferred Stock is not redeemable by the Company prior to the respective optional redemption date disclosed except under circumstances intended to preserve the Company’s qualification as a REIT and except upon occurrence of a Change in Control (as defined in the Articles Supplementary designating the Series D Preferred Stock, Series E Preferred Stock, Series F Preferred Stock and Series G Preferred Stock, respectively).
(3)Beginning on the respective fixed-to-floating rate conversion date, each of the Series D Preferred Stock, Series E Preferred Stock and Series F Preferred Stock is entitled to receive a dividend on a floating rate basis according to the terms disclosed in footnotes (4) and (5) below.
(4)Prior to July 2023, on and after the fixed-to-floating rate conversion date, each of the Series D Preferred Stock and Series E Preferred Stock were entitled to receive a dividend at a floating rate equal to three-month LIBOR plus the respective spread disclosed above per year on its $25 liquidation preference. In light of the cessation of the publication of three-month LIBOR after June 30, 2023, and pursuant to the Articles Supplementary for the Series E Preferred Stock and the applicability of the Adjustable Interest Rate (LIBOR) Act of 2021 to the Series E Preferred Stock, the calculation agent determined that three-month CME Term SOFR plus the applicable tenor spread adjustment of 0.26161 % per annum has replaced three-month LIBOR as the successor base rate for calculations of the dividend rate payable on the Series E Preferred Stock for dividend periods from and after the respective fixed-to-floating rate conversion date. Additionally, pursuant to the Articles Supplementary for the Series D Preferred Stock and the applicability of the LIBOR Act of 2021 to the Series D Preferred Stock, given all of the information available to the Company to date, the Company believes that three-month CME Term SOFR plus the applicable tenor spread adjustment of 0.26161 % per annum will automatically replace three-month LIBOR as the reference rate for calculations of the dividend rate payable on the Series D Preferred Stock for dividend periods from and after the respective fixed-to-floating rate conversion date.
(5)On and after the fixed-to-floating rate conversion date, the Series F Preferred Stock is entitled to receive a dividend at a floating rate equal to three-month SOFR plus the spread disclosed above per year on its $25 liquidation preference.
For each series of Preferred Stock, on or after the respective optional redemption date disclosed, the Company may, at its option, redeem the respective series of Preferred Stock in whole or in part, at any time or from time to time, for cash at a redemption price equal to $25.00 per share, plus any accumulated and unpaid dividends. In addition, upon the occurrence of a change of control, the Company may, at its option, redeem the Preferred Stock in whole or in part, within 120 days after the first date on which such change of control occurred, for cash at a redemption price of $25.00 per share, plus any accumulated and unpaid dividends.
59
Table of Contents
The Preferred Stock generally do not have any voting rights, subject to an exception in the event the Company fails to pay dividends on such stock for six or more quarterly periods (whether or not consecutive). Under such circumstances, holders of the Preferred Stock voting together as a single class with the holders of all other classes or series of our preferred stock upon which like voting rights have been conferred and are exercisable and which are entitled to vote as a class with the Preferred Stock will be entitled to vote to elect two additional directors to the Company’s Board of Directors until all unpaid dividends have been paid or declared and set apart for payment. In addition, certain material and adverse changes to the terms of any series of the Preferred Stock cannot be made without the affirmative vote of holders of at least two-thirds of the outstanding shares of the series of Preferred Stock whose terms are being changed.
The Preferred Stock has no stated maturity, is not subject to any sinking fund or mandatory redemption and will remain outstanding indefinitely unless repurchased or redeemed by the Company or converted into the Company’s common stock in connection with a change of control.
Upon the occurrence of a change of control, each holder of Preferred Stock will have the right (unless the Company has exercised its right to redeem the Preferred Stock) to convert some or all of the Preferred Stock held by such holder into a number of shares of our common stock per share of the applicable series of Preferred Stock determined by a formula, in each case, on the terms and subject to the conditions described in the applicable Articles Supplementary for such series.
(b) Dividends on Preferred Stock
The following table presents the relevant information with respect to quarterly cash dividends declared on the Preferred Stock commencing January 1, 2025 through March 31, 2026:
| Cash Dividend Per Share | |||||||||||||||||||||||||||||||||||||||||
| Declaration Date | Record Date | Payment Date | Series D Preferred Stock | Series E Preferred Stock | Series F Preferred Stock | Series G Preferred Stock | |||||||||||||||||||||||||||||||||||
| March 19, 2026 | April 1, 2026 | April 15, 2026 | $ | $ | $ | $ | |||||||||||||||||||||||||||||||||||
| December 11, 2025 | January 1, 2026 | January 15, 2026 | |||||||||||||||||||||||||||||||||||||||
| September 15, 2025 | October 1, 2025 | October 15, 2025 | |||||||||||||||||||||||||||||||||||||||
| June 12, 2025 | July 1, 2025 | July 15, 2025 | |||||||||||||||||||||||||||||||||||||||
| March 20, 2025 | April 1, 2025 | April 15, 2025 | |||||||||||||||||||||||||||||||||||||||
(c) Common Stock
The Company had 200,000,000 0.01 89,861,108 90,303,863
In February 2022, the Board of Directors approved a $200.0 million common stock repurchase program. In March 2023, the Board of Directors approved an upsize of the common stock repurchase program to $246.0 million. The program, which expires on March 31, 2027, allows the Company to make repurchases of shares of common stock, from time to time, in open market transactions, through privately negotiated transactions or block trades or other means, in accordance with applicable securities laws and the rules and regulations of Nasdaq. During the three months ended March 31, 2026, the Company repurchased 612,464 shares of its common stock pursuant to the common stock repurchase program for a total cost of approximately $5.0 million, including fees and commissions paid to the broker, representing an average repurchase price of $8.17 per common share.
The Company did not repurchase shares of its common stock during the three months ended March 31, 2025.
As of March 31, 2026, $183.2 million of the approved amount remained available for the repurchase of shares of the Company's common stock under the common stock repurchase program.
60
Table of Contents
(d) Dividends on Common Stock
The following table presents cash dividends declared by the Company on its common stock with respect to the quarterly periods commencing January 1, 2025 through March 31, 2026:
| Period | Declaration Date | Record Date | Payment Date | Cash Dividend Per Share | ||||||||||||||||||||||
| First Quarter 2026 | March 19, 2026 | March 30, 2026 | April 28, 2026 | $ | ||||||||||||||||||||||
| Fourth Quarter 2025 | December 11, 2025 | December 22, 2025 | January 28, 2026 | |||||||||||||||||||||||
| Third Quarter 2025 | September 15, 2025 | September 25, 2025 | October 30, 2025 | |||||||||||||||||||||||
| Second Quarter 2025 | June 12, 2025 | June 23, 2025 | July 30, 2025 | |||||||||||||||||||||||
| First Quarter 2025 | March 20, 2025 | March 31, 2025 | April 28, 2025 | |||||||||||||||||||||||
(e) Equity Distribution Agreements
On August 10, 2021, the Company entered into an equity distribution agreement (the “Common Equity Distribution Agreement”) with a sales agent, pursuant to which the Company may offer and sell shares of its common stock, par value $0.01 per share, having a maximum aggregate sales price of up to $100.0 million from time to time through the sales agent. The Company has no obligation to sell any of the shares of common stock issuable under the Common Equity Distribution Agreement and may at any time suspend solicitations and offers under the Common Equity Distribution Agreement.
There were no 100.0 million of common stock remains available for issuance under the Common Equity Distribution Agreement.
On June 13, 2025, the Company entered into an equity distribution agreement (the “Preferred Equity Distribution Agreement”) with a sales agent, pursuant to which the Company may offer and sell shares of its Preferred Stock, having a maximum aggregate gross sales price of up to $50.0 million from time to time through the sales agent. The Company has no obligation to sell any of the shares of Preferred Stock issuable under the Preferred Equity Distribution Agreement and may at any time suspend solicitations and offers under the Preferred Equity Distribution Agreement.
The Preferred Equity Distribution Agreement replaced the Company's prior preferred equity distribution agreement with a sales agent dated March 29, 2019, as amended on March 2, 2022 (collectively, the “Prior Preferred Equity Distribution Agreement”), pursuant to which approximately $100.0 million of aggregate value of the Company's preferred stock remained available for issuance prior to termination.
61
Table of Contents
18. Earnings Per Common Share
The Company calculates basic earnings per common share by dividing net income attributable to the Company's common stockholders for the period by weighted-average shares of common stock outstanding for that period. Diluted earnings per common share takes into account the effect of dilutive instruments, such as performance share units ("PSUs"), restricted stock units ("RSUs") and deferred stock units ("DSUs"), and the number of incremental shares that are to be added to the weighted-average number of shares outstanding.
During the three months ended March 31, 2026 and 2025, certain of the PSUs, RSUs and DSUs awarded under the 2017 Plan were determined to be dilutive and were included in the calculation of diluted earnings per common share under the treasury stock method. Under this method, common equivalent shares are calculated assuming that target PSUs and outstanding RSUs and DSUs vest according to the respective PSU, RSU and DSU agreements and unrecognized compensation cost is used to repurchase shares of the Company’s outstanding common stock at the average market price during the reported period.
The following table presents the computation of basic and diluted earnings per common share for the periods indicated (dollar and share amounts in thousands, except per share amounts):
| For the Three Months Ended March 31, | |||||||||||||||||||||||
| 2026 | 2025 | ||||||||||||||||||||||
Basic Earnings per Common Share: | |||||||||||||||||||||||
Net income attributable to Company | $ | $ | |||||||||||||||||||||
| Less: Preferred Stock dividends | ( | ( | |||||||||||||||||||||
Net income attributable to Company's common stockholders | $ | $ | |||||||||||||||||||||
Basic weighted average common shares outstanding | |||||||||||||||||||||||
Basic Earnings per Common Share | $ | $ | |||||||||||||||||||||
Diluted Earnings per Common Share: | |||||||||||||||||||||||
Net income attributable to Company | $ | $ | |||||||||||||||||||||
| Less: Preferred Stock dividends | ( | ( | |||||||||||||||||||||
Net income attributable to Company's common stockholders | $ | $ | |||||||||||||||||||||
Weighted average common shares outstanding | |||||||||||||||||||||||
| Net effect of assumed PSUs vested | |||||||||||||||||||||||
Net effect of assumed RSUs and DSUs vested | |||||||||||||||||||||||
Diluted weighted average common shares outstanding | |||||||||||||||||||||||
Diluted Earnings per Common Share | $ | $ | |||||||||||||||||||||
62
Table of Contents
19. Stock Based Compensation
Pursuant to the 2017 Plan, as approved by the Company's stockholders, eligible employees, officers and directors of the Company and individuals who provide services to the Company are offered the opportunity to acquire the Company's common stock through equity awards under the 2017 Plan. The maximum number of shares that may be issued under the 2017 Plan is 10,792,500 .
Of the common stock authorized at March 31, 2026, 1,752,539 shares remain available for issuance under the 2017 Plan. The Company’s non-employee directors have been issued 319,934 shares under the 2017 Plan as of March 31, 2026. The Company’s employees have been issued 1,422,761 shares of restricted stock under the 2017 Plan as of March 31, 2026. At March 31, 2026, there were 79,059 shares of non-vested restricted stock outstanding, 3,407,494 common shares reserved for issuance in connection with outstanding PSUs under the 2017 Plan, 1,501,348 common shares reserved for issuance in connection with outstanding RSUs under the 2017 Plan and 204,378 common shares reserved for issuance in connection with outstanding DSUs under the 2017 Plan.
Of the common stock authorized at December 31, 2025, 3,088,129 shares were reserved for issuance under the 2017 Plan. The Company's non-employee directors had been issued 319,934 shares under the 2017 Plan as of December 31, 2025. The Company’s employees had been issued 1,424,340 shares of restricted stock under the 2017 Plan as of December 31, 2025. At December 31, 2025, there were 222,977 shares of non-vested restricted stock outstanding, 2,863,258 common shares reserved for issuance in connection with outstanding PSUs under the 2017 Plan, 1,178,548 common shares reserved for issuance in connection with outstanding RSUs under the 2017 Plan and 204,378 common shares reserved for issuance in connection with outstanding DSUs under the 2017 Plan.
(a) Restricted Common Stock Awards
During the three months ended March 31, 2026 and 2025, the Company recognized non-cash compensation expense on its restricted common stock awards of $0.2 million and $0.5 million, respectively. Dividends are paid on all restricted stock issued, whether those shares have vested or not. Non-vested restricted stock is forfeited upon the recipient's termination of employment, subject to certain exceptions.
A summary of the activity of the Company's non-vested restricted stock under the 2017 Plan for the three months ended March 31, 2026 and 2025, respectively, is presented below:
| 2026 | 2025 | ||||||||||||||||||||||
| Number of Non-vested Restricted Shares | Weighted Average Per Share Grant Date Fair Value (1) | Number of Non-vested Restricted Shares | Weighted Average Per Share Grant Date Fair Value (1) | ||||||||||||||||||||
| Non-vested shares as of January 1 | $ | $ | |||||||||||||||||||||
| Vested | ( | ( | |||||||||||||||||||||
| Forfeited | ( | ( | |||||||||||||||||||||
Non-vested shares as of March 31 | $ | $ | |||||||||||||||||||||
(1)The grant date fair value of restricted stock awards is based on the closing market price of the Company’s common stock at the grant date.
At March 31, 2026 and 2025, the Company had unrecognized compensation expense of $0.5 million and $1.9 million, respectively, related to the non-vested shares of restricted common stock under the 2017 Plan. The unrecognized compensation expense at March 31, 2026 is expected to be recognized over a weighted average period of 0.8 years. The total fair value of restricted shares vested during the three months ended March 31, 2026 and 2025 was approximately $1.2 million and $1.6 million, respectively. The requisite service period for restricted stock awards at issuance is three years and the restricted common stock vests ratably over the requisite service period.
63
Table of Contents
(b) Performance Share Units
During the three months ended March 31, 2026 and 2025, the Company granted PSUs that had been approved by the Compensation Committee and the Board of Directors. Under the 2017 Plan, PSUs are instruments that provide the holder the right to receive one share of the Company's common stock once a performance condition has been satisfied. The awards were issued pursuant to and are consistent with the terms and conditions of the 2017 Plan.
The grant date fair value of the PSUs was determined through a Monte-Carlo simulation of the Company’s common stock total shareholder return and the common stock total shareholder return of its identified performance peer companies to determine the relative total shareholder return of the Company’s common stock over a future period of three years . For PSUs granted, the inputs used by the model to determine the fair value are (i) historical stock price volatilities of the Company and its identified performance peer companies over the most recent three-year period and correlation between each company's stock and the identified performance peer group over the same time series and (ii) a risk free rate for the period interpolated from the U.S. Treasury yield curve on grant date.
The PSUs include dividend equivalent rights ("DERs") which shall remain outstanding from the grant date until the earlier of the settlement or forfeiture of the PSU to which the DER corresponds. Each vested DER entitles the holder to receive payments in an amount equal to any dividends paid by the Company in respect of the share of the Company’s common stock underlying the PSU to which such DER relates. Upon vesting of the PSUs, the DERs will also vest. DERs will be forfeited upon forfeiture of the corresponding PSUs. The DERs may be settled in cash or stock at the discretion of the Compensation Committee.
A summary of the activity of the target PSU awards under the 2017 Plan for the three months ended March 31, 2026 and 2025, respectively, is presented below:
| 2026 | 2025 | ||||||||||||||||||||||
| Number of Non-vested Target Shares | Weighted Average Per Share Grant Date Fair Value (1) | Number of Non-vested Target Shares | Weighted Average Per Share Grant Date Fair Value (1) | ||||||||||||||||||||
| Non-vested target PSUs as of January 1 | $ | $ | |||||||||||||||||||||
Granted | |||||||||||||||||||||||
Forfeited | ( | ( | |||||||||||||||||||||
Non-vested target PSUs as of March 31 | $ | $ | |||||||||||||||||||||
(1)The grant date fair value of the PSUs was determined through a Monte-Carlo simulation of the Company’s common stock total shareholder return and the common stock total shareholder return of its identified performance peer companies to determine the relative total shareholder return of the Company’s common stock over a future period of three years .
The three-year performance period for PSUs granted in 2023 ended on December 31, 2025 and the relative total shareholder return of the Company's common stock did not exceed the threshold amount for the performance period. Accordingly, all PSUs granted in 2023 did no t vest and target PSUs of 336,913 were forfeited during the three months ended March 31, 2026. The three-year performance period for PSUs granted in 2022 ended on December 31, 2024 and the relative total shareholder return of the Company's common stock did not exceed the threshold amount for the performance period. Accordingly, all PSUs granted in 2022 did not vest and target PSUs of 188,729 were forfeited during the three months ended March 31, 2025. Non-vested PSUs are forfeited upon the recipient's termination of employment, subject to certain exceptions.
As of March 31, 2026 and 2025, there was $9.9 million and $7.2 million of unrecognized compensation cost related to the non-vested portion of the PSUs, respectively. The unrecognized compensation cost related to the non-vested portion of the PSUs at March 31, 2026 is expected to be recognized over a weighted average period of 2.3 years. Compensation expense related to the PSUs was $1.0 million and $0.7 million for the three months ended March 31, 2026 and 2025, respectively.
64
Table of Contents
(c) Restricted Stock Units
During the three months ended March 31, 2026 and 2025, the Company granted RSUs that had been approved by the Compensation Committee and the Board of Directors. Under the 2017 Plan, each RSU represents an unfunded promise to receive one share of the Company's common stock upon satisfaction of the vesting provisions. The awards were issued pursuant to and are consistent with the terms and conditions of the 2017 Plan. The requisite service period for RSUs at issuance is three years and the RSUs vest ratably over the requisite service period.
The RSUs include DERs which shall remain outstanding from the grant date until the earlier of the settlement or forfeiture of the RSU to which the DER corresponds. Each vested DER entitles the holder to receive payments in an amount equal to any dividends paid by the Company in respect of the share of the Company’s common stock underlying the RSU to which such DER relates. Upon vesting of the RSUs, the DERs will also vest. DERs will be forfeited upon forfeiture of the corresponding RSUs. The DERs may be settled in cash or stock at the discretion of the Compensation Committee. The DERs that vested during the three months ended March 31, 2026 and 2025 were settled in cash.
A summary of the activity of the RSU awards under the 2017 Plan for the three months ended March 31, 2026 and 2025, respectively, is presented below:
| 2026 | 2025 | |||||||||||||||||||||||||||||||||||||
| Number of Non-vested Shares | Weighted Average Per Share Grant Date Fair Value (1) | Number of Non-vested Shares | Weighted Average Per Share Grant Date Fair Value (1) | |||||||||||||||||||||||||||||||||||
| Non-vested RSUs as of January 1 | $ | $ | ||||||||||||||||||||||||||||||||||||
Granted | ||||||||||||||||||||||||||||||||||||||
| Vested | ( | ( | ||||||||||||||||||||||||||||||||||||
| Forfeited | ( | ( | ||||||||||||||||||||||||||||||||||||
Non-vested RSUs as of March 31 | $ | $ | ||||||||||||||||||||||||||||||||||||
(1)The grant date fair value of RSUs is based on the closing market price of the Company’s common stock at the grant date.
During the three months ended March 31, 2026, 470,133 shares of common stock were issued in connection with the vesting of RSUs at a fair value of $3.6 million on the vesting date. During the three months ended March 31, 2025, 198,297 shares of common stock were issued in connection with the vesting of RSUs at a fair value of $1.2 million on the vesting date. Non-vested RSUs are forfeited upon the recipient's termination of employment, subject to certain exceptions.
As of March 31, 2026 and 2025, there was $9.7 million and $7.1 million of unrecognized compensation cost related to the non-vested portion of the RSUs, respectively. The unrecognized compensation cost related to the non-vested portion of the RSUs at March 31, 2026 is expected to be recognized over a weighted average period of 2.3 years. Compensation expense related to the RSUs was $1.0 million and $0.7 million for the three months ended March 31, 2026 and 2025, respectively.
(d) Deferred Stock Units
Under the 2017 Plan, each DSU granted to non-employee directors represents an unfunded promise to receive one share of the Company's common stock, subject to the non-employee director's continued service on the Board of Directors through the day immediately preceding the annual meeting of the Company's stockholders in the year subsequent to the grant date. Non-vested DSUs are forfeited upon the recipient's termination of service on the Company's Board of Directors.
The DSUs include DERs which shall remain outstanding from the grant date until the earlier of the settlement or forfeiture of the DSU to which the DER corresponds. Each vested DER entitles the holder to receive payments in an amount equal to any dividends paid by the Company in respect of the share of the Company’s common stock underlying the DSU to which such DER relates. Upon vesting of the DSUs, the DERs will also vest. DERs will be forfeited upon forfeiture of the corresponding DSUs. The DERs may be settled in cash or stock at the discretion of the Compensation Committee.
65
Table of Contents
A summary of the activity of the DSU awards under the 2017 Plan for the three months ended March 31, 2026 and 2025, respectively, is presented below:
| 2026 | 2025 | |||||||||||||||||||||||||||||||||||||||||||||||||
| Number of Non-vested Shares | Weighted Average Per Share Grant Date Fair Value (1) | Number of Non-vested Shares | Weighted Average Per Share Grant Date Fair Value (1) | |||||||||||||||||||||||||||||||||||||||||||||||
| Non-vested DSUs as of January 1 | $ | $ | ||||||||||||||||||||||||||||||||||||||||||||||||
Granted | ||||||||||||||||||||||||||||||||||||||||||||||||||
Non-vested DSUs as of March 31 | $ | $ | ||||||||||||||||||||||||||||||||||||||||||||||||
(1)The grant date fair value of DSUs is based on the closing market price of the Company’s common stock at the grant date.
Non-employee directors may elect to defer issuance of shares of common stock in connection with the vesting of DSUs. 92,310 common shares remain reserved for issuance in connection with vested DSUs as of March 31, 2026.
66
Table of Contents
20. Income Taxes
For the three months ended March 31, 2026 and 2025, the Company qualified to be taxed as a REIT under the Internal Revenue Code of 1986, as amended, for U.S. federal income tax purposes. As long as the Company qualifies as a REIT, the Company generally will not be subject to U.S. federal income taxes on its taxable income to the extent it annually distributes at least 100% of its taxable income to stockholders and does not engage in prohibited transactions. Certain activities the Company performs may produce income that will not be qualifying income for REIT purposes. The Company has designated its TRSs to engage in these activities. The tables below reflect the taxes accrued at the TRS level and the tax attributes included in the condensed consolidated financial statements.
The income tax expense for the three months ended March 31, 2026 and 2025, respectively, is comprised of the following components (dollar amounts in thousands):
| For the Three Months Ended March 31, | |||||||||||||||||||||||
| 2026 | 2025 | ||||||||||||||||||||||
| Current income tax expense | $ | $ | |||||||||||||||||||||
Deferred income tax expense (benefit) | ( | ||||||||||||||||||||||
| Total income tax expense | $ | $ | |||||||||||||||||||||
Deferred Tax Assets and Liabilities
The major sources of temporary differences included in the deferred tax assets (liabilities) and their deferred tax effect as of March 31, 2026 and December 31, 2025, respectively, are as follows (dollar amounts in thousands):
| March 31, 2026 | December 31, 2025 | ||||||||||
| Deferred tax assets | |||||||||||
| Net operating loss carryforward | $ | $ | |||||||||
| Capital loss carryover | |||||||||||
GAAP/Tax differences | |||||||||||
Deferred tax assets | |||||||||||
Less: Valuation allowance | ( | ( | |||||||||
Net deferred tax assets (1) | |||||||||||
| Deferred tax liabilities | |||||||||||
GAAP/Tax differences | |||||||||||
Deferred tax liabilities (2) | |||||||||||
| Total net deferred tax asset | $ | $ | |||||||||
(1)Included in other assets in the accompanying condensed consolidated balance sheets.
(2)Included in other liabilities in the accompanying condensed consolidated balance sheets.
As of March 31, 2026, the Company, through wholly-owned TRSs, had incurred net operating losses in the aggregate amount of approximately $51.0 million. The Company’s carryforward net operating losses can be carried forward indefinitely until they are offset by future taxable income. Additionally, as of March 31, 2026, the Company, through its wholly-owned TRSs, had also incurred approximately $49.5 million in capital losses. The Company's carryover capital losses will expire between 2026 and 2030 if they are not offset by future capital gains.
As of March 31, 2026, the Company has recorded a valuation allowance against certain deferred tax assets as management does not believe that it is more likely than not that these deferred tax assets will be realized. The valuation allowance was primarily related to U.S. federal deferred tax assets resulting from net operating loss carryforward and capital loss carryover. The change in the valuation for the current year is a decrease of approximately $1.6 million. The Company will continue to monitor positive and negative evidence related to the utilization of the remaining deferred tax assets for which a valuation allowance continues to be provided. The Company's deferred tax assets without a valuation allowance are more likely than not to be realized given the expectation of future taxable income.
67
Table of Contents
The Company files income tax returns with the U.S. federal government and various state and local jurisdictions. The Company's federal, state and city income tax returns are subject to examination by the Internal Revenue Service and related tax authorities generally for three years after they were filed. The Company has assessed its tax positions for all open years and concluded that there are no material uncertainties to be recognized.
Based on the Company’s evaluation, the Company has concluded that there are no significant uncertain tax positions requiring recognition in the Company’s financial statements. To the extent that the Company incurs interest and accrued penalties in connection with its tax obligations, including expenses related to the Company’s evaluation of unrecognized tax positions, such amounts will be included in income tax expense.
Recent Tax Law Changes
68
Table of Contents
21. Net Interest Income
The following table details the components of the Company's interest income and interest expense for the three months ended March 31, 2026 and 2025, respectively (dollar amounts in thousands):
| For the Three Months Ended March 31, | |||||||||||||||||||||||
| 2026 | 2025 | ||||||||||||||||||||||
| Interest income | |||||||||||||||||||||||
| Investment securities available for sale | $ | $ | |||||||||||||||||||||
| Residential loans | |||||||||||||||||||||||
| Residential loans | |||||||||||||||||||||||
| Consolidated SLST | |||||||||||||||||||||||
| Residential loans held in securitization trusts | |||||||||||||||||||||||
| Total residential loans | |||||||||||||||||||||||
Residential loans held for sale | |||||||||||||||||||||||
| Multi-family loans | |||||||||||||||||||||||
| Other | |||||||||||||||||||||||
| Total interest income | |||||||||||||||||||||||
| Interest expense | |||||||||||||||||||||||
Repurchase agreements and warehouse facilities | |||||||||||||||||||||||
| Collateralized debt obligations | |||||||||||||||||||||||
| Consolidated SLST | |||||||||||||||||||||||
| Residential loan securitizations | |||||||||||||||||||||||
Non-Agency RMBS re-securitization | |||||||||||||||||||||||
| Total collateralized debt obligations | |||||||||||||||||||||||
| Senior unsecured notes | |||||||||||||||||||||||
| Subordinated debentures | |||||||||||||||||||||||
| Total interest expense | |||||||||||||||||||||||
| Net interest income | $ | $ | |||||||||||||||||||||
69
Table of Contents
22. Other Income
The following table details the components of the Company's other income for the three months ended March 31, 2026 and 2025, respectively (dollar amounts in thousands):
| For the Three Months Ended March 31, | |||||||||||||||||||||||
| 2026 | 2025 | ||||||||||||||||||||||
Servicing fee income | $ | $ | |||||||||||||||||||||
Gain (loss) on sale of real estate (1) | ( | ||||||||||||||||||||||
| Loss on extinguishment of debt | ( | ||||||||||||||||||||||
Miscellaneous (loss) income | ( | ||||||||||||||||||||||
Total other income | $ | $ | |||||||||||||||||||||
(1)See Note 8 for description of nature of transactions out of which item arose.
70
Table of Contents
23. Business Combination
On July 15, 2025, (the "Acquisition Date"), the Company, through a wholly owned subsidiary, acquired the outstanding ownership interests in Constructive that were not previously owned by the Company through the consummation of a membership interest purchase agreement, thereby increasing the Company's ownership of Constructive to 100 %. Constructive is a business purpose loan lender specializing in rental and transitional loans for real estate investors. In increasing the Company's ownership of Constructive to 100 %, the Company bolstered its access to Constructive's proprietary origination channels and third-party distribution network. The results of Constructive's operations have been included in the condensed consolidated financial statements since the Acquisition Date.
The estimated Acquisition Date fair value of the consideration transferred totaled approximately $67.8 million, which consisted of the following (dollar amounts in thousands):
Cash (1) | $ | ||||
Holdback for representations and warranties (2) | |||||
Fair value of previously held membership interests | |||||
Total consideration transferred | $ | ||||
(1)Includes initial cash consideration of approximately $31.5 million and a post-closing working capital adjustment of approximately $15.1 thousand which was delivered to the sellers of Constructive on September 24, 2025.
(2)The holdback for representations and warranties in the amount of $2.5 million is to be released to the sellers, net of losses incurred or sustained by the Company related to representation or warranties made by the sellers for conditions that existed as of the Acquisition Date, if any, on January 15, 2027. The holdback is included in other assets on the Company's condensed consolidated balance sheets (see Note 11).
Prior to the Acquisition Date, the Company owned 50 % of the outstanding ownership interests in Constructive which it accounted for as an equity method investment, utilizing the fair value election (see Note 6). The Acquisition Date fair value of the Company's previously held ownership interest in Constructive was approximately $33.8 million and is included in the measurement of consideration transferred. The Company determined the estimated fair value of its previously held ownership interests in Constructive using weighted multiples of origination volume and earnings before taxes, depreciation and amortization and NAV of the entity. Also prior to the Acquisition Date, the Company purchased business purpose loans from Constructive (see Note 6).
The following table summarizes the estimated fair values of the assets acquired and liabilities assumed by the Company at the Acquisition Date (dollar amounts in thousands). The membership interest purchase agreement included a post-closing working capital adjustment that was calculated as approximately $15.1 thousand and was settled with the sellers of Constructive on September 24, 2025. The holdback for representations and warranties described above will be settled with the sellers of Constructive after the Acquisition Date. The Company has also engaged a third party specialist for valuations of certain intangible assets. Thus, the provisional measurements of assets and liabilities are subject to change.
71
Table of Contents
Cash | $ | ||||
Residential loans | |||||
Residential loans held for sale | |||||
Restricted cash (1) | |||||
Other assets | |||||
Intangible assets (1) | |||||
Total identifiable assets acquired | $ | ||||
Repurchase agreements and warehouse facilities | $ | ||||
Other liabilities | |||||
Total liabilities assumed | $ | ||||
Net identifiable assets acquired | $ | ||||
Goodwill | $ | ||||
Net assets acquired | $ | ||||
(1)Included in other assets on the condensed consolidated balance sheets.
The approximately $18.0 million of identified intangible assets were recognized at estimated fair value on the Acquisition Date. Intangible assets haven been provisionally assigned as shown in the following table (dollar amounts in thousands). As noted earlier, the fair values of the acquired identifiable intangible assets are provisional pending final valuations for these assets.
Intangible asset | Acquisition Date Fair Value | Accumulated Amortization | Carrying Value at March 31, 2026 | Amortization Period (Years) | ||||||||||||||||||||||
Customer relationships | $ | $ | ( | $ | ||||||||||||||||||||||
Trade name | ( | |||||||||||||||||||||||||
Total identified intangible assets (weighted average amortization period) | $ | $ | ( | $ | ||||||||||||||||||||||
During the three months ended March 31, 2026, the Company recognized $0.4 million of amortization expense related to these intangible assets, which is included in general and administrative expenses on the Company's condensed consolidated statements of operations. The estimated amortization expense related to the acquired identifiable intangible assets is as follows (dollar amounts in thousands):
Amortization expense for | ||||||||||||||
| Year Ending December 31, | Customer relationships | Trade name | ||||||||||||
| 2026 | $ | $ | ||||||||||||
| 2027 | $ | $ | ||||||||||||
| 2028 | $ | $ | ||||||||||||
| 2029 | $ | $ | ||||||||||||
| 2030 | $ | $ | ||||||||||||
72
Table of Contents
The $22.4 million of goodwill recognized is attributable primarily to the expected benefits arising from synergies with the Company's existing operations, the assembled workforce of Constructive and the anticipated growth opportunities from expanding the Company's business purpose lending platform and is assigned to the Constructive reporting unit (see Note 24) for the Company's ongoing evaluation of goodwill for impairment in accordance with ASC 350, Intangibles - Goodwill and Other. As of March 31, 2026, there was a change in the recognized amount of goodwill as a result of payment of the post-closing working capital adjustment of approximately $15.1 thousand. As noted earlier, the goodwill recorded is provisional pending final valuations of assets and losses incurred or sustained by the Company related to representation or warranties made by the sellers as of the Acquisition Date.
The amount of revenue of Constructive included in the Company's consolidated statements of operations for the period from the Acquisition Date through December 31, 2025 was $30.0 million. The amount of net loss of Constructive included in the Company's consolidated statements of operations for the period from the Acquisition Date through December 31, 2025 was $8.5 million. The Company recognized acquisition-related costs of approximately $1.3 million during the year ended December 31, 2025.
The following table presents the pro forma consolidated revenue and net income attributable to the Company's common stockholders as if Constructive had been included in the consolidated results of the Company for the three months ended March 31, 2025 (dollar amounts in thousands):
| For the Three Months Ended March 31, 2025 | ||||||||||||||||||||||||||
Revenue | $ | |||||||||||||||||||||||||
Net income attributable to Company's common stockholders | $ | |||||||||||||||||||||||||
Basic proforma earnings per common share | $ | |||||||||||||||||||||||||
Diluted pro forma earnings per common share | $ | |||||||||||||||||||||||||
These amounts have been calculated after applying the Company's accounting policies and adjustments for consolidation and amortization that would have been recorded assuming the estimated fair value adjustments to intangible assets had been applied on January 1, 2024. Nonrecurring pro forma adjustments directly attributable to the business combination have been included in the pro forma revenue and net income attributable to the Company's common stockholders shown above as if the transaction occurred on January 1, 2024. These adjustments include acquisition expenses and estimated income tax expense.
73
Table of Contents
24. Segment Reporting
As of March 31, 2026, the Company operates in two two
The Company is in the business of acquiring, investing in, financing and managing primarily mortgage-related residential assets (the “investment portfolio”), which includes residential loans, investment securities, multi-family loans and equity investments and single-family rental properties. The Company derives revenues from management of the investment portfolio, including interest income, net income (loss) from real estate and other income. On July 15, 2025, the Company acquired the outstanding 50 % ownership interests in Constructive through the consummation of a membership interest purchase agreement. Constructive is a business purpose loan lender specializing in rental and transitional loans for real estate investors that derives revenues from the origination and sale of loans. In the normal course of business, business purpose loans are originated by Constructive and may subsequently be transferred to the investment portfolio segment as whole loans. All business purpose loans are accounted for under the fair value option and amounts transferred between reportable segments are accounted for at fair value at the time of transfer.
The structure of the reportable segments is differentiated by the nature of the business activities, which is consistent with the reporting structure of the Company and the financial information provided to the Company’s chief operating decision maker (“CODM”). The CODM is the Company’s Chief Executive Officer. The operating results of the Company’s investment portfolio and Constructive are regularly reviewed by the CODM based upon segment assets and net income (loss) before income taxes.
The CODM utilizes the information reviewed to evaluate financial performance, benchmark results to those of peers and monitor actual performance against projected performance. Net income (loss) before income taxes is a key determinant of the Company’s book value (calculated as the Company’s stockholders’ equity attributable to common stockholders divided by outstanding common shares), a measure that is used by the CODM to evaluate Company performance overall and with respect to its peers and which is a component of the calculation of management’s compensation. Based upon the inputs discussed above, strategy and financing and capital and resource allocations rely on the determination of the CODM.
Prior to the acquisition of a controlling financial interest in Constructive in July 2025, the Company consisted of a single operating and reporting segment and the condensed consolidated financial statements and notes thereto were a single reportable segment. For the three months ended March 31, 2025, the CODM also considered significant, and regularly reviewed, consolidated salaries and benefits expense in the amounts of approximately $7.8 million, which is included in general and administrative expenses in the accompanying condensed consolidated statements of operations.
74
Table of Contents
The following tables present financial information by reportable segment for the three months ended March 31, 2026, respectively, which in total reconciles to the same data for the Company on a consolidated basis (dollar amounts in thousands):
| For the Three Months Ended March 31, 2026 | |||||||||||||||||||||||
Investment Portfolio | Constructive | Corporate/Other | Total | ||||||||||||||||||||
| NET INTEREST INCOME: | |||||||||||||||||||||||
| Interest income | $ | $ | $ | $ | 172,065 | ||||||||||||||||||
| Interest expense | 123,654 | ||||||||||||||||||||||
Total net interest income (loss) | 57,259 | 509 | (9,357) | 48,411 | |||||||||||||||||||
| NET LOSS FROM REAL ESTATE: | |||||||||||||||||||||||
| Rental income | 12,625 | ||||||||||||||||||||||
| Other real estate income | 1,943 | ||||||||||||||||||||||
| Total income from real estate | 14,568 | — | — | 14,568 | |||||||||||||||||||
| Interest expense, mortgages payable on real estate | 3,821 | ||||||||||||||||||||||
Depreciation expense | 4,623 | ||||||||||||||||||||||
| Other real estate expenses | 8,726 | ||||||||||||||||||||||
| Total expenses related to real estate | 17,170 | — | — | 17,170 | |||||||||||||||||||
| Total net loss from real estate | (2,602) | — | — | (2,602) | |||||||||||||||||||
OTHER INCOME (LOSS): | |||||||||||||||||||||||
Realized losses, net | ( | (10,680) | |||||||||||||||||||||
Unrealized (losses) gains, net | ( | (62,568) | |||||||||||||||||||||
Gain on derivative instruments, net | 87,814 | ||||||||||||||||||||||
| Mortgage banking activities, net | 15,330 | ||||||||||||||||||||||
Income from equity investments | 721 | ||||||||||||||||||||||
Impairment of real estate | ( | (2,231) | |||||||||||||||||||||
Other income (loss) | ( | 52,561 | |||||||||||||||||||||
Total other income | 6,477 | 15,769 | 58,701 | 80,947 | |||||||||||||||||||
GENERAL, ADMINISTRATIVE AND OPERATING EXPENSES: | |||||||||||||||||||||||
General and administrative expenses | 24,487 | ||||||||||||||||||||||
| Portfolio operating expenses | 6,137 | ||||||||||||||||||||||
Loan origination costs | 4,025 | ||||||||||||||||||||||
Financing transaction costs | 5,382 | ||||||||||||||||||||||
Total general, administrative and operating expenses | 14,034 | 15,621 | 10,376 | 40,031 | |||||||||||||||||||
INCOME FROM OPERATIONS BEFORE INCOME TAXES | 47,100 | 657 | 38,968 | 86,725 | |||||||||||||||||||
Income tax expense | 159 | ||||||||||||||||||||||
NET INCOME | 47,085 | 657 | 38,824 | 86,566 | |||||||||||||||||||
Net income attributable to non-controlling interests | ( | (37,965) | |||||||||||||||||||||
NET INCOME ATTRIBUTABLE TO COMPANY | 9,120 | 657 | 38,824 | 48,601 | |||||||||||||||||||
| Preferred stock dividends | ( | (11,704) | |||||||||||||||||||||
NET INCOME ATTRIBUTABLE TO COMPANY'S COMMON STOCKHOLDERS | $ | 9,120 | $ | 657 | $ | 27,120 | $ | 36,897 | |||||||||||||||
75
Table of Contents
The following table presents the Company's assets by reportable segment as of March 31, 2026, which in total reconciles to the same data for the Company on a consolidated basis (dollar amounts in thousands):
Investment Portfolio (1) | Constructive (2) | Corporate/Other | Total | |||||||||||||||||||||||
Total Assets | $ | $ | $ | $ | ||||||||||||||||||||||
(1)The Company had investments in equity method investees in the amount of approximately $23.5 million as of March 31, 2026 (see Note 6). During the three months ended March 31, 2026, the Company's expenditures for long-lived assets totaled approximately $1.0 million.
(2)Goodwill in the amount of approximately $22.4 million is allocated to Constructive (see Note 23).
76
Table of Contents
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
When used in this Quarterly Report on Form 10-Q, in future filings with the SEC or in press releases or other written or oral communications issued or made by us, statements which are not historical in nature, including those containing words such as “will,” “believe,” “expect,” “anticipate,” “estimate,” “plan,” “continue,” “intend,” “could,” “would,” “should,” “may,” or similar expressions, are intended to identify “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and, as such, may involve known and unknown risks, uncertainties and assumptions.
Forward-looking statements are based on estimates, projections, beliefs and assumptions of management of the Company at the time of such statements and are not guarantees of future performance. Forward-looking statements involve risks and uncertainties in predicting future results and conditions. Actual results and outcomes could differ materially from those projected in these forward-looking statements due to a variety of factors, including, without limitation:
•changes in our business and investment strategy;
•inflation and changes in interest rates and the fair market value of our assets, including negative changes resulting in margin calls relating to the financing of our assets;
•changes in credit spreads;
•changes in the long-term credit ratings of the U.S., Fannie Mae, Freddie Mac, and Ginnie Mae;
•general volatility of the markets in which we invest;
•changes in prepayment rates on the loans we own or that underlie our investment securities;
•increased rates of default, delinquency or vacancy and/or decreased recovery rates on or at our assets;
•our ability to identify and acquire our targeted assets, including assets in our investment pipeline;
•our ability to dispose of assets from time to time on terms favorable to us;
•changes in our relationships with our financing counterparties and our ability to borrow to finance our assets and the terms thereof;
•changes in our relationships with and/or the performance of our operating partners;
•our ability to predict and control costs;
•changes in laws, regulations or policies affecting our business;
•our ability to make distributions to our stockholders in the future;
•our ability to maintain our qualification as a real estate investment trust ("REIT") for U.S. federal income tax purposes;
•our ability to maintain our exemption from registration under the Investment Company Act of 1940, as amended (the “Investment Company Act”);
•impairments and declines in the value of the collateral underlying our investments;
•changes in the benefits we anticipate from the acquisition of Constructive Loans, LLC (“Constructive”);
•our ability to effectively integrate Constructive into our Company and the risks associated with the ongoing operation thereof;
•our ability to manage or hedge credit risk, interest rate risk, and other financial and operational risks;
•our exposure to liquidity risk, risks associated with the use of leverage, and market risks; and
•risks associated with investing in real estate assets and/or operating companies, including changes in business conditions and the general economy, the availability of investment opportunities and conditions in markets for residential loans, mortgage-backed securities, structured multi-family investments and other assets that we own or in which we invest.
These and other risks, uncertainties and factors, including the risk factors described in our most recent Annual Report on Form 10-K and in this Quarterly Report on Form 10-Q, as updated by those risks described in our subsequent filings with the SEC under the Exchange Act, could cause our actual results to differ materially from those projected in any forward-looking statements we make. All forward-looking statements speak only as of the date on which they are made. New risks and uncertainties arise over time and it is not possible to predict those events or how they may affect us. Except as required by law, we are not obligated to, and do not intend to, update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
77
Table of Contents
Defined Terms
In this Quarterly Report on Form 10-Q we refer to Adamas Trust, Inc., together with its consolidated subsidiaries, as “Adamas,” “we,” “us,” “Company,” or “our,” unless we specifically state otherwise or the context indicates otherwise, and we refer to our wholly-owned taxable REIT subsidiaries as “TRSs” and our wholly-owned qualified REIT subsidiaries as “QRSs.” In addition, the following defines certain of the commonly used terms in this report:
•“ABS” refers to debt and/or equity tranches of securitizations backed by various asset classes including, but not limited to, automobiles, aircraft, credit cards, equipment, franchises, recreational vehicles and student loans;
•“Agency ARMs” refers to Agency RMBS comprised of adjustable-rate and hybrid adjustable-rate RMBS;
•“Agency fixed-rate RMBS” refers to Agency RMBS comprised of fixed-rate RMBS;
•“Agency investments” refers to Agency RMBS and TBAs;
•“Agency RMBS” refers to RMBS representing interests in or obligations backed by pools of residential loans guaranteed by a government sponsored enterprise (“GSE”), such as the Federal National Mortgage Association ("Fannie Mae") or the Federal Home Loan Mortgage Corporation ("Freddie Mac"), or an agency of the U.S. government, such as the Government National Mortgage Association (“Ginnie Mae”);
•“ARMs” refers to adjustable-rate residential loans;
•“business purpose loans” refers to (i) short-term loans that are collateralized by residential properties and are made to investors who intend to rehabilitate and sell the residential property for a profit or (ii) loans that finance (or refinance) non-owner occupied residential properties that are rented to one or more tenants;
•“CDO” refers to collateralized debt obligation and includes debt that permanently finances the residential loans held in Consolidated SLST, the Company's residential loans held in securitization trusts and a non-Agency RMBS re-securitization that we consolidate, or consolidated, in our financial statements in accordance with GAAP;
•“CMBS” refers to commercial mortgage-backed securities comprised of commercial mortgage pass-through securities issued by a GSE, as well as PO, IO or mezzanine securities that represent the right to a specific component of the cash flow from a pool of commercial mortgage loans;
•“Consolidated Real Estate VIEs” refers to Consolidated VIEs that own multi-family properties;
•“Consolidated SLST” refers to Freddie Mac-sponsored residential loan securitizations, comprised of seasoned re-performing and non-performing residential loans, of which we own the first loss subordinated securities and certain IOs, that we consolidate in our financial statements in accordance with GAAP;
•“Consolidated VIEs” refers to VIEs where the Company is the primary beneficiary, as it has both the power to direct the activities that most significantly impact the economic performance of the VIE and a right to receive benefits or absorb losses of the entity that could be potentially significant to the VIE and that we consolidate in our financial statements in accordance with GAAP;
•“Constructive” refers to Constructive Loans, LLC, a wholly-owned subsidiary through which the Company originates business purpose loans for residential real estate investors;
•“Cross-collateralized mezzanine lending investment” refers to a cross-collateralized preferred equity and joint venture equity investment in multi-family properties;
•“excess mortgage servicing spread” or “excess MSR” refers to the difference between the contractual servicing fee with Fannie Mae, Freddie Mac or Ginnie Mae and the base servicing fee that is retained as compensation for servicing or subservicing the related mortgage loans pursuant to the applicable servicing contract;
•“GAAP” refers to generally accepted accounting principles within the United States;
78
Table of Contents
•“IOs” refers collectively to interest only and inverse interest only mortgage-backed securities that represent the right to the interest component of the cash flow from a pool of mortgage loans;
•“MBS” refers to mortgage-backed securities;
•“Mezzanine Lending” refers to preferred equity investments in multi-family properties;
•“MSRs” refers to mortgage servicing rights that represent the contractual right to service residential loans;
•“multi-family CMBS” refers to CMBS backed by commercial mortgage loans on multi-family properties;
•“non-Agency RMBS” refers to RMBS that are not guaranteed by any agency of the U.S. Government or GSE;
•“non-QM loans” refers to residential loans that are not deemed “qualified mortgage,” or “QM,” loans under the rules of the Consumer Financial Protection Bureau;
•“POs” refers to mortgage-backed securities that represent the right to the principal component of the cash flow from a pool of mortgage loans;
•“RMBS” refers to residential mortgage-backed securities backed by adjustable-rate, hybrid adjustable-rate or fixed-rate residential loans;
•“second mortgages” refers to liens on residential properties that are subordinate to more senior mortgages or loans;
•“TBAs” refers to to-be-announced securities that are forward contracts for the purchase or sale of Agency fixed-rate RMBS at a predetermined price, face amount, issuer, coupon, and stated maturity on an agreed-upon future date;
•“TBA dollar roll income” refers to the difference in price between two TBA contracts with the same terms but different settlement dates that are simultaneously bought and sold; and
•“Variable Interest Entity” or “VIE” refers to an entity in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties.
79
Table of Contents
Investing Activity
During the three months ended March 31, 2026, we continued to expand our investment securities and residential loan portfolios. Our investment activity was offset primarily by repayments and sales of residential loans. The following table presents investment activity for the three months ended March 31, 2026 (dollar amounts in thousands):
| December 31, 2025 | Acquisitions/Originations (1) | Repayments (2) | Sales | Transfers (3) | Fair Value Changes and Other (4) | March 31, 2026 | |||||||||||||||||||||||||||||||||||
| Investment securities | |||||||||||||||||||||||||||||||||||||||||
Agency RMBS and TBAs (5) | $ | 6,633,476 | $ | 510,051 | $ | (297,626) | $ | — | $ | — | $ | (68,034) | $ | 6,777,867 | |||||||||||||||||||||||||||
| Non-Agency RMBS | 25,592 | 8,100 | (2,500) | — | — | (1,032) | 30,160 | ||||||||||||||||||||||||||||||||||
U.S. Treasury securities | 245,713 | 58,913 | — | — | — | (4,450) | 300,176 | ||||||||||||||||||||||||||||||||||
Total investment securities available for sale and TBAs | 6,904,781 | 577,064 | (300,126) | — | — | (73,516) | 7,108,203 | ||||||||||||||||||||||||||||||||||
Consolidated SLST (6) | 151,521 | — | (3,454) | — | — | (1,373) | 146,694 | ||||||||||||||||||||||||||||||||||
| Total investment securities | 7,056,302 | 577,064 | (303,580) | — | — | (74,889) | 7,254,897 | ||||||||||||||||||||||||||||||||||
Residential loans | 3,192,498 | 241,092 | (269,793) | (10,301) | 238,104 | (31,640) | 3,359,960 | ||||||||||||||||||||||||||||||||||
Residential loans held for sale | 80,707 | 400,810 | (882) | (131,610) | (238,104) | 10,686 | 121,607 | ||||||||||||||||||||||||||||||||||
Multi-family loans and equity investments | 80,187 | — | (1,570) | — | — | 761 | 79,378 | ||||||||||||||||||||||||||||||||||
Equity investments in consolidated multi-family properties (7) | 153,477 | 600 | (33,019) | — | — | 11,858 | 132,916 | ||||||||||||||||||||||||||||||||||
| Single-family rental properties | 128,841 | 537 | — | (4,833) | — | (3,205) | 121,340 | ||||||||||||||||||||||||||||||||||
MSRs | 20,893 | — | — | — | — | (928) | 19,965 | ||||||||||||||||||||||||||||||||||
Total investments | $ | 10,712,905 | $ | 1,220,103 | $ | (608,844) | $ | (146,744) | $ | — | $ | (87,357) | $ | 11,090,063 | |||||||||||||||||||||||||||
(1)Includes draws funded for business purpose bridge loans and existing equity investments in consolidated multi-family properties, cost basis of new TBA positions and capitalized costs for single-family rental properties.
(2)Includes principal repayments and return of invested capital.
(3)Includes net transfers of loans originated by Constructive to the investment portfolio at fair value on the date of transfer.
(4)Primarily includes net realized gains or losses, changes in net unrealized gains or losses (including reversals of previously recognized net unrealized gains or losses on sales or redemptions), net amortization/accretion/depreciation, net loss from real estate attributable to the Company and transfers of residential loans to real estate owned.
80
Table of Contents
(5)Includes TBAs that are recorded as derivative instruments in the Company's condensed consolidated financial statements. As of March 31, 2026, our TBAs had a net carrying value of $1.5 million reported in other liabilities on the Company's condensed consolidated balance sheets. The net carrying value represents the difference between the implied fair value of the underlying security in the TBA contract and the price to be paid or received for the underlying security (or cost basis).
(6)Consolidated SLST is primarily presented on our condensed consolidated balance sheets as residential loans, at fair value and collateralized debt obligations, at fair value. A reconciliation to our condensed consolidated financial statements as of March 31, 2026 and December 31, 2025, respectively, follows (dollar amounts in thousands):
| March 31, 2026 | December 31, 2025 | ||||||||||
| Residential loans, at fair value | $ | 1,138,067 | $ | 1,165,677 | |||||||
Deferred interest (a) | (7,656) | (7,237) | |||||||||
| Less: Collateralized debt obligations, at fair value | (983,717) | (1,006,919) | |||||||||
Consolidated SLST investment securities owned by Adamas | $ | 146,694 | $ | 151,521 | |||||||
(a)Included in other liabilities on our condensed consolidated balance sheets as of March 31, 2026 and December 31, 2025.
(7)See "Management's Discussion and Analysis of Financial Condition and Results of Operations—Balance Sheet Analysis—Equity Investments in Multi-Family Entities" for a reconciliation of equity investments in consolidated multi-family properties to the Company's condensed consolidated balance sheets.
81
Table of Contents
General
We are an internally-managed REIT for U.S. federal income tax purposes focused on strategically deploying capital across complementary businesses to generate durable earnings and long-term value for stockholders through disciplined portfolio management and an operating platform designed to capture opportunities across real estate and capital markets. Our current investment portfolio includes credit sensitive single-family and multi-family assets, as well as other types of fixed-income investments such as Agency RMBS. Through our wholly-owned subsidiary, Constructive, we also originate business purpose loans for residential real estate investors.
We have elected to be taxed as a REIT for U.S. federal income tax purposes and have complied, and intend to continue to comply, with the provisions of the Internal Revenue Code of 1986, as amended (the “Internal Revenue Code”), with respect thereto. Accordingly, we do not expect to be subject to U.S. federal income tax on our REIT taxable income that we currently distribute to our stockholders if certain asset, income, distribution and ownership tests and record keeping requirements are fulfilled. Even if we maintain our qualification as a REIT, we expect to be subject to some U.S. federal, state and local taxes on our income generated in our TRSs.
Executive Summary
We have actively repositioned our investment portfolio with the objective of enhancing recurring income for our stockholders. Our investment strategy continues to focus on acquiring assets with less price sensitivity to credit deterioration, like Agency RMBS, and higher-coupon investments, like business purpose loans. We have also remained focused on optimizing our financing structures and leveraging our network of originator partnerships to support consistent investment activity.
The first quarter of 2026 reflected continued execution of this strategy, highlighted by strong earnings performance, growth in book value, and disciplined capital deployment. Net income attributable to common stockholders was $36.9 million, or $0.41 per share, for the quarter ended March 31, 2026. Earnings available for distribution (“EAD”), a non-GAAP financial measure, increased to $0.29 per share, representing a 45% increase year-over-year. GAAP book value per share as of March 31, 2026 increased 4.0% to $9.98, while adjusted book value per share, a non-GAAP financial measure, as of March 31, 2026 rose 1.6% to $10.80, resulting in a quarterly economic return of 6.35% and 3.76% on GAAP book value per share and adjusted book value per share, respectively. Supported by this sustained earnings momentum, our Board of Directors declared a quarterly dividend of $0.23 per share, equating to a 12.50% annualized dividend yield as of March 31, 2026.
Our investment portfolio grew to approximately $10.9 billion as of March 31, 2026, driven by $1.0 billion of new single-family residential investments during the quarter, including $510.1 million of Agency RMBS and $487.2 million of business purpose loans. Our capital allocation remains focused on liquidity, stability and income generation, with Agency RMBS representing a majority of our capital. We believe our capital allocation strategy will enhance our earnings profile and strengthen our ability to navigate evolving market conditions.
Constructive continues to scale as a strategic origination platform and become a more prominent contributor to earnings. During the quarter, Constructive funded approximately $400.8 million of business purpose loans, supported by strong underwriting standards and an established national platform. We believe further integration of Constructive's business and operational efficiencies will drive incremental earnings growth and diversify our income streams over time.
We also continued to actively manage our liability structure and liquidity profile. During the quarter, we issued $90.0 million of 9.25% 2031 Senior Notes, completed a $310.4 million business purpose rental loan securitization, and redeemed $100.0 million of 2026 Senior Notes. Our Company Recourse Leverage Ratio and Portfolio Recourse Leverage Ratio (as defined in "Capital Allocation" below) as of March 31, 2026 were 5.2x and 4.9x, respectively. We also had $199.0 million of available cash and cash equivalents (excluding cash and cash equivalents held by Consolidated Real Estate VIEs and cash reserved for potential TBA variation margin) as of March 31, 2026. We believe that our leverage and cash levels, combined with no near-term debt maturities, provide us with the flexibility to support continued investment activity.
Market conditions during the quarter were characterized by increased market and interest rate volatility and wider spreads, which created attractive investment opportunities but also resulted in unrealized losses on a majority of the assets in our investment portfolio. These impacts were more than offset by strong performance of our derivative instruments, which generated $87.8 million of gains during the quarter. In addition, the sale of a property within our cross-collateralized mezzanine lending investment generated a net gain on sale of real estate of approximately $52.3 million, resulting in a net gain of approximately $13.8 million attributable to the Company's common stockholders.
82
Table of Contents
Our targeted assets include (i) Agency RMBS, (ii) residential loans, including business purpose loans, (iii) non-Agency RMBS and (iv) certain other mortgage-, residential housing- and credit-related assets, as well as strategic investments in companies from which we purchase, or may in the future purchase, our targeted assets. Subject to maintaining our qualification as a REIT and the maintenance of our exclusion from registration as an investment company under the Investment Company Act, we also may opportunistically acquire and manage various other types of mortgage-, residential housing- and other credit-related or alternative investments that we believe will compensate us appropriately for the risks associated with them, including, without limitation, CMBS, collateralized mortgage obligations, MSRs, excess mortgage servicing spreads, preferred equity and joint venture equity investments in multi-family properties, securities issued by newly originated securitizations, including credit sensitive securities from these securitizations, ABS and debt or equity investments in alternative assets or businesses.
Looking ahead, we remain focused on disciplined portfolio growth, continued scaling of Constructive’s origination platform, and prudent capital allocation to drive sustainable earnings expansion. We believe that our diversified investment portfolio, strong liquidity position and integrated operating platform position us well to capitalize on market opportunities, further enhance recurring income and create long-term stockholder value.
83
Table of Contents
Current Market Conditions and Commentary
The results of our business operations are affected by a number of factors, many of which are beyond our control, and primarily depend on, among other things, the level of our net interest income and the market value of our assets, which are driven by numerous factors including changes in interest rates and the supply and demand for mortgage-, housing- and credit-related assets in the marketplace, market volatility, our ability to identify and acquire assets on favorable terms, our ability to dispose of assets from time to time on favorable terms, the ability of our operating partners, tenants and borrowers of our loans and those that underlie our investment securities to meet their payment obligations, our ability to control operating costs, the terms and availability of adequate financing and capital, general economic and real estate conditions (both on a national and local level), the impact of government actions in the real estate, mortgage, credit and financial markets, and the credit performance of our credit sensitive assets.
Financial markets experienced heightened volatility and generally negative performance during the first quarter of 2026, as investors reacted to escalating geopolitical conflicts and tensions, elevated energy prices, and uncertainty regarding the timing and extent of future monetary policy easing by the Federal Reserve. Major U.S. equity indices declined during the first quarter of 2026, with the Dow Jones Industrial Average declining approximately 3.6% and the Nasdaq Composite Index declining approximately 7.1% during the first quarter of 2026, before recovering, in part, after the quarter end and into mid-April 2026. Mortgage‑related markets experienced rate and spread volatility during the first quarter of 2026, driven by fluctuations in interest rates and geopolitical events. Geopolitical conflicts, pressures on energy markets, labor market uncertainty and elevated inflation have cautioned some economic outlooks, with concerns regarding the potential for stagflation persisting. We anticipate that due to ongoing geopolitical conflict and uncertainty related to the labor market, and inflation, markets and the pricing for many of our assets will continue to experience volatility in 2026.
The market conditions discussed below significantly influence our investment strategy and results:
Select U.S. Financial and Economic Data. The U.S. economy grew modestly in the first quarter of 2026 with real gross domestic product (“GDP”) increasing by 2.0% (advanced estimate), as compared to the GDP growth of 2.1% recorded for full year 2025. By this estimate, GDP growth continued in the first quarter of 2026, accelerating from the 0.5% growth in GDP seen in the fourth quarter of 2025; however, inflation remains persistently above the Federal Reserve’s target of two percent, the labor market has shown signs of cooling and geopolitical conflicts have pressured global markets. Uncertainty about how the Federal Reserve may adjust its monetary policy or the target range for the federal funds rate in response to such macroeconomic trends and the continued independence of the Federal Reserve may limit or undermine business activity and the potential for future GDP growth or result in further volatility, which could negatively impact the value of credit investments.
Over the course of last year, the U.S. labor market experienced some cooling as the unemployment rate, according to the U.S. Department of Labor, reached 4.5% at the end of November 2025, the highest unemployment rate since October 2021. Into 2026, the U.S. labor market has seen modest improvement, as compared to the cooling trend in 2025, with the unemployment rate declining from 4.4% as of the end of December 2025 to 4.3% as of the end of March 2026. However, some commentators have suggested that the labor market has grown static and reflects a cautious and uncertain outlook by employers. As of February 2026, employers are hiring at their lowest rates since 2013 (other than at the start of the COVID-19 pandemic), employers are laying off employees at relatively low rates and employees are leaving their jobs at low rates. Additionally, since July 2025, the number of unemployed persons has exceeded the number of available job openings, further signaling a potential softening in or uncertain outlook to the labor market and/or U.S. economy. Uncertainty with respect to international conflicts, energy prices and higher costs due to inflation, have been suggested by some market commentators as having contributed to the slackening labor market.
84
Table of Contents
From 2022 into 2024, the Federal Reserve raised the target range for the federal funds rate to its highest level in over two decades before cutting the target range by 175 basis points, in aggregate, between September 2024 and December 2025. Following the Federal Reserve’s last cut to the target range for the federal funds rate in December 2025, the target range was reduced to 3.50% to 3.75%, where it remains as of the end of the first quarter of 2026. Expectations among market commentators for additional rate cuts to the target range in the near term are subdued. In considering the extent and timing of additional adjustments to the target range for the federal funds rate, the Federal Reserve stated that it will carefully assess incoming data, the evolving outlook and the balance of risks to the Federal Reserve’s dual mandate of achieving maximum employment and inflation at a rate of two percent over the longer run. In its March 2026 statement, the Federal Reserve noted that job gains remained low as of March 2026, the unemployment rate has been little changed in the start of 2026 and that inflation remained somewhat elevated. As reflected on the “dot plot” included in the projection materials from the Federal Reserve’s March 2026 meeting, a majority of Federal Reserve officials indicated that one or more additional cuts to the target range for the federal funds rate by the end of 2026 would be appropriate. Higher interest rates tend to put pressure on our investments, mortgage borrowers, tenants, our operating partners, our financing and capital costs and economic growth generally.
Concerns regarding an economic recession – a significant decline in economic activity that is spread across the economy and that lasts more than a few months, as defined by the National Bureau of Economic Research – in the U.S. grew somewhat in the first quarter of 2026 due to, among other things, heightened uncertainty around geopolitical conflicts and the outlook for the labor market. According to some market commentators, energy prices and persistent inflation also present downside risks to the economy. An economic recession, stagnating economic growth or market disruption may put pressure on the ability of our operating partners, joint ventures, tenants and borrowers to meet their obligations to us, and would likely adversely impact the value of our assets, among other things, any of which could materially adversely affect our results of operations and financial condition.
Single-Family Homes and Residential Mortgage Market. In the first quarter of 2026, the residential real estate market remained competitive for home buyers despite increases in inventory as mortgage rates pressured home buyers. Data released by the S&P Dow Jones Indices for their S&P Cotality Case-Shiller U.S. National Home Price NSA Indices for January 2026 showed that, on average, home prices increased 1.2% for the 20-City Composite over January 2025. Additionally, according to the National Association of Realtors (“NAR”), existing home sales in March 2026 decreased 3.6% month-over-month and 1.0% year-over-year. NAR also reported that the median existing-home sales price for all housing types in March 2026 was $408,800, up 1.4% from March 2025, which marked the 33rd consecutive month of year-over-year price increases. NAR notes that total housing inventory as of the end of March 2026 was up 3.0% month-over-month and up 2.3% year-over-year and that the supply of unsold housing inventory sat at 4.1 months as of the end of March 2026, up 0.1 months from March 2025. Rising interest rates, particularly following the start of the geopolitical conflict in Iran, contributed to affordability challenges for some home buyers. According to Freddie Mac, the weekly average 30-year fixed-rate mortgage was 6.30% as of April 16, 2026, down 0.53% year-over-year. Declining single-family housing fundamentals may adversely impact the overall credit profile and value of our existing portfolio of single-family residential credit investments and the value of our single-family rental properties, as well as the availability of certain of our targeted assets.
Rental Housing. According to RealPage Analytics (“RealPage”), effective asking rents for professionally managed apartments fell 0.5% year-over-year in the first quarter of 2026. RealPage noted that, in general, markets located in the South and West of the U.S. experienced the greatest growth in apartment supply in recent years and the greatest declines in rents over the course of the first quarter of 2026. Further, Zillow Research forecasts that relatively slower rent growth for both single-family and multi-family rental housing is expected to continue through 2026. Weakening multi-family housing fundamentals, including, among other things, increasing supply of apartments and declining rents in the markets or submarkets in which we invest, increasing interest rates, widening capitalization rates and reduced liquidity for owners of multi-family properties, may cause our operating partners to fail to meet their obligations to us and/or contribute to reduced cash flows from and/or valuation declines for multi-family properties, and in turn, many of the multi-family investments that we own.
Credit Spreads. Investment grade and high-yield credit spreads both widened over the course of the first quarter of 2026, particularly following the start of the geopolitical conflict in Iran in February 2026, before tightening into mid-April 2026. At the end of the first quarter of 2026, investment grade spreads widened 11 basis points and high-yield credit spreads widened 47 basis points as compared to the start of the first quarter of 2026. Tightening credit spreads generally increase the value of many of our credit sensitive assets, while widening credit spreads tend to have a negative impact on the value of many of our credit sensitive assets.
85
Table of Contents
Financing Markets. On March 31, 2026, the spread between the 2-Year U.S. Treasury yield and the 10-Year U.S. Treasury yield closed at 51 basis points, as compared to a 71 basis point spread on December 31, 2025. This spread is important as it is indicative of opportunities for investing in levered assets. Increases in interest rates raise the costs of many of our liabilities, while overall interest rate volatility generally increases the costs of hedging and may place downward pressure on some of our strategies.
Monetary Policy and Recent Regulatory Developments. In June 2022, the Federal Reserve began shrinking its then approximately $8.9 trillion balance sheet by reducing its holdings of U.S. Treasuries and Agency RMBS. In December 2025, the Federal Reserve halted the reduction of its holding of U.S. Treasuries and announced an intention to purchase short-term U.S. Treasuries in an effort to alleviate expected pressures in money markets, but the Federal Reserve continued to allow up to $35 billion of Agency RMBS to roll off its balance sheet each month. The Federal Reserve’s participation in the Agency RMBS market can materially impact mortgage market conditions, affecting supply, pricing, and returns. Asset purchases by the Federal Reserve generally drive Agency RMBS values higher and tighten mortgage spreads, which increases our adjusted book value but reduces the return potential on new investments. Conversely, actual or anticipated reductions in the amount of the Federal Reserve’s Agency RMBS holdings or its purchasing pace typically lead to lower values and wider spreads, thereby lowering our adjusted book value while improving the return potential on new acquisitions.
In January 2026, the FHFA raised the cap on the amount of Agency RMBS that Fannie Mae and Freddie Mac can hold from $40 billion each to $225 billion each, and the current administration instructed Fannie Mae and Freddie Mac to purchase $200 billion in Agency RMBS. The announced January 2026 purchases, or any other future purchases, by Fannie Mae and/or Freddie Mac of Agency RMBS, though such purchases were, and any future purchases are expected to be, on a smaller scale than purchases of Agency RMBS conducted by the Federal Reserve in recent years, tend to have similar effects on us and the market as such actions by the Federal Reserve.
Near the end of 2025 and into 2026, some market commentators began expressing concerns about the ongoing independence of the Federal Reserve to make monetary policy decisions, including setting interest rates, without direct interference from the executive branch or U.S. Congress. If the independence of the Federal Reserve is eroded or eliminated, or perceived to be, economists and market commentators suggest that higher inflation, greater stock market volatility and higher long-term interest rates on mortgages and other loans could result. Such outcomes may limit or undermine business activity or raise the costs of many of our liabilities, which could negatively impact the value of our investments
We own and rent single-family rental homes to families that are eligible to receive housing assistance through the U.S. Department of Housing and Urban Development Housing Choice Vouchers program. In January 2026, the president issued an executive order (the “Order”) directing executive agencies to identify ways to prevent GSEs from facilitating the acquisition by large institutional investors of single-family homes or from selling homes owned by the U.S. Government to large institutional investors and instructs the U.S. Department of Housing and Urban Development to track single-family rental owners that receive federal housing assistance to determine any involvement of large institutional investors, among other things. The Order does not address immediate steps for implementation. In March 2026, the U.S. Senate passed a bill which would place certain prohibitions on institutional investors that own 350 or more single-family homes from purchasing certain additional single-family homes (the “Senate Bill”). As of mid-April 2026, the Senate Bill was before the U.S. House of Representatives for consideration, where its passage is uncertain. There can be no guarantee how the Order will be implemented, what legislation may be enacted to further the Order, how “single-family” or “large institutional investor” will be defined by executive agencies implementing the Order or whether the Senate Bill or similar legislation will be enacted; however, such policies could materially adversely affect our investments in single-family rental homes.
86
Table of Contents
Fannie Mae and Freddie Mac remain under the conservatorship of the FHFA. The current administration is revisiting the idea of taking Fannie Mae and Freddie Mac public, and in late 2025 and into early 2026, reports surfaced that the current administration has had preliminary discussions regarding potential public offerings of Fannie Mae and/or Freddie Mac securities. Together, Fannie Mae and Freddie Mac guarantee a significant amount of the approximately $13 trillion U.S. home loan market. If the conservatorships of Fannie Mae and Freddie Mac were ended, Fannie Mae and Freddie Mac may need to hold additional capital against riskier loans which may, in turn, cause Fannie Mae and Freddie Mac to charge borrowers higher mortgage rates or to lessen the amount of their lending, among other things. We invest in Agency RMBS and other mortgage-related assets that may be guaranteed by Fannie Mae or Freddie Mac. Higher interest rates tend to put pressure on our investments, mortgage borrowers, tenants, our operating partners and economic growth generally. For further discussion, please see the risk factor titled “The federal conservatorship of Fannie Mae and Freddie Mac and related efforts, along with any changes in such conservatorship or laws and regulations affecting the relationship between Fannie Mae, Freddie Mac and Ginnie Mae and the U.S. Government, may materially adversely affect our business, financial condition and results of operations, and our ability to pay dividends to our shareholders” in Part I, Item “1A. Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2025.
The scope and nature of the actions the Federal Reserve or other governmental authorities will ultimately undertake are unknown and will continue to evolve. There can be no assurance as to how, in the long term, these and other actions, as well as the negative impacts from ongoing geopolitical instability and uncertainty surrounding inflation, interest rates, U.S. tariff and trade policies and the outlook for the U.S. and global economies, will affect the efficiency, liquidity and stability of the financial, credit and mortgage markets, and thus, our business. Greater uncertainty frequently leads to wider asset spreads or lower prices and higher hedging costs.
87
Table of Contents
First Quarter 2026 Summary
Earnings and Return Metrics
The following table presents key earnings and return metrics for the three months ended March 31, 2026 (dollar amounts in thousands, except per share data):
| For the Three Months Ended March 31, 2026 | |||||||||||
Net income attributable to Company's common stockholders | $ | 36,897 | |||||||||
Net income attributable to Company's common stockholders per share (basic) | $ | 0.41 | |||||||||
Earnings available for distribution attributable to Company's common stockholders (1) | $ | 26,423 | |||||||||
Earnings available for distribution per common share (1) | $ | 0.29 | |||||||||
Yield on average interest earning assets (1) (2) | 6.09 | % | |||||||||
| Interest income | $ | 172,065 | |||||||||
| Interest expense | $ | 123,654 | |||||||||
| Net interest income | $ | 48,411 | |||||||||
Net interest spread (1) (3) | 1.45 | % | |||||||||
| Book value per common share at the end of the period | $ | 9.98 | |||||||||
Adjusted book value per common share at the end of the period (1) | $ | 10.80 | |||||||||
Economic return on book value (4) | 6.35 | % | |||||||||
Economic return on adjusted book value (5) | 3.76 | % | |||||||||
| Dividends per common share | $ | 0.23 | |||||||||
(1)Represents a non-GAAP financial measure. A reconciliation of the Company's non-GAAP financial measures to their most directly comparable GAAP measure is included in "Non-GAAP Financial Measures" elsewhere in this section.
(2)Calculated as the quotient of our adjusted interest income and our average interest earning assets and excludes all Consolidated SLST assets other than those securities owned by the Company.
(3)Our calculation of net interest spread may not be comparable to similarly-titled measures of other companies who may use a different calculation.
(4)Economic return on book value is based on the periodic change in GAAP book value per common share plus dividends declared per common share, if any, during the period.
(5)Economic return on adjusted book value is based on the periodic change in adjusted book value per common share, a non-GAAP financial measure, plus dividends declared per common share, if any, during the period.
Key Developments During First Quarter 2026
Investing & Origination Activities
•Acquired $510.1 million of Agency investments.
•Acquired approximately $493.7 million of residential loans, including $487.2 million of business purpose loans.
•Constructive funded $400.8 million of business purpose loans.
•Sold a multi-family apartment community held in our cross-collateralized mezzanine lending investment which generated a net gain attributable to the Company's common stockholders of approximately $13.8 million.
88
Table of Contents
Financing Activities
•Completed the issuance of $90.0 million in aggregate principal amount of our 9.25% Senior Notes due 2031 in an underwritten public offering. The total net proceeds to us from the offering of the notes, after deducting the underwriters' discount and commissions and offering expenses, were approximately $86.6 million.
•Redeemed our 5.75% Senior Notes due 2026 at 100% of the $100.0 million principal amount plus accrued but unpaid interest to, but excluding, the redemption date, for a total payment of $101.5 million.
•Completed a residential loan securitization generating approximately $308.5 million of net proceeds to us after deducting expenses associated with the transaction. We utilized the net proceeds to repay approximately $287.3 million on outstanding repurchase agreements related to residential loans.
•Repurchased 612,464 shares of common stock at an accretive repurchase price of $8.17 per common share.
Subsequent Development
•In April 2026, completed a residential loan securitization generating approximately $259.8 million of net proceeds to us after deducting expenses associated with the transaction. We utilized the net proceeds to repay approximately $246.4 million on outstanding repurchase agreements related to residential loans.
89
Table of Contents
Capital Allocation
The following provides an overview of the allocation of our total equity as of March 31, 2026 and December 31, 2025, respectively. We fund our investing and operating activities with a combination of cash flow from operations, proceeds from common and preferred equity and debt securities offerings, short-term and longer-term repurchase agreements and warehouse facilities and CDOs. A detailed discussion of our liquidity and capital resources is provided in “Liquidity and Capital Resources” elsewhere in this section.
The following tables set forth our allocated capital at March 31, 2026 and December 31, 2025, respectively (dollar amounts in thousands).
At March 31, 2026:
Investment Portfolio | Constructive | Corporate/Other | Total | ||||||||||||||||||||||||||
Investment securities available for sale and TBAs (1) | $ | 7,108,203 | $ | — | $ | — | $ | 7,108,203 | |||||||||||||||||||||
| Residential loans | 4,378,501 | 119,526 | — | 4,498,027 | |||||||||||||||||||||||||
| Consolidated SLST CDOs | (983,717) | — | — | (983,717) | |||||||||||||||||||||||||
Residential loans held for sale | — | 121,607 | — | 121,607 | |||||||||||||||||||||||||
| Multi-family loans | 55,910 | — | — | 55,910 | |||||||||||||||||||||||||
| Equity investments | 23,468 | — | — | 23,468 | |||||||||||||||||||||||||
Equity investments in consolidated multi-family properties (2) | 132,916 | — | — | 132,916 | |||||||||||||||||||||||||
| Single-family rental properties | 121,340 | — | — | 121,340 | |||||||||||||||||||||||||
Mortgage servicing rights | 19,965 | — | — | 19,965 | |||||||||||||||||||||||||
Total investments | 10,856,586 | 241,133 | — | 11,097,719 | |||||||||||||||||||||||||
| Liabilities: | |||||||||||||||||||||||||||||
Repurchase agreements, warehouse facilities and TBA cost basis (3) | (6,949,260) | (219,171) | — | (7,168,431) | |||||||||||||||||||||||||
Collateralized debt obligations | |||||||||||||||||||||||||||||
| Residential loan securitization CDOs | (2,421,525) | — | — | (2,421,525) | |||||||||||||||||||||||||
Non-Agency RMBS re-securitization | (63,702) | — | — | (63,702) | |||||||||||||||||||||||||
| Senior unsecured notes | — | — | (339,648) | (339,648) | |||||||||||||||||||||||||
| Subordinated debentures | — | — | (45,000) | (45,000) | |||||||||||||||||||||||||
Cash, cash equivalents and restricted cash (4) | 117,731 | 12,130 | 200,104 | 329,965 | |||||||||||||||||||||||||
Goodwill | — | 22,396 | — | 22,396 | |||||||||||||||||||||||||
| Cumulative adjustment of redeemable non-controlling interest to estimated redemption value | (23,304) | — | — | (23,304) | |||||||||||||||||||||||||
| Other | 108,358 | 13,541 | (53,908) | 67,991 | |||||||||||||||||||||||||
| Net Company capital allocated | $ | 1,624,884 | $ | 70,029 | $ | (238,452) | $ | 1,456,461 | |||||||||||||||||||||
Company Recourse Leverage Ratio (5) | 5.2 | x | |||||||||||||||||||||||||||
Portfolio Recourse Leverage Ratio (6) | 4.9 | x | |||||||||||||||||||||||||||
(1)Includes implied fair value of outstanding TBAs of $147.9 million. TBAs are recorded as derivative instruments in the Company's condensed consolidated financial statements. As of March 31, 2026, our TBAs had a net carrying value of $1.5 million reported in other liabilities on the Company's condensed consolidated balance sheets. The net carrying value represents the difference between the implied fair value of the underlying security in the TBA contract and the price to be paid or received for the underlying security (or cost basis).
(2)Represents the Company's equity investments in consolidated multi-family properties. See "Management's Discussion and Analysis of Financial Condition and Results of Operations—Balance Sheet Analysis—Equity Investments in Multi-Family Entities" for a reconciliation of equity investments in consolidated multi-family properties to the Company's condensed consolidated financial statements.
90
Table of Contents
(3)Includes repurchase agreements and warehouse facilities with a carrying value of $7.0 billion and outstanding TBAs with a cost basis of $149.4 million.
(4)Excludes cash in the amount of $3.9 million held in the Company's equity investments in consolidated multi-family properties. Restricted cash of $156.5 million is included in the Company’s accompanying condensed consolidated balance sheets in other assets.
(5)Represents the Company's total outstanding recourse repurchase agreement and warehouse facility financing, subordinated debentures, senior unsecured notes and cost basis of outstanding TBAs, to the extent applicable, divided by the Company's total stockholders' equity. Does not include Consolidated SLST CDOs amounting to $983.7 million, residential loan securitization CDOs amounting to $2.4 billion, non-Agency RMBS re-securitization CDOs amounting to $63.7 million and mortgages payable on real estate totaling $276.0 million as they are non-recourse debt.
(6)Represents the Company's outstanding recourse repurchase agreement and warehouse facility financing and cost basis of outstanding TBAs, to the extent applicable, divided by the Company's total stockholders' equity.
At December 31, 2025:
| Investment Portfolio | Constructive | Corporate/Other | Total | ||||||||||||||||||||||||||
Investment securities available for sale | $ | 6,904,781 | $ | — | $ | — | $ | 6,904,781 | |||||||||||||||||||||
| Residential loans | 4,224,864 | 133,311 | — | 4,358,175 | |||||||||||||||||||||||||
| Consolidated SLST CDOs | (1,006,919) | — | — | (1,006,919) | |||||||||||||||||||||||||
Residential loans held for sale | — | 80,707 | — | 80,707 | |||||||||||||||||||||||||
| Multi-family loans | 55,476 | — | — | 55,476 | |||||||||||||||||||||||||
| Equity investments | 24,711 | — | — | 24,711 | |||||||||||||||||||||||||
Equity investments in consolidated multi-family properties (1) | 153,477 | — | — | 153,477 | |||||||||||||||||||||||||
| Single-family rental properties | 128,841 | — | — | 128,841 | |||||||||||||||||||||||||
Mortgage servicing rights | 20,868 | 25 | — | 20,893 | |||||||||||||||||||||||||
Total investments | 10,506,099 | 214,043 | — | 10,720,142 | |||||||||||||||||||||||||
| Liabilities: | |||||||||||||||||||||||||||||
Repurchase agreements and warehouse facilities | (6,557,825) | (195,592) | — | (6,753,417) | |||||||||||||||||||||||||
Collateralized debt obligations | |||||||||||||||||||||||||||||
Residential loan securitization CDOs | (2,439,607) | — | — | (2,439,607) | |||||||||||||||||||||||||
Non-Agency RMBS re-securitization | (65,276) | — | — | (65,276) | |||||||||||||||||||||||||
| Senior unsecured notes | — | — | (360,437) | (360,437) | |||||||||||||||||||||||||
| Subordinated debentures | — | — | (45,000) | (45,000) | |||||||||||||||||||||||||
Cash, cash equivalents and restricted cash (2) | 113,478 | 16,282 | 196,650 | 326,410 | |||||||||||||||||||||||||
Goodwill | — | 22,396 | — | 22,396 | |||||||||||||||||||||||||
Cumulative adjustment of redeemable non-controlling interest to estimated redemption value | (42,222) | — | — | (42,222) | |||||||||||||||||||||||||
| Other | 119,554 | 10,682 | (66,303) | 63,933 | |||||||||||||||||||||||||
| Net Company capital allocated | $ | 1,634,201 | $ | 67,811 | $ | (275,090) | $ | 1,426,922 | |||||||||||||||||||||
Company Recourse Leverage Ratio (3) | 5.0 | x | |||||||||||||||||||||||||||
Portfolio Recourse Leverage Ratio (4) | 4.7 | x | |||||||||||||||||||||||||||
(1)Represents the Company's equity investments in consolidated multi-family properties. See "Management's Discussion and Analysis of Financial Condition and Results of Operations—Balance Sheet Analysis—Equity Investments in Multi-Family Entities" for a reconciliation of equity investments in consolidated multi-family properties to the Company's consolidated financial statements.
(2)Excludes cash in the amount of $4.4 million held in the Company's equity investments in consolidated multi-family properties. Restricted cash of $132.0 million is included in the Company's accompanying consolidated balance sheets in other assets.
91
Table of Contents
(3)Represents the Company's total outstanding recourse repurchase agreement and warehouse facility financing, subordinated debentures and senior unsecured notes divided by the Company’s total stockholders’ equity. Does not include Consolidated SLST CDOs amounting to $1.0 billion, residential loan securitization CDOs amounting to $2.4 billion, non-Agency RMBS re-securitization CDOs amounting to $65.3 million and mortgages payable on real estate totaling $332.1 million as they are non-recourse debt. The Company did not have outstanding TBAs as of December 31, 2025.
(4)Represents the Company's outstanding recourse repurchase agreement and warehouse facility financing divided by the Company’s total stockholders’ equity.
92
Table of Contents
Results of Operations
The following discussion provides information regarding our results of operations for the three months ended March 31, 2026 and 2025, including a comparison of year-over-year results and related commentary. A number of the tables contain a “change” column that indicates the amount by which results from the three months ended March 31, 2026 are greater or less than the results from the respective period in 2025. Unless otherwise specified, references in this section to increases or decreases in 2026 refer to the change in results for the three months ended March 31, 2026 when compared to the three months ended March 31, 2025.
The following table presents the main components of our net income for the three months ended March 31, 2026 and 2025, respectively (dollar amounts in thousands, except per share data):
| For the Three Months Ended March 31, | |||||||||||||||||||||||||||||||||||
| 2026 | 2025 | $ Change | |||||||||||||||||||||||||||||||||
| Interest income | $ | 172,065 | $ | 129,734 | $ | 42,331 | |||||||||||||||||||||||||||||
| Interest expense | 123,654 | 96,636 | 27,018 | ||||||||||||||||||||||||||||||||
Total net interest income | 48,411 | 33,098 | 15,313 | ||||||||||||||||||||||||||||||||
Total net loss from real estate | (2,602) | (2,235) | (367) | ||||||||||||||||||||||||||||||||
Total other income | 80,947 | 31,952 | 48,995 | ||||||||||||||||||||||||||||||||
| General and administrative expenses | 24,487 | 12,414 | 12,073 | ||||||||||||||||||||||||||||||||
| Portfolio operating expenses | 6,137 | 7,206 | (1,069) | ||||||||||||||||||||||||||||||||
Loan origination costs | 4,025 | — | 4,025 | ||||||||||||||||||||||||||||||||
Financing transaction costs | 5,382 | 5,482 | (100) | ||||||||||||||||||||||||||||||||
Income from operations before income taxes | 86,725 | 37,713 | 49,012 | ||||||||||||||||||||||||||||||||
Income tax expense | 159 | 648 | (489) | ||||||||||||||||||||||||||||||||
Net (income) loss attributable to non-controlling interests | (37,965) | 5,090 | (43,055) | ||||||||||||||||||||||||||||||||
Net income attributable to Company | 48,601 | 42,155 | 6,446 | ||||||||||||||||||||||||||||||||
Preferred stock dividends | (11,704) | (11,870) | 166 | ||||||||||||||||||||||||||||||||
Net income attributable to Company's common stockholders | 36,897 | 30,285 | 6,612 | ||||||||||||||||||||||||||||||||
Basic earnings per common share | $ | 0.41 | $ | 0.33 | $ | 0.08 | |||||||||||||||||||||||||||||
Diluted earnings per common share | $ | 0.40 | $ | 0.33 | $ | 0.07 | |||||||||||||||||||||||||||||
Interest Income and Interest Expense
Interest income increased in 2026 primarily due to increased investments in Agency RMBS and business purpose rental loans. We also recognized additional interest income from residential loans consolidated in connection with the purchase of a Consolidated SLST subordinated bond since March 2025. The increase in interest income was partially offset by a decrease in income from business purpose bridge loans due to portfolio runoff since March 2025. The increase in interest expense in 2026 was due primarily to increases in financing obtained to fund investing and origination activity through repurchase agreements, warehouse facilities and securitizations, the issuance of senior unsecured notes and additional expense related to CDOs consolidated in connection with the aforementioned Consolidated SLST subordinated bond purchased since March 2025.
93
Table of Contents
Net Loss from Real Estate
The following table presents the components of net loss from real estate for the three months ended March 31, 2026 and 2025, respectively (dollar amounts in thousands):
| For the Three Months Ended March 31, | |||||||||||||||||||||||||||||||||||
| 2026 | 2025 | $ Change | |||||||||||||||||||||||||||||||||
| Income from real estate | $ | 14,568 | $ | 20,655 | $ | (6,087) | |||||||||||||||||||||||||||||
| Expenses related to real estate: | |||||||||||||||||||||||||||||||||||
| Interest expense, mortgages payable on real estate | (3,821) | (6,007) | 2,186 | ||||||||||||||||||||||||||||||||
| Depreciation expense on operating real estate | (4,623) | (5,895) | 1,272 | ||||||||||||||||||||||||||||||||
Other real estate expenses | (8,726) | (10,988) | 2,262 | ||||||||||||||||||||||||||||||||
| Total expenses related to real estate | (17,170) | (22,890) | 5,720 | ||||||||||||||||||||||||||||||||
Total net loss from real estate | $ | (2,602) | $ | (2,235) | $ | (367) | |||||||||||||||||||||||||||||
Both income from real estate and total expenses related to real estate decreased in 2026 due to sales of multi-family real estate assets since March 2025.
Other Income (Loss)
Realized Losses, Net
The following table presents the components of realized losses, net recognized for the three months ended March 31, 2026 and 2025, respectively (dollar amounts in thousands):
| For the Three Months Ended March 31, | |||||||||||||||||||||||||||||||||||
| 2026 | 2025 | $ Change | |||||||||||||||||||||||||||||||||
Residential loans and real estate owned | $ | (6,224) | $ | (14,282) | $ | 8,058 | |||||||||||||||||||||||||||||
Investment securities | (4,456) | (26,818) | 22,362 | ||||||||||||||||||||||||||||||||
Total realized losses, net | $ | (10,680) | $ | (41,100) | $ | 30,420 | |||||||||||||||||||||||||||||
In 2026, we recognized $10.7 million of net realized losses, primarily related to valuation adjustments on foreclosed properties and related receivables, discounted payoffs of certain non-performing business purpose bridge loans as part of ongoing asset resolution efforts, and write-downs of certain investment securities.
Net realized losses in 2025 included losses on the sale of U.S. Treasury securities and losses incurred on foreclosed properties.
94
Table of Contents
Unrealized (Losses) Gains, Net
The following table presents the components of unrealized (losses) gains, net recognized for the three months ended March 31, 2026 and 2025, respectively (dollar amounts in thousands):
| For the Three Months Ended March 31, | |||||||||||||||||||||||||||||||||||
| 2026 | 2025 | $ Change | |||||||||||||||||||||||||||||||||
Investment securities (including Consolidated SLST) | $ | (63,819) | $ | 89,768 | $ | (153,587) | |||||||||||||||||||||||||||||
| Residential loans | (20,060) | 30,356 | (50,416) | ||||||||||||||||||||||||||||||||
Mezzanine Lending investments accounted for as loans | (4) | 410 | (414) | ||||||||||||||||||||||||||||||||
MSRs | (903) | (706) | (197) | ||||||||||||||||||||||||||||||||
CDOs and corporate debt at fair value | 22,218 | (1,625) | 23,843 | ||||||||||||||||||||||||||||||||
Total unrealized (losses) gains, net | $ | (62,568) | $ | 118,203 | $ | (180,771) | |||||||||||||||||||||||||||||
We recognized net unrealized losses in 2026 primarily driven by increases in interest rates and wider Agency and credit spreads, which reduced the fair value of our investment securities and residential loans. These impacts were partially offset by unrealized gains on CDOs and corporate debt, also reflecting the effects of increases in interest rates.
We recognized net unrealized gains in 2025 primarily due to a decrease in interest rates, which impacted the pricing of our investment securities and residential loans.
Gains (Losses) on Derivative Instruments, Net
The following table presents the components of gains (losses) on derivative investments, net for the three months ended March 31, 2026 and 2025, respectively (dollar amounts in thousands):
| For the Three Months Ended March 31, | |||||||||||||||||||||||||||||||||||
| 2026 | 2025 | $ Change | |||||||||||||||||||||||||||||||||
Unrealized gains (losses) on derivative instruments | $ | 49,219 | $ | (71,278) | $ | 120,497 | |||||||||||||||||||||||||||||
Realized gains on derivative instruments | 38,595 | 24,476 | 14,119 | ||||||||||||||||||||||||||||||||
Total gains (losses) on derivative instruments, net | $ | 87,814 | $ | (46,802) | $ | 134,616 | |||||||||||||||||||||||||||||
We recognized unrealized gains on derivative instruments in 2026 primarily due to increases in interest rates, which resulted in higher valuations of our interest rate swaps, and an increase in the fair value of U.S. Treasury future positions entered into during the quarter. We also recognized net realized gains on contract terminations and net payments received on instruments in 2026, including realized gains of approximately $48.6 million on the settlement of commodity futures. We utilize, from time to time, commodity futures and other derivative instruments to manage broader market, geopolitical, interest rate or credit-related risks. We had no outstanding commodity future positions as of March 31, 2026.
Net losses on derivative instruments in 2025 were primarily due to decreases in interest rates which resulted in lower valuations of our interest rate swaps. This was partially offset by gains realized on contract terminations and net payments received on instruments in 2025.
95
Table of Contents
Mortgage Banking Activities, Net
The following table presents the components of mortgage banking activities, net for the three months ended March 31, 2026 and 2025, respectively (dollar amounts in thousands):
| For the Three Months Ended March 31, | |||||||||||||||||||||||||||||||||||
| 2026 | 2025 | $ Change | |||||||||||||||||||||||||||||||||
Residential loan origination and other fees | $ | 6,114 | $ | — | $ | 6,114 | |||||||||||||||||||||||||||||
Gains on residential loans held for sale, net | 9,216 | — | 9,216 | ||||||||||||||||||||||||||||||||
Mortgage banking activities, net | $ | 15,330 | $ | — | $ | 15,330 | |||||||||||||||||||||||||||||
The increase in mortgage banking activities during the period reflects the inclusion of Constructive's results following its consolidation in the third quarter of 2025.
Income from Equity Investments
The following table presents the components of income from equity investments for the three months ended March 31, 2026 and 2025, respectively (dollar amounts in thousands):
| For the Three Months Ended March 31, | |||||||||||||||||||||||||||||||||||
| 2026 | 2025 | $ Change | |||||||||||||||||||||||||||||||||
Preferred return on Mezzanine Lending investments accounted for as equity | $ | 767 | $ | 2,207 | $ | (1,440) | |||||||||||||||||||||||||||||
Unrealized (losses) gains, net on Mezzanine Lending investments accounted for as equity | (46) | 689 | (735) | ||||||||||||||||||||||||||||||||
Loss from unconsolidated joint venture equity investments in multi-family properties | — | (227) | 227 | ||||||||||||||||||||||||||||||||
Income from investment in Constructive | — | 920 | (920) | ||||||||||||||||||||||||||||||||
Total income from equity investments | $ | 721 | $ | 3,589 | $ | (2,868) | |||||||||||||||||||||||||||||
The decrease in income from equity investments in 2026 was primarily due to (1) a reduction in our share of income from our equity investment in Constructive, following its consolidation in our financial statements in the third quarter of 2025 and (2) lower preferred return and unrealized gain (loss) activity on Mezzanine Lending investments accounted for as equity as a result of redemptions that have occurred since March 31, 2025.
Impairment of Real Estate
The following table presents impairment of real estate for the three months ended March 31, 2026 and 2025, respectively (dollar amounts in thousands):
| For the Three Months Ended March 31, | |||||||||||||||||||||||||||||||||||
| 2026 | 2025 | $ Change | |||||||||||||||||||||||||||||||||
| Impairment of real estate | $ | (2,231) | $ | (3,905) | $ | 1,674 | |||||||||||||||||||||||||||||
The decrease in impairment of real estate recognized in 2026 can primarily be attributed to a reduced real estate portfolio subject to impairment due to the continued sale of multi-family real estate assets in 2025 and 2026. The decrease was partially offset by an increase in impairment losses recognized on certain single-family rental properties transferred to held for sale as a result of the remeasurement of those assets to estimated fair value less costs to sell.
96
Table of Contents
Other Income
The following table presents the components of other income for the three months ended March 31, 2026 and 2025, respectively (dollar amounts in thousands):
| For the Three Months Ended March 31, | |||||||||||||||||||||||||||||||||||
| 2026 | 2025 | $ Change | |||||||||||||||||||||||||||||||||
Servicing fee income | $ | 2,109 | $ | 1,979 | $ | 130 | |||||||||||||||||||||||||||||
Gain (loss) on sale of real estate | 51,789 | (45) | 51,834 | ||||||||||||||||||||||||||||||||
Loss on extinguishment of debt | (985) | — | (985) | ||||||||||||||||||||||||||||||||
Miscellaneous | (352) | 33 | (385) | ||||||||||||||||||||||||||||||||
Total other income | $ | 52,561 | $ | 1,967 | $ | 50,594 | |||||||||||||||||||||||||||||
The increase in other income in 2026 was driven by the sale of a multi-family property in our cross-collateralized mezzanine lending investment for approximately $130.7 million, resulting in an approximately $52.3 million gain on sale of real estate, of which approximately $13.8 million was attributable to the Company's common stockholders.
Expenses
The following tables present the components of general and administrative expenses, portfolio operating expenses, loan origination costs and financing transaction costs for the three months ended March 31, 2026 and 2025, respectively (dollar amounts in thousands):
| For the Three Months Ended March 31, | |||||||||||||||||||||||||||||||||||
| 2026 | 2025 | $ Change | |||||||||||||||||||||||||||||||||
General and Administrative Expenses | |||||||||||||||||||||||||||||||||||
Salaries, benefits and directors’ compensation | $ | 18,179 | $ | 9,070 | $ | 9,109 | |||||||||||||||||||||||||||||
| Professional fees | 1,841 | 1,188 | 653 | ||||||||||||||||||||||||||||||||
Technology and software | 1,646 | 737 | 909 | ||||||||||||||||||||||||||||||||
| Other | 2,821 | 1,419 | 1,402 | ||||||||||||||||||||||||||||||||
| Total general and administrative expenses | $ | 24,487 | $ | 12,414 | $ | 12,073 | |||||||||||||||||||||||||||||
The increase in general and administrative expenses during the period reflects the inclusion of Constructive's results following its consolidation in the third quarter of 2025.
| For the Three Months Ended March 31, | |||||||||||||||||||||||||||||||||||
| 2026 | 2025 | $ Change | |||||||||||||||||||||||||||||||||
| Portfolio operating expenses | $ | 6,137 | $ | 7,206 | $ | (1,069) | |||||||||||||||||||||||||||||
Portfolio operating expenses declined in the period due to continued business purpose bridge loan portfolio runoff.
| For the Three Months Ended March 31, | |||||||||||||||||||||||||||||||||||
| 2026 | 2025 | $ Change | |||||||||||||||||||||||||||||||||
Loan origination costs | $ | 4,025 | $ | — | $ | 4,025 | |||||||||||||||||||||||||||||
The increase in loan origination costs during the period reflects the inclusion of Constructive's results following its consolidation in the third quarter of 2025.
97
Table of Contents
| For the Three Months Ended March 31, | |||||||||||||||||||||||||||||||||||
| 2026 | 2025 | $ Change | |||||||||||||||||||||||||||||||||
Financing Transaction Costs | |||||||||||||||||||||||||||||||||||
Securitization transaction costs | $ | 1,947 | $ | 2,283 | $ | (336) | |||||||||||||||||||||||||||||
Senior unsecured notes transaction costs | 3,435 | 3,199 | 236 | ||||||||||||||||||||||||||||||||
Total financing transaction costs | $ | 5,382 | $ | 5,482 | $ | (100) | |||||||||||||||||||||||||||||
In 2026 and 2025, we recognized financing transaction costs related to residential loan securitizations and the issuance of senior unsecured notes that were expensed as incurred as a result of the fair value option election.
Segment Information
As a result of the acquisition of the outstanding 50% ownership interest in Constructive that was not previously owned by the Company on July 15, 2025, the Company currently operates in two reportable segments: (i) investment portfolio and (ii) Constructive.
The following tables present summarized financial information by reportable segment for the three months ended March 31, 2026, which in total reconciles to the same data for the Company on a consolidated basis (dollar amounts in thousands):
| For the Three Months Ended March 31, 2026 | ||||||||||||||||||||||||||
Investment Portfolio | Constructive | Corporate/Other | Total | |||||||||||||||||||||||
Total net interest income (loss) | $ | 57,259 | $ | 509 | $ | (9,357) | $ | 48,411 | ||||||||||||||||||
Total net loss from real estate | (2,602) | — | — | (2,602) | ||||||||||||||||||||||
Total other income | 6,477 | 15,769 | 58,701 | 80,947 | ||||||||||||||||||||||
| Total general, administrative and operating expenses | 14,034 | 15,621 | 10,376 | 40,031 | ||||||||||||||||||||||
Income from operations before income taxes | 47,100 | 657 | 38,968 | 86,725 | ||||||||||||||||||||||
Income tax expense | 15 | — | 144 | 159 | ||||||||||||||||||||||
Net income | 47,085 | 657 | 38,824 | 86,566 | ||||||||||||||||||||||
Net income attributable to non-controlling interests | (37,965) | — | — | (37,965) | ||||||||||||||||||||||
Net income attributable to Company | 9,120 | 657 | 38,824 | 48,601 | ||||||||||||||||||||||
| Preferred stock dividends | — | — | (11,704) | (11,704) | ||||||||||||||||||||||
Net income attributable to Company's common stockholders | $ | 9,120 | $ | 657 | $ | 27,120 | $ | 36,897 | ||||||||||||||||||
For more information regarding segment reporting, please see Note 24 to our condensed consolidated financial statements included in this report.
98
Table of Contents
Analysis of Changes in GAAP Book Value
The following table analyzes the changes in GAAP book value of our common stock for the three months ended March 31, 2026 (amounts in thousands, except per share data):
| For the Three Months Ended March 31, 2026 | |||||||||||||||||||||||||||||||||||
| Amount | Shares | Per Share (1) | |||||||||||||||||||||||||||||||||
| Beginning Balance | $ | 867,280 | 90,304 | $ | 9.60 | ||||||||||||||||||||||||||||||
Common stock issuance, net (2) | 175 | 170 | |||||||||||||||||||||||||||||||||
Common stock repurchases | (5,005) | (613) | |||||||||||||||||||||||||||||||||
| Balance after share activity | 862,450 | 89,861 | 9.60 | ||||||||||||||||||||||||||||||||
| Adjustment of redeemable non-controlling interest to estimated redemption value | 18,918 | 0.21 | |||||||||||||||||||||||||||||||||
| Dividends and dividend equivalents declared | (21,446) | (0.24) | |||||||||||||||||||||||||||||||||
Net income attributable to Company's common stockholders | 36,897 | 0.41 | |||||||||||||||||||||||||||||||||
| Ending Balance | $ | 896,819 | 89,861 | $ | 9.98 | ||||||||||||||||||||||||||||||
(1)Outstanding shares used to calculate book value per common share for the three months ended March 31, 2026 are 89,861,108.
(2)Includes amortization of stock based compensation.
99
Table of Contents
Non-GAAP Financial Measures
In addition to the results presented in accordance with GAAP, this Quarterly Report on Form 10-Q includes certain non-GAAP financial measures, including adjusted interest income, adjusted interest expense, adjusted net interest income (loss), yield on average interest earning assets, average financing cost, net interest spread, earnings available for distribution and adjusted book value per common share. Our management team believes that these non-GAAP financial measures, when considered with our GAAP financial statements, provide supplemental information useful for investors as it enables them to evaluate our current performance and trends using the metrics that management uses to operate our business. Our presentation of non-GAAP financial measures may not be comparable to similarly-titled measures of other companies, who may use different calculations. Because these measures are not calculated in accordance with GAAP, they should not be considered a substitute for, or superior to, the financial measures calculated in accordance with GAAP. Our GAAP financial results and the reconciliations of the non-GAAP financial measures included in this Quarterly Report on Form 10-Q to the most directly comparable financial measures prepared in accordance with GAAP should be carefully evaluated.
Adjusted Net Interest Income (Loss) and Net Interest Spread
Financial results for the Company during a given period include the net interest income earned on our investments, such as residential loans, residential loans held for sale, investment securities and Mezzanine Lending investments, where the risks and payment characteristics are equivalent to and accounted for as loans (collectively, our “interest earning assets”). Adjusted net interest income (loss) and net interest spread (both supplemental non-GAAP financial measures) are impacted by factors such as our cost of financing, including our hedging costs, and the interest rate that our investments bear. Furthermore, the amount of premium or discount paid on purchased investments and the prepayment rates on investments will impact adjusted net interest income (loss) as such factors will be amortized over the expected term of such investments.
We provide the following non-GAAP financial measures, in total and by investment category, for the respective periods:
•adjusted interest income – calculated as our GAAP interest income reduced by the interest expense recognized on Consolidated SLST CDOs and adjusted to include TBA dollar roll income,
•adjusted interest expense – calculated as our GAAP interest expense reduced by the interest expense recognized on Consolidated SLST CDOs and adjusted to include the net interest component of interest rate swaps,
•adjusted net interest income (loss) – calculated by subtracting adjusted interest expense from adjusted interest income,
•yield on average interest earning assets – calculated as the quotient of our adjusted interest income and our average interest earning assets and excludes all Consolidated SLST assets other than those securities owned by the Company,
•average financing cost – calculated as the quotient of our adjusted interest expense and the average outstanding balance of our interest bearing liabilities, excluding Consolidated SLST CDOs and mortgages payable on real estate, and
•net interest spread – calculated as the difference between our yield on average interest earning assets and our average financing cost.
These measures remove the impact of Consolidated SLST that we consolidate in accordance with GAAP and include both the net interest component of interest rate swaps utilized to hedge the variable cash flows associated with our variable-rate borrowings and dollar roll income associated with TBAs, which are included in gains (losses) on derivative instruments, net in the Company's condensed consolidated statements of operations. With respect to Consolidated SLST, we only include the interest income earned by the Consolidated SLST securities that are actually owned by the Company as the Company only receives income or absorbs losses related to the Consolidated SLST securities actually owned by the Company. We include the net interest component of interest rate swaps in these measures to more fully represent the cost of our financing strategy. We include TBA dollar roll income as it represents the economic equivalent of net interest income on the underlying Agency RMBS over the TBA dollar roll period (interest income less implied financing cost).
100
Table of Contents
We provide the non-GAAP financial measures listed above because we believe these non-GAAP financial measures provide investors and management with additional detail and enhance their understanding of our interest earning asset yields, in total and by investment category, relative to the cost of our financing and the underlying trends within our portfolio of interest earning assets. In addition to the foregoing, our management team uses these measures to assess, among other things, the performance of our interest earning assets in total and by asset, possible cash flows from our interest earning assets in total and by asset, our ability to finance or borrow against the asset and the terms of such financing and the composition of our portfolio of interest earning assets, including acquisition and disposition determinations.
The following tables set forth certain information about our interest earning assets by category and their related adjusted interest income, adjusted interest expense, adjusted net interest income (loss), yield on average interest earning assets, average financing cost and net interest spread for the three months ended March 31, 2026 and 2025, respectively (dollar amounts in thousands):
Three Months Ended March 31, 2026
Agency | Single-Family Credit (8) | Multi-Family Credit | Corporate/Other | Total | |||||||||||||||||||||||||||||||
Adjusted Interest Income (1) (2) | $ | 94,242 | $ | 62,337 | $ | 1,654 | $ | 2,999 | $ | 161,232 | |||||||||||||||||||||||||
Adjusted Interest Expense (1) | (58,977) | (42,075) | — | (12,014) | (113,066) | ||||||||||||||||||||||||||||||
Adjusted Net Interest Income (Loss) (1) | $ | 35,265 | $ | 20,262 | $ | 1,654 | $ | (9,015) | $ | 48,166 | |||||||||||||||||||||||||
Average Interest Earning Assets (3) | $ | 6,648,680 | $ | 3,620,780 | $ | 55,263 | $ | 262,680 | $ | 10,587,403 | |||||||||||||||||||||||||
Average Interest Bearing Liabilities (4) | $ | 5,991,016 | $ | 3,225,961 | $ | — | $ | 675,849 | $ | 9,892,826 | |||||||||||||||||||||||||
Yield on Average Interest Earning Assets (1) (5) | 5.67 | % | 6.89 | % | 11.97 | % | 4.57 | % | 6.09 | % | |||||||||||||||||||||||||
Average Financing Cost (1) (6) | (3.99) | % | (5.29) | % | — | (7.21) | % | (4.64) | % | ||||||||||||||||||||||||||
Net Interest Spread (1) (7) | 1.68 | % | 1.60 | % | 11.97 | % | (2.64) | % | 1.45 | % | |||||||||||||||||||||||||
Three Months Ended March 31, 2025
Agency | Single-Family Credit (8) | Multi-Family Credit | Corporate/Other | Total | |||||||||||||||||||||||||
Adjusted Interest Income (1) (2) | $ | 55,668 | $ | 60,302 | $ | 2,605 | $ | 4,195 | $ | 122,770 | |||||||||||||||||||
Adjusted Interest Expense (1) | (36,187) | (41,086) | — | (9,287) | (86,560) | ||||||||||||||||||||||||
Adjusted Net Interest Income (Loss) (1) | $ | 19,481 | $ | 19,216 | $ | 2,605 | $ | (5,092) | $ | 36,210 | |||||||||||||||||||
Average Interest Earning Assets (3) | $ | 3,782,796 | $ | 3,303,600 | $ | 86,415 | $ | 418,681 | $ | 7,591,492 | |||||||||||||||||||
Average Interest Bearing Liabilities (4) | $ | 3,356,229 | $ | 2,787,285 | $ | — | $ | 671,656 | $ | 6,815,170 | |||||||||||||||||||
Yield on Average Interest Earning Assets (1) (5) | 5.89 | % | 7.30 | % | 12.06 | % | 4.01 | % | 6.47 | % | |||||||||||||||||||
Average Financing Cost (1) (6) | (4.37) | % | (5.98) | % | — | (5.61) | % | (5.15) | % | ||||||||||||||||||||
Net Interest Spread (1) (7) | 1.52 | % | 1.32 | % | 12.06 | % | (1.60) | % | 1.32 | % | |||||||||||||||||||
(1)Represents a non-GAAP financial measure.
(2)Includes interest income earned on cash accounts held by the Company.
(3)Average Interest Earning Assets for the respective periods include residential loans, residential loans held for sale, multi-family loans and investment securities, to the extent applicable, and exclude all Consolidated SLST assets other than those securities owned by the Company. Average Interest Earning Assets is calculated based on the daily average amortized cost for the respective periods.
101
Table of Contents
(4)Average Interest Bearing Liabilities for the respective periods include repurchase agreements and warehouse facilities, residential loan securitization and non-Agency RMBS re-securitization CDOs, senior unsecured notes and subordinated debentures, to the extent applicable, and exclude Consolidated SLST CDOs and mortgages payable on real estate as the Company does not directly incur interest expense on these liabilities that are consolidated for GAAP purposes. Average Interest Bearing Liabilities is calculated based on the daily average outstanding balance for the respective periods.
(5)Yield on Average Interest Earning Assets is calculated by dividing our annualized adjusted interest income relating to our portfolio of interest earning assets by our Average Interest Earning Assets for the respective periods.
(6)Average Financing Cost is calculated by dividing our annualized adjusted interest expense by our Average Interest Bearing Liabilities.
(7)Net Interest Spread is the difference between our Yield on Average Interest Earning Assets and our Average Financing Cost.
(8)The Company has determined it is the primary beneficiary of Consolidated SLST and has consolidated Consolidated SLST into the Company's condensed consolidated financial statements. Our GAAP interest income includes interest income recognized on the underlying seasoned re-performing and non-performing residential loans held in Consolidated SLST. Our GAAP interest expense includes interest expense recognized on the Consolidated SLST CDOs that permanently finance the residential loans in Consolidated SLST and are not owned by the Company. We calculate adjusted interest income by reducing our GAAP interest income by the interest expense recognized on the Consolidated SLST CDOs and adjusted interest expense by excluding, among other things, the interest expense recognized on the Consolidated SLST CDOs, thus only including the interest income earned by the SLST securities that are actually owned by the Company in adjusted net interest income (loss).
For the three-month period, adjusted interest income increased by approximately $38.5 million, primarily driven by growth in our interest earning assets that reflects increased investment in Agency RMBS and residential loans. Yields on average interest earning assets fell in 2026, as the portfolio transitioned away from higher-yielding business purpose bridge loans toward lower-yielding Agency RMBS and business purpose rental loans.
Adjusted interest expense increased for the three-month period by approximately $26.5 million as a result of increased financing obtained to fund investing activity through repurchase agreements, warehouse facilities and securitizations as well as issuance of senior unsecured notes. Average financing cost decreased for the three-month period primarily due to improved financing terms and base interest rate movements since March 2025.
102
Table of Contents
A reconciliation of GAAP interest income to adjusted interest income, GAAP interest expense to adjusted interest expense and GAAP total net interest income (loss) to adjusted net interest income (loss) for the three months ended March 31, 2026 and 2025, respectively, is presented below (dollar amounts in thousands):
| For the Three Months Ended March 31, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 2026 | 2025 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Agency | Single-Family Credit | Multi-Family Credit | Corporate/Other | Total | Agency | Single-Family Credit | Multi-Family Credit | Corporate/Other | Total | ||||||||||||||||||||||||||||||||||||||||||||||||||
GAAP interest income | $ | 93,955 | $ | 73,457 | $ | 1,654 | $ | 2,999 | $ | 172,065 | $ | 55,668 | $ | 67,266 | $ | 2,605 | $ | 4,195 | $ | 129,734 | |||||||||||||||||||||||||||||||||||||||
| GAAP interest expense | (58,596) | (53,206) | — | (11,852) | (123,654) | (38,367) | (48,308) | — | (9,961) | (96,636) | |||||||||||||||||||||||||||||||||||||||||||||||||
GAAP total net interest income (loss) | $ | 35,359 | $ | 20,251 | $ | 1,654 | $ | (8,853) | $ | 48,411 | $ | 17,301 | $ | 18,958 | $ | 2,605 | $ | (5,766) | $ | 33,098 | |||||||||||||||||||||||||||||||||||||||
| GAAP interest income | $ | 93,955 | $ | 73,457 | $ | 1,654 | $ | 2,999 | $ | 172,065 | $ | 55,668 | $ | 67,266 | $ | 2,605 | $ | 4,195 | $ | 129,734 | |||||||||||||||||||||||||||||||||||||||
| Adjusted for: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Consolidated SLST CDO interest expense | — | (11,120) | — | — | (11,120) | — | (6,964) | — | — | (6,964) | |||||||||||||||||||||||||||||||||||||||||||||||||
TBA dollar roll income | 287 | — | — | — | 287 | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||
| Adjusted interest income | $ | 94,242 | $ | 62,337 | $ | 1,654 | $ | 2,999 | $ | 161,232 | $ | 55,668 | $ | 60,302 | $ | 2,605 | $ | 4,195 | $ | 122,770 | |||||||||||||||||||||||||||||||||||||||
| GAAP interest expense | $ | (58,596) | $ | (53,206) | $ | — | $ | (11,852) | $ | (123,654) | $ | (38,367) | $ | (48,308) | $ | — | $ | (9,961) | $ | (96,636) | |||||||||||||||||||||||||||||||||||||||
| Adjusted for: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Consolidated SLST CDO interest expense | — | 11,120 | — | — | 11,120 | — | 6,964 | — | — | 6,964 | |||||||||||||||||||||||||||||||||||||||||||||||||
Net interest component of interest rate swaps | (381) | 11 | — | (162) | (532) | 2,180 | 258 | — | 674 | 3,112 | |||||||||||||||||||||||||||||||||||||||||||||||||
| Adjusted interest expense | $ | (58,977) | $ | (42,075) | $ | — | $ | (12,014) | $ | (113,066) | $ | (36,187) | $ | (41,086) | $ | — | $ | (9,287) | $ | (86,560) | |||||||||||||||||||||||||||||||||||||||
Adjusted net interest income (loss) (1) | $ | 35,265 | $ | 20,262 | $ | 1,654 | $ | (9,015) | $ | 48,166 | $ | 19,481 | $ | 19,216 | $ | 2,605 | $ | (5,092) | $ | 36,210 | |||||||||||||||||||||||||||||||||||||||
(1)Adjusted net interest income (loss) is calculated by subtracting adjusted interest expense from adjusted interest income.
103
Table of Contents
Earnings Available for Distribution
Earnings available for distribution attributable to Company's common stockholders ("EAD") (and by calculation, EAD per common share) is a supplemental non-GAAP financial measure comparable to GAAP net income attributable to Company's common stockholders. EAD is defined as GAAP net income attributable to Company's common stockholders excluding (a) realized and unrealized gains (losses) on our investment portfolio, (b) gains (losses) on derivative instruments (excluding the net interest component of interest rate swaps and TBA dollar roll income), (c) impairment of real estate, (d) other non-recurring gains (losses), (e) depreciation of operating real estate, (f) non-cash expenses, (g) financing transaction costs, (h) non-recurring restructuring and transaction expenses, (i) the income tax effect of non-EAD income (loss) items and (j) EAD adjustments attributable to non-controlling interests.
We believe EAD provides management, analysts and investors with additional details regarding our underlying operating results and investment trends by excluding certain unrealized, non-cash or non-recurring components of GAAP net income in order to provide additional transparency into our operating performance. In addition, EAD serves as a useful indicator for investors in evaluating our performance and facilitates comparisons to industry peers and period to period. EAD should not be utilized in isolation, nor should it be considered as a substitute for or superior to GAAP net income attributable to Company's common stockholders or GAAP net income attributable to Company's common stockholders per basic share. Our presentation of EAD may not be comparable to similarly-titled measures of other companies, who may use different calculations. We may add additional reconciling items to our EAD calculation as appropriate.
We view EAD as one measure of our ability to generate income for distribution to common stockholders. EAD is one factor, but not the exclusive factor, that our Board of Directors uses to determine the amount, if any, of dividends on our common stock. Other factors that our Board of Directors may consider when determining the amount, if any, of dividends on our common stock include, among others, our earnings and financial condition, capital requirements, maintenance of our REIT qualification, restrictions on making distributions under Maryland law and such other factors as our Board of Directors deems relevant. EAD should not be considered as an indication of our REIT taxable income, a guaranty of our ability to pay dividends, or as a proxy for the amount of dividends we may pay, as EAD excludes certain items that impact our liquidity.
104
Table of Contents
A reconciliation of GAAP net income attributable to Company's common stockholders to EAD for the three months ended March 31, 2026 and 2025, respectively, is presented below (amounts in thousands, except per share data):
| For the Three Months Ended March 31, | |||||||||||||||||||||||
| 2026 | 2025 | ||||||||||||||||||||||
GAAP net income attributable to Company's common stockholders | $ | 36,897 | $ | 30,285 | |||||||||||||||||||
Adjustments: | |||||||||||||||||||||||
| Realized losses, net | 10,680 | 41,100 | |||||||||||||||||||||
Unrealized losses (gains), net | 62,568 | (118,203) | |||||||||||||||||||||
(Gains) losses on derivative instruments, net (1) | (88,059) | 49,914 | |||||||||||||||||||||
Unrealized losses, net on equity investments (2) | 46 | 1,098 | |||||||||||||||||||||
| Impairment of real estate | 2,231 | 3,905 | |||||||||||||||||||||
Other gains (3) | (50,266) | (775) | |||||||||||||||||||||
Depreciation of operating real estate | 4,623 | 5,895 | |||||||||||||||||||||
Non-cash expenses (4) | 3,157 | 2,199 | |||||||||||||||||||||
Financing transaction costs | 5,382 | 5,482 | |||||||||||||||||||||
Restructuring and transaction expenses (5) | — | 835 | |||||||||||||||||||||
| Income tax effect of adjustments | 4 | 486 | |||||||||||||||||||||
| EAD adjustments attributable to non-controlling interests | 39,160 | (4,027) | |||||||||||||||||||||
| Earnings available for distribution attributable to Company's common stockholders | $ | 26,423 | $ | 18,194 | |||||||||||||||||||
| Weighted average shares outstanding - basic | 90,353 | 90,583 | |||||||||||||||||||||
GAAP net income attributable to Company's common stockholders per common share - basic | $ | 0.41 | $ | 0.33 | |||||||||||||||||||
EAD per common share - basic | $ | 0.29 | $ | 0.20 | |||||||||||||||||||
(1)Excludes net interest expense of interest rate swaps of approximately $0.5 million for the three months ended March 31, 2026 and net interest benefit of interest rate swaps of approximately $3.1 million for the three months ended March 31, 2025. Also excludes TBA dollar roll income of approximately $0.3 million for the three months ended March 31, 2026.
(2)Included in income from equity investments on the Company's condensed consolidated statements of operations.
(3)Primarily includes non-recurring items such as gains (losses) on sales of real estate, gains (losses) on extinguishment of debt, Mezzanine Lending premiums resulting from early redemption, property loss insurance proceeds and provision for uncollectible receivables.
(4)Includes stock based compensation and intangible asset amortization.
(5)Includes non-recurring expenses such as restructuring expenses and other non-recurring transaction expenses.
Adjusted Book Value Per Common Share
Adjusted book value per common share is a supplemental non-GAAP financial measure calculated by making the following adjustments to GAAP book value: (i) exclude the Company's share of cumulative depreciation and lease intangible amortization expenses related to real estate held at the end of the period for which an impairment has not been recognized, (ii) exclude the cumulative adjustment of redeemable non-controlling interests to estimated redemption value and (iii) adjust our amortized cost liabilities that finance our investments to fair value.
Our rental property portfolio includes, or has included, fee simple interests in single-family rental homes and joint venture equity interests and a cross-collateralized mezzanine lending investment in multi-family properties owned by Consolidated Real Estate VIEs. By excluding our share of cumulative non-cash depreciation and amortization expenses related to real estate held at the end of the period for which an impairment has not been recognized, adjusted book value reflects the value, at their undepreciated basis, of our single-family rental properties, joint venture equity investments and cross-collateralized mezzanine lending investment that the Company has determined to be recoverable at the end of the period.
105
Table of Contents
Additionally, in connection with third party ownership of certain of the non-controlling interests in an entity in which we maintain our cross-collateralized mezzanine lending investment, we record redeemable non-controlling interests as mezzanine equity on our condensed consolidated balance sheets. The holders of the redeemable non-controlling interests may elect to sell their ownership interests to us at fair value once a year, subject to annual minimum and maximum amount limitations, resulting in an adjustment of the redeemable non-controlling interests to fair value that is accounted for by us as an equity transaction in accordance with GAAP. A key component of the estimation of fair value of the redeemable non-controlling interests is the estimated fair value of the multi-family apartment properties held by the entity in which we maintain our cross-collateralized mezzanine lending investment. However, because the corresponding real estate assets are not reported at fair value and thus not adjusted to reflect unrealized gains or losses in our condensed consolidated financial statements, the cumulative adjustment of the redeemable non-controlling interests to fair value directly affects our GAAP book value. By excluding the cumulative adjustment of redeemable non-controlling interests to estimated redemption value, adjusted book value more closely aligns the accounting treatment applied to these real estate assets and reflects our cross-collateralized mezzanine lending investment at its undepreciated basis.
The substantial majority of our remaining assets are financial or similar instruments that are carried at fair value in accordance with the fair value option in our condensed consolidated financial statements. However, unlike our use of the fair value option for these assets, certain CDOs issued by our residential loan securitizations, certain senior unsecured notes and subordinated debentures that finance our investments are, or were, carried at amortized cost in our condensed consolidated financial statements. By adjusting these financing instruments to fair value, adjusted book value reflects the Company's net equity in investments on a comparable fair value basis.
We believe that the presentation of adjusted book value per common share provides a useful measure for investors and us as it provides a consistent measure of our value, allows management to effectively consider our financial position and facilitates the comparison of our financial performance to that of our peers.
A reconciliation of GAAP book value to adjusted book value and calculation of adjusted book value per common share as of March 31, 2026 and December 31, 2025, respectively, is presented below (amounts in thousands, except per share data):
| March 31, 2026 | December 31, 2025 | ||||||||||||||||||||||||||||
| Company's stockholders' equity | $ | 1,456,461 | $ | 1,426,922 | |||||||||||||||||||||||||
| Preferred stock liquidation preference | (559,642) | (559,642) | |||||||||||||||||||||||||||
| GAAP book value | 896,819 | 867,280 | |||||||||||||||||||||||||||
| Add: | |||||||||||||||||||||||||||||
Cumulative depreciation expense on real estate (1) | 24,751 | 26,864 | |||||||||||||||||||||||||||
Cumulative amortization of lease intangibles related to real estate (1) | 3,794 | 4,106 | |||||||||||||||||||||||||||
| Cumulative adjustment of redeemable non-controlling interest to estimated redemption value | 23,304 | 42,222 | |||||||||||||||||||||||||||
| Adjustment of amortized cost liabilities to fair value | 22,257 | 19,202 | |||||||||||||||||||||||||||
| Adjusted book value | $ | 970,925 | $ | 959,674 | |||||||||||||||||||||||||
| Common shares outstanding | 89,861 | 90,304 | |||||||||||||||||||||||||||
GAAP book value per common share (2) | $ | 9.98 | $ | 9.60 | |||||||||||||||||||||||||
Adjusted book value per common share (3) | $ | 10.80 | $ | 10.63 | |||||||||||||||||||||||||
(1)Represents cumulative adjustments for the Company's share of depreciation expense and amortization of lease intangibles related to real estate held as of the end of the period presented for which an impairment has not been recognized.
(2)GAAP book value per common share is calculated using the GAAP book value and the common shares outstanding for the periods indicated.
(3)Adjusted book value per common share is calculated using the adjusted book value and the common shares outstanding for the periods indicated.
106
Table of Contents
Critical Accounting Estimates
We prepare our consolidated financial statements in conformity with GAAP, which requires the use of estimates and assumptions that affect reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. These estimates are based, in part, on our judgment and assumptions regarding various economic conditions that we believe are reasonable based on facts and circumstances existing at the time of reporting. We believe that the estimates, judgments and assumptions utilized in the preparation of our consolidated financial statements are prudent and reasonable. Although our estimates contemplate conditions as of March 31, 2026 and how we expect them to change in the future, it is reasonably possible that actual conditions could be different than anticipated in those estimates, which could materially affect reported amounts of assets and liabilities at the date of the consolidated financial statements and the reported amounts of income and expenses during the periods presented.
Changes in the estimates and assumptions could have a material effect on these consolidated financial statements. Accounting policies and estimates related to specific components of our consolidated financial statements are disclosed in the notes to our consolidated financial statements. There have been no material changes to our critical accounting estimates as previously described under Part II, Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2025. For a discussion of our critical accounting estimates and the possible effects of changes in estimates on our consolidated financial statements, please see Part II, Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2025.
Recent Accounting Pronouncements
A discussion of recent accounting pronouncements and the possible effects on our consolidated financial statements is included in “Note 2 — Summary of Significant Accounting Policies” included in Part I, Item 1 of this Quarterly Report on Form 10-Q.
107
Table of Contents
Balance Sheet Analysis
As of March 31, 2026, we had approximately $12.8 billion of total assets. Included in this amount is approximately $1.1 billion of assets held in Consolidated SLST and $391.7 million of assets related to Consolidated Real Estate VIEs, both of which we consolidate in accordance with GAAP. As of December 31, 2025, we had approximately $12.6 billion of total assets. Included in this amount is approximately $1.2 billion of assets held in Consolidated SLST and $456.4 million of assets related to Consolidated Real Estate VIEs, both of which we consolidate in accordance with GAAP. For a reconciliation of our actual interests in Consolidated SLST, see “Investing Activity” above. For a reconciliation of our investments in Consolidated Real Estate VIEs, see “Equity Investments in Multi-Family Entities” below.
108
Table of Contents
Investment Securities
At March 31, 2026, our investment securities portfolio included Agency RMBS, non-Agency RMBS and U.S. Treasury securities, which are classified as investment securities available for sale. Our investment securities also include TBAs and first loss subordinated securities and certain IOs issued by Consolidated SLST. At March 31, 2026, we had no investment securities in a single issuer or entity that had an aggregate book value in excess of 5% of our total assets. The increase in the carrying value of our investment securities as of March 31, 2026 as compared to December 31, 2025 is primarily due to purchases of Agency RMBS, U.S. Treasury securities and non-Agency RMBS, partially offset by principal paydowns of Agency RMBS during the period and a decrease in the fair value of a majority of our investment securities.
The following tables summarize our investment securities portfolio as of March 31, 2026 and December 31, 2025 (dollar amounts in thousands):
| March 31, 2026 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Unrealized | Weighted Average | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Investment Securities | Current Par Value | Amortized Cost | Gains | Losses | Fair Value | Coupon (1) | Yield (2) | ||||||||||||||||||||||||||||||||||||||||||||||
Available for Sale (“AFS”) and TBAs | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Agency RMBS and TBAs | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Fixed rate | $ | 6,365,550 | $ | 6,346,238 | $ | 66,972 | $ | (6,478) | $ | 6,406,732 | 5.49 | % | 5.53 | % | |||||||||||||||||||||||||||||||||||||||
Adjustable rate | 109,583 | 108,026 | 2,759 | — | 110,785 | 5.41 | % | 5.53 | % | ||||||||||||||||||||||||||||||||||||||||||||
IO | 1,614,196 | 121,461 | 2,381 | (11,382) | 112,460 | 2.20 | % | 10.09 | % | ||||||||||||||||||||||||||||||||||||||||||||
TBAs (3) | 150,000 | 149,413 | — | (1,523) | 147,890 | 5.00 | % | — | |||||||||||||||||||||||||||||||||||||||||||||
Total Agency RMBS and TBAs | 8,239,329 | 6,725,138 | 72,112 | (19,383) | 6,777,867 | 4.87 | % | 5.61 | % | ||||||||||||||||||||||||||||||||||||||||||||
| Non-Agency RMBS | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Senior | 8,100 | 8,100 | — | — | 8,100 | 5.49 | % | 5.49 | % | ||||||||||||||||||||||||||||||||||||||||||||
| Subordinated | 8,509 | 7,934 | — | (2,307) | 5,627 | 5.00 | % | 5.79 | % | ||||||||||||||||||||||||||||||||||||||||||||
| IO | 302,939 | 11,566 | 4,867 | — | 16,433 | 1.39 | % | 28.85 | % | ||||||||||||||||||||||||||||||||||||||||||||
| Total Non-Agency RMBS | 319,548 | 27,600 | 4,867 | (2,307) | 30,160 | 1.52 | % | 17.84 | % | ||||||||||||||||||||||||||||||||||||||||||||
U.S. Treasury securities | 304,917 | 305,203 | 621 | (5,648) | 300,176 | 4.60 | % | 4.57 | % | ||||||||||||||||||||||||||||||||||||||||||||
Total - AFS and TBAs | $ | 8,863,794 | $ | 7,057,941 | $ | 77,600 | $ | (27,338) | $ | 7,108,203 | 4.74 | % | 5.61 | % | |||||||||||||||||||||||||||||||||||||||
| Consolidated SLST | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Non-Agency RMBS | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Subordinated | $ | 245,134 | $ | 175,446 | $ | 2,026 | $ | (41,317) | $ | 136,155 | 4.87 | % | 5.57 | % | |||||||||||||||||||||||||||||||||||||||
| IO | 118,516 | 10,725 | — | (186) | 10,539 | 3.50 | % | 9.99 | % | ||||||||||||||||||||||||||||||||||||||||||||
| Total Non-Agency RMBS | 363,650 | 186,171 | 2,026 | (41,503) | 146,694 | 4.42 | % | 5.84 | % | ||||||||||||||||||||||||||||||||||||||||||||
| Total - Consolidated SLST | $ | 363,650 | $ | 186,171 | $ | 2,026 | $ | (41,503) | $ | 146,694 | 4.42 | % | 5.84 | % | |||||||||||||||||||||||||||||||||||||||
| Total Investment Securities | $ | 9,227,444 | $ | 7,244,112 | $ | 79,626 | $ | (68,841) | $ | 7,254,897 | 4.73 | % | 5.62 | % | |||||||||||||||||||||||||||||||||||||||
109
Table of Contents
| December 31, 2025 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Unrealized | Weighted Average | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Investment Securities | Current Par Value | Amortized Cost | Gains | Losses | Fair Value | Coupon (1) | Yield (2) | ||||||||||||||||||||||||||||||||||||||||||||||
Available for Sale (“AFS”) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Agency RMBS | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Fixed rate | $ | 6,330,554 | $ | 6,300,852 | $ | 124,348 | $ | (700) | $ | 6,424,500 | 5.57 | % | 5.63 | % | |||||||||||||||||||||||||||||||||||||||
| Adjustable rate | 116,025 | 114,427 | 3,662 | — | 118,089 | 5.43 | % | 5.53 | % | ||||||||||||||||||||||||||||||||||||||||||||
IO | 1,425,469 | 105,495 | 61 | (14,669) | 90,887 | 1.67 | % | 12.07 | % | ||||||||||||||||||||||||||||||||||||||||||||
| Total Agency RMBS | 7,872,048 | 6,520,774 | 128,071 | (15,369) | 6,633,476 | 4.77 | % | 5.75 | % | ||||||||||||||||||||||||||||||||||||||||||||
Non-Agency RMBS | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Senior | 2,500 | 2,500 | 56 | — | 2,556 | 8.72 | % | 8.72 | % | ||||||||||||||||||||||||||||||||||||||||||||
| Subordinated | 8,509 | 7,925 | 10 | (2,312) | 5,623 | 4.79 | % | 5.59 | % | ||||||||||||||||||||||||||||||||||||||||||||
| IO | 308,989 | 11,778 | 5,635 | — | 17,413 | 1.52 | % | 28.86 | % | ||||||||||||||||||||||||||||||||||||||||||||
| Total Non-Agency RMBS | 319,998 | 22,203 | 5,701 | (2,312) | 25,592 | 1.65 | % | 19.03 | % | ||||||||||||||||||||||||||||||||||||||||||||
U.S. Treasury securities | 245,309 | 246,298 | 1,652 | (2,237) | 245,713 | 4.63 | % | 4.62 | % | ||||||||||||||||||||||||||||||||||||||||||||
| Total - AFS | $ | 8,437,355 | $ | 6,789,275 | $ | 135,424 | $ | (19,918) | $ | 6,904,781 | 4.61 | % | 5.78 | % | |||||||||||||||||||||||||||||||||||||||
| Consolidated SLST | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Non-Agency RMBS | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Subordinated | $ | 248,588 | $ | 179,415 | $ | 2,429 | $ | (41,549) | $ | 140,295 | 4.80 | % | 6.67 | % | |||||||||||||||||||||||||||||||||||||||
| IO | 120,487 | 11,488 | — | (262) | 11,226 | 3.50 | % | 9.19 | % | ||||||||||||||||||||||||||||||||||||||||||||
| Total Non-Agency RMBS | 369,075 | 190,903 | 2,429 | (41,811) | 151,521 | 4.36 | % | 6.84 | % | ||||||||||||||||||||||||||||||||||||||||||||
| Total - Consolidated SLST | $ | 369,075 | $ | 190,903 | $ | 2,429 | $ | (41,811) | $ | 151,521 | 4.36 | % | 6.84 | % | |||||||||||||||||||||||||||||||||||||||
| Total Investment Securities | $ | 8,806,430 | $ | 6,980,178 | $ | 137,853 | $ | (61,729) | $ | 7,056,302 | 4.60 | % | 5.82 | % | |||||||||||||||||||||||||||||||||||||||
(1)Our weighted average coupon was calculated by dividing our annualized coupon income by our weighted average current par value for the respective periods.
(2)Our weighted average yield was calculated by dividing our annualized interest income by our weighted average amortized cost for the respective periods and excludes TBAs.
(3)TBAs are recorded as derivative instruments in the accompanying condensed consolidated financial statements. As of March 31, 2026, our TBAs had a net carrying value of $1.5 million reported in other liabilities on the accompanying condensed consolidated balance sheets. The net carrying value represents the difference between the implied fair value of the underlying security in the TBA contract and the price to be paid or received for the underlying security (or amortized cost).
The following tables summarize certain characteristics of our Agency RMBS portfolio, inclusive of TBAs, as of March 31, 2026 and December 31, 2025 (dollar amounts in thousands):
110
Table of Contents
| March 31, 2026 | |||||||||||||||||||||||||||||||||||
| Weighted Average | |||||||||||||||||||||||||||||||||||
| Current Par Value | Fair Value | CPR (1) (2) | Loan Age (Months) (2) | ||||||||||||||||||||||||||||||||
Agency RMBS and TBAs | |||||||||||||||||||||||||||||||||||
30-Year Fixed rate | |||||||||||||||||||||||||||||||||||
4.5% | $ | 48,866 | $ | 47,356 | 6.4 | % | 33 | ||||||||||||||||||||||||||||
5.0% | 1,710,328 | 1,690,930 | 6.8 | % | 16 | ||||||||||||||||||||||||||||||
5.5% | 3,131,329 | 3,155,774 | 15.7 | % | 22 | ||||||||||||||||||||||||||||||
6.0% | 1,242,300 | 1,270,504 | 18.2 | % | 25 | ||||||||||||||||||||||||||||||
6.5% | 232,727 | 242,168 | 26.8 | % | 36 | ||||||||||||||||||||||||||||||
TBAs 5.0% | 150,000 | 147,890 | — | — | |||||||||||||||||||||||||||||||
Total 30-Year Fixed rate | 6,515,550 | 6,554,622 | 14.2 | % | 22 | ||||||||||||||||||||||||||||||
Adjustable rate | 109,583 | 110,785 | 19.1 | % | 35 | ||||||||||||||||||||||||||||||
IO | 1,614,196 | 112,460 | 16.3 | % | 21 | ||||||||||||||||||||||||||||||
Total Agency RMBS and TBAs | $ | 8,239,329 | $ | 6,777,867 | 14.3 | % | 22 | ||||||||||||||||||||||||||||
| December 31, 2025 | |||||||||||||||||||||||
| Weighted Average | |||||||||||||||||||||||
| Current Par Value | Fair Value | CPR (1) | Loan Age (Months) | ||||||||||||||||||||
Agency RMBS | |||||||||||||||||||||||
30-Year Fixed rate | |||||||||||||||||||||||
4.5% | $ | 49,917 | $ | 48,850 | 3.9 | % | 30 | ||||||||||||||||
5.0% | 1,747,765 | 1,746,572 | 5.6 | % | 13 | ||||||||||||||||||
5.5% | 3,286,803 | 3,342,270 | 14.5 | % | 19 | ||||||||||||||||||
6.0% | 993,027 | 1,022,374 | 26.2 | % | 27 | ||||||||||||||||||
6.5% | 253,042 | 264,434 | 28.6 | % | 33 | ||||||||||||||||||
Total 30-Year Fixed rate | 6,330,554 | 6,424,500 | 14.4 | % | 19 | ||||||||||||||||||
Adjustable rate | 116,025 | 118,089 | 12.8 | % | 32 | ||||||||||||||||||
IO | 1,425,469 | 90,887 | 20.4 | % | 22 | ||||||||||||||||||
Total Agency RMBS | $ | 7,872,048 | $ | 6,633,476 | 14.5 | % | 19 | ||||||||||||||||
(1)Three-month weighted average actual conditional prepayment rate, or CPR, of Agency RMBS held as of date indicated.
(2)Excludes TBAs as they do not have a defined weighted-average loan balance or age until mortgages have been assigned to the pool.
As of March 31, 2026 and December 31, 2025, investment securities with a fair value of $6.5 billion and $6.4 billion, respectively, were pledged as collateral under the Company's outstanding repurchase agreements.
As of March 31, 2026 and December 31, 2025, Agency RMBS with a fair value of $63.1 million and $68.5 million, respectively, were pledged as initial margin for outstanding interest rate swaps.
As of March 31, 2026 and December 31, 2025, Consolidated SLST subordinated bonds with a fair value of $121.2 million and $121.7 million, respectively, were held in a non-Agency RMBS re-securitization (see “Investment Securities Financing—Collateralized Debt Obligations” below).
111
Table of Contents
Investment Securities Financing
Repurchase Agreements
As of March 31, 2026, the Company had $6.2 billion outstanding under repurchase agreements with third-party financial institutions to fund a portion of its investment securities available for sale and certain securities owned in Consolidated SLST. These repurchase agreements are short-term financings that bear interest rates typically based on a spread to SOFR and are secured by the investment securities which they finance. Upon entering into a financing transaction, our counterparties negotiate a “haircut”, which is the difference expressed in percentage terms between the fair value of the collateral and the amount the counterparty will advance to us. The size of the haircut represents the counterparty’s perceived risk associated with holding the investment securities as collateral. The haircut provides counterparties with a cushion for daily market value movements that reduce the need for margin calls or margins to be returned as normal daily changes in investment security market values occur. The Company expects to roll outstanding amounts under its repurchase agreements into new repurchase agreements or other financings, or to repay outstanding amounts, prior to or at maturity.
As of March 31, 2026, the Company had no repurchase agreement exposure where the amount of investment securities at risk was in excess of 5% of the Company's stockholders’ equity. As of March 31, 2026, the weighted average interest rate for repurchase agreements secured by investment securities was 3.82%.
The following table details the quarterly average balance, ending balance and maximum balance at any month-end during each quarter in 2026, 2025 and 2024 for our repurchase agreements secured by investment securities (dollar amounts in thousands):
| Quarter Ended | Quarterly Average Balance | End of Quarter Balance | Maximum Balance at any Month-End | |||||||||||||||||
| March 31, 2026 | $ | 6,269,033 | $ | 6,214,069 | $ | 6,387,099 | ||||||||||||||
| December 31, 2025 | 6,126,602 | 6,154,086 | 6,154,086 | |||||||||||||||||
| September 30, 2025 | 5,768,898 | 6,100,691 | 6,198,269 | |||||||||||||||||
| June 30, 2025 | 4,512,106 | 4,602,078 | 4,602,078 | |||||||||||||||||
| March 31, 2025 | 4,000,724 | 4,128,622 | 4,156,941 | |||||||||||||||||
| December 31, 2024 | 3,328,795 | 3,516,611 | 3,516,611 | |||||||||||||||||
| September 30, 2024 | 2,772,203 | 3,045,597 | 3,045,597 | |||||||||||||||||
| June 30, 2024 | 2,202,770 | 2,447,851 | 2,447,851 | |||||||||||||||||
| March 31, 2024 | 2,078,041 | 2,057,361 | 2,126,993 | |||||||||||||||||
TBA Dollar Rolls
From time to time, we enter into TBAs as an alternate means of investing in and financing Agency RMBS. We include the cost basis of outstanding TBAs in our measures of leverage because a forward contract to acquire Agency RMBS in the TBA market carries similar risks to Agency RMBS purchased in the cash market and funded with on-balance sheet liabilities. As of March 31, 2026, the Company had outstanding TBA forward contracts with a cost basis of $149.4 million.
Collateralized Debt Obligations
We refer to our re-securitization of the Company's investment in certain subordinated securities issued by Consolidated SLST as our non-Agency RMBS re-securitization. The Company engaged in the re-securitization transaction primarily for the purpose of obtaining non-recourse, longer-term financing on a portion of its investment in Consolidated SLST. The Company remains economically exposed to the subordinated positions in the portion of Consolidated SLST transferred to the securitization and continues to consolidate Consolidated SLST.
112
Table of Contents
The following table presents a summary of CDOs issued by our non-Agency RMBS re-securitization as of March 31, 2026 and December 31, 2025 (dollar amounts in thousands):
| Outstanding Face Amount | Carrying Value | Interest Rate (1)(2) | Stated Maturity (3) | |||||||||||||||||||||||
| March 31, 2026 | $ | 63,901 | $ | 63,702 | 7.38 | % | 2064 | |||||||||||||||||||
| December 31, 2025 | 65,331 | 65,276 | 7.38 | % | 2064 | |||||||||||||||||||||
(1)Interest rate is calculated using the outstanding face amount and stated interest rate of notes issued by the securitization and not owned by the Company.
(2)The Company's non-Agency RMBS re-securitization CDOs contain an interest rate step-up feature whereby the interest rate increases if the outstanding notes are not redeemed by an expected redemption date, as defined in the governing documents. As of March 31, 2026, CDOs with an aggregate outstanding face amount of $63.9 million contain an interest rate step-up feature whereby the interest rate increases by 3.00% beginning July 2027, if the notes are not redeemed before such date.
(3)The actual maturity of the Company's CDOs is primarily determined by the rate of principal prepayments on the assets of the issuing entity. The CDOs are also subject to redemption prior to the stated maturity according to the terms of the governing documents. As a result, the actual maturity of the CDOs may occur earlier than the stated maturity.
The Company has elected the fair value option for CDOs issued by its non-Agency RMBS re-securitization (see Note 16). For the three months ended March 31, 2026 and 2025, the Company recognized $143.7 thousand in net unrealized gains and $120.1 thousand in net unrealized losses, respectively, on its non-Agency RMBS re-securitization, which are included in unrealized (losses) gains, net on the accompanying condensed consolidated statements of operations.
113
Table of Contents
Residential Loans
The following table presents the Company’s residential loans, which include acquired and originated residential loans held in the Company's investment portfolio, residential loans held in Consolidated SLST and originated residential loans held for sale as of March 31, 2026 and December 31, 2025, respectively (dollar amounts in thousands):
| March 31, 2026 | December 31, 2025 | ||||||||||
Acquired and originated residential loans | $ | 3,359,960 | $ | 3,192,498 | |||||||
| Consolidated SLST | 1,138,067 | 1,165,677 | |||||||||
Originated residential loans held for sale | 121,607 | 80,707 | |||||||||
| Total | $ | 4,619,634 | $ | 4,438,882 | |||||||
Acquired and Originated Residential Loans
Acquired and originated residential loans include business purpose loans and performing, re-performing, and non-performing residential loans and are presented at fair value on our condensed consolidated balance sheets. Subsequent changes in fair value are reported in current period earnings and presented in unrealized gains (losses), net on the Company’s condensed consolidated statements of operations.
The following tables detail our acquired and originated residential loans by strategy at March 31, 2026 and December 31, 2025, respectively (dollar amounts in thousands):
| March 31, 2026 | |||||||||||||||||||||||||||||||||||
| Number of Loans | Unpaid Principal | Fair Value | Weighted Average FICO | Weighted Average LTV (1) | Weighted Average Coupon | ||||||||||||||||||||||||||||||
Business purpose rental loan strategy | 9,538 | $ | 1,879,964 | $ | 1,921,970 | 748 | 71% | 7.02% | |||||||||||||||||||||||||||
Business purpose bridge loan strategy | 1,428 | 671,066 | 651,671 | 742 | 66% | 10.31% | |||||||||||||||||||||||||||||
Performing residential loan strategy | 2,352 | 534,842 | 473,487 | 727 | 52% | 4.28% | |||||||||||||||||||||||||||||
Re-performing residential loan strategy | 2,608 | 325,112 | 312,832 | 657 | 46% | 5.14% | |||||||||||||||||||||||||||||
| Total | 15,926 | $ | 3,410,984 | $ | 3,359,960 | ||||||||||||||||||||||||||||||
| December 31, 2025 | |||||||||||||||||||||||||||||||||||
| Number of Loans | Unpaid Principal | Fair Value | Weighted Average FICO | Weighted Average LTV (1) | Weighted Average Coupon | ||||||||||||||||||||||||||||||
Business purpose rental loan strategy | 7,768 | $ | 1,529,273 | $ | 1,569,595 | 748 | 71% | 7.05% | |||||||||||||||||||||||||||
Business purpose bridge loan strategy | 1,705 | 827,810 | 815,625 | 740 | 65% | 10.32% | |||||||||||||||||||||||||||||
Performing residential loan strategy | 2,377 | 543,278 | 484,946 | 744 | 52% | 4.25% | |||||||||||||||||||||||||||||
Re-performing residential loan strategy | 2,642 | 331,969 | 322,332 | 659 | 46% | 5.14% | |||||||||||||||||||||||||||||
| Total | 14,492 | $ | 3,232,330 | $ | 3,192,498 | ||||||||||||||||||||||||||||||
(1)For second mortgages (included in performing residential loan strategy), the Company calculates the combined loan-to-value ("LTV"). For business purpose bridge loans, the Company calculates LTV as the ratio of the maximum unpaid principal balance of the loan, including unfunded commitments, to the estimated “after repaired” value of the collateral securing the related loan.
114
Table of Contents
Characteristics of Our Acquired and Originated Residential Loans:
Loan to Value at Purchase (1) | March 31, 2026 | December 31, 2025 | |||||||||
| 50% or less | 7.1 | % | 7.4 | % | |||||||
| >50% - 60% | 8.1 | % | 8.3 | % | |||||||
| >60% - 70% | 22.4 | % | 21.7 | % | |||||||
| >70% - 80% | 48.6 | % | 46.7 | % | |||||||
| >80% - 90% | 8.1 | % | 9.6 | % | |||||||
| >90% - 100% | 3.2 | % | 3.7 | % | |||||||
| >100% | 2.5 | % | 2.6 | % | |||||||
| Total | 100.0 | % | 100.0 | % | |||||||
(1)For second mortgages, the Company calculates the combined LTV. For business purpose bridge loans, the Company calculates LTV as the ratio of the maximum unpaid principal balance of the loan, including unfunded commitments, to the estimated “after repaired” value of the collateral securing the related loan.
| FICO Scores at Purchase | March 31, 2026 | December 31, 2025 | |||||||||
| 550 or less | 3.2 | % | 3.5 | % | |||||||
| 551 to 600 | 3.1 | % | 3.3 | % | |||||||
| 601 to 650 | 3.7 | % | 4.0 | % | |||||||
| 651 to 700 | 12.8 | % | 13.2 | % | |||||||
| 701 to 750 | 30.8 | % | 31.1 | % | |||||||
| 751 to 800 | 38.0 | % | 36.6 | % | |||||||
| 801 and over | 8.4 | % | 8.3 | % | |||||||
| Total | 100.0 | % | 100.0 | % | |||||||
| Current Coupon | March 31, 2026 | December 31, 2025 | |||||||||
| 3.00% or less | 4.0 | % | 4.3 | % | |||||||
| 3.01% - 4.00% | 8.4 | % | 9.1 | % | |||||||
| 4.01% - 5.00% | 10.3 | % | 11.0 | % | |||||||
| 5.01% - 6.00% | 5.4 | % | 5.0 | % | |||||||
| 6.01% - 7.00% | 20.6 | % | 15.3 | % | |||||||
| 7.01% - 8.00% | 24.3 | % | 22.2 | % | |||||||
| 8.01% and over | 27.0 | % | 33.1 | % | |||||||
| Total | 100.0 | % | 100.0 | % | |||||||
| Delinquency Status | March 31, 2026 | December 31, 2025 | |||||||||
| Current | 94.8 | % | 95.0 | % | |||||||
| 31 – 60 days | 0.7 | % | 0.9 | % | |||||||
| 61 – 90 days | 0.5 | % | 0.5 | % | |||||||
| 90+ days | 4.0 | % | 3.6 | % | |||||||
| Total | 100.0 | % | 100.0 | % | |||||||
115
Table of Contents
| Origination Year | March 31, 2026 | December 31, 2025 | |||||||||
| 2007 or earlier | 8.7 | % | 9.3 | % | |||||||
2008 - 2019 | 5.9 | % | 6.4 | % | |||||||
2020 - 2023 | 20.3 | % | 22.6 | % | |||||||
2024 | 18.5 | % | 22.2 | % | |||||||
2025 | 37.2 | % | 39.5 | % | |||||||
2026 | 9.4 | % | — | ||||||||
| Total | 100.0 | % | 100.0 | % | |||||||
On July 15, 2025, the Company acquired the outstanding membership interests in Constructive that were not previously owned by the Company (see Note 23). The Company purchased approximately $150.7 million of residential loans from Constructive during the three months ended March 31, 2025.
Consolidated SLST
The Company owns first loss subordinated securities and certain IOs issued by Freddie Mac-sponsored residential loan securitizations. In accordance with GAAP, the Company has consolidated the underlying seasoned re-performing and non-performing residential loans of the securitizations and the CDOs issued to permanently finance these residential loans, representing Consolidated SLST.
Our investment in Consolidated SLST as of March 31, 2026 and December 31, 2025 was limited to the RMBS comprised of first loss subordinated securities and certain IOs issued by the respective securitizations with an aggregate net carrying value of $146.7 million and $151.5 million, respectively. For more information on investment securities held by the Company within Consolidated SLST, refer to "Investment Securities" section above.
116
Table of Contents
The following table details the loan characteristics of the underlying residential loans that back our first loss subordinated securities issued by Consolidated SLST as of March 31, 2026 and December 31, 2025, respectively (dollar amounts in thousands, except current average loan size):
| March 31, 2026 | December 31, 2025 | ||||||||||
| Current fair value | $ | 1,138,067 | $ | 1,165,677 | |||||||
| Current unpaid principal balance | $ | 1,286,462 | $ | 1,307,770 | |||||||
| Number of loans | 8,521 | 8,641 | |||||||||
| Current average loan size | $ | 150,976 | $ | 151,345 | |||||||
| Weighted average original loan term (in months) at purchase | 346 | 346 | |||||||||
| Weighted average LTV at purchase | 66 | % | 66 | % | |||||||
| Weighted average credit score at purchase | 782 | 787 | |||||||||
| Current Coupon: | |||||||||||
| 3.00% or less | 6.7 | % | 6.8 | % | |||||||
| 3.01% – 4.00% | 36.2 | % | 36.1 | % | |||||||
| 4.01% – 5.00% | 38.9 | % | 38.9 | % | |||||||
| 5.01% – 6.00% | 10.7 | % | 10.7 | % | |||||||
| 6.01% and over | 7.5 | % | 7.5 | % | |||||||
| Delinquency Status: | |||||||||||
| Current | 69.8 | % | 68.4 | % | |||||||
| 31 - 60 | 13.4 | % | 15.3 | % | |||||||
| 61 - 90 | 6.3 | % | 6.0 | % | |||||||
| 90+ | 10.5 | % | 10.3 | % | |||||||
| Origination Year: | |||||||||||
| 2005 or earlier | 23.8 | % | 23.9 | % | |||||||
| 2006 | 12.5 | % | 12.5 | % | |||||||
| 2007 | 18.6 | % | 18.6 | % | |||||||
| 2008 or later | 45.1 | % | 45.0 | % | |||||||
| Geographic state concentration (greater than 5.0%): | |||||||||||
| California | 11.3 | % | 11.2 | % | |||||||
New York | 10.8 | % | 10.7 | % | |||||||
Florida | 8.6 | % | 8.6 | % | |||||||
Illinois | 7.4 | % | 7.4 | % | |||||||
New Jersey | 6.2 | % | 6.3 | % | |||||||
117
Table of Contents
Originated Residential Loans Held for Sale
Residential loans held for sale, at fair value, consist of business purpose loans originated by Constructive and held for sale to third-party investors in the secondary market.
The following table details the loan characteristics of our residential loans held for sale as of March 31, 2026 and December 31, 2025, respectively (dollar amounts in thousands, except current average loan size):
| March 31, 2026 | December 31, 2025 | ||||||||||||||||
| Current fair value | $ | 121,607 | $ | 80,707 | |||||||||||||
| Current unpaid principal balance | $ | 118,868 | $ | 78,915 | |||||||||||||
| Number of loans | 581 | 356 | |||||||||||||||
| Current average loan size | $ | 204,609 | $ | 221,714 | |||||||||||||
Weighted average FICO | 753 | 757 | |||||||||||||||
Weighted average LTV | 73 | % | 73 | % | |||||||||||||
Weighted average coupon | 6.8 | % | 7.1 | % | |||||||||||||
The following tables include additional information on residential loans originated during the three months ended March 31, 2026 (dollar amounts in thousands):
Originations by Channel | Unpaid Principal | % | |||||||||
Wholesale | $ | 354,944 | 88.6 | % | |||||||
Retail | 45,866 | 11.4 | % | ||||||||
| Total | $ | 400,810 | 100.0 | % | |||||||
Originations by Strategy | Unpaid Principal | % | |||||||||
| Business purpose rental loan strategy | $ | 376,975 | 94.1 | % | |||||||
Business purpose bridge loan strategy | 23,835 | 5.9 | % | ||||||||
| Total | $ | 400,810 | 100.0 | % | |||||||
118
Table of Contents
Residential Loans, Real Estate Owned and Single-Family Rental Property Financing
Repurchase Agreements and Warehouse Facilities
As of March 31, 2026, the Company had repurchase agreements or warehouse facilities with eight third-party financial institutions to finance residential loans, residential loans held for sale, real estate owned and single-family rental properties. As of March 31, 2026, the Company had no repurchase agreement or warehouse facility exposure where the amount at risk was in excess of 5% of the Company's stockholders’ equity. The amount at risk is defined as the fair value of assets pledged as collateral to the financing arrangement in excess of the financing arrangement liability.
The following table presents detailed information about these repurchase agreements and warehouse facilities and associated assets pledged as collateral at March 31, 2026 and December 31, 2025, respectively (dollar amounts in thousands):
Maximum Aggregate Uncommitted Principal or Line Amount | Outstanding Repurchase Agreements and Warehouse Facilities | Net Deferred Finance Costs (1) | Carrying Value of Repurchase Agreements and Warehouse Facilities | Carrying Value of Assets Pledged (2) | Weighted Average Rate | Weighted Average Months to Maturity (3) | |||||||||||||||||||||||||||||||||||
| March 31, 2026 | $ | 3,425,000 | $ | 804,986 | $ | (38) | $ | 804,948 | $ | 970,125 | 5.74 | % | 5.01 | ||||||||||||||||||||||||||||
| December 31, 2025 | $ | 3,225,000 | $ | 599,392 | $ | (61) | $ | 599,331 | $ | 733,202 | 5.80 | % | 5.86 | ||||||||||||||||||||||||||||
(1)Costs related to the repurchase agreements, which include commitment, underwriting, legal, accounting and other fees are reflected as deferred charges. Such costs are presented as a deduction from the corresponding debt liability on the Company’s accompanying condensed consolidated balance sheets and are amortized as an adjustment to interest expense over the term of the agreement using the effective interest method, or straight line-method, if the result is not materially different.
(2)Includes residential loans and real estate owned with an aggregate carrying value of $734.3 million, residential loans held for sale with an aggregate carrying value of $119.8 million and single-family rental properties with a net carrying value of $116.1 million as of March 31, 2026. Includes residential loans and real estate owned with an aggregate fair value of $538.4 million, residential loans held for sale with an aggregate carrying value of $78.0 million and single-family rental properties with a net carrying value of $116.8 million as of December 31, 2025.
(3)The Company expects to roll outstanding amounts under these repurchase agreements and warehouse facilities into new financing arrangements or repay outstanding amounts in full prior to or at maturity.
The following table details the quarterly average balance, ending balance and maximum balance at any month-end during each quarter in 2026, 2025 and 2024 for our repurchase agreements and warehouse facilities secured by residential loans, residential loans held for sale and single-family rental properties (dollar amounts in thousands):
| Quarter Ended | Quarterly Average Balance | End of Quarter Balance | Maximum Balance at any Month-End | |||||||||||||||||
| March 31, 2026 | $ | 725,688 | $ | 804,986 | $ | 804,986 | ||||||||||||||
| December 31, 2025 | 513,152 | 599,392 | 599,392 | |||||||||||||||||
| September 30, 2025 | 514,353 | 380,692 | 614,683 | |||||||||||||||||
| June 30, 2025 | 310,977 | 305,440 | 329,477 | |||||||||||||||||
| March 31, 2025 | 491,455 | 357,483 | 561,854 | |||||||||||||||||
| December 31, 2024 | 386,047 | 496,410 | 496,410 | |||||||||||||||||
| September 30, 2024 | 656,976 | 566,621 | 812,828 | |||||||||||||||||
| June 30, 2024 | 521,269 | 505,542 | 576,119 | |||||||||||||||||
| March 31, 2024 | 437,826 | 456,038 | 456,038 | |||||||||||||||||
119
Table of Contents
Collateralized Debt Obligations
Included in our portfolio are residential loans that are pledged as collateral for CDOs issued by the Company or by Consolidated SLST. The Company had a net investment in Consolidated SLST and other residential loan securitizations of $148.0 million and $268.6 million, respectively, as of March 31, 2026. As of December 31, 2025, the Company had a net investment in Consolidated SLST and other residential loan securitizations of $152.9 million and $284.0 million, respectively.
The following tables present a summary of Consolidated SLST CDOs and CDOs issued by the Company's residential loan securitizations as of March 31, 2026 and December 31, 2025, respectively (dollar amounts in thousands):
| March 31, 2026 | ||||||||||||||||||||||||||
| Outstanding Face Amount | Carrying Value | Weighted Average Interest Rate (1)(2) | Stated Maturity (3) | |||||||||||||||||||||||
Consolidated SLST (4) | $ | 1,037,455 | $ | 983,717 | 3.29 | % | 2059 - 2065 | |||||||||||||||||||
Residential loan securitizations at fair value (4) | $ | 2,106,560 | $ | 2,068,484 | 5.09 | % | 2039 - 2069 | |||||||||||||||||||
| Residential loan securitizations at amortized cost, net | $ | 353,108 | $ | 353,041 | 3.75 | % | 2035 - 2061 | |||||||||||||||||||
| December 31, 2025 | ||||||||||||||||||||||||||
| Outstanding Face Amount | Carrying Value | Weighted Average Interest Rate (1) | Stated Maturity (3) | |||||||||||||||||||||||
Consolidated SLST (4) | $ | 1,055,791 | $ | 1,006,919 | 3.30 | % | 2059 - 2065 | |||||||||||||||||||
Residential loan securitizations at fair value (4) | $ | 2,103,164 | $ | 2,075,962 | 5.35 | % | 2029 - 2069 | |||||||||||||||||||
| Residential loan securitizations at amortized cost, net | $ | 363,712 | $ | 363,645 | 3.74 | % | 2035 - 2061 | |||||||||||||||||||
(1)Weighted average interest rate is calculated using the outstanding face amount and stated interest rate of notes issued by the securitization and not owned by the Company.
(2)Certain of the Company's CDOs contain interest rate step-up features whereby the interest rate increases if the outstanding notes are not redeemed by expected redemption dates, as defined in the respective governing documents. As of March 31, 2026, CDOs with an aggregate outstanding face amount of $1.8 billion contain an interest rate step-up feature whereby the interest rate increases by either 1.00% or 3.00% on defined dates ranging between 24 months and 48 months after issuance, if the notes are not redeemed before such dates.
(3)The actual maturity of the Company's CDOs are primarily determined by the rate of principal prepayments on the assets of the issuing entity. The CDOs are also subject to redemption prior to the stated maturity according to the terms of the respective governing documents. As a result, the actual maturity of the CDOs may occur earlier than the stated maturity.
(4)The Company has elected the fair value option for CDOs issued by Consolidated SLST and residential loan securitizations completed after January 1, 2024 (see Note 16). See Note 7 for unrealized gains or losses recognized on CDOs issued by Consolidated SLST. For the three months ended March 31, 2026 and 2025, the Company recognized $10.9 million in net unrealized gains and $4.6 million in net unrealized losses, respectively, on residential loan securitizations at fair value, which are included in unrealized (losses) gains, net on the accompanying condensed consolidated statements of operations.
120
Table of Contents
Mezzanine Lending
The Company's Mezzanine Lending strategy may include preferred equity in, and mezzanine loans to, entities that hold multi-family real estate assets. A preferred equity investment is an equity investment in the entity that owns the underlying property and mezzanine loans are secured by a pledge of the borrower’s equity ownership in the property. We evaluate our Mezzanine Lending investments for accounting treatment as loans versus equity investments. Mezzanine Lending investments for which the characteristics, facts and circumstances indicate that loan accounting treatment is appropriate are included in multi-family loans on our condensed consolidated balance sheets.
Mezzanine Lending investments where the risks and payment characteristics are equivalent to an equity investment are accounted for using the equity method of accounting and are included in equity investments on our condensed consolidated balance sheets. The Company records its equity in earnings or losses from these Mezzanine Lending investments under the hypothetical liquidation of book value method of accounting due to the structures and the preferences it receives on the distributions from these entities pursuant to the respective agreements. Under this method, the Company recognizes income or loss in each period based on the change in liquidation proceeds it would receive from a hypothetical liquidation of its investment.
The Company is also the primary beneficiary of a VIE that owns a multi-family apartment community and in which the Company holds a preferred equity investment. The Company determined that it has the power to direct the activities of the VIE and consolidates this VIE into its condensed consolidated financial statements.
The Company has reduced the fair value of one defaulted preferred equity investment to zero as a result of developments with respect to the property, its financing and market conditions. This investment represents 3.1% of the total investment amount of the Mezzanine Lending portfolio. The Company has also ceased accruals of preferred return on one preferred equity investment and its preferred equity investment in a Consolidated VIE as a result of its evaluation of the hypothetical liquidation value for the respective investments. These investments represent 25.2% of the total investment amount of the Mezzanine Lending portfolio.
121
Table of Contents
The following tables summarize our Mezzanine Lending portfolio as of March 31, 2026 and December 31, 2025, respectively (dollar amounts in thousands):
| March 31, 2026 | |||||||||||||||||||||||||||||
| Count | Fair Value (1) (2) | Investment Amount (2) | Weighted Average Preferred Return Rate (3) | Weighted Average Remaining Life (Years) | |||||||||||||||||||||||||
| Preferred equity investments | 12 | $ | 79,378 | $ | 95,136 | 12.57 | % | 4.3 | |||||||||||||||||||||
Preferred equity investment in Consolidated VIE (4) | 1 | 13,973 | 13,996 | 13.70 | % | 5.8 | |||||||||||||||||||||||
| Total | 13 | $ | 93,351 | $ | 109,132 | 12.72 | % | 4.5 | |||||||||||||||||||||
| December 31, 2025 | |||||||||||||||||||||||||||||
| Count | Fair Value (1) (2) | Investment Amount (2) | Weighted Average Preferred Return Rate (3) | Weighted Average Remaining Life (Years) | |||||||||||||||||||||||||
| Preferred equity investments | 12 | $ | 80,187 | $ | 95,903 | 12.59 | % | 4.6 | |||||||||||||||||||||
Preferred equity investment in Consolidated VIE (4) | 1 | 17,344 | 17,368 | 13.86 | % | 6.0 | |||||||||||||||||||||||
| Total | 13 | $ | 97,531 | $ | 113,271 | 12.79 | % | 4.8 | |||||||||||||||||||||
(1)Preferred equity investments in the amounts of $55.9 million and $55.5 million are included in multi-family loans on the accompanying condensed consolidated balance sheets as of March 31, 2026 and December 31, 2025, respectively. Preferred equity investments in the amounts of $23.5 million and $24.7 million are included in equity investments on the accompanying condensed consolidated balance sheets as of March 31, 2026 and December 31, 2025, respectively.
(2)The difference between the fair value and investment amount consists of any unrealized gain or loss.
(3)Based upon investment amount and contractual preferred return rate.
(4)Represents the Company's preferred equity investment in a Consolidated VIE that owns a multi-family apartment community. A reconciliation of our preferred equity investment in the Consolidated VIE to our condensed consolidated financial statements as of March 31, 2026 and December 31, 2025, respectively, is shown below (dollar amounts in thousands):
| March 31, 2026 | December 31, 2025 | |||||||||||||
Cash and cash equivalents | $ | 353 | $ | 284 | ||||||||||
Real estate, net | 53,116 | 53,420 | ||||||||||||
| Other assets | 3,326 | 4,030 | ||||||||||||
| Total assets | 56,795 | 57,734 | ||||||||||||
Mortgage payable on real estate, net | 45,134 | 45,131 | ||||||||||||
| Other liabilities | 1,307 | 1,962 | ||||||||||||
| Total liabilities | 46,441 | 47,093 | ||||||||||||
| Non-controlling interest in Consolidated VIE | (3,619) | (6,703) | ||||||||||||
| Preferred equity investment in Consolidated VIE | $ | 13,973 | $ | 17,344 | ||||||||||
122
Table of Contents
Mezzanine Lending Characteristics:
The following tables present characteristics of our Mezzanine Lending portfolio summarized by geographic concentrations of credit risk exceeding 5% of our total investment amount as of March 31, 2026 and December 31, 2025, respectively (dollar amounts in thousands):
| March 31, 2026 | |||||||||||||||||||||||||||||||||||||||||
| State | Count | Investment Amount | % Total | Weighted Average Coupon | Weighted Average LTV (1) | Weighted Average DSCR (2) | |||||||||||||||||||||||||||||||||||
| Texas | 6 | $ | 48,464 | 44.4 | % | 12.25 | % | 84 | % | 1.11x | |||||||||||||||||||||||||||||||
| Arizona | 1 | 13,461 | 12.3 | % | 14.00 | % | 77 | % | 1.35x | ||||||||||||||||||||||||||||||||
| South Dakota | 1 | 11,643 | 10.7 | % | 15.00 | % | 87 | % | 1.70x | ||||||||||||||||||||||||||||||||
| Florida | 1 | 11,155 | 10.2 | % | 11.00 | % | 85 | % | 1.02x | ||||||||||||||||||||||||||||||||
| South Carolina | 1 | 10,497 | 9.6 | % | 13.00 | % | 77 | % | 1.08x | ||||||||||||||||||||||||||||||||
| Arkansas | 1 | 5,482 | 5.0 | % | 13.50 | % | 77 | % | 1.88x | ||||||||||||||||||||||||||||||||
| Other | 2 | 8,430 | 7.8 | % | 11.60 | % | 81 | % | 1.36x | ||||||||||||||||||||||||||||||||
| Total | 13 | $ | 109,132 | 100.0 | % | 12.72 | % | 82 | % | 1.26x | |||||||||||||||||||||||||||||||
| December 31, 2025 | |||||||||||||||||||||||||||||||||||||||||
| State | Count | Investment Amount | % Total | Weighted Average Coupon | Weighted Average LTV (1) | Weighted Average DSCR (2) | |||||||||||||||||||||||||||||||||||
| Texas | 6 | $ | 51,536 | 45.5 | % | 12.40 | % | 84 | % | 1.10x | |||||||||||||||||||||||||||||||
| Arizona | 1 | 15,031 | 13.3 | % | 14.00 | % | 80 | % | 1.49x | ||||||||||||||||||||||||||||||||
| South Dakota | 1 | 11,451 | 10.1 | % | 15.00 | % | 86 | % | 1.54x | ||||||||||||||||||||||||||||||||
| Florida | 1 | 11,022 | 9.7 | % | 11.00 | % | 85 | % | 1.00x | ||||||||||||||||||||||||||||||||
| South Carolina | 1 | 10,319 | 9.1 | % | 13.00 | % | 77 | % | 1.19x | ||||||||||||||||||||||||||||||||
| Other | 3 | 13,912 | 12.3 | % | 12.35 | % | 79 | % | 1.51x | ||||||||||||||||||||||||||||||||
| Total | 13 | $ | 113,271 | 100.0 | % | 12.79 | % | 83 | % | 1.24x | |||||||||||||||||||||||||||||||
(1)Represents the weighted average LTV utilizing combined senior loan and Mezzanine Lending investment and combined origination appraisal and capital expenditure budget.
(2)Represents the weighted average debt service coverage ratio ("DSCR") of the underlying properties.
123
Table of Contents
Equity Investments in Multi-Family Entities
The Company owns, or owned, a cross-collateralized mezzanine lending and joint venture equity investments in entities that own multi-family properties. The Company determined that these entities are VIEs and that the Company is or was the primary beneficiary of all but two of these VIEs, resulting in consolidation of the VIEs where we are, or were, the primary beneficiary, including their assets, liabilities, income and expenses, in our condensed consolidated financial statements in accordance with GAAP. We receive a preferred return and/or pro rata variable distributions from these investments and, in certain cases, management fees based upon property performance. Our investments also may allow us to participate in allocation of excess cash upon sale of the multi-family real estate assets.
The Company repositioned its business through the opportunistic disposition over time of the Company's joint venture equity investments in multi-family properties and reallocation of its capital away from such assets to its targeted assets. The Company completed its disposition of the real property held by its joint venture equity investments in multi-family properties during the year ended December 31, 2025 (see Note 8 for additional information).
A reconciliation of our net equity investments in consolidated multi-family properties, including our preferred equity investment in a Consolidated VIE, to our condensed consolidated financial statements as of March 31, 2026 and December 31, 2025, respectively, is shown below (dollar amounts in thousands):
| March 31, 2026 | December 31, 2025 | |||||||||||||
| Cash and cash equivalents | $ | 3,914 | $ | 3,853 | ||||||||||
Real estate, net | 344,507 | 424,655 | ||||||||||||
| Other assets | 43,306 | 27,923 | ||||||||||||
| Total assets | $ | 391,727 | $ | 456,431 | ||||||||||
Mortgages payable on real estate, net (1) | $ | 276,032 | $ | 332,131 | ||||||||||
| Other liabilities | 4,852 | 9,655 | ||||||||||||
| Total liabilities | $ | 280,884 | $ | 341,786 | ||||||||||
| Redeemable non-controlling interest in Consolidated VIEs | $ | 4,078 | $ | 3,016 | ||||||||||
| Less: Cumulative adjustment of redeemable non-controlling interest to estimated redemption value | (23,304) | (42,222) | ||||||||||||
| Non-controlling interest in Consolidated VIEs | (2,847) | 374 | ||||||||||||
Net equity investment | $ | 132,916 | $ | 153,477 | ||||||||||
Less: Net equity in preferred equity investment in Consolidated VIE (2) | (13,973) | (17,344) | ||||||||||||
Net equity investment in Consolidated Real Estate VIEs | $ | 118,943 | $ | 136,133 | ||||||||||
(1)See Note 14 in the Notes to Condensed Consolidated Financial Statements for further information regarding our mortgages payable on real estate.
(2)See "Mezzanine Lending" above for description of preferred equity investment in Consolidated VIE.
Cross-Collateralized Mezzanine Lending Investment
As of March 31, 2026, the Company's net equity investment in consolidated multi-family properties primarily consists of one cross-collateralized mezzanine lending investment in the amount of $118.8 million. The entity has third-party investors that have the ability to sell their ownership interests to us, at their election once a year subject to annual minimum and maximum amount limitations, and we are obligated to purchase, subject to certain conditions, such interests for cash, representing redeemable non-controlling interests of approximately $4.1 million as of March 31, 2026.
124
Table of Contents
Property Data for Cross-Collateralized Mezzanine Lending Investment
The following table provides summary information regarding the multi-family properties underlying our cross-collateralized mezzanine lending investment as of March 31, 2026.
| Market | Property Count | Occupancy % | Units | Rent per Unit (1) | LTV (2) | |||||||||||||||||||||||||||
| Collierville, TN | 1 | 91.6 | % | 324 | $ | 1,489 | 83.0 | % | ||||||||||||||||||||||||
| Dallas, TX | 1 | 89.0 | % | 252 | 1,429 | 87.1 | % | |||||||||||||||||||||||||
| Houston, TX | 1 | 89.8 | % | 192 | 1,382 | 79.0 | % | |||||||||||||||||||||||||
| Little Rock, AR | 1 | 97.1 | % | 202 | 1,400 | 90.5 | % | |||||||||||||||||||||||||
| Louisville, KY | 1 | 89.2 | % | 300 | 1,518 | 77.1 | % | |||||||||||||||||||||||||
| Montgomery, AL | 1 | 95.4 | % | 252 | 1,132 | 86.6 | % | |||||||||||||||||||||||||
| San Antonio, TX | 2 | 90.3 | % | 684 | 1,203 | 82.0 | % | |||||||||||||||||||||||||
| Total Count/Average | 8 | 91.4 | % | 2,206 | $ | 1,338 | 82.9 | % | ||||||||||||||||||||||||
(1)Represents average monthly rent per unit.
(2)Represents the weighted average LTV of the underlying properties utilizing combined maximum senior committed mortgage amount and preferred equity balances, if any, and the combined origination appraisal and capital expenditure budget or the most recent appraisal, as applicable.
125
Table of Contents
Derivative Assets and Liabilities
The Company is exposed to certain risks arising from both its business operations and economic conditions. The Company enters into derivative instruments in connection with its risk management activities to manage exposure to changes in interest rates, market values, credit performance and broader geopolitical and market conditions affecting our assets and liabilities. The Company elected not to apply hedge accounting for its derivative instruments. Accordingly, all derivatives are recognized at fair value on the condensed consolidated financial statements, and changes in fair value are recorded in current period earnings. Derivative instruments used by the Company may include interest rate swaps, interest rate caps, TBAs, credit default swaps, U.S. Treasury and commodity futures and options contracts such as options on credit default swap indices, equity index options, swaptions and options on futures. The Company may also invest in other types of mortgage derivative securities. Constructive may enter into certain interest rate lock commitments (“IRLCs”) which represent a commitment to a particular interest rate provided the borrower is able to close the respective loan within a specified period.
The Company primarily uses interest rate swaps to hedge the variable cash flows associated with our variable-rate borrowings. Interest rate swaps generally involve the receipt of variable-rate amounts from a counterparty, based on SOFR, in exchange for the Company making fixed-rate payments over the life of the interest rate swap without exchange of the underlying notional amount. Notwithstanding the foregoing, in order to manage its position with regard to its liabilities, the Company may also enter into interest rate swaps which involve the receipt of fixed-rate amounts from a counterparty in exchange for the Company making variable-rate payments, based on SOFR, over the life of the interest rate swap without exchange of the underlying notional amount. The variable rate the Company pays or receives under its swap agreements has the effect of offsetting the repricing characteristics and cash flows of the Company's financing arrangements. The Company also utilizes U.S. Treasury futures to manage exposure to changes in interest rate risk. U.S. Treasury future contracts obligate the Company to sell or buy U.S. Treasury securities for future delivery.
The Company uses TBAs to mitigate interest rate risk and also invests in TBAs as a means of acquiring additional exposure to Agency fixed-rate RMBS. TBAs are forward contracts for the purchase (“long position”) or sale (“short position”) of Agency fixed-rate RMBS at a predetermined price, face amount, issuer, coupon, and stated maturity on an agreed-upon future date. The specific Agency RMBS delivered into or received from the contract upon settlement date, published each month by the Securities Industry and Financial Markets Association, are not known at the time of the transaction. The Company may also choose, prior to settlement, to move the settlement of these securities out to a later date by entering into an offsetting short or long position (referred to as a “pair off”), net settling the paired off positions for cash, simultaneously purchasing or selling a similar TBA contract for a later settlement date. This transaction is commonly referred to as a “dollar roll”. The Agency RMBS purchased or sold for a forward settlement date are typically priced at a discount to Agency RMBS for settlement in the current month. This difference, or discount, is referred to as the “price drop”. The price drop represents the economic equivalent of net interest income on the underlying Agency RMBS over the roll period (interest income less implied financing cost) and is commonly referred to as “dollar roll income/(loss)”. Consequently, forward purchases of Agency RMBS and dollar roll transactions represent a form of off-balance sheet financing.
The Company may, from time to time, use other types of derivatives instruments such as commodity futures and options contracts to manage broader geopolitical and market risk. Commodity futures contracts obligate the Company to sell or buy a specific quantity of the commodity at a predetermined price for future delivery. The Company has also purchased credit default swap index contracts under which a counterparty, in exchange for a premium, agrees to compensate the Company for the financial loss associated with the occurrence of a credit event in relation to a notional value of an index. The Company may purchase equity index put options that give the Company the right to sell or buy the underlying index at a specified strike price. The Company may also purchase credit default swap index options that allow the Company to enter into a fixed rate payor position in the underlying credit default swap index at the agreed-upon strike level.
The Company and Consolidated Real Estate VIEs may be required by lenders on certain repurchase agreement financing and variable-rate mortgages payable on real estate to enter into interest rate cap contracts. These interest rate cap contracts are with a counterparty that involve the receipt of variable-rate amounts from the counterparty if interest rates rise above the strike rate on the contract in exchange for an up-front premium. During the period these contracts are open, changes in the value of the contract are recognized as gains or losses on derivative instruments.
126
Table of Contents
Debt
The Company's debt as of March 31, 2026 included senior unsecured notes and subordinated debentures.
Senior Unsecured Notes
The following table presents a summary of the Senior Unsecured Notes as of March 31, 2026 (dollar amounts in thousands):
Outstanding Face Amount | Carrying Value | Interest Rate | Maturity Date | Optional Redemption Date | ||||||||||||||||||||||||||||
| 2031 Senior Notes at fair value | $ | 90,000 | $ | 87,566 | 9.250 | % | April 1, 2031 | April 1, 2028 | ||||||||||||||||||||||||
| 9.875% 2030 Senior Notes at fair value | 115,000 | 113,744 | 9.875 | % | October 1, 2030 | October 1, 2027 | ||||||||||||||||||||||||||
| 9.125% 2030 Senior Notes at fair value | 82,500 | 79,814 | 9.125 | % | April 1, 2030 | April 1, 2027 | ||||||||||||||||||||||||||
| 2029 Senior Notes at fair value | 60,000 | 58,524 | 9.125 | % | July 1, 2029 | July 1, 2026 | ||||||||||||||||||||||||||
Total Senior Unsecured Notes | $ | 347,500 | $ | 339,648 | ||||||||||||||||||||||||||||
Subordinated Debentures
As of March 31, 2026, certain of our wholly-owned subsidiaries had trust preferred securities outstanding of $45.0 million with a weighted average interest rate of 7.79% which are due in 2035. The securities are fully guaranteed by us with respect to distributions and amounts payable upon liquidation, redemption or repayment. These securities are classified as subordinated debentures in the liability section of our condensed consolidated balance sheets.
127
Table of Contents
Balance Sheet Analysis - Company's Stockholders’ Equity
The following table provides a summary of the Company's stockholders' equity at March 31, 2026 and December 31, 2025, respectively (dollar amounts in thousands):
| March 31, 2026 | December 31, 2025 | |||||||||||||
| 8.000% Series D Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock | $ | 148,585 | $ | 148,585 | ||||||||||
| 7.875% Series E Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock | 180,453 | 180,453 | ||||||||||||
| 6.875% Series F Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock | 139,792 | 139,792 | ||||||||||||
| 7.000% Series G Cumulative Redeemable Preferred Stock | 71,642 | 71,642 | ||||||||||||
| Common stock | 899 | 903 | ||||||||||||
| Additional paid-in capital | 2,308,286 | 2,294,194 | ||||||||||||
| Accumulated deficit | (1,393,196) | (1,408,647) | ||||||||||||
| Company's stockholders' equity | $ | 1,456,461 | $ | 1,426,922 | ||||||||||
128
Table of Contents
Liquidity and Capital Resources
General
Liquidity is a measure of our ability to meet potential cash requirements. Our short-term (the 12 months ending March 31, 2027) and long-term (beyond March 31, 2027) liquidity requirements include ongoing commitments to repay borrowings, fund and maintain investments, comply with margin requirements, fund our operations, pay dividends to our stockholders and other general business needs. Generally, our short-term and long-term liquidity needs are met by our existing cash balances and our investments and assets which generate liquidity on an ongoing basis through principal and interest payments, prepayments, net earnings retained prior to payment of dividends and distributions from equity investments. In addition, we may satisfy our short-term and/or long-term liquidity needs through the sale of assets from our investment portfolio, securities offerings or the securitization or collateralized financing of our assets.
We continue to seek out assets and markets that provide compelling risk-adjusted returns through residential loan repurchase agreement financing with terms of one year or more or sustainable non-mark-to-market financing arrangements, including securitizations and non-mark-to-market repurchase agreement or warehouse facility financing. Beginning in 2023 and through the three months ended March 31, 2026, we have been expanding our holdings of Agency RMBS, which is more liquid than many if not all of the credit investments in our portfolio. To expand our Agency RMBS portfolio, we have utilized mark-to-market repurchase agreement financing with terms of 30 days to 90 days. As of March 31, 2026, the Company’s portfolio recourse leverage ratio of 4.9x remains within our target range. As of March 31, 2026, 70% of our debt, excluding mortgages payable on real estate and Consolidated SLST CDOs, is subject to mark-to-market margin calls, with 59% of that debt collateralized by Agency RMBS, 8% collateralized by residential credit assets and 3% collateralized by U.S. Treasury securities. The remaining 30% has no exposure to collateral repricing by our counterparties.
We expect to continue to opportunistically dispose of assets from our portfolio and generate higher portfolio turnover in order to pursue investments across the residential housing sector. We focus on acquiring assets with less price sensitivity to credit deterioration that are capable of expanding our interest income, like Agency RMBS, and maintaining low duration credit exposure by purchasing business purpose loans. We also intend to maintain a solid position in unrestricted cash and remain committed to prudently managing our liabilities. At March 31, 2026, we had $199.0 million of available cash and cash equivalents (excluding cash and cash equivalents held by Consolidated Real Estate VIEs and cash reserved for potential TBA variation margin), $471.8 million of unencumbered investment securities (including the securities we own in Consolidated SLST) and $42.7 million of unencumbered residential loans.
We historically have endeavored to fund our investments and operations through a balanced and diverse funding mix, including proceeds from the issuance of common and preferred equity and debt securities, short-term and longer-term repurchase agreements and warehouse facilities and CDOs. With respect to Consolidated Real Estate VIEs, the multi-family properties are encumbered by a senior mortgage loan. The type and terms of the ultimate financing used by us depends on the asset being financed and the financing available at the time of the financing. We have placed a greater emphasis on procuring, where appropriate, longer-termed and/or more committed financing arrangements for certain of our credit investments, such as securitizations, term financings and corporate debt securities that provide less or no exposure to fluctuations in the collateral repricing determinations of financing counterparties or rapid liquidity reductions in repurchase agreement financing markets. Although we expect our leverage to continue to move higher as we access additional liquidity and grow our investment portfolio further, we intend to continue to focus on procuring longer-term and non-mark-to-market financing arrangements for certain parts of our credit portfolio.
Based on current market conditions, our current investments, new investment initiatives, expectations to dispose of assets from time to time on terms favorable to us, leverage ratio and available and future possible financing arrangements, we believe our existing cash balances, funds available under our various financing arrangements and cash flows from operations will meet our liquidity requirements for at least the next 12 months. We will continue to explore additional financing arrangements to further strengthen our balance sheet and position ourselves for future investment opportunities, including, without limitation, additional issuances of our equity and debt securities and longer-termed financing arrangements; however, no assurance can be given that we will be able to access any such financing, or the size, timing or terms thereof.
129
Table of Contents
Cash Flows and Liquidity for the Three Months Ended March 31, 2026
During the three months ended March 31, 2026, net cash, cash equivalents and restricted cash increased by $23.0 million.
Cash Flows Used in Operating Activities
We used net cash flows in operating activities totaling $16.7 million during the three months ended March 31, 2026. Our cash flow used in operating activities differs from our net income due to these primary factors: (i) differences between (a) accretion, amortization, depreciation and recognition of income and losses recorded with respect to our investments and (b) the cash received therefrom and (ii) unrealized gains and losses on our investments (including impairment of real estate). Cash flows used in operating activities were significantly impacted by Constructive's residential loan origination and sale activity during the period. Excluding net cash flows for originations and proceeds from sales and repayments of residential loans held for sale, cash flows from operating activities were positive $14.9 million for the three months ended March 31, 2026.
Cash Flows Used in Investing Activities
During the three months ended March 31, 2026, our net cash flows used in investing activities were $67.0 million, primarily as a result of purchases of investment securities and purchases and originations of residential loans held in our investment portfolio. This was partially offset by principal repayments received on residential loans and investment securities, net proceeds from the sale of residential loans and real estate, net variation margin received for derivative instruments, net payments received from settlement of derivative instruments and return of capital from equity investments.
Although we generally intend to hold our assets as long-term investments, we may sell certain of these assets in order to manage our interest rate risk and liquidity needs, to meet other operating objectives or to adapt to market conditions. We cannot predict the timing and impact of future sales of assets, if any.
Because a portion of our assets are financed through repurchase agreements, warehouse facilities or CDOs, a portion of the proceeds from any sales of or principal repayments on our assets may be used to repay balances under these financing sources. Accordingly, all or a significant portion of cash flows from principal repayments received from residential loans, including residential loans held in Consolidated SLST, and principal paydowns received from investment securities available for sale were used to repay CDOs issued by the respective Consolidated VIEs or repurchase agreements (included as cash used in financing activities). Additionally, a significant portion of cash flows from the sale of real estate held in Consolidated VIEs, if any, were used to repay outstanding mortgages payable on real estate held in Consolidated VIEs.
Cash Flows from Financing Activities
During the three months ended March 31, 2026, our net cash flows provided by financing activities were $106.7 million. The main sources of cash flows from financing activities were proceeds received from repurchase agreements and warehouse facilities and proceeds from the issuance of CDOs and senior unsecured notes. This was partially offset by paydowns on and extinguishment of CDOs, repayment of senior unsecured notes, net distributions to non-controlling interests in Consolidated VIEs, payments made on Consolidated SLST CDOs, net payments made on mortgages payable on real estate and dividend payments on both common and preferred stock.
130
Table of Contents
Liquidity – Financing Arrangements
As of March 31, 2026, we have outstanding short-term repurchase agreement financing on our investment securities, a form of collateralized short-term financing, with multiple financial institutions. The repurchase agreements we use to finance our investment securities are secured by certain of our investment securities and bear interest rates that move in close relationship to SOFR. Any financings under these repurchase agreements are based on the fair value of the assets that serve as collateral under these agreements. Interest rate changes and increased prepayment activity can have a negative impact on the valuation of these securities, reducing the amount we can borrow under these agreements. Moreover, these repurchase agreements allow the counterparties to determine a new market value of the collateral to reflect current market conditions and because these lines of financing are not committed, the counterparty can effectively call the loan at any time. Market value of the collateral represents the price of such collateral obtained from generally recognized sources or the most recent closing bid quotation from such source plus accrued income. If a counterparty determines that the value of the collateral has decreased, the counterparty may initiate a margin call and require us to either post additional collateral to cover such decrease or repay a portion of the outstanding amount financed in cash, on minimal notice, and repurchase may be accelerated upon an event of default under the repurchase agreements. Moreover, in the event an existing counterparty elected to not renew the outstanding balance at its maturity into a new repurchase agreement, we would be required to repay the outstanding balance with cash or proceeds received from a new counterparty or to surrender the securities that serve as collateral for the outstanding balance, or any combination thereof. If we were unable to secure financing from a new counterparty and had to surrender the collateral, we would expect to incur a loss. In addition, in the event a repurchase agreement counterparty defaults on its obligation to “re-sell” or return to us the assets that are securing the financing at the end of the term of the repurchase agreement, we would incur a loss on the transaction equal to the amount of “haircut” associated with the short-term repurchase agreement, which we sometimes refer to as the “amount at risk.”
At March 31, 2026, we had longer-term repurchase agreements with initial terms of up to three years with multiple third-party financial institutions that are secured by certain of our residential loans, real estate owned and single-family rental properties in our investment portfolio. Also as of March 31, 2026, Constructive had outstanding short-term warehouse facilities of less than one year on residential loans held for sale. The outstanding financing under certain of these repurchase agreements and warehouse facilities is secured by the underlying residential loans and other related collateral and is subject to margin or margin-type provisions that may require repayment of a portion of the borrowings or the posting of additional collateral if the market value of the collateral falls below specified levels or certain eligibility criteria are not met. See "Management's Discussion and Analysis of Financial Condition and Results of Operations—Balance Sheet Analysis—Residential Loans, Real Estate Owned and Single-Family Rental Property Financing—Repurchase Agreements and Warehouse Facilities" for further information. During the terms of the repurchase agreements and warehouse facilities, proceeds from the residential loans, residential loans held for sale, real estate owned and single-family rental properties will be applied to pay any price differential, if applicable, and to reduce the aggregate repurchase price of the collateral. Repurchase of the residential loans, real estate owned and single-family rental properties financed by the repurchase agreements or repayment obligations under warehouse revolving facilities may be accelerated upon an event of default. The repurchase agreements and warehouse facilities secured by residential loans, residential loans held for sale, real estate owned and single-family rental properties contain various covenants, including among other things, the maintenance of certain amounts of liquidity and stockholders' equity (as defined in the respective agreements). As of March 31, 2026, we had an aggregate amount at risk under repurchase agreements and warehouse facilities secured by residential loans, real estate owned and single-family rental properties of approximately $165.1 million, which represents the difference between the carrying value of the collateral pledged and the outstanding balance of our repurchase agreements and warehouse facilities. Significant margin calls have had, and could in the future have, a material adverse effect on our results of operations, financial condition, business, liquidity and ability to make distributions to our stockholders. See “Liquidity and Capital Resources—General” above.
As of March 31, 2026, we had assets available to be posted as margin which included liquid assets, such as unrestricted cash and cash equivalents, and unencumbered investment securities that could be monetized to pay down or collateralize a liability immediately. As of March 31, 2026, we had $199.0 million included in cash and cash equivalents and $471.8 million in unencumbered investment securities available to meet additional haircuts or market valuation requirements. The unencumbered investment securities that we believe may be posted as margin as of March 31, 2026 included $434.6 million of Agency RMBS, $36.0 million of non-Agency RMBS (including an IO security we own in Consolidated SLST) and $1.2 million of U.S. Treasury securities.
At March 31, 2026, we had $347.5 million in aggregate Senior Unsecured Notes outstanding. See "Management's Discussion and Analysis of Financial Condition and Results of Operations—Balance Sheet Analysis—Debt" for further details. No sinking fund is provided for Senior Unsecured Notes.
131
Table of Contents
At March 31, 2026, we also had other longer-term debt which includes Company-sponsored residential loan securitization CDOs with a carrying value of $2.4 billion and non-Agency RMBS re-securitization CDOs with a carrying value of $63.7 million. See Note 13 to our condensed consolidated financial statements included in this report for further discussion.
The real estate assets held by Consolidated Real Estate VIEs are subject to mortgages payable. We have no obligation for repayment of the mortgages payable but, with respect to certain of the mortgages payable, we may execute a guaranty related to commitment of bad acts and our equity investment may be lost or reduced to the extent a lender forecloses on the property.
As of March 31, 2026, our Company recourse leverage ratio, which represents our total outstanding recourse repurchase agreement and warehouse facility financing, subordinated debentures, senior unsecured notes and cost basis of outstanding TBAs, to the extent applicable, divided by our total stockholders' equity, was approximately 5.2 to 1. Our Company recourse leverage ratio does not include outstanding non-recourse repurchase agreement financing, debt associated with CDOs or mortgages payable on real estate. As of March 31, 2026, our portfolio recourse leverage ratio, which represents our outstanding recourse repurchase agreement and warehouse facility financing and cost basis of outstanding TBAs, to the extent applicable, divided by our total stockholders' equity, was approximately 4.9 to 1. We monitor all at risk or shorter-term financings to enable us to respond to market disruptions as they arise.
Liquidity – Hedging and Other Factors
Certain of our hedging instruments may also impact our liquidity. We may use interest rate swaps, interest rate caps, credit default swaps, U.S. Treasury and commodity futures and options contracts such as options on credit default swap indices, equity index options, swaptions and options on futures. We may also use TBAs or other futures contracts to hedge interest rate and market value risk associated with our investment portfolio.
With respect to interest rate swaps, credit default swaps, U.S. Treasury and commodity futures contracts and TBAs, initial margin deposits, which can be comprised of either cash or investment securities, may be made upon entering into these contracts. During the period these contracts are open, changes in the value of the contract are recognized as unrealized gains or losses by marking to market on a daily basis to reflect the market value of these contracts at the end of each day’s trading. We may be required to satisfy variation margin payments periodically, depending upon whether unrealized gains or losses are incurred. In addition, because delivery of TBAs extend beyond the typical settlement dates for most non-derivative investments, these transactions are more prone to market fluctuations between the trade date and the ultimate settlement date, and thereby are more vulnerable to increasing amounts at risk with the applicable counterparties.
As it relates to the variable-rate mortgage payable in a Consolidated Real Estate VIE, the VIE may be required by the lender to enter into an interest rate cap contract. In addition, with respect to one of the Company's financings under repurchase agreements, the lender has, in the past, required the Company to enter into an interest rate cap contract. These interest rate cap contracts are with a counterparty that involve the receipt of variable-rate amounts from the counterparty if interest rates rise above the strike rate on the contract in exchange for an up-front premium. During the period these contracts are open, changes in the value of the contract are recognized as gains or losses on derivative instruments. The Consolidated Real Estate VIE that owns the multi-family property may be required to enter into a new interest rate cap contract upon its expiration and may require the Company to contribute additional capital to the respective VIE.
132
Table of Contents
Liquidity — Securities Offerings
In addition to the financing arrangements described above under the caption “Liquidity—Financing Arrangements,” we also rely on follow-on equity offerings of common and preferred stock, and may utilize from time to time debt securities offerings, as a source of both short-term and long-term liquidity. We also may generate liquidity through the sale of shares of our common stock or preferred stock in “at-the-market” equity offering programs pursuant to equity distribution agreements. The Company issued the 2031 Senior Notes in an underwritten public offering during the three months ended March 31, 2026.
Preferred Stock and Common Stock Repurchase Programs
In March 2023, the Board of Directors approved a $100.0 million preferred stock repurchase program. The program allows the Company to make repurchases of shares of preferred stock, from time to time, in open market transactions, through privately negotiated transactions or block trades or other means, in accordance with applicable securities laws and the rules and regulations of Nasdaq. The Company did not repurchase any shares of its preferred stock during the three months ended March 31, 2026. As of March 31, 2026, $97.6 million of the approved amount remained available for the repurchase of shares of preferred stock under the preferred stock repurchase program. The preferred stock repurchase program expires on March 31, 2027.
In February 2022, the Board of Directors approved a $200.0 million common stock repurchase program. In March 2023, the Board of Directors approved an upsize of the common stock repurchase program to $246.0 million. The program allows the Company to make repurchases of shares of common stock, from time to time, in open market transactions, through privately negotiated transactions or block trades or other means, in accordance with applicable securities laws and the rules and regulations of Nasdaq. During the three months ended March 31, 2026, the Company repurchased 612,464 shares of its common stock pursuant to the common stock repurchase program for a total cost of approximately $5.0 million, including fees and commissions paid to the broker, representing an average repurchase price of $8.17 per common share. As of March 31, 2026, $183.2 million of the approved amount remained available for the repurchase of shares of the Company's common stock under the common stock repurchase program. The common stock repurchase program expires on March 31, 2027.
Dividends
For information regarding the declaration and payment of dividends on our common stock and preferred stock for the periods covered by this report, please see Note 17 to our condensed consolidated financial statements included in this report.
Our Board of Directors will continue to evaluate our dividend policy each quarter and will make adjustments as necessary, based on our earnings and financial condition, capital requirements, maintenance of our REIT qualification, restrictions on making distributions under Maryland law and such other factors as our Board of Directors deems relevant. Our dividend policy does not constitute an obligation to pay dividends.
We intend to make distributions to our stockholders to comply with the various requirements to maintain our REIT status and to minimize or avoid corporate income tax and the nondeductible excise tax. However, differences in timing between the recognition of REIT taxable income and the actual receipt of cash could require us to sell assets or to borrow funds on a short-term basis to meet the REIT distribution requirements and to minimize or avoid corporate income tax and the nondeductible excise tax.
In the event we fail to pay dividends on our preferred stock, the Company would become subject to certain limitations on its ability to pay dividends or redeem or repurchase its common stock or preferred stock.
Commitment to Fund Business Purpose Loans
As of March 31, 2026, the Company had commitments to fund up to $133.2 million of additional advances on existing business purpose loans. These commitments are generally subject to loan agreements with terms that must be met before we fund advances on the commitment. In addition, from time to time, Constructive makes short-term commitments to originate business purpose loans and such commitments totaled $101.7 million as of March 31, 2026.
133
Table of Contents
Repurchase Reserves for Origination Activity
As a seller of business purpose loans to third-party investors in the secondary market, Constructive may be required to repurchase or reimburse the investors for credit losses incurred on business purpose loans that fail to meet certain customary representations and warranties made in conjunction with sales of the loans. The loan repurchase reserve liability related to such customary representations and warranties is included in other liabilities on the accompanying condensed consolidated balance sheets as of March 31, 2026.
Redeemable Non-Controlling Interest
Pursuant to the operating agreement for our cross-collateralized mezzanine lending investment, third party investors in this entity have the ability to sell their ownership interests to us, at their election once a year subject to annual minimum and maximum amount limitations, and we are obligated to purchase, subject to certain conditions, such interests for cash. See Note 7 to our condensed consolidated financial statements included in this report for further discussion of redeemable non-controlling interest.
134
Table of Contents
Item 3. Quantitative and Qualitative Disclosures about Market Risk
This section should be read in conjunction with “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2025 and in our subsequent periodic reports filed with the SEC.
We seek to manage risks that we believe will impact our business including interest rates, liquidity, prepayments, credit quality and market value. When managing these risks we consider the impact on our assets, liabilities and derivative positions. While we do not seek to avoid risk completely, we believe the risk can be quantified from historical experience. We seek to actively manage that risk, to generate risk-adjusted total returns that we believe compensate us appropriately for those risks and to maintain capital levels consistent with the risks we take.
The following analysis includes forward-looking statements that assume that certain market conditions occur. Actual results may differ materially from these projections due to changes in our assets and borrowings mix and due to developments in the domestic and global financial, mortgage and real estate markets. Developments in the financial markets include the likelihood of changing interest rates and the relationship of various interest rates and their impact on our asset yields, cost of funds and cash flows. The analytical methods that we use to assess and mitigate these market risks should not be considered projections of future events or operating performance.
Interest Rate Risk
Interest rates are sensitive to many factors, including governmental, monetary or tax policies, domestic and international economic conditions, including inflation and deflation and political or regulatory matters beyond our control. Changes in interest rates affect, among other things, the value of the assets we manage and hold in our investment portfolio and the variable-rate borrowings and floating-rate preferred stock we use or issue to fund our operations and portfolio. Changes in interest rates also affect the interest rate swaps and caps, TBAs and other securities or instruments we may use to hedge our portfolio. As a result, our net interest income and adjusted net interest income are particularly affected by changes in interest rates.
For example, we hold residential loans and RMBS, some of which may have fixed rates or interest rates that adjust on various dates that are not synchronized to the adjustment dates on our repurchase agreements. In general, the re-pricing of our repurchase agreements and warehouse facilities occurs more quickly than the re-pricing of our variable-interest rate assets. Thus, it is likely that our floating rate financing, such as our repurchase agreements and warehouse facilities, may react to interest rates before our residential loans or RMBS because the weighted average next re-pricing dates on the related financing may have shorter time periods than that of the residential loans or RMBS. Moreover, changes in interest rates can directly impact prepayment speeds, thereby affecting our net return on residential loans and RMBS. During a declining interest rate environment, the prepayment of residential loans and RMBS may accelerate (as borrowers may opt to refinance at a lower interest rate) causing the amount of liabilities that have been extended by the use of repurchase agreements to increase relative to the amount of residential loans and RMBS, possibly resulting in a decline in our net return on residential loans and RMBS, as replacement residential loans and RMBS may have a lower yield than those being prepaid. Conversely, during an increasing interest rate environment, residential loans and RMBS may prepay more slowly than expected, requiring us to finance a higher amount of residential loans and RMBS than originally forecast and at a time when interest rates may be higher, resulting in a decline in our net return on residential loans and RMBS. Accordingly, each of these scenarios can negatively impact our net interest income and adjusted net interest income. In addition, when we purchase residential loans at a discount to par value, and borrowers then prepay at a slower rate than we expected, the decreased prepayments would result in a lower yield than expected on the asset and/or may result in a decline in the fair value of the residential loans.
We seek to manage interest rate risk in our portfolio by utilizing interest rate caps, interest rate swaps, swaptions, futures, options on futures and U.S. Treasury securities with the goal of optimizing earnings potential while seeking to maintain long term stable portfolio values. A consolidated multi-family property with a variable-rate mortgage payable has entered into an interest rate cap contract as required by its mortgage loan agreement. The Company may also be required by lenders on repurchase agreements for residential loans to enter into interest rate cap contracts.
Constructive’s primary exposure to interest rate risk arises from the impact of interest rate changes on its operating results and the fair value of its assets, including residential loans held for sale and IRLCs. In a declining interest rate environment, Constructive generally experiences higher loan origination volumes, improved gain on sale margins and increases in the fair value of its residential loans held for sale and IRLCs. Conversely, in a rising interest rate environment, loan origination volumes and gain on sale margins typically decline, and the fair value of these assets decreases, which can adversely affect Constructive’s results of operations.
135
Table of Contents
We utilize a model-based risk analysis system to assist in projecting interest rate-sensitive asset and liability performance over a scenario of different interest rates. Computation of the cash flows for interest rate-sensitive assets that may affect annualized adjusted net interest income are based on assumptions related to, among other things, prepayment speeds, slope of the yield curve, and composition and size of our invested assets. Assumptions for interest rate-sensitive liabilities relate to, among other things, anticipated interest rates, collateral requirements as a percentage of repurchase agreement and warehouse facility financings and amounts and terms of borrowings. As these assumptions may not be realized, adjusted net interest income results may therefore be significantly different from the annualized adjusted net interest income produced in our analyses. We also note that the uncertainty associated with the estimate of a change in adjusted net interest income is directly related to the size of interest rate move considered.
Based on the results of the model, the instantaneous changes in interest rates specified below would have had the following effect on annualized adjusted net interest income based on our assets and liabilities as of March 31, 2026 (dollar amounts in thousands):
| Changes in Interest Rates (basis points) | Changes in Adjusted Net Interest Income (1) (2) | |||||||
| +200 | $ | (141,023) | ||||||
| +100 | $ | (70,491) | ||||||
| -100 | $ | 70,495 | ||||||
| -200 | $ | 141,011 | ||||||
(1)Represents a non-GAAP financial measure. See Item 2, "Management's Discussion and Analysis of Financial Condition and Results of Operations — Non-GAAP Financial Measures" in this Quarterly Report on Form 10-Q for a reconciliation of the Company's non-GAAP financial measures to their most directly comparable GAAP measure.
(2)Certain assumptions have been made in connection with the calculation of the information set forth in the table and, as such, there can be no assurance that assumed events will occur or that other events will not occur that would affect the outcomes. The base interest rate scenario assumes interest rates as of March 31, 2026. This analysis utilizes assumptions and estimates based on management's judgment and experience. Future purchases and sales of assets could materially change our interest rate risk profile.
While this table reflects the estimated impact of interest rate changes on the static investment portfolio and residential loans held for sale, we actively manage our investments and continuously make adjustments to the size and composition of our asset and derivative hedge portfolios and interest-bearing liabilities. Actual results could differ significantly from those estimated in the table.
Interest rate changes may also impact our GAAP book value and adjusted book value as many of our assets and liabilities and related hedge derivatives, if any, are marked-to-market each quarter. Generally, as interest rates increase, the value of our mortgage-related assets decreases, and conversely, as interest rates decrease, the value of such investments will increase. Changes in interest rates would have the opposite impact on our liabilities at fair value. In general, we expect that, over time, changes in the net fair value of our net assets attributable to interest rate changes may be offset, to the degree we are hedged, by changes in the value of our interest rate swaps or other financial instruments used for hedging purposes. However, the relationship between spreads on our assets and liabilities and spreads on our hedging instruments may vary from time to time, resulting in a net aggregate GAAP book value and adjusted book value increase or decline. The floating rates that became or will become effective at the conclusion of the fixed rate period on our Series D Preferred Stock, Series E Preferred Stock and Series F Preferred Stock subject us to interest rate risk and could significantly increase the cost of dividends on such preferred stock. Such increased dividend costs could have an impact on net aggregate GAAP book value and adjusted book value and our ability to make distributions to our stockholders.
Our net interest income, adjusted net interest income and the fair value of our assets and our financing activities could be negatively affected by volatility in interest rates. A prolonged period of extremely volatile and unstable market conditions would likely increase our funding costs and negatively affect market risk mitigation strategies. Higher income volatility from changes in interest rates could cause a loss of future net interest income and adjusted net interest income and a decrease in current fair market values of our assets. Fluctuations in interest rates will impact both the level of income and expense recorded on most of our assets and liabilities and the market value of all or substantially all of our interest-earning assets and interest-bearing liabilities, which in turn could have a material adverse effect on our net income, operating results, or financial condition.
136
Table of Contents
Liquidity Risk
Liquidity is a measure of our ability to meet potential cash requirements, including ongoing commitments to repay borrowings, fund and maintain investments, pay dividends to our stockholders and other general business needs. The primary liquidity risk we face arises from financing long-maturity assets with shorter-term financings. We recognize the need to have funds available to operate our business. We manage and forecast our liquidity needs and sources daily to ensure that we have adequate liquidity at all times. We plan to meet liquidity through normal operations with the goal of avoiding unplanned sales of assets or emergency borrowing of funds.
We are subject to “margin call” risk on a significant portion of our repurchase agreements, warehouse facilities and derivative instruments. In the event the value of our assets pledged as collateral or the value of our derivative instruments suddenly decrease, margin calls could increase, causing an adverse change in our liquidity position. Additionally, if one or more of our repurchase agreement or warehouse facility counterparties chooses not to provide ongoing funding, we may be unable to replace the financing through other lenders on favorable terms or at all.
We also utilize longer-termed and/or more committed financing arrangements for certain of our credit investments, such as securitizations, term financings and corporate debt securities that provide less or no exposure to fluctuations in the collateral repricing determinations of financing counterparties or rapid liquidity reductions in repurchase agreement financing markets. These financings may at times involve greater expense relative to repurchase agreement funding. We provide no assurance that we will be able in the future to access sources of capital that are attractive to us, that we will be able to roll over or replace our repurchase agreements or other financing instruments as they mature from time to time in the future or that we otherwise will not need to resort to unplanned sales of assets to provide liquidity in the future. See Item 2, "Management's Discussion and Analysis of Financial Condition and Results of Operations — Liquidity and Capital Resources" and the other information in this Quarterly Report on Form 10-Q for further information about our liquidity and capital resource management.
Prepayment Risk
When borrowers repay the principal on their residential loans before maturity or faster than their scheduled amortization, the effect is to shorten the period over which interest is earned, and therefore, reduce the yield for residential mortgage assets purchased at a premium to their then current balance. Conversely, residential mortgage assets purchased for less than their then current balance, such as many of our residential loans, may exhibit higher yields due to faster prepayments. Furthermore, actual prepayment speeds may differ from our modeled prepayment speed projections impacting the effectiveness of any hedges we may have in place to mitigate financing and/or fair value risk. Generally, when market interest rates decline, borrowers have a tendency to refinance their mortgages, thereby increasing prepayments. Therefore, increased prepayments on our investments may accelerate the redeployment of our capital to generally lower yielding investments. Similarly, decreased prepayments are generally associated with increasing market interest rates and may slow our ability to redeploy capital to generally higher-yielding investments.
Our modeled prepayments will help determine the amount of hedging we use to offset changes in interest rates. If actual prepayment rates are higher than modeled, the yield will be less than modeled in cases where we paid a premium for the particular residential mortgage asset. Conversely, when we have paid a premium, if actual prepayment rates experienced are slower than modeled, we would amortize the premium over a longer time period, resulting in a higher yield to maturity.
In an environment of increasing prepayment speeds, the timing difference between the actual cash receipt of principal paydowns and the announcement of the principal paydowns may result in additional margin requirements from our repurchase agreement counterparties.
We mitigate prepayment risk by constantly evaluating our residential mortgage assets relative to prepayment speeds observed for assets with similar structures, quantities and characteristics. Furthermore, we stress-test the portfolio as to prepayment speeds and interest rate risk in order to further develop or make modifications to our hedge balances. Historically, we have not hedged 100% of our liability costs due to prepayment risk.
Credit Risk
Credit risk is the risk that we will not fully collect the principal we have invested in our credit sensitive assets, including residential loans, non-Agency RMBS, Mezzanine Lending and cross-collateralized mezzanine lending investments, due to borrower defaults or defaults by our operating partners in their payment obligations to us. In selecting credit sensitive assets, we seek to identify and invest in assets with characteristics that we believe offset or limit our exposure to defaults.
137
Table of Contents
We seek to manage credit risk through our pre-acquisition or pre-funding due diligence process, and by factoring projected credit losses into the purchase price we pay or loan terms we negotiate for all of our credit sensitive assets. In general, we evaluate relative valuation, supply and demand trends, prepayment rates, delinquency and default rates, vintage of collateral and macroeconomic factors as part of this process. Nevertheless, these procedures provide no assurance that we will not experience unanticipated credit losses which would materially affect our operating results. We also manage credit risk with credit default swaps on corporate bond indices for which the Company buys credit protection and pays periodic payments at fixed rates to credit protection sellers, in return for compensation for default (or similar credit event) by a reference index.
Recent inflationary pressures have caused, and a possible economic recession or stagnation in the U.S. in the near future may cause, an increase in the credit risk of our credit sensitive assets. We would expect delinquencies, defaults and requests for forbearance arrangements to rise should savings, incomes and revenues of renters, borrowers, operating partners and other businesses become increasingly constrained from a slow-down in economic activity. Any future period of payment deferrals, forbearance, delinquencies, defaults, foreclosures or losses will likely adversely affect our net interest income and adjusted net interest income from our residential loans, RMBS investments and multi-family loans and rental income and reduce the distributions we receive from our Mezzanine Lending and cross-collateralized mezzanine lending investments in multi-family apartment communities, the fair value of these assets, our ability to liquidate the collateral that may underlie these investments or obtain additional financing and the future profitability of our investments. Further, in the event of delinquencies, defaults and foreclosure, regulatory changes and policies designed to protect borrowers and renters may slow or prevent us from taking remediation actions or optimizing a resolution for or exit from the asset.
We purchase certain residential loans at a discount to par, reflecting a perceived higher risk of default. In connection with our loan acquisitions, we or a third-party due diligence firm perform an independent review of the mortgage file to assess the state of mortgage loan files, the servicing of the mortgage loan, compliance with existing guidelines, as well as our ability to enforce the contractual rights in the mortgage. We also obtain certain representations and warranties from each seller with respect to the mortgage loans, as well as the enforceability of the lien on the mortgaged property. A seller who breaches these representations and warranties may be obligated to repurchase the loan from us. In addition, as part of our process, we focus on selecting a servicer with the appropriate expertise to mitigate losses and maximize our overall return on these residential loans. This involves, among other things, performing due diligence on the servicer prior to their engagement, assigning the appropriate servicer for each loan based on certain characteristics and monitoring each servicer's performance on an ongoing basis.
Investments in non-Agency RMBS, CMBS and ABS also contain credit risk. These investments typically consist of either the senior, mezzanine or subordinate tranches in securitizations. The underlying collateral of these securitizations may be exposed to various macroeconomic and asset-specific credit risks. These securities have varying levels of credit enhancement which provide some structural protection from losses within the securitization. We undertake an in-depth assessment of the underlying collateral and securitization structure when investing in these assets, which may include modeling defaults, prepayments and losses across different scenarios. In addition, we are exposed to credit risk in our Mezzanine Lending and cross-collateralized mezzanine lending investments in owners of multi-family properties. The performance and value of these investments depend upon the applicable operating partner’s or borrower’s ability to effectively operate the multi-family properties that serve as the underlying collateral to produce cash flows adequate to pay distributions, interest or principal due to us or other investors or lenders. The Company monitors the performance and credit quality of the underlying assets in which it invests or that serve as collateral for its investments. In connection with these types of investments by us in multi-family properties, the procedures for ongoing monitoring include financial statement analysis and regularly scheduled site inspections of portfolio properties to assess property physical condition, performance of on-site staff and competitive activity in the sub-market. We also formulate annual budgets and performance goals alongside our operating partners for use in measuring the ongoing investment performance and credit quality of our investments. Additionally, the Company's Mezzanine Lending and cross-collateralized mezzanine lending investments typically provide us with various rights and remedies to protect our investment.
Constructive is also exposed to credit risk through its origination and sale of business purpose loans. This risk arises from potential borrower defaults while loans are held for sale. Although Constructive sells these loans to third-party investors in the secondary market without recourse, it provides customary representations and warranties regarding borrower credit information, loan documentation, and collateral quality. If these representations are breached, or if early payment defaults occur, Constructive may be required to repurchase the affected loans or indemnify investors for losses. Constructive records a provision for potential losses associated with these obligations based on historical experience and management’s assessment of incurred losses on previously sold loans that remain outstanding. The extent of such losses is influenced by economic conditions, housing market trends, investor repurchase practices, interest rate movements and the types of loans that are held for sale. We believe Constructive’s disciplined underwriting standards, which emphasize borrower credit quality, collateral valuation, and adherence to investor guidelines, mitigate these risks and support the credit quality of its loan production.
138
Table of Contents
Fair Value Risk
Changes in interest rates, market liquidity, credit quality and other factors also expose us to market value (fair value) fluctuation on our assets, liabilities and hedges. For certain of our credit sensitive assets, fair values may only be derived or estimated for these investments using various valuation techniques, such as computing the present value of estimated future cash flows using discount rates commensurate with the risks involved. However, the determination of estimated future cash flows is inherently subjective and imprecise and extremely volatile periods or disruptions in the market, such as during the severe market disruption that occurred in 2020 or the current volatile market environment, make such estimates and assumptions inherently less certain. As a result, we believe our market value (fair value) risk has significantly increased. Minor changes in assumptions or estimation methodologies can have a material effect on these derived or estimated fair values.
Our fair value estimates and assumptions are indicative of the interest rate and business environments as of March 31, 2026 and do not take into consideration the effects of subsequent changes. The following describes the methods and assumptions we use in estimating fair values of our financial instruments:
Fair value estimates are made as of a specific point in time based on estimates using present value or other valuation techniques. These techniques involve uncertainties and are significantly affected by the assumptions used and the judgments made regarding risk characteristics of various financial instruments, discount rates, estimate of future cash flows, future expected loss experience and other factors.
Changes in assumptions could significantly affect these estimates and the resulting fair values. Derived fair value estimates cannot be substantiated by comparison to independent markets and, in many cases, could not be realized in an immediate sale of the instrument. Also, because of differences in methodologies and assumptions used to estimate fair values, the fair values used by us should not be compared to those of other companies.
The table below presents the sensitivity of the fair value of our net assets as of March 31, 2026, using a discounted cash flow simulation model assuming an instantaneous interest rate shift. Application of this method results in an estimation of the fair market value change of our assets, liabilities and hedging instruments per 100 basis point shift in interest rates.
This analysis also takes into consideration the value of options embedded in certain of our assets including constraints on the re-pricing of the interest rate of assets resulting from periodic and lifetime cap features, as well as prepayment options. Assets and liabilities that are not interest rate-sensitive such as cash, payment receivables, prepaid expenses, payables and accrued expenses are excluded.
Changes in assumptions including, but not limited to, volatility, mortgage and financing spreads, prepayment behavior, credit conditions, defaults, as well as the timing and level of interest rate changes will affect the results of the model. Therefore, actual results are likely to vary from modeled results.
| Fair Value Changes | ||||||||
| Changes in Interest Rates | Percentage Change in Net Asset Fair Value (1) | |||||||
| (basis points) | ||||||||
| +200 | (2.14)% | |||||||
| +100 | (1.65)% | |||||||
| Base | — | |||||||
| -100 | 0.47% | |||||||
| -200 | 0.86% | |||||||
(1)Includes residential loans, residential loans held for sale, Mezzanine Lending investments, investment securities, interest rate-sensitive derivatives, mortgage servicing rights, residential loan securitizations, non-Agency RMBS re-securitization and senior unsecured notes at fair value.
Although the use of a model to perform market value sensitivity analysis is widely accepted as a tool in identifying potential risk in a changing interest rate environment, it should be noted that the model does not take into consideration changes that may occur such as, but not limited to, changes in asset composition, financing strategies, market spreads, business volumes or overall market liquidity. Accordingly, we make extensive use of an earnings simulation model to further analyze our level of interest rate risk.
139
Table of Contents
Capital Market Risk
We are exposed to risks related to the equity capital markets, and our related ability to raise capital through the issuance of our common stock, preferred stock or other equity instruments. We are also exposed to risks related to the debt capital markets, and our related ability to finance our business through credit facilities or other debt instruments. As a REIT, we are required to distribute a significant portion of our taxable income annually, which constrains our ability to accumulate operating cash flow and therefore may require us to utilize debt or equity capital to finance our business. We seek to mitigate these risks by monitoring the debt and equity capital markets to inform our decisions on the amount, timing, and terms of capital we raise. Based on the currently uncertain market environment, we expect the capital markets to remain volatile and uncertain at varying levels for the near future and this may adversely affect our ability to access capital to fund our operations, meet our obligations and make distributions to our stockholders.
140
Table of Contents
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures. We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the SEC, and that such information is accumulated and communicated to our management as appropriate to allow timely decisions regarding required disclosures. An evaluation was performed under the supervision and with the participation of our management, including our principal executive officer and principal financial officer, of the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of March 31, 2026. Based upon that evaluation, our principal executive officer and principal financial officer concluded that our disclosure controls and procedures were effective as of March 31, 2026.
Changes in Internal Control Over Financial Reporting. There have been no changes in our internal control over financial reporting during the quarter ended March 31, 2026 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
141
Table of Contents
PART II. OTHER INFORMATION
Item 1A. Risk Factors
There have been no material changes to the risk factors previously disclosed under Part I, “Item 1A. Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2025.
142
Table of Contents
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Common Stock
In February 2022, the Board of Directors approved a $200.0 million common stock repurchase program. In March 2023, the Board of Directors approved an upsize of the common stock repurchase program to $246.0 million. The program, which expires on March 31, 2027, allows the Company to make repurchases of shares of common stock, from time to time, in open market transactions, through privately negotiated transactions or block trades or other means, in accordance with applicable securities laws and the rules and regulations of Nasdaq. Subject to applicable securities laws, repurchases of the Company's common stock under the common stock repurchase program may be made at times and in amounts as we deem appropriate, using available cash resources. The timing and extent to which we repurchase our common stock will depend upon, among other things, market conditions, the share price of the Company's common stock, liquidity, regulatory requirements and other factors, and common stock repurchases may be commenced or suspended at any time without prior notice. Shares of the Company's common stock repurchased by us under the common stock repurchase program are cancelled and, until reissued by us, are deemed to be authorized but unissued shares of the Company's common stock.
During the three months ended March 31, 2026, the Company repurchased 612,464 shares of its common stock pursuant to the common stock repurchase program for a total cost of approximately $5.0 million, including fees and commissions paid to the broker, representing an average repurchase price of $8.17 per common share. As of March 31, 2026, $183.2 million of the approved amount remained available for the repurchase of shares of the Company's common stock under the common stock repurchase program.
The following table presents information with respect to the shares of the Company's common stock that we purchased during the three months ended March 31, 2026 (dollar amounts in thousands, except per share data):
Period (1) | Total Number of Shares Purchased | Average Price Paid per Share | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs | Approximate Dollar Value of Shares that May Yet be Purchased Under the Plans or Programs | ||||||||||||||||||||||
January 1, 2026 - January 31, 2026 | — | $ | — | — | $ | 188,180 | ||||||||||||||||||||
February 1, 2026 - February 28, 2026 | 273,186 | 8.05 | 273,186 | 185,985 | ||||||||||||||||||||||
March 1, 2026 - March 31, 2026 | 339,278 | 8.27 | 339,278 | 183,181 | ||||||||||||||||||||||
| Total | 612,464 | $ | 8.17 | 612,464 | $ | 183,181 | ||||||||||||||||||||
(1)On February 15, 2022, the Company’s Board of Directors approved a $200.0 million common stock repurchase program that authorizes the Company to make repurchases of shares of the Company’s common stock, which was announced on February 17, 2022. On March 15, 2023, the Company’s Board of Directors approved an upsize of the common stock repurchase program to $246.0 million, which was announced on March 15, 2023. The common stock repurchase program was initially set to expire March 31, 2023. The Company's Board of Directors extended the common stock repurchase program's expiration by one year in each of February 2023, February 2024 and February 2025, all of which extensions were previously announced. On February 16, 2026, the Company's Board of Directors extended the common stock repurchase program's expiration to March 31, 2027. This extension was announced on February 18, 2026.
Preferred Stock
In March 2023, the Board of Directors approved a $100.0 million preferred stock repurchase program. The program, which expires on March 31, 2027, allows the Company to make repurchases of shares of preferred stock, from time to time, in open market transactions, through privately negotiated transactions or block trades or other means, in accordance with applicable securities laws and the rules and regulations of Nasdaq.
During the three months ended March 31, 2026, the Company did not repurchase any shares of its preferred stock pursuant to the preferred stock repurchase program. As of March 31, 2026, $97.6 million of the approved amount remained available for the repurchase of shares of preferred stock under the preferred stock repurchase program.
143
Table of Contents
Item 6. Exhibits
EXHIBIT INDEX
Exhibit | Description | |||||||
3.1 | Articles of Amendment and Restatement of the Company, as amended (Incorporated by reference to Exhibit 3.1 to the Company’s Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on November 4, 2025). | |||||||
3.2 | Fourth Amended and Restated Bylaws of the Company (Incorporated by reference to Exhibit 3.2 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on September 2, 2025). | |||||||
3.3 | Articles Supplementary designating the Company’s 7.75% Series B Cumulative Redeemable Preferred Stock (the “Series B Preferred Stock”) (Incorporated by reference to Exhibit 3.3 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on May 31, 2013). | |||||||
3.4 | Articles Supplementary classifying and designating 2,550,000 additional shares of the Series B Preferred Stock (Incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on March 20, 2015). | |||||||
3.5 | Articles Supplementary classifying and designating the Company's 7.875% Series C Cumulative Redeemable Preferred Stock (the “Series C Preferred Stock”) (Incorporated by reference to Exhibit 3.5 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on April 21, 2015). | |||||||
3.6 | Articles Supplementary classifying and designating the Company's 8.00% Series D Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock (the “Series D Preferred Stock”) (Incorporated by reference to Exhibit 3.6 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on October 10, 2017). | |||||||
3.7 | Articles Supplementary classifying and designating 2,460,000 additional shares of the Series C Preferred Stock (Incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on March 29, 2019). | |||||||
3.8 | Articles Supplementary classifying and designating 2,650,000 additional shares of the Series D Preferred Stock (Incorporated by reference to Exhibit 3.3 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on March 29, 2019). | |||||||
3.9 | Articles Supplementary classifying and designating the Company's 7.875% Series E Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock (the “Series E Preferred Stock”) (Incorporated by reference to Exhibit 3.9 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on October 15, 2019). | |||||||
3.10 | Articles Supplementary classifying and designating 3,000,000 additional shares of the Series E Preferred Stock (Incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on November 27, 2019). | |||||||
3.11 | Articles Supplementary classifying and designating the Company’s 6.875% Series F Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock (the “Series F Preferred Stock”) (Incorporated by reference to Exhibit 3.9 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on July 6, 2021). | |||||||
3.12 | Articles Supplementary reclassifying and designating 6,600,000 authorized but unissued shares of the Series C Preferred Stock as additional shares of undesignated preferred stock, $0.01 par value per share, of the Company (Incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on August 5, 2021). | |||||||
3.13 | Articles Supplementary classifying and designating 2,000,000 additional shares of the Series F Preferred Stock (Incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on August 11, 2021). | |||||||
144
Table of Contents
3.14 | Articles Supplementary classifying and designating the Company’s 7.000% Series G Cumulative Redeemable Preferred Stock (the “Series G Preferred Stock”) (Incorporated by reference to Exhibit 3.10 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on November 23, 2021). | |||||||
3.15 | Articles Supplementary reclassifying and designating 6,000,000 authorized but unissued shares of the Series B Preferred Stock as additional shares of undesignated preferred stock, $0.01 par value per share, of the Company (Incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on December 23, 2021). | |||||||
3.16 | Articles Supplementary classifying and designating 2,000,000 additional shares of the Series G Preferred Stock (Incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on March 2, 2022). | |||||||
3.17 | Articles of Amendment effecting the change of the name of the Company (Incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on September 2, 2025). | |||||||
4.1 | Form of Common Stock Certificate (Incorporated by reference to Exhibit 4.1 to the Company’s Registration Statement on Form S-11 (Registration No. 333-111668) filed with the Securities and Exchange Commission on June 18, 2004). | |||||||
4.2 | Form of Certificate representing the Series D Preferred Stock (Incorporated by reference to Exhibit 3.7 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on October 10, 2017). | |||||||
4.3 | Form of Certificate representing the Series E Preferred Stock (Incorporated by reference to Exhibit 3.10 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on October 15, 2019). | |||||||
4.4 | Form of Certificate representing the Series F Preferred Stock (Incorporated by reference to Exhibit 3.10 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on July 6, 2021). | |||||||
4.5 | Form of Certificate representing the Series G Preferred Stock (Incorporated by reference to Exhibit 3.11 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on November 23, 2021). | |||||||
4.6 | Indenture, dated January 23, 2017, between the Company and U.S. Bank National Association, as trustee (Incorporated by reference to Exhibit 4.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on January 23, 2017). | |||||||
4.7 | Second Supplemental Indenture, dated as of June 28, 2024, between the Company and U.S. Bank Trust Company, National Association, as trustee (Incorporated by reference to Exhibit 4.9 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on June 28, 2024). | |||||||
4.8 | Form of 9.125% Senior Notes due 2029 (Incorporated by reference to Exhibit 4.10 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on June 28, 2024). | |||||||
4.9 | Third Supplemental Indenture, dated as of January 14, 2025, between the Company and U.S. Bank Trust Company, National Association, as trustee (Incorporated by reference to Exhibit 4.11 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on January 14, 2025). | |||||||
4.10 | Form of 9.125% Senior Notes due 2030 (Incorporated by reference to Exhibit 4.12 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on January 14, 2025). | |||||||
4.11 | Fourth Supplemental Indenture, dated July 8, 2025, between the Company and U.S. Bank Trust Company, National Association, as trustee (Incorporated by reference to Exhibit 4.14 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on July 8, 2025). | |||||||
145
Table of Contents
4.12 | Form of 9.875% Senior Notes Due 2030 of the Company (Incorporated by reference to Exhibit 4.15 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on July 8, 2025). | |||||||
4.13 | Fifth Supplemental Indenture, dated January 13, 2026, between the Company and U.S. Bank Trust Company, National Association, as trustee (Incorporated by reference to Exhibit 4.16 to the Company's Registration Statement on Form 8-A filed with the Securities and Exchange Commission on January 13, 2026). | |||||||
4.14 | Form of 9.250% Senior Notes Due 2031 of the Company (Incorporated by reference to Exhibit 4.17 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on January 13, 2026). | |||||||
Certain instruments defining the rights of holders of long-term debt securities of the Company and its subsidiaries are omitted pursuant to Item 601(b)(4)(iii) of Regulation S-K. The Company hereby undertakes to furnish to the Securities and Exchange Commission, upon request, copies of any such instruments. | ||||||||
10.1† | Form of 2026 Performance Stock Unit Award Agreement (Incorporated by reference to Exhibit 10.33 to the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 20, 2026). | |||||||
10.2† | Form of 2026 Restricted Stock Unit Award Agreement (Incorporated by reference to Exhibit 10.34 to the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 20, 2026). | |||||||
10.3† | The Company’s 2026 Annual Incentive Plan (Incorporated by reference to Exhibit 10.35 to the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 20, 2026). | |||||||
31.1* | Certification of the Chief Executive Officer Pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |||||||
31.2* | Certification of the Chief Financial Officer Pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |||||||
32.1** | Certification Pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |||||||
101.INS*** | XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document. | |||||||
101.SCH*** | Taxonomy Extension Schema Document | |||||||
101.CAL*** | Taxonomy Extension Calculation Linkbase Document | |||||||
101.DEF XBRL*** | Taxonomy Extension Definition Linkbase Document | |||||||
101.LAB*** | Taxonomy Extension Label Linkbase Document | |||||||
101.PRE*** | Taxonomy Extension Presentation Linkbase Document | |||||||
| 104 | The cover page for the Registrant’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2026 (formatted in Inline XBRL and contained in Exhibit 101). | |||||||
†Management contract or compensatory plan or arrangement.
*Filed herewith.
** Furnished herewith. Such certification shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended.
146
Table of Contents
*** Submitted electronically herewith. Attached as Exhibit 101 to this report are the following documents formatted in XBRL (Extensible Business Reporting Language): (i) Condensed Consolidated Balance Sheets at March 31, 2026 and December 31, 2025; (ii) Condensed Consolidated Statements of Operations for the three months ended March 31, 2026 and 2025; (iii) Condensed Consolidated Statements of Changes in Stockholders’ Equity for the three months ended March 31, 2026 and 2025; (iv) Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2026 and 2025; and (v) Notes to Condensed Consolidated Financial Statements.
147
Table of Contents
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
ADAMAS TRUST, INC. | |||||||||||
| Date: | May 1, 2026 | By: | /s/ Jason T. Serrano | ||||||||
| Jason T. Serrano | |||||||||||
| Chief Executive Officer | |||||||||||
| (Principal Executive Officer) | |||||||||||
| Date: | May 1, 2026 | By: | /s/ Kristine R. Nario-Eng | ||||||||
| Kristine R. Nario-Eng | |||||||||||
| Chief Financial Officer | |||||||||||
| (Principal Financial and Accounting Officer) | |||||||||||
148
FAQ
How did Adamas Trust (ADAM) perform financially in Q1 2026?
Adamas Trust reported net income attributable to common stockholders of $36.9 million, up from $30.3 million a year earlier. Basic EPS rose to $0.41, supported by stronger net interest income and sizable gains from derivatives, mortgage banking and a multifamily property sale.
What were Adamas Trust’s key revenue drivers in the quarter ended March 31, 2026?
Key drivers were $48.4 million of net interest income, $87.8 million of gains on derivative instruments and $15.3 million from mortgage banking activities. These offset net unrealized investment losses of about $62.6 million and realized losses of $10.7 million on securities and IO write-downs.
How large is Adamas Trust’s investment and loan portfolio as of March 31, 2026?
As of March 31, 2026, investment securities available for sale at fair value totaled $6.96 billion, primarily Agency RMBS, while residential loans at fair value were $4.50 billion. Additional multi-family loans and equity investments had fair values of $55.9 million and $23.5 million, respectively.
What is Adamas Trust’s leverage position and key debt balances in Q1 2026?
Repurchase agreements and warehouse facilities had a carrying value of $7.02 billion, and collateralized debt obligations totaled $3.47 billion. Senior unsecured notes were $339.6 million, while mortgages payable on real estate were $276.0 million, reflecting a highly leveraged REIT capital structure.
How did Adamas Trust’s cash flows look for the three months ended March 31, 2026?
Net cash used in operating activities was $16.7 million, driven by loan originations, trading and fair value adjustments. Investing activities used $67.0 million, mainly from loan and securities purchases, while financing activities provided $106.7 million, including new securitizations, note issuance and higher repo funding.
What role did securitizations and VIEs play in Adamas Trust’s Q1 2026 results?
The company completed a residential loan securitization with net proceeds of about $308.5 million and continues to consolidate several Variable Interest Entities, including Financing VIEs and Consolidated SLST. These structures fund residential loans and influence reported assets, liabilities and net income allocations.