Cherry Hill Mortgage (NYSE: CHMI) outlines MSR and RMBS-focused REIT model
Cherry Hill Mortgage Investment Corporation files its annual report describing a fully integrated, internally managed residential mortgage REIT focused on servicing-related assets and RMBS in the United States.
The company invests in mortgage servicing rights (MSRs), Excess MSRs and Agency/non-Agency RMBS, financed mainly through repurchase agreements and dedicated MSR credit facilities with Fannie Mae and Freddie Mac of up to $100 million each. It maintains REIT status by distributing at least 90% of REIT taxable income and operating within Investment Company Act and tax constraints.
In November 2024, Cherry Hill internalized management by hiring its senior team directly, ending its external management agreement without a termination fee, and now runs two segments: RMBS investments and Servicing Related Assets. The report highlights extensive risk factors, including interest-rate sensitivity, prepayments, credit and servicing performance, regulatory changes, cybersecurity, leverage and climate-related impacts.
Positive
- None.
Negative
- None.
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
|
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
|
|
|
|
|
(Address of principal executive offices)
|
(Zip Code)
|
(Registrant’s telephone number, including area code)
|
Title of Each Class
|
Trading Symbol(s)
|
Name of Each Exchange on Which
Registered
|
|
|
|
|
|
|
|
|
None
|
Large accelerated filer
|
☐
|
|
☒
|
|
Non-accelerated filer
|
☐
|
Smaller reporting company
|
|
|
Emerging growth company
|
|
|
Page
|
||
|
PART I
|
8
|
|
|
Item 1.
|
Business
|
8
|
|
Item 1A.
|
Risk Factors
|
14
|
|
Item 1B.
|
Unresolved Staff Comments
|
34 |
|
Item 1C.
|
Cybersecurity
|
34 |
|
Item 2.
|
Properties
|
34 |
|
Item 3.
|
Legal Proceedings
|
34 |
|
Item 4.
|
Mine Safety Disclosures
|
34 |
|
PART II
|
35 | |
|
Item 5.
|
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|
35 |
|
Item 6.
|
Reserved
|
38 |
|
Item 7.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
39 |
|
Item 7A.
|
Quantitative and Qualitative Disclosures about Market Risk
|
60 |
|
Item 8.
|
Consolidated Financial Statements and Supplementary Data
|
64 |
|
Item 9.
|
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|
105 |
|
Item 9A.
|
Controls and Procedures
|
105 |
|
Item 9B.
|
Other Information
|
107 |
|
Item 9C.
|
Disclosure Regarding Foreign Jurisdictions that Prevent Inspections
|
107 |
|
PART III
|
107 | |
|
Item 10.
|
Directors, Executive Officers and Corporate Governance
|
107 |
|
Item 11.
|
Executive Compensation
|
108 |
|
Item 12.
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|
108 |
|
Item 13.
|
Certain Relationships and Related Transactions, and Director Independence
|
108 |
|
Item 14.
|
Principal Accountant Fees and Services
|
108 |
|
PART IV
|
108 | |
|
Item 15.
|
Exhibits and Financial Statement Schedules
|
108 |
|
Item 16.
|
Form 10-K Summary
|
112 |
| • |
the Company’s investment objectives and business strategy;
|
| • |
the Company’s exposure to future litigation, regulatory proceedings and governmental investigations;
|
| • |
the Company’s ability to raise capital through the sale of its equity and debt securities and to invest the net proceeds of any such offering in the target assets, if any, identified at the time of the
offering;
|
| • |
the Company’s ability to obtain future financing arrangements and refinance existing financing arrangements as they mature;
|
| • |
the Company’s expected leverage;
|
| • |
the Company’s expected investments and the timing thereof;
|
| • |
the Company’s ability to acquire Servicing Related Assets and mortgage and real estate-related securities;
|
| • |
the Company’s ability to make distributions to holders of the Company’s common and preferred stock;
|
| • |
the Company’s ability to compete in the marketplace;
|
| • |
the Company’s ability to hedge interest rate risk and prepayment risk associated with its assets;
|
| • |
market, industry and economic trends;
|
| • |
recent market developments and actions taken and to be taken by the U.S. Government, the U.S. Treasury, the Board of Governors of the Federal Reserve System, Fannie Mae, Freddie Mac, Ginnie Mae and the U.S.
Securities and Exchange Commission (“SEC”);
|
| • |
mortgage loan modification programs and future legislative actions;
|
| • |
the Federal Reserve’s potential changes in interest rates;
|
| • |
the Company’s ability to qualify and maintain qualification as a REIT under the Code and limitations on the Company’s business due to compliance with requirements for maintaining its qualification as a REIT
under the Code;
|
| • |
the Company’s ability to maintain an exception from the definitions of “investment company” under the Investment Company Act of 1940, as amended (the “Investment Company Act”), or otherwise not fall within
those definitions;
|
| • |
projected capital and operating expenditures;
|
| • |
availability of qualified personnel; and
|
| • |
projected prepayment and/or default rates.
|
| • |
the factors referenced in this Annual Report on Form 10-K, including those set forth under “Item 1. Business” and “Item 1A. Risk Factors” of Part I and “Item 7. Management’s Discussion and Analysis of
Financial Condition and Results of Operations” of Part II;
|
| • |
general volatility of the capital markets;
|
| • |
deterioration in domestic and global economic conditions or failure of conditions to improve as anticipated;
|
| • |
regulatory and legal developments;
|
| • |
inflationary trends could result in further interest rate increases or sustained higher interest rates for longer than expected periods of time, which could lead to increased market volatility;
|
| • |
changes in the Company’s investment objectives and business strategy;
|
| • |
availability, terms and deployment of capital;
|
| • |
availability of suitable investment opportunities;
|
| • |
the Company’s ability to operate its licensed mortgage servicing subsidiary and oversee the activities of such subsidiary;
|
| • |
the Company’s ability to manage various operational and regulatory risks associated with its business;
|
| • |
changes in the Company’s assets, interest rates or the general economy;
|
| • |
increased rates of default and/or decreased recovery rates on the Company’s investments, including as a result of the effects of more severe weather and changes in traditional weather patterns;
|
| • |
changes in interest rates, interest rate spreads, the yield curve, prepayment rates or recapture rates;
|
| • |
limitations on the Company’s business due to compliance with requirements for maintaining its qualification as a REIT under the Code and the Company’s exception from the definitions of “investment company”
under the Investment Company Act (or of otherwise not falling within those definitions);
|
| • |
the degree and nature of the Company’s competition, including competition for the residential mortgage assets in which the Company invests; and
|
| • |
other risks associated with acquiring, investing in and managing residential mortgage assets.
|
| • |
The Company uses third-party servicers to directly service the loans underlying its Servicing Related Assets which exposes the Company to the risk that such third-party servicers fail to comply with
applicable law, including data protection and privacy laws, and the requirements of the Agencies that own those loans.
|
| • |
Relatively high rates of prepayments on residential mortgage loans adversely affect the values of the Company’s assets.
|
| • |
The Company relies on financial modeling to value its Servicing Related Assets.
|
| • |
The Company cannot predict the impact future actions by the Federal Reserve will have on the Company’s business, and any such actions may negatively impact the Company.
|
| • |
The Company uses leverage to increase returns, but it exposes the Company to margin calls on its investable assets.
|
| • |
Future litigation, regulatory proceedings and governmental investigations could adversely affect the Company’s business, results of operations and financial condition.
|
| • |
Maintenance of certain exceptions from (or otherwise not falling within) the definitions of “investment company” under the Investment Company Act imposes significant limitations on the Company’s operations.
|
| • |
The REIT rules impose ownership limits which may discourage a possible takeover. Certain provisions of Maryland law have the same effect.
|
| • |
The trading volume and market prices for shares of the Company’s equity securities tend to be volatile due to the relatively small market capitalization of our Company.
|
| • |
The Company’s preferred stock has not been rated and is junior to its debt and any additional shares of Senior Stock (as defined below) that the Company may issue.
|
| • |
The Company may not be able to pay dividends on its equity securities.
|
| • |
The Company’s preferred stock has very limited voting rights which generally do not include voting for directors.
|
| • |
If the Company fails to satisfy the ongoing REIT qualification tests, it will become subject to taxation which will adversely affect the return on your investment.
|
| • |
In order to satisfy those requirements, the Company may be required to forgo or liquidate otherwise attractive investments.
|
| • |
The Company could lose its status as a REIT if the IRS successfully challenges its characterization of investments in internally created excess mortgage servicing rights.
|
| • |
The REIT rules require that the Company’s mortgage servicing rights be held by a taxable REIT subsidiary, and the taxes payable by its taxable REIT subsidiary reduce the returns from that investment.
|
| Item 1. |
Business
|
| • |
RMBS, including Agency RMBS, residential mortgage pass-through certificates, CMOs and TBAs; and
|
| • |
Servicing Related Assets consisting of MSRs and Excess MSRs.
|
| • |
allocating a substantial portion of our equity capital to the acquisition of Servicing Related Assets;
|
| • |
the creation of intercompany Excess MSRs from MSRs acquired by our mortgage servicing subsidiary, Aurora;
|
| • |
acquiring RMBS on a leveraged basis; and
|
| • |
opportunistically mitigating our prepayment and interest rate and, to a lesser extent, credit risk by using a variety of hedging instruments and, where applicable and available, recapture agreements.
|
| • |
To reduce waste and promote a cleaner environment, we recycle paper, glass, plastic and aluminum cans, electronic equipment, batteries and ink cartridges, and we emphasize electronic communications, record
storage e-statements and invoices to reduce our office paper usage.
|
| • |
To reduce our carbon footprint, we utilize video conferencing as an alternative to business travel.
|
| • |
To reduce energy usage, we use Energy Star ® certified products, printers and televisions.
|
| Item 1A. |
Risk Factors
|
| • |
its failure to comply with applicable laws and regulations;
|
| • |
its failure to perform its loss mitigation obligations;
|
| • |
a downgrade in its servicer rating;
|
| • |
its failure to perform adequately in its external audits;
|
| • |
a failure in or poor performance of its operational systems or infrastructure;
|
| • |
a data breach and other cybersecurity incidents impacting a mortgage servicer;
|
| • |
regulatory or legal scrutiny, enforcement proceedings, consent orders or similar actions regarding any aspect of its operations, including, but not limited to, servicing practices and foreclosure processes
lengthening foreclosure timelines; or
|
| • |
the transfer of servicing to another party.
|
| • |
payments made by such mortgage servicer to us, or obligations incurred by it, being voided by a court under federal or state preference laws or federal or state fraudulent conveyance laws; or
|
| • |
any agreement between us and the mortgage servicer being rejected in a bankruptcy proceeding.
|
| • |
interest rate hedging can be expensive, particularly during periods of rising and volatile interest rates;
|
| • |
available interest rate hedges may not correspond directly with the interest rate risk for which protection is sought;
|
| • |
the duration of the hedge may not match the duration of the related assets or liabilities being hedged;
|
| • |
to the extent hedging transactions do not satisfy certain provisions of the Code, and are not made through a TRS, the amount of income that a REIT may earn from hedging transactions to offset interest rate
losses is limited by U.S. federal tax provisions governing REITs;
|
| • |
the value of derivatives used for hedging may be adjusted from time to time in accordance with accounting rules to reflect changes in fair value. Downward adjustments or “mark-to-market losses” would reduce
our total stockholders’ equity;
|
| • |
the credit quality of the hedging counterparty owing money on the hedge may be downgraded to such an extent that it impairs our ability to sell or assign our side of the hedging transaction; and
|
| • |
the hedging counterparty owing money in the hedging transaction may default on its obligation to pay.
|
| • |
“business combination” provisions that, subject to limitations, prohibit certain business combinations between us and an “interested stockholder” (defined generally as any person who beneficially owns 10%
or more of the voting power of our outstanding voting stock or an affiliate or associate of ours who, at any time within the two-year period immediately prior to the date in question, was the beneficial owner of 10% or more of the voting
power of our then-outstanding stock) or an affiliate of an interested stockholder for five years after the most recent date on which the stockholder became an interested stockholder, and thereafter require two supermajority stockholder
votes to approve any such combination; and
|
| • |
“control share” provisions that provide that a holder of “control shares” of the Company (defined as voting shares of stock which, when aggregated with all other shares of stock owned by the acquiror or in
respect of which the acquiror is able to exercise or direct the exercise of voting power (except solely by virtue of a revocable proxy), entitle the acquiror to exercise one of three increasing ranges of voting power in electing
directors) acquired in a “control share acquisition” (defined as the direct or indirect acquisition of ownership or control of issued and outstanding “control shares,” subject to certain exceptions) generally has no voting rights with
respect to the control shares except to the extent approved by our stockholders by the affirmative vote of two-thirds of all the votes entitled to be cast on the matter, excluding all interested shares.
|
| • |
actual receipt of an improper benefit or profit in money, property or services; or
|
| • |
active and deliberate dishonesty by the director or officer that was established by a final judgment and is material to the cause of action.
|
| • |
the uncertainty and economic impact of global pandemics, and the resulting impact on market liquidity, the value of assets and availability of financing;
|
| • |
actual or anticipated variations in our quarterly operating results;
|
| • |
increases in market interest rates that lead purchasers of our common stock to demand a higher yield or to seek alternative investments;
|
| • |
changes in market valuations of similar companies;
|
| • |
adverse market reaction to any increased indebtedness we incur in the future;
|
| • |
additions or departures of key personnel;
|
| • |
actions by stockholders;
|
| • |
speculation in the press or investment community;
|
| • |
general market, economic and political conditions and the impact of these conditions on the global credit markets;
|
| • |
the operating performance of other similar companies;
|
| • |
changes in accounting principles; and
|
| • |
passage of legislation, changes in monetary policy or other regulatory developments that adversely affect us or our industry.
|
| • |
85% of our REIT ordinary income for that year;
|
| • |
95% of our REIT capital gain net income for that year; and
|
| • |
any undistributed taxable income from prior years.
|
| Item 1B. |
Unresolved Staff Comments
|
| Item 1C. |
Cybersecurity
|
| Item 2. |
Properties
|
| Item 3. |
Legal Proceedings
|
| Item 4. |
Mine Safety Disclosures
|
| Item 5. |
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities Market Information
|
| • |
actual results of operations;
|
| • |
our level of retained cash flows;
|
| • |
our ability to make additional investments in our target assets;
|
| • |
restrictions under Maryland law;
|
| • |
the terms of our preferred stock;
|
| • |
any debt service requirements;
|
| • |
our taxable income;
|
| • |
the annual distribution requirements under the REIT provisions of the Code; and
|
| • |
other factors that our board of directors may deem relevant.
|
|
|
Declaration
Date
|
Record Date
|
Payment
Date
|
Amount per Share
|
||||||
|
2025
|
|
|
|
|||||||
|
Fourth Quarter
|
12/12/2025
|
12/31/2025
|
1/30/2026
|
$
|
0.10
|
|||||
|
Third Quarter
|
9/15/2025
|
9/30/2025
|
10/31/2025
|
$
|
0.10
|
|||||
|
Second Quarter
|
6/12/2025
|
6/30/2025
|
7/31/2025
|
$
|
0.15
|
|||||
|
First Quarter
|
3/12/2025
|
3/31/2025
|
4/30/2025
|
$
|
0.15
|
|||||
|
2024
|
|
|
|
|||||||
|
Fourth Quarter
|
12/12/2024
|
12/31/2024
|
1/31/2025
|
$
|
0.15
|
|||||
|
Third Quarter
|
9/13/2024
|
9/30/2024
|
10/31/2024
|
$
|
0.15
|
|||||
|
Second Quarter
|
6/13/2024
|
6/28/2024
|
7/31/2024
|
$
|
0.15
|
|||||
|
First Quarter
|
3/14/2024
|
3/28/2024
|
4/30/2024
|
$
|
0.15
|
|||||

|
Year Ended
|
||||||||||||||||||||
|
December 31, 2021
|
December 31, 2022
|
December 31, 2023
|
December 31, 2024
|
December 31, 2025 |
||||||||||||||||
|
Cherry Hill Mortgage Investment Corporation
|
$
|
101.61
|
$
|
84.75
|
$
|
68.76
|
$
|
53.72
|
$
|
61.96
|
||||||||||
|
Russel 2000
|
$
|
114.82
|
$
|
91.35
|
$
|
106.82
|
$
|
119.14
|
$
|
134.40
|
||||||||||
|
S&P U.S. BMI Mortgage REITs (A)
|
$
|
114.76
|
$
|
85.37
|
$
|
98.54
|
$
|
99.09
|
$
|
114.62
|
||||||||||
|
S&P 500
|
$
|
128.71
|
$
|
105.40
|
$
|
133.10
|
$
|
166.40
|
$
|
196.16
|
||||||||||
| (A) |
In addition to the Company, as of December 31, 2025, the S&P U.S. BMI Mortgage REITs Index comprised the following companies: AFC Gamma Inc., AG Mortgage Investment Trust, Inc., AGNC
Investment Corp., Angel Oak Mortgage, Inc., Apollo Commercial Real Estate Finance, Inc., Arbor Realty Trust, Inc., Ares Commercial RE Corporation, Arlington Asset Invt Corp., ARMOUR Residential REIT, Inc., Blackstone Mortgage Trust, Inc.,
BrightSpire Capital, Inc., Broadmark Realty Capital Inc., Chimera Investment Corporation, Claros Mortgage Trust, Inc., Dynex Capital, Inc., Ellington Financial Inc., Ellington Residential Mortgage REIT, Franklin BSP Realty Trust, Inc.,
Granite Point Mortgage Trust, Inc., Great Ajax Corp., Hannon Armstrong Sustainable Infrastructure Capital, Inc., Invesco Mortgage Capital Inc., KKR Real Estate Finance Trust Inc., Ladder Capital Corp, Lument Finance Trust, Inc., MFA
Financial, Inc., New York Mortgage Trust, Inc., NexPoint Real Estate Finance, Inc., Orchid Island Capital, Inc., PennyMac Mortgage Investment Trust, Ready Capital Corporation, Redwood Trust, Inc., Rithm Capital Corp., Sachem Capital
Corp., Seven Hills Realty Trust, Starwood Property Trust, Inc., TPG RE Finance Trust, Inc, and Western Asset Mortgage Capital Corporation.
|
|
Number of
Securities Issued or
to be Issued Upon
Exercise
|
Number of
Securities
Remaining
Available For
Future Issuance
Under Equity
Compensation Plans
|
|||||||
|
Equity compensation Plans Approved By Shareholders
|
2,336,749
|
|||||||
|
LTIP-OP Units
|
663,492
|
|||||||
|
Forfeited/Redeemed LTIP-OP Units
|
(57,689
|
)
|
||||||
|
Converted LTIP-OP Units
|
(65,037
|
)
|
||||||
|
Issued Shares of Common Stock
|
510,475
|
|||||||
|
Forfeited Shares of Common Stock
|
(3,155
|
)
|
||||||
|
Witheld Shares of Common Stock
|
(24,620
|
)
|
||||||
|
Issued Restricted Stock Units
|
181,942
|
|||||||
|
Forfeited Restricted Stock Units
|
-
|
|||||||
|
Settled Restricted Stock Units
|
(60,041
|
)
|
||||||
|
Witheld Restricted Stock Units
|
||||||||
|
Equity Compensation Plans Not Approved By Shareholders
|
-
|
|||||||
| Item 6. |
Reserved
|
| Item 7. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
Quarter Ended
|
Average
Asset Yield
|
Average
Cost of Funds (A)
|
Average Net
Interest Rate Spread
|
|||||||||
|
December 31, 2025
|
5.08
|
%
|
1.62
|
%
|
3.46
|
%
|
||||||
|
September 30, 2025
|
5.08
|
%
|
1.31
|
%
|
3.77
|
%
|
||||||
|
June 30, 2025
|
5.08
|
%
|
1.17
|
%
|
3.91
|
%
|
||||||
|
March 31, 2025
|
5.00
|
%
|
1.30
|
%
|
3.70
|
%
|
||||||
|
December 31, 2024
|
4.91
|
%
|
1.12
|
%
|
3.79
|
%
|
||||||
|
September 30, 2024
|
4.93
|
%
|
1.00
|
%
|
3.92
|
%
|
||||||
|
June 30, 2024
|
4.88
|
%
|
1.13
|
%
|
3.74
|
%
|
||||||
|
March 31, 2024
|
4.83
|
%
|
1.07
|
%
|
3.75
|
%
|
||||||
| (A) |
Average Cost of Funds also includes the benefits of related swaps.
|
| • |
the interest expense associated with our borrowings to increase;
|
| • |
the value of our assets to fluctuate;
|
| • |
the coupons on any adjustable-rate and hybrid RMBS we may own to reset, although on a delayed basis, to higher interest rates;
|
| • |
prepayments on our RMBS to slow, thereby slowing the amortization of our purchase premiums and the accretion of our purchase discounts; and
|
| • |
an increase in the value of any interest rate swap agreements we may enter into as part of our hedging strategy.
|
| • |
prepayments on our RMBS to increase, thereby accelerating the amortization of our purchase premiums and the accretion of our purchase discounts;
|
| • |
the interest expense associated with our borrowings to decrease;
|
| • |
the value of our assets to fluctuate;
|
| • |
a decrease in the value of any interest rate swap agreements we may enter into as part of our hedging strategy; and
|
| • |
coupons on any adjustable-rate and hybrid RMBS assets we may own to reset, although on a delayed basis, to lower interest rates.
|
|
Year Ended December 31,
|
||||||||
|
2025
|
2024
|
|||||||
|
Income
|
||||||||
|
Interest income
|
$
|
61,095
|
$
|
55,798
|
||||
|
Interest expense
|
49,778
|
55,769
|
||||||
|
Net interest income
|
11,317
|
29
|
||||||
|
Servicing fee income
|
43,299
|
48,527
|
||||||
|
Servicing costs
|
9,275
|
12,418
|
||||||
|
Net servicing income
|
34,024
|
36,109
|
||||||
|
Other income (loss)
|
||||||||
|
Realized loss on RMBS, net
|
(6,045
|
)
|
(6,595
|
)
|
||||
|
Realized gain on investments in MSRs, net
|
-
|
504
|
||||||
|
Realized gain on derivatives, net
|
7,037
|
21,322
|
||||||
|
Realized gain on acquired assets, net
|
2
|
2
|
||||||
|
Unrealized gain (loss) on RMBS, measured at fair value through earnings, net
|
35,578
|
(19,445
|
)
|
|||||
|
Unrealized gain (loss) on derivatives, net
|
(39,767
|
)
|
9,809
|
|||||
|
Unrealized loss on investments in Servicing Related Assets
|
(18,825
|
)
|
(7,160
|
)
|
||||
|
Total Income
|
23,321
|
34,575
|
||||||
|
Expenses
|
||||||||
|
General and administrative expense
|
7,704
|
10,654
|
||||||
|
Compensation and benefits
|
6,478
|
1,572
|
||||||
|
Management fee to affiliate
|
-
|
6,037
|
||||||
|
Total Expenses
|
14,182
|
18,263
|
||||||
|
Income Before Income Taxes
|
9,139
|
16,312
|
||||||
|
Provision for corporate business taxes
|
2,197
|
4,102
|
||||||
|
Net Income
|
6,942
|
12,210
|
||||||
|
Net income allocated to noncontrolling interests in Operating Partnership
|
(114
|
)
|
(240
|
)
|
||||
|
Dividends on preferred stock
|
(9,829
|
)
|
(9,969
|
)
|
||||
|
Gain on repurchase and retirement of preferred stock
|
-
|
78
|
||||||
|
Net Income (Loss) Applicable to Common Stockholders
|
$
|
(3,001
|
)
|
$
|
2,079
|
|||
|
Servicing
Related
Assets
|
RMBS
|
All Other
|
Total
|
|||||||||||||
|
Income Statement
|
||||||||||||||||
|
Year Ended December 31, 2025
|
||||||||||||||||
|
Interest income
|
$
|
134
|
$
|
60,961
|
$
|
-
|
$
|
61,095
|
||||||||
|
Interest expense
|
1,487
|
48,291
|
-
|
49,778
|
||||||||||||
|
Net interest income (expense)
|
(1,353
|
)
|
12,670
|
-
|
11,317
|
|||||||||||
|
Servicing fee income
|
43,299
|
-
|
-
|
43,299
|
||||||||||||
|
Servicing costs
|
9,275
|
-
|
-
|
9,275
|
||||||||||||
|
Net servicing income
|
34,024
|
-
|
-
|
34,024
|
||||||||||||
|
Other expense (A)
|
(18,121
|
)
|
(3,899
|
)
|
-
|
(22,020
|
)
|
|||||||||
|
Other operating expenses (B)
|
(3,513
|
)
|
(2,810
|
)
|
(7,859
|
)
|
(14,182
|
)
|
||||||||
|
Provision for corporate business taxes
|
(2,197
|
)
|
-
|
-
|
(2,197
|
)
|
||||||||||
|
Net other comprehensive income
|
-
|
10,904
|
-
|
10,904
|
||||||||||||
|
Comprehensive income (loss)
|
$
|
8,840
|
$
|
16,865
|
$
|
(7,859
|
)
|
$
|
17,846
|
|||||||
|
Year Ended December 31, 2024
|
||||||||||||||||
|
Interest income
|
$
|
5
|
$
|
55,793
|
$
|
-
|
$
|
55,798
|
||||||||
|
Interest expense
|
1,404
|
54,365
|
-
|
55,769
|
||||||||||||
|
Net interest income (expense)
|
(1,399
|
)
|
1,428
|
-
|
29
|
|||||||||||
|
Servicing fee income
|
48,527
|
-
|
-
|
48,527
|
||||||||||||
|
Servicing costs
|
12,418
|
-
|
-
|
12,418
|
||||||||||||
|
Net servicing income
|
36,109
|
-
|
-
|
36,109
|
||||||||||||
|
Other income (expense) (A)
|
(8,117
|
)
|
6,554
|
-
|
(1,563
|
)
|
||||||||||
|
Other operating expenses (B)
|
(3,910
|
)
|
(1,141
|
)
|
(13,212
|
)
|
(18,263
|
)
|
||||||||
|
Provision for corporate business taxes
|
(4,102
|
)
|
-
|
-
|
(4,102
|
)
|
||||||||||
|
Net other comprehensive loss
|
-
|
(4,725
|
)
|
-
|
(4,725
|
)
|
||||||||||
|
Comprehensive income (loss)
|
$
|
18,581
|
$
|
2,116
|
$
|
(13,212
|
)
|
$
|
7,485
|
|||||||
| (A) |
Included in other income (expense) are realized and unrealized gains (losses) on Servicing Related Assets, RMBS and derivatives.
|
| (B) |
Included in other operating expenses are general and administrative expenses, compensation and benefits and management fee to affiliate.
|
|
Servicing
Related Assets
|
RMBS
|
All Other
|
Total
|
|||||||||||||
|
Balance Sheet
|
||||||||||||||||
|
December 31, 2025
|
||||||||||||||||
|
Investments
|
$
|
214,831
|
$
|
1,213,851
|
$
|
-
|
$
|
1,428,682
|
||||||||
|
Other assets
|
28,904
|
27,293
|
55,677
|
111,874
|
||||||||||||
|
Total assets
|
243,735
|
1,241,144
|
55,677
|
1,540,556
|
||||||||||||
|
Debt
|
145,191
|
1,137,200
|
-
|
1,282,391
|
||||||||||||
|
Other liabilities
|
2,575
|
9,504
|
7,554
|
19,633
|
||||||||||||
|
Total liabilities
|
147,766
|
1,146,704
|
7,554
|
1,302,024
|
||||||||||||
|
Net Assets
|
$
|
95,969
|
$
|
94,440
|
$
|
48,123
|
$
|
238,532
|
||||||||
|
December 31, 2024
|
||||||||||||||||
|
Investments
|
$
|
233,658
|
$
|
1,122,420
|
$
|
-
|
$
|
1,356,078
|
||||||||
|
Other assets
|
28,874
|
59,159
|
47,064
|
135,097
|
||||||||||||
|
Total assets
|
262,532
|
1,181,579
|
47,064
|
1,491,175
|
||||||||||||
|
Debt
|
151,226
|
1,077,257
|
-
|
1,228,483
|
||||||||||||
|
Other liabilities
|
4,290
|
15,010
|
9,770
|
29,070
|
||||||||||||
|
Total liabilities
|
155,516
|
1,092,267
|
9,770
|
1,257,553
|
||||||||||||
|
Net Assets
|
$
|
107,016
|
$
|
89,312
|
$
|
37,294
|
$
|
233,622
|
||||||||
|
Year Ended
December 31, 2025
|
||||
|
Accumulated other comprehensive loss, December 31, 2024
|
$
|
(7,270
|
)
|
|
|
Other comprehensive income
|
10,939
|
|||
|
Accumulated other comprehensive income, December 31, 2025
|
$
|
3,669
|
||
|
Year Ended
December 31, 2024
|
||||
|
Accumulated other comprehensive loss, December 31, 2023
|
$
|
(2,545
|
)
|
|
|
Other comprehensive loss
|
(4,725
|
)
|
||
|
Accumulated other comprehensive loss, December 31, 2024
|
$
|
(7,270
|
)
|
|
| • |
earnings available for distribution; and
|
| • |
earnings available for distribution per average common share.
|
|
Year Ended December 31,
|
||||||||
|
2025
|
2024
|
|||||||
|
Net Income
|
$
|
6,942
|
$
|
12,210
|
||||
|
Realized loss on RMBS, net
|
6,045
|
6,595
|
||||||
|
Realized loss on derivatives, net (A)
|
15,546
|
14,687
|
||||||
|
Realized gain on investments in MSRs, net
|
-
|
(504
|
)
|
|||||
|
Realized gain on acquired assets, net
|
(2
|
)
|
(2
|
)
|
||||
|
Unrealized loss (gain) on RMBS measured at fair value through earnings, net
|
(35,578
|
)
|
19,445
|
|||||
|
Unrealized loss (gain) on derivatives, net
|
39,767
|
(9,809
|
)
|
|||||
|
Unrealized gain on investments in MSRs, net of estimated MSR amortization
|
(11,325
|
)
|
(26,796
|
)
|
||||
|
Tax expense on realized and unrealized gain on MSRs
|
4,672
|
6,716
|
||||||
|
Total EAD:
|
$
|
26,067
|
$
|
22,542
|
||||
|
EAD attributable to noncontrolling interests in Operating Partnership
|
(428
|
)
|
(442
|
)
|
||||
|
Dividends on preferred stock
|
(9,829
|
)
|
(9,969
|
)
|
||||
|
EAD Attributable to Common Stockholders
|
$
|
15,810
|
$
|
12,131
|
||||
|
EAD Attributable to Common Stockholders, per Diluted Share
|
$
|
0.46
|
$
|
0.40
|
||||
|
GAAP Net Income (Loss) Per Share of Common Stock, per Diluted Share
|
$
|
(0.09
|
)
|
$
|
0.07
|
|||
| (A) |
Excludes drop income on TBA dollar rolls of $2.4 million and $2.4 million and interest rate swap periodic interest income of $20.2 million and $33.6 million for the years ended December 31, 2025 and
December 31, 2024, respectively.
|
|
Collateral Characteristics
|
||||||||||||||||||||||||||||
|
Current
Carrying
Amount
|
Current
Principal
Balance
|
WA
Coupon(A)
|
WA
Servicing Fee(A)
|
WA
Maturity
(months)(A)
|
WA Loan
Age (months)(A) |
ARMs %(B)
|
||||||||||||||||||||||
|
MSRs
|
$
|
214,831
|
$
|
15,891,266
|
3.49
|
%
|
0.25
|
%
|
283
|
63
|
0.0
|
%
|
||||||||||||||||
|
MSR Total/Weighted Average
|
$
|
214,831
|
$
|
15,891,266
|
3.49
|
%
|
0.25
|
%
|
283
|
63
|
0.0
|
%
|
||||||||||||||||
|
Collateral Characteristics
|
||||||||||||||||||||||||||||
|
Current
Carrying
Amount
|
Current
Principal
Balance
|
WA
Coupon(A)
|
WA
Servicing
Fee(A)
|
WA
Maturity (months)(A)
|
WA
Loan Age
(months)(A)
|
ARMs %(B)
|
||||||||||||||||||||||
|
MSRs
|
$
|
233,658
|
$
|
17,304,133
|
3.50
|
%
|
0.25
|
%
|
294
|
53
|
0.1
|
%
|
||||||||||||||||
|
MSR Total/Weighted Average
|
$
|
233,658
|
$
|
17,304,133
|
3.50
|
%
|
0.25
|
%
|
294
|
53
|
0.1
|
%
|
||||||||||||||||
| (A) |
Weighted average coupon, servicing fee, maturity and loan age of the underlying residential mortgage loans in the pool are based on the unpaid principal balance.
|
| (B) |
ARMs % represents the percentage of the total principal balance of the pool that corresponds to ARMs and hybrid ARMs.
|
|
Asset Type
|
Gross Unrealized
|
Weighted Average
|
|||||||||||||||||||||||||||||||||||
|
Original
Face
Value
|
Book
Value
|
Gains
|
Losses
|
Carrying
Value(A)
|
Number
of
Securities
|
Rating
|
Coupon
|
Yield(C)
|
Maturity
(Years)
|
||||||||||||||||||||||||||||
|
RMBS, available-for-sale, measured at fair value through OCI
|
|||||||||||||||||||||||||||||||||||||
|
Fannie Mae
|
$
|
150,782
|
$
|
110,321
|
$
|
3,094
|
$
|
(232
|
)
|
$
|
113,183
|
10
|
(B)
|
4.67
|
%
|
4.83
|
%
|
26
|
|||||||||||||||||||
|
Freddie Mac
|
125,240
|
92,829
|
1,149
|
(259
|
)
|
93,719
|
10
|
(B)
|
4.67
|
%
|
4.76
|
%
|
26
|
||||||||||||||||||||||||
|
RMBS, measured at fair value through earnings
|
|||||||||||||||||||||||||||||||||||||
|
Fannie Mae
|
469,667
|
408,260
|
10,506
|
(121
|
)
|
418,645
|
35
|
(B)
|
5.04
|
%
|
5.14
|
%
|
28
|
||||||||||||||||||||||||
|
Freddie Mac
|
676,854
|
572,802
|
15,578
|
(76
|
)
|
588,304
|
52
|
(B)
|
5.05
|
%
|
5.14
|
%
|
27
|
||||||||||||||||||||||||
|
Total/weighted average RMBS
|
$
|
1,422,543
|
$
|
1,184,212
|
$
|
30,327
|
$
|
(688
|
)
|
$
|
1,213,851
|
107
|
4.98
|
%
|
5.08
|
%
|
27
|
||||||||||||||||||||
|
Gross Unrealized
|
|
Weighted Average
|
|||||||||||||||||||||||||||||||||||
| Asset Type |
Original
Face
Value
|
Book
Value
|
Gains
|
Losses
|
Carrying Value(A) |
Number
of Securities
|
Rating
|
Coupon
|
Yield(C)
|
Maturity (Years)
|
|||||||||||||||||||||||||||
|
RMBS, available-for-sale, measured at fair value through OCI
|
|||||||||||||||||||||||||||||||||||||
|
Fannie Mae
|
$
|
160,092
|
$
|
131,441
|
$
|
492
|
$
|
(2,282
|
)
|
$
|
129,651
|
11
|
(B)
|
4.62
|
%
|
4.79
|
%
|
27
|
|||||||||||||||||||
|
Freddie Mac
|
157,618
|
127,839
|
-
|
(5,362
|
)
|
122,477
|
12
|
(B)
|
4.34
|
%
|
4.44
|
%
|
27
|
||||||||||||||||||||||||
|
RMBS, measured at fair value through earnings
|
|||||||||||||||||||||||||||||||||||||
|
Fannie Mae
|
335,927
|
299,453
|
1,870
|
(5,375
|
)
|
295,948
|
24
|
(B)
|
4.81
|
%
|
4.94
|
%
|
28
|
||||||||||||||||||||||||
|
Freddie Mac
|
648,523
|
580,529
|
3,134
|
(9,319
|
)
|
574,344
|
48
|
(B)
|
4.93
|
%
|
5.03
|
%
|
28
|
||||||||||||||||||||||||
|
Total/weighted average RMBS
|
$
|
1,302,160
|
$
|
1,139,262
|
$
|
5,496
|
$
|
(22,338
|
)
|
$
|
1,122,420
|
95
|
4.80
|
%
|
4.91
|
%
|
28
|
||||||||||||||||||||
| (A) |
See “Item 8. Consolidated Financial Statements and Supplementary Data—Note 9. Fair Value” regarding the estimation of fair value, which approximates carrying value for all securities.
|
| (B) |
The Company used an implied AA+ rating for the Agency RMBS.
|
| (C) |
The weighted average yield is based on the most recent gross monthly interest income, which is then annualized and divided by the book value of settled securities.
|
|
December 31, 2025
|
December 31, 2024
|
|||||||
|
Weighted Average Asset Yield
|
5.24
|
%
|
4.93
|
%
|
||||
|
Weighted Average Interest Expense (A)
|
2.72
|
%
|
2.03
|
%
|
||||
|
Net Interest Spread
|
2.52
|
%
|
2.90
|
%
|
||||
| (A) |
Weighted average interest expense includes the benefits of related swaps.
|
|
Quarter Ended
|
Average Monthly
Amount
|
Maximum Month-End
Amount
|
Quarter Ending
Amount
|
|||||||||
|
December 31, 2025
|
$
|
1,135,331
|
$
|
1,137,200
|
$
|
1,137,200
|
||||||
|
September 30, 2025
|
$
|
1,086,896
|
$
|
1,107,141
|
$
|
1,107,141
|
||||||
|
June 30, 2025
|
$
|
1,049,729
|
$
|
1,072,294
|
$
|
1,072,294
|
||||||
|
March 31, 2025
|
$
|
1,047,203
|
$
|
1,049,867
|
$
|
1,049,867
|
||||||
|
December 31, 2024
|
$
|
1,092,320
|
$
|
1,132,004
|
$
|
1,077,257
|
||||||
|
September 30, 2024
|
$
|
1,051,750
|
$
|
1,108,496
|
$
|
1,108,496
|
||||||
|
June 30, 2024
|
$
|
972,701
|
$
|
994,764
|
$
|
994,764
|
||||||
|
March 31, 2024
|
$
|
937,193
|
$
|
965,005
|
$
|
965,005
|
||||||
|
RMBS Market Value
|
Repurchase Agreements
|
Weighted Average Rate
|
||||||||||
|
Less than one month
|
$
|
1,189,714
|
$
|
1,137,200
|
3.99
|
%
|
||||||
|
Total/Weighted Average
|
$
|
1,189,714
|
$
|
1,137,200
|
3.99
|
%
|
||||||
|
RMBS Market Value
|
Repurchase Agreements
|
Weighted Average Rate
|
||||||||||
|
Less than one month
|
$
|
1,029,996
|
$
|
1,005,685
|
4.75
|
%
|
||||||
|
One to three months
|
73,626
|
71,572
|
4.72
|
%
|
||||||||
|
Total/Weighted Average
|
$
|
1,103,622
|
$
|
1,077,257
|
4.75
|
%
|
||||||
| • |
actual results of operations;
|
| • |
our level of retained cash flows;
|
| • |
our ability to make additional investments in our target assets;
|
| • |
restrictions under Maryland law;
|
| • |
the terms of our preferred stock;
|
| • |
any debt service requirements;
|
| • |
our taxable income;
|
| • |
the annual distribution requirements under the REIT provisions of the Code; and
|
| • |
other factors that our board of directors may deem relevant.
|
|
Less than 1 year
|
1 to 3 years
|
3 to 5 years
|
More than 5 years
|
Total
|
||||||||||||||||
|
Repurchase agreements
|
||||||||||||||||||||
|
Borrowings under repurchase agreements
|
$
|
1,137,200
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
1,137,200
|
||||||||||
|
Interest on repurchase agreement borrowings(A)
|
$
|
3,526
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
3,526
|
||||||||||
|
Freddie Mac MSR Revolver
|
||||||||||||||||||||
|
Borrowings under Freddie Mac MSR Revolver
|
$
|
55,500
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
55,500
|
||||||||||
|
Interest on Freddie Mac MSR Revolver borrowings
|
$
|
973
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
973
|
||||||||||
|
Fannie Mae MSR Revolving Facility
|
||||||||||||||||||||
|
Borrowings under Fannie Mae MSR Revolving Facility
|
$
|
-
|
$
|
7,355
|
$
|
83,395
|
$
|
-
|
$
|
90,750
|
||||||||||
|
Interest on Fannie Mae MSR Revolving Facility
|
$
|
518
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
518
|
||||||||||
|
Less than 1 year
|
1 to 3 years
|
3 to 5 years
|
More than 5 years
|
Total
|
||||||||||||||||
|
Repurchase agreements
|
||||||||||||||||||||
|
Borrowings under repurchase agreements
|
$
|
1,077,257
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
1,077,257
|
||||||||||
|
Interest on repurchase agreement borrowings(A)
|
$
|
4,112
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
4,112
|
||||||||||
|
Freddie Mac MSR Revolver
|
||||||||||||||||||||
|
Borrowings under Freddie Mac MSR Revolver
|
$
|
56,500
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
56,500
|
||||||||||
|
Interest on Freddie Mac MSR Revolver borrowings
|
$
|
1,098
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
1,098
|
||||||||||
|
Fannie Mae MSR Revolving Facility
|
||||||||||||||||||||
|
Borrowings under Fannie Mae MSR Revolving Facility
|
$
|
555
|
$
|
14,323
|
$
|
80,722
|
$
|
-
|
$
|
95,600
|
||||||||||
|
Interest on Fannie Mae MSR Revolving Facility
|
$
|
603
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
603
|
||||||||||
| (A) |
Interest expense is calculated based on the interest rate in effect at December 31, 2025 and December 31, 2024, respectively, and includes all interest expense incurred through those dates.
|
| Item 7A. |
Quantitative and Qualitative Disclosures about Market Risk
|
|
(20)%
|
|
(10)%
|
|
-%
|
|
10%
|
|
20%
|
|
|||||||||||
|
Discount Rate Shift in %
|
||||||||||||||||||||
|
Estimated FV
|
$
|
236,121
|
$
|
225,027
|
$
|
214,831
|
$
|
205,437
|
$
|
196,764
|
||||||||||
|
Change in FV
|
$
|
21,290
|
$
|
10,196
|
$
|
-
|
$
|
(9,393
|
)
|
$
|
(18,067
|
)
|
||||||||
|
% Change in FV
|
10
|
%
|
5
|
%
|
-
|
(4
|
)%
|
(8
|
)%
|
|||||||||||
|
Voluntary Prepayment Rate Shift in %
|
||||||||||||||||||||
|
Estimated FV
|
$
|
227,465
|
$
|
221,154
|
$
|
214,831
|
$
|
208,694
|
$
|
202,804
|
||||||||||
|
Change in FV
|
$
|
12,634
|
$
|
6,323
|
$
|
-
|
$
|
(6,137
|
)
|
$
|
(12,027
|
)
|
||||||||
|
% Change in FV
|
6
|
%
|
3
|
%
|
-
|
(3
|
)%
|
(6
|
)%
|
|||||||||||
|
Servicing Cost Shift in %
|
||||||||||||||||||||
|
Estimated FV
|
$
|
222,038
|
$
|
218,434
|
$
|
214,831
|
$
|
211,227
|
$
|
207,624
|
||||||||||
|
Change in FV
|
$
|
7,207
|
$
|
3,603
|
$
|
-
|
$
|
(3,603
|
)
|
$
|
(7,207
|
)
|
||||||||
|
% Change in FV
|
3
|
%
|
2
|
%
|
-
|
(2
|
)%
|
(3
|
)%
|
|
(20)%
|
|
(10)%
|
|
-%
|
|
10%
|
|
20%
|
|
|||||||||||
|
Discount Rate Shift in %
|
||||||||||||||||||||
|
Estimated FV
|
$
|
257,269
|
$
|
244,952
|
$
|
233,658
|
$
|
223,276
|
$
|
213,708
|
||||||||||
|
Change in FV
|
$
|
23,611
|
$
|
11,294
|
$
|
-
|
$
|
(10,382
|
)
|
$
|
(19,950
|
)
|
||||||||
|
% Change in FV
|
10
|
%
|
5
|
%
|
-
|
(4
|
)%
|
(9
|
)%
|
|||||||||||
|
Voluntary Prepayment Rate Shift in %
|
||||||||||||||||||||
|
Estimated FV
|
$
|
240,653
|
$
|
237,709
|
$
|
233,658
|
$
|
228,942
|
$
|
223,862
|
||||||||||
|
Change in FV
|
$
|
6,995
|
$
|
4,051
|
$
|
-
|
$
|
(4,716
|
)
|
$
|
(9,796
|
)
|
||||||||
|
% Change in FV
|
3
|
%
|
2
|
%
|
-
|
(2
|
)%
|
(4
|
)%
|
|||||||||||
|
Servicing Cost Shift in %
|
||||||||||||||||||||
|
Estimated FV
|
$
|
241,240
|
$
|
237,449
|
$
|
233,658
|
$
|
229,867
|
$
|
226,076
|
||||||||||
|
Change in FV
|
$
|
7,582
|
$
|
3,791
|
$
|
-
|
$
|
(3,791
|
)
|
$
|
(7,582
|
)
|
||||||||
|
% Change in FV
|
3
|
%
|
2
|
%
|
-
|
(2
|
)%
|
(3
|
)%
|
|
December 31, 2025
|
(0.75)%
|
|
(0.50)%
|
|
(0.25)%
|
|
0.25%
|
|
0.50%
|
|
0.75%
|
|
||||||||||||||||
|
RMBS Portfolio
|
||||||||||||||||||||||||||||
|
RMBS, net of swaps
|
$
|
852,643
|
||||||||||||||||||||||||||
|
Estimated FV
|
$
|
860,338
|
$
|
858,665
|
$
|
856,037
|
$
|
848,686
|
$
|
844,234
|
$
|
839,359
|
||||||||||||||||
|
Change in FV
|
$
|
7,695
|
$
|
6,022
|
$
|
3,394
|
$
|
(3,957
|
)
|
$
|
(8,409
|
)
|
$
|
(13,284
|
)
|
|||||||||||||
|
% Change in FV
|
0.90
|
%
|
0.71
|
%
|
0.40
|
%
|
(0.46
|
)%
|
(0.99
|
)%
|
(1.56
|
)%
|
||||||||||||||||
|
December 31, 2024
|
(0.75)%
|
|
(0.50)%
|
|
(0.25)%
|
|
0.25%
|
|
0.50%
|
|
0.75%
|
|
||||||||||||||||
|
RMBS Portfolio
|
||||||||||||||||||||||||||||
|
RMBS, net of swaps
|
$
|
800,308
|
||||||||||||||||||||||||||
|
Estimated FV
|
$
|
803,881
|
$
|
803,288
|
$
|
802,088
|
$
|
798,050
|
$
|
795,322
|
$
|
792,144
|
||||||||||||||||
|
Change in FV
|
$
|
3,574
|
$
|
2,980
|
$
|
1,781
|
$
|
(2,258
|
)
|
$
|
(4,986
|
)
|
$
|
(8,164
|
)
|
|||||||||||||
|
% Change in FV
|
0.45
|
%
|
0.37
|
%
|
0.22
|
%
|
(0.28
|
)%
|
(0.62
|
)%
|
(1.02
|
)%
|
||||||||||||||||
|
Item 8.
|
Consolidated Financial Statements and Supplementary Data.
|
|
Page
|
||||
|
Report of Independent Registered Public Accounting Firm (PCAOB ID: 42)
|
65 | |||
|
Consolidated Balance Sheets as of December 31, 2025 and 2024
|
67 | |||
|
Consolidated Statements of Income (Loss) for the years ended December 31, 2025, 2024 and 2023
|
68 | |||
|
Consolidated Statements of Comprehensive Income (Loss) for the years ended December 31, 2025, 2024 and 2023
|
69 | |||
|
Consolidated Statements of Changes in Stockholders’ Equity for the years ended December 31, 2025, 2024 and 2023
|
70 | |||
|
Consolidated Statements of Cash Flows for the years ended December 31, 2025, 2024 and 2023
|
71 | |||
|
Notes to Consolidated Financial Statements
|
72 | |||
|
Description of the Matter
|
The Company invests in servicing related assets comprising mortgage servicing rights (MSRs) which have a fair value of $215 million as of December
31, 2025, as included in Notes 2, 5 and 9 to the consolidated financial statements. The Company records servicing related assets at fair value on a recurring basis with changes in fair value recognized in the income statement.
These fair value estimates are based on valuation techniques used to estimate future cash flows that incorporate significant unobservable inputs and assumptions which include prepayment speeds, discount rates and cost to service.
Auditing the valuation of servicing related assets is complex and required the use of specialists due to the high degree of judgment in management’s
assumptions which are unobservable in nature. Additionally, selecting and applying audit procedures to address the estimation uncertainty involves auditor subjectivity and industry-specific knowledge of servicing related assets
including the current market conditions considered by a market participant.
|
|
|
How We Addressed the Matter in Our Audit
|
We obtained an understanding, evaluated and tested the Company's processes and the design and operating effectiveness of internal controls addressing
the valuation of servicing related assets including management’s review of the completeness and accuracy of the key inputs and data used in the valuation, management’s comparison of significant assumptions to independent third
party data and the internal fair value mark to third party independent valuation firms ranges to evaluate the reasonableness of the fair values developed by the Company.
To test the valuation of servicing related assets, our audit procedures included, among others, evaluating the Company’s use of the discounted cash
flow valuation technique, validating the accuracy of model objective inputs to underlying records, and evaluating significant subjective assumptions by comparing to current industry, market and economic trends. We involved our
valuation specialists to assist in our evaluation of the Company’s model, valuation methodology, significant assumptions and to independently develop a range of fair values for the MSRs. We evaluated the knowledge, skill and
ability, and objectivity of management’s independent valuation firms engaged to evaluate the reasonableness of the fair values developed by the Company. We compared management’s assumptions and fair value estimates to the
assumptions and fair value ranges developed by management’s valuation specialists and our independent range to assess management’s estimate of fair value and identify potential sources of contrary information. We evaluated the
Company’s fair value disclosures included in Note 9 for consistency with US GAAP.
|
Consolidated Balance Sheets
(in thousands — except share data)
|
December 31, 2025
|
December 31, 2024
|
|||||||
|
Assets
|
||||||||
|
RMBS, at fair value (including pledged assets of $
|
$
|
|
$
|
|
||||
|
Investments in Servicing Related Assets, at fair value (including pledged assets of $
|
|
|
||||||
|
Cash and cash equivalents
|
|
|
||||||
|
Restricted cash
|
|
|
||||||
|
Derivative assets
|
|
|
||||||
|
Receivables and other assets
|
|
|
||||||
|
Total Assets
|
$
|
|
$
|
|
||||
|
Liabilities and Stockholders’ Equity
|
||||||||
|
Liabilities
|
||||||||
|
Repurchase agreements
|
$
|
|
$
|
|
||||
|
Derivative liabilities
|
|
|
||||||
|
Notes payable
|
|
|
||||||
|
Dividends payable
|
|
|
||||||
|
Accrued expenses and other liabilities
|
|
|
||||||
|
Total Liabilities
|
$
|
|
$
|
|
||||
|
Stockholders’ Equity
|
||||||||
|
Preferred stock, par value $
|
||||||||
|
|
$
|
|
$
|
|
||||
|
|
|
|
||||||
|
Common stock, $
|
|
|
||||||
|
Additional paid-in capital
|
|
|
||||||
|
Accumulated deficit
|
(
|
)
|
(
|
)
|
||||
|
Accumulated other comprehensive income (loss)
|
|
(
|
)
|
|||||
|
Total Cherry Hill Mortgage Investment Corporation Stockholders’ Equity
|
$
|
|
$
|
|
||||
|
Non-controlling interests in Operating Partnership
|
|
|
||||||
|
Total Stockholders’ Equity
|
$
|
|
$
|
|
||||
|
Total Liabilities and Stockholders’ Equity
|
$
|
|
$
|
|
||||
Consolidated Statements of Income (Loss)
(in thousands — except per share data)
|
Year Ended December 31,
|
||||||||||||
|
2025
|
2024
|
2023
|
||||||||||
|
Income
|
||||||||||||
|
Interest income
|
$
|
|
$
|
|
$
|
|
||||||
|
Interest expense
|
|
|
|
|||||||||
|
Net interest income (expense)
|
|
|
(
|
)
|
||||||||
|
Servicing fee income
|
|
|
|
|||||||||
|
Servicing costs
|
|
|
|
|||||||||
|
Net servicing income
|
|
|
|
|||||||||
|
Other income (loss)
|
||||||||||||
|
Realized loss on RMBS, net
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
|
Realized gain on investments in MSRs, net
|
||||||||||||
|
Realized gain on derivatives, net
|
|
|
|
|||||||||
|
Realized gain on acquired assets, net
|
|
|
|
|||||||||
|
Unrealized gain (loss) on RMBS, measured at fair value through earnings, net
|
( |
) | ||||||||||
|
Unrealized gain (loss) on derivatives, net
|
(
|
)
|
|
(
|
)
|
|||||||
|
Unrealized loss on investments in Servicing Related Assets
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
|
Total Income (Loss)
|
|
|
(
|
)
|
||||||||
|
Expenses
|
||||||||||||
|
General and administrative expense
|
|
|
|
|||||||||
|
Compensation and benefits
|
||||||||||||
|
Management fee to affiliate
|
|
|
|
|||||||||
|
Total Expenses
|
|
|
|
|||||||||
|
Income (Loss) Before Income Taxes
|
|
|
(
|
)
|
||||||||
|
Provision for corporate business taxes
|
|
|
|
|||||||||
|
Net Income (Loss)
|
|
|
(
|
)
|
||||||||
|
Net (income) loss allocated to noncontrolling interests in Operating Partnership
|
(
|
)
|
(
|
)
|
|
|||||||
|
Dividends on preferred stock
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
| Gain on repurchase and retirement of preferred stock |
||||||||||||
|
Net Income (Loss) Applicable to Common Stockholders
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
||||
|
Net Income (Loss) Per Share of Common Stock
|
||||||||||||
|
Basic
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
||||
|
Diluted
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
||||
|
Weighted Average Number of Shares of Common Stock Outstanding
|
||||||||||||
|
Basic
|
|
|
|
|||||||||
|
Diluted
|
|
|
|
|||||||||
Consolidated Statements of Comprehensive Income (Loss)
(in thousands)
|
Year Ended December 31,
|
||||||||||||
|
2025
|
2024
|
2023
|
||||||||||
|
Net income (loss)
|
$
|
|
$
|
|
$
|
(
|
)
|
|||||
|
Other comprehensive income (loss):
|
||||||||||||
|
Unrealized gain (loss) on RMBS, available-for-sale, net
|
|
(
|
)
|
|
||||||||
|
Net other comprehensive income (loss)
|
|
(
|
)
|
|
||||||||
|
Comprehensive income (loss)
|
$
|
|
$
|
|
$
|
(
|
)
|
|||||
|
Comprehensive (income) loss attributable to noncontrolling interests in Operating Partnership
|
(
|
)
|
(
|
)
|
|
|||||||
|
Dividends on preferred stock
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
| Gain on repurchase and retirement of preferred stock |
||||||||||||
|
Comprehensive income (loss) attributable to common stockholders
|
$
|
|
$
|
(
|
)
|
$
|
(
|
)
|
||||
Consolidated Statements of Changes in Stockholders’ Equity
(in thousands — except share data)
|
Common
Stock
Shares
|
Common
Stock
Amount
|
Preferred
Stock
Shares
|
Preferred
Stock
Amount
|
Additional
Paid-in
Capital
|
Accumulated
Other
Comprehensive
Income (Loss)
|
Retained
Earnings
(Deficit)
|
Non-
Controlling
Interest in
Operating
Partnership
|
Total
Stockholders’
Equity
|
||||||||||||||||||||||||||||
|
Balance, December 31, 2022
|
|
$
|
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
$
|
|
||||||||||||||||||
|
Issuance of common stock
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Net Loss
|
-
|
|
-
|
|
|
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||||||||||||||||||
|
Other Comprehensive Income
|
-
|
|
-
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
LTIP-OP Unit awards
|
-
|
|
-
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Distribution paid on LTIP-OP Units
|
-
|
|
-
|
|
|
|
|
(
|
)
|
(
|
)
|
|||||||||||||||||||||||||
|
Common dividends declared, $
|
-
|
|
-
|
|
|
|
(
|
)
|
|
(
|
)
|
|||||||||||||||||||||||||
|
Preferred Series A dividends declared, $
|
-
|
|
-
|
|
|
|
(
|
)
|
|
(
|
)
|
|||||||||||||||||||||||||
|
Preferred Series B dividends declared, $
|
-
|
|
-
|
|
|
|
(
|
)
|
|
(
|
)
|
|||||||||||||||||||||||||
|
Balance, December 31, 2023
|
|
$
|
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
$
|
|
||||||||||||||||||
|
Issuance of common stock
|
||||||||||||||||||||||||||||||||||||
|
Repurchase and retirement of preferred stock
|
( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||||||||
|
Redemption of OP units for cash
|
- | - | ( |
) | ( |
) | ||||||||||||||||||||||||||||||
|
Net Income
|
- | - | ||||||||||||||||||||||||||||||||||
|
Other Comprehensive Loss
|
- | - | ( |
) | ( |
) | ||||||||||||||||||||||||||||||
|
LTIP-OP Unit awards
|
- | - | ||||||||||||||||||||||||||||||||||
|
Distribution paid on LTIP-OP Units
|
- | - | ( |
) | ( |
) | ||||||||||||||||||||||||||||||
|
Common dividends declared, $
|
- | - | ( |
) | ( |
) | ||||||||||||||||||||||||||||||
|
Preferred Series A dividends declared, $
|
- | - | ( |
) | ( |
) | ||||||||||||||||||||||||||||||
|
Preferred Series B dividends declared, $
|
- | - | ( |
) | ( |
) | ||||||||||||||||||||||||||||||
|
Balance, December 31, 2024
|
$ | $ | $ | $ | ( |
) | $ | ( |
) | $ | $ | |||||||||||||||||||||||||
|
Issuance of common stock
|
||||||||||||||||||||||||||||||||||||
|
Redemption of OP units
|
- | - | ( |
) | ( |
) | ||||||||||||||||||||||||||||||
|
Net Income
|
- | - | ||||||||||||||||||||||||||||||||||
|
Other Comprehensive Income (loss)
|
- | - | ( |
) | ||||||||||||||||||||||||||||||||
|
LTIP-OP Unit awards
|
- | - | ||||||||||||||||||||||||||||||||||
|
Distribution paid on LTIP-OP Units
|
- | - | ( |
) | ( |
) | ||||||||||||||||||||||||||||||
|
Common dividends declared, $
|
- | - | ( |
) | ( |
) | ||||||||||||||||||||||||||||||
|
Preferred Series A dividends declared, $
|
- | - | ( |
) | ( |
) | ||||||||||||||||||||||||||||||
|
Preferred Series B dividends declared, $
|
- | - | ( |
) | ( |
) | ||||||||||||||||||||||||||||||
| Balance, December 31, 2025 | $ | $ | $ | $ | $ | ( |
) | $ | $ | |||||||||||||||||||||||||||
Consolidated Statements of Cash Flows
(in thousands)
|
Year Ended December 31,
|
||||||||||||
|
2025
|
2024
|
2023
|
||||||||||
|
Cash Flows From Operating Activities
|
||||||||||||
|
Net income (loss)
|
$
|
|
$
|
|
$
|
(
|
)
|
|||||
|
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating Activities:
|
||||||||||||
|
Realized loss on RMBS, net
|
|
|
|
|||||||||
|
Unrealized loss on investments in Servicing Related Assets
|
|
|
|
|||||||||
|
Realized gain on investments in MSRs, net
|
( |
) | ||||||||||
|
Realized gain on acquired assets, net
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
|
Realized gain on derivatives, net
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
|
Unrealized (gain) loss on RMBS, measured at fair value through earnings, net
|
( |
) | ( |
) | ||||||||
|
Unrealized (gain) loss on derivatives, net
|
|
(
|
)
|
|
||||||||
|
Accretion of premiums on RMBS
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
|
Amortization of deferred financing costs
|
|
|
|
|||||||||
|
LTIP-OP Unit awards
|
|
|
|
|||||||||
|
Changes in operating assets and liabilities:
|
||||||||||||
|
Decrease (increase) in receivables and other assets
|
(
|
)
|
|
(
|
)
|
|||||||
|
Decrease in due to manager
|
|
(
|
)
|
(
|
)
|
|||||||
|
Increase (decrease) in accrued expenses and other liabilities
|
(
|
)
|
(
|
)
|
|
|||||||
|
Net cash provided by (used in) operating activities
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||
|
Cash Flows From Investing Activities
|
||||||||||||
|
Purchase of RMBS
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
|
Principal paydown of RMBS
|
|
|
|
|||||||||
|
Proceeds from sale of RMBS
|
|
|
|
|||||||||
|
Proceeds from sale of MSRs
|
||||||||||||
|
Acquisition of MSRs
|
|
|
|
|||||||||
|
Proceeds from (payments for) settlement of derivatives
|
(
|
)
|
(
|
)
|
|
|||||||
|
Net cash used in investing activities
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
|||
|
Cash Flows From Financing Activities
|
||||||||||||
|
Borrowings under repurchase agreements
|
|
|
|
|||||||||
|
Repayments of repurchase agreements
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
|
Proceeds from derivative financing
|
|
|
|
|||||||||
|
Payments for bank loans
|
(
|
)
|
|
(
|
)
|
|||||||
|
Principal paydown of bank loans
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
|
Dividends paid
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
|
LTIP-OP Units distributions paid
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
|
Redemption of OP units
|
( |
) | ( |
) | ||||||||
|
Issuance of common stock, net of offering costs
|
|
|
|
|||||||||
|
Repurchase and retirement of preferred stock
|
( |
) | ||||||||||
|
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
|
$
|
|
$
|
|
$
|
|
||||||
| Reconciliation of cash and cash equivalents and restricted cash |
||||||||||||
|
Cash and cash equivalents
|
$ | $ | $ | |||||||||
|
Restricted cash
|
||||||||||||
|
Total cash and cash equivalents and restricted cash
|
$ | $ | $ | |||||||||
|
Supplemental Disclosure of Cash Flow Information
|
||||||||||||
|
Cash paid during the period for interest expense
|
$
|
|
$
|
|
$
|
|
||||||
|
Cash paid during the period for income taxes
|
$ |
|
$ |
|
$ |
|
||||||
|
Supplemental Schedule of Non-Cash Investing and Financing Activities
|
||||||||||||
|
Dividends declared but not paid
|
$
|
|
$
|
|
$
|
|
||||||
Notes to Consolidated Financial Statements
|
Year Ended December 31,
|
||||||||||||
|
2025
|
2024
|
2023
|
||||||||||
|
Realized loss on RMBS, net
|
||||||||||||
|
Gain on RMBS, available-for-sale, measured at fair value through OCI (A)
|
$ |
$ |
$ | |||||||||
|
Loss on RMBS, available-for-sale, measured at fair value through OCI (A)
|
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
|||
|
Gain on RMBS measured at fair value through earnings
|
||||||||||||
|
Loss on RMBS measured at fair value through earnings
|
( |
) | ( |
) | ( |
) | ||||||
| Realized loss on RMBS, net |
$ | ( |
) | $ | ( |
) | $ | ( |
) | |||
| (A) |
|
|
Servicing
Related Assets
|
RMBS
|
All Other
|
Total
|
|||||||||||||
|
Income Statement
|
||||||||||||||||
|
Year Ended December 31, 2025
|
||||||||||||||||
|
Interest income
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Interest expense
|
|
|
|
|
||||||||||||
|
Net interest income (expense)
|
(
|
)
|
|
|
|
|||||||||||
|
Servicing fee income
|
|
|
|
|
||||||||||||
|
Servicing costs
|
|
|
|
|
||||||||||||
|
Net servicing income
|
|
|
|
|
||||||||||||
|
Other expense (A)
|
(
|
)
|
(
|
)
|
|
(
|
)
|
|||||||||
|
Other operating expenses (B)
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
|
Provision for corporate business taxes
|
(
|
)
|
|
|
(
|
)
|
||||||||||
|
Net other comprehensive income
|
||||||||||||||||
|
Comprehensive income (loss)
|
$ | $ | $ | ( |
) | $ | ||||||||||
|
Year Ended December 31, 2024
|
||||||||||||||||
|
Interest income
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Interest expense
|
|
|
|
|
||||||||||||
|
Net interest income (expense)
|
(
|
)
|
|
|
|
|||||||||||
|
Servicing fee income
|
|
|
|
|
||||||||||||
|
Servicing costs
|
|
|
|
|
||||||||||||
|
Net servicing income
|
|
|
|
|
||||||||||||
|
Other income (expense) (A)
|
(
|
)
|
|
|
(
|
)
|
||||||||||
|
Other operating expenses (B)
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
|
Provision for corporate business taxes
|
(
|
)
|
|
|
(
|
)
|
||||||||||
|
Net other comprehensive loss
|
( |
) | ( |
) | ||||||||||||
|
Comprehensive income (loss)
|
$ | $ | $ | ( |
) | $ | ||||||||||
|
Year Ended December 31, 2023
|
||||||||||||||||
|
Interest income
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Interest expense
|
|
|
|
|
||||||||||||
|
Net interest expense
|
(
|
)
|
(
|
)
|
|
(
|
)
|
|||||||||
|
Servicing fee income
|
|
|
|
|
||||||||||||
|
Servicing costs
|
|
|
|
|
||||||||||||
|
Net servicing income
|
|
|
|
|
||||||||||||
|
Other expense (A)
|
(
|
)
|
(
|
)
|
|
(
|
)
|
|||||||||
|
Other operating expenses (B)
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
|
Provision for corporate business taxes
|
(
|
)
|
|
|
(
|
)
|
||||||||||
|
Net other comprehensive income
|
||||||||||||||||
|
Comprehensive income (loss)
|
$ | $ | ( |
) | $ | ( |
) | $ | ( |
) | ||||||
| (A) |
|
| (B) |
|
|
Servicing
Related Assets
|
RMBS
|
All Other
|
Total
|
|||||||||||||
|
Balance Sheet
|
||||||||||||||||
|
December 31, 2025
|
||||||||||||||||
|
Investments
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Other assets
|
|
|
|
|
||||||||||||
|
Total assets
|
|
|
|
|
||||||||||||
|
Debt
|
|
|
|
|
||||||||||||
|
Other liabilities
|
|
|
|
|
||||||||||||
|
Total liabilities
|
|
|
|
|
||||||||||||
|
Net Assets
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
| Balance Sheet |
||||||||||||||||
|
December 31, 2024
|
||||||||||||||||
|
Investments
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Other assets
|
|
|
|
|
||||||||||||
|
Total assets
|
|
|
|
|
||||||||||||
|
Debt
|
|
|
|
|
||||||||||||
|
Other liabilities
|
|
|
|
|
||||||||||||
|
Total liabilities
|
|
|
|
|
||||||||||||
|
Net Assets
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Gross Unrealized
|
Weighted Average
|
||||||||||||||||||||||||||||||||||||
|
Asset Type
|
Original
Face
Value
|
Book
Value
|
Gains
|
Losses
|
Carrying
Value(A)
|
Number of
Securities
|
Rating
|
Coupon
|
Yield(C)
|
Maturity
(Years)
|
|||||||||||||||||||||||||||
|
RMBS, available-for-sale, measured at fair value through OCI
|
|||||||||||||||||||||||||||||||||||||
|
Fannie Mae
|
$ |
$ | $ | $ | ( |
) | $ |
(B) | % | % | |||||||||||||||||||||||||||
|
Freddie Mac
|
( |
) | (B) | % | % | ||||||||||||||||||||||||||||||||
|
RMBS, measured at fair value through earnings
|
|||||||||||||||||||||||||||||||||||||
|
Fannie Mae
|
( |
) | (B) | % | % | ||||||||||||||||||||||||||||||||
|
Freddie Mac
|
( |
) | (B) | % | % | ||||||||||||||||||||||||||||||||
|
Total/weighted average RMBS
|
$ | $ | $ | $ | ( |
) | $ | % | % | ||||||||||||||||||||||||||||
|
Gross Unrealized
|
Weighted Average
|
||||||||||||||||||||||||||||||||||||
|
Asset Type
|
Original
Face
Value
|
Book
Value
|
Gains
|
Losses
|
Carrying
Value(A)
|
Number of
Securities
|
Rating
|
Coupon
|
Yield(C)
|
Maturity
(Years)
|
|||||||||||||||||||||||||||
|
RMBS, available-for-sale, measured at fair value through OCI
|
|||||||||||||||||||||||||||||||||||||
|
Fannie Mae
|
$ | $ | $ | $ | ( |
) | $ | (B) | % | % | |||||||||||||||||||||||||||
|
Freddie Mac
|
( |
) | (B) | % | % | ||||||||||||||||||||||||||||||||
|
RMBS, measured at fair value through earnings
|
|||||||||||||||||||||||||||||||||||||
|
Fannie Mae
|
( |
) | (B) | % | % | ||||||||||||||||||||||||||||||||
|
Freddie Mac
|
( |
) | (B) | % | % | ||||||||||||||||||||||||||||||||
|
Total/weighted average RMBS
|
$ | $ | $ | $ | ( |
) | $ | % | % | ||||||||||||||||||||||||||||
| (A) |
|
| (B) |
|
| (C) |
|
|
Gross Unrealized
|
Weighted Average
|
||||||||||||||||||||||||||||||||||||
|
Years to Maturity
|
Original
Face
Value
|
Book
Value
|
Gains
|
Losses
|
Carrying Value(A)
|
Number of
Securities
|
Rating
|
Coupon
|
Yield(C)
|
Maturity
(Years)
|
|||||||||||||||||||||||||||
|
RMBS, available-for-sale, measured at fair value through OCI
|
|||||||||||||||||||||||||||||||||||||
|
Over 10 Years
|
$ | $ | $ | $ | ( |
) | $ | (B) | % | % | |||||||||||||||||||||||||||
|
RMBS, measured at fair value through earnings
|
|||||||||||||||||||||||||||||||||||||
|
Over 10 Years
|
( |
) | (B) | % | % | ||||||||||||||||||||||||||||||||
|
Total/weighted average RMBS
|
$ | $ | $ | $ | ( |
) | $ | % | % | ||||||||||||||||||||||||||||
|
Gross Unrealized
|
Weighted Average
|
||||||||||||||||||||||||||||||||||||
|
Years to Maturity
|
Original
Face
Value
|
Book
Value |
Gains
|
Losses
|
Carrying Value(A)
|
Number of
Securities
|
Rating
|
Coupon
|
Yield(C)
|
Maturity
(Years)
|
|||||||||||||||||||||||||||
|
RMBS, available-for-sale, measured at fair value through OCI
|
|||||||||||||||||||||||||||||||||||||
|
Over 10 Years
|
$ | $ | $ | $ | ( |
) | $ | (B) | % | % | |||||||||||||||||||||||||||
|
RMBS, measured at fair value through earnings
|
|||||||||||||||||||||||||||||||||||||
|
Over 10 Years
|
( |
) | (B) |
% | % | ||||||||||||||||||||||||||||||||
|
Total/weighted average RMBS
|
$ | $ | $ | $ | ( |
) | $ | % | % | ||||||||||||||||||||||||||||
| (A) |
See Note 9 regarding the estimation of fair value, which
approximates carrying value for all securities.
|
| (B) |
The Company used an implied AA+ rating for the Agency RMBS.
|
| (C) |
The weighted average yield is based on the most recent gross
monthly interest income, which is then annualized and divided by the book value of settled securities.
|
|
Weighted Average
|
|||||||||||||||||||||||||||||||||
|
Duration in Loss Position
|
Original
Face
Value
|
Book
Value
|
Gross
Unrealized
Losses
|
Carrying
Value(A)
|
Number of
Securities
|
Rating
|
Coupon
|
Yield(C)
|
Maturity
(Years)
|
||||||||||||||||||||||||
|
RMBS, available-for-sale, measured at fair value through OCI
|
|||||||||||||||||||||||||||||||||
|
Twelve or More Months
|
$ |
$ |
$ |
( |
) | $ |
(B) | % | % | ||||||||||||||||||||||||
|
Total/weighted average RMBS, available-for-sale, measured at fair value through OCI
|
$ | $ | $ | ( |
) | $ | % | % | |||||||||||||||||||||||||
|
Weighted Average
|
|||||||||||||||||||||||||||||||||
|
Duration in Loss Position
|
Original
Face
Value
|
Book
Value
|
Gross
Unrealized
Losses
|
Carrying
Value(A)
|
Number of
Securities
|
Rating
|
Coupon
|
Yield(C)
|
Maturity
(Years)
|
||||||||||||||||||||||||
|
RMBS, available-for-sale, measured at fair value through OCI
|
|||||||||||||||||||||||||||||||||
|
Less than Twelve Months
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
|
(B)
|
|
%
|
|
%
|
|
|||||||||||||||||
|
Twelve or More Months
|
( |
) | (B) | % | % | ||||||||||||||||||||||||||||
|
Total/weighted average RMBS, available-for-sale, measured at fair value through OCI
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
|
|
%
|
|
%
|
|
||||||||||||||||||
| (A) |
See Note 9 regarding the estimation of fair value, which
approximates carrying value for all securities.
|
| (B) |
The Company used an implied AA+ rating for the Agency RMBS.
|
| (C) |
The weighted average yield is based on the most recent gross
monthly interest income, which is then annualized and divided by the book value of settled securities.
|
|
Year Ended December 31,
|
||||||||||||
|
|
2025
|
2024
|
2023
|
|||||||||
|
Proceeds from sales of available-for-sale securities
|
$
|
|
$
|
|
$
|
|
||||||
|
Amortized cost of available-for-sale securities sold
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
|
Realized loss on RMBS, available-for-sale, net
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
|||
|
Gross realized gains, RMBS available-for-sale
|
$
|
|
$
|
|
$
|
|
||||||
|
Gross realized losses, RMBS available-for-sale
|
( |
) | ( |
) | ( |
) | ||||||
|
Realized loss on RMBS, available-for-sale, net
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
|||
|
Unpaid
Principal
Balance
|
Carrying
Value(A)
|
Weighted
Average
Coupon
|
Weighted
Average
Maturity
(Years)(B)
|
Year to Date
Changes in Fair
Value Recorded
in Other
Income (Loss)
|
||||||||||||||||
|
MSRs
|
$
|
|
$
|
|
|
%
|
|
$
|
(
|
)
|
||||||||||
|
MSR Total/Weighted Average
|
$
|
|
$
|
|
|
%
|
|
$
|
(
|
)
|
||||||||||
|
Unpaid
Principal
Balance
|
Carrying
Value(A)
|
Weighted
Average
Coupon
|
Weighted
Average
Maturity
(Years)(B)
|
Year to Date
Changes in Fair
Value Recorded
in Other
Income (Loss)
|
||||||||||||||||
|
MSRs
|
$ |
|
$ |
|
|
%
|
|
$ |
(
|
)
|
||||||||||
|
MSR Total/Weighted Average
|
$
|
|
$
|
|
|
%
|
|
$
|
(
|
)
|
||||||||||
| (A) |
|
| (B) |
|
|
Percentage of Total Outstanding
Unpaid Principal Balance
|
||||
|
California
|
|
%
|
||
|
Virginia
|
|
%
|
||
|
New York
|
|
%
|
||
|
Maryland
|
|
%
|
||
|
Texas
|
|
%
|
||
|
Florida
|
% | |||
|
North Carolina
|
|
%
|
||
|
All other
|
|
%
|
||
|
Total
|
|
%
|
||
|
Percentage of Total Outstanding
Unpaid Principal Balance
|
||||
|
California
|
% | |||
|
Virginia
|
% | |||
|
New York
|
% | |||
|
Maryland
|
% | |||
|
Texas
|
% | |||
| Florida | % | |||
| North Carolina | % | |||
|
All other
|
% | |||
|
Total
|
% | |||
| LTIP-OP
Units |
Shares
of Common Stock |
Restricted
Stock Units |
||||||||||||||||||||||||||||||||||||||||||||||
|
Issued
|
Forfeited/
Redeemed (A)
|
Converted
|
Issued
|
Forfeited (A)
|
Withheld
(B) |
Issued |
Forfeited (A) |
Settled
|
Withheld (B) |
Number of
Securities
Remaining
Available For
Future Issuance
Under Equity
Compensation
Plans
|
Weighted
Average
Issuance
Price
|
|||||||||||||||||||||||||||||||||||||
|
December 31, 2022
|
(
|
)
|
|
|
(
|
)
|
|
|
||||||||||||||||||||||||||||||||||||||||
|
Number of securities issued or to be issued upon exercise
|
(
|
)
|
(C) |
|
|
(
|
)
|
|
(
|
)
|
$
|
|
||||||||||||||||||||||||||||||||||||
|
Increase in the number of securities available for issuance
|
- | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||||||||||||||
|
December 31, 2023
|
(
|
)
|
|
|
(
|
)
|
|
|
||||||||||||||||||||||||||||||||||||||||
|
Number of securities issued or to be issued upon exercise
|
( |
) | (D) |
( |
) | ( |
) | (E) |
( |
) | $ | |||||||||||||||||||||||||||||||||||||
|
Number of securities redeemed
|
- | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||||||||||||
|
December 31, 2024
|
( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||||||||||||||||||||
|
Number of securities issued or to be issued upon exercise
|
( |
) | ||||||||||||||||||||||||||||||||||||||||||||||
|
Number of securities issued or to be issued upon exercise
|
- | ( |
) | (F)
|
- | ( |
) | $ | ||||||||||||||||||||||||||||||||||||||||
|
Number of securities forfeited
|
- | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||||||||||||
|
Number of securities redeemed
|
- | - | - | - | - | - | - | - | - | $ | ||||||||||||||||||||||||||||||||||||||
| December 31, 2025 | ( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||||||||||||||||||||
| (A) |
|
| (B) |
|
| (C) |
|
| (D) |
|
| (E) |
|
| (F) |
|
|
|
Year Ended December 31,
|
|||||||||||
|
|
2025
|
2024
|
2023 | |||||||||
|
Numerator:
|
||||||||||||
|
Net income (loss)
|
$
|
|
$
|
|
$ | ( |
) | |||||
|
Net (income) loss allocated to noncontrolling interests in Operating Partnership
|
(
|
)
|
(
|
)
|
||||||||
|
Dividends on preferred stock
|
(
|
)
|
(
|
)
|
( |
) | ||||||
|
Gain on repurchase and retirement of preferred stock
|
||||||||||||
|
Net income allocated to participating securities
|
( |
) | ||||||||||
|
Numerator for basic EPS - net income (loss) applicable to common stockholders (A)
|
$ | ( |
) | $ | $ | ( |
) | |||||
|
Effect of dilutive securities:
|
||||||||||||
|
Add back net income allocated to participating securities
|
||||||||||||
|
Numerator for diluted EPS - net income (loss) applicable to common stockholders after assumed conversion (C)
|
$ | ( |
) | $ | $ | ( |
) | |||||
|
Denominator:
|
||||||||||||
|
Denominator for basic EPS - weighted average common shares (B)
|
|
|||||||||||
|
Effect of dilutive securities:
|
||||||||||||
|
Participating restricted common stock
|
||||||||||||
|
Non-participating restricted stock units
|
||||||||||||
|
Denominator for diluted EPS - adjusted weighted average common shares (D)
|
||||||||||||
|
Basic and Diluted EPS:
|
||||||||||||
|
Basic (A/B)
|
$
|
(
|
)
|
$
|
|
$ | ( |
) | ||||
|
Diluted (C/D)
|
$
|
(
|
)
|
$
|
|
$ | ( |
) | ||||
|
Year Ended December 31,
|
||||||||||||
|
2025
|
2024
|
2023
|
||||||||||
|
Management fees
|
$
|
|
$
|
|
$
|
|
||||||
|
Compensation reimbursement
|
|
|
|
|||||||||
|
Total
|
$
|
|
$
|
|
$
|
|
||||||
|
Derivatives
|
December 31, 2025
|
December 31, 2024
|
||||||
|
Notional amount of interest rate swaps
|
$
|
|
$
|
|
||||
|
Notional amount of TBAs, net
|
(
|
)
|
(
|
)
|
||||
|
Notional amount of U.S. treasury futures
|
|
|
||||||
|
Notional amount of Eris SOFR swap futures
|
( |
) | ||||||
|
Total notional amount
|
$
|
|
$
|
|
||||
|
Notional Amount(A)
|
Fair Value
|
Weighted Average
Pay Rate
|
Weighted Average
Receive Rate
|
Weighted Average
Years to Maturity
|
||||||||||||||||
|
December 31, 2025
|
$
|
|
$ |
|
|
%
|
|
%
|
|
|||||||||||
|
December 31, 2024
|
$ |
|
$ |
|
|
%
|
|
%
|
|
|||||||||||
|
(A)
|
|
|
Maturity
|
Notional Amount - Long
|
Notional Amount - Short
|
Fair Value
|
|||||||||
| 7 years | $ | $ | ( |
) | $ | |||||||
|
Total
|
$
|
|
$
|
(
|
)
|
$ | ||||||
|
Purchase and sale contracts for derivative TBAs
|
Notional
|
Cost Basis
|
Fair Value
|
Net Carrying Value
|
||||||||||||
|
Purchase contracts
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Sale contracts
|
( |
) |
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
|
Net TBA derivatives
|
$ | ( |
) |
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
||||
|
Purchase and sale contracts for derivative TBAs
|
Notional
|
Cost Basis
|
Fair Value
|
Net Carrying Value
|
||||||||||||
|
Purchase contracts
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
|||||||
|
Sale contracts
|
(
|
)
|
(
|
)
|
(
|
)
|
|
|||||||||
|
Net TBA derivatives
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
|||||
|
Maturity
|
Notional Amount - Long
|
Notional Amount - Short
|
Fair Value
|
|||||||||
| 5 years | $ | $ | $ | ( |
) | |||||||
| 10 years (A) | ( |
) |
||||||||||
|
Total
|
$
|
|
$
|
(
|
) |
$
|
|
|||||
|
Maturity
|
Notional Amount - Long
|
Notional Amount - Short
|
Fair Value
|
|||||||||
|
2 years
|
$
|
|
$
|
|
$
|
(
|
)
|
|||||
| 5 years |
( |
) | ||||||||||
| 10 years (A) |
( |
) | ||||||||||
|
Total
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||
|
(A)
|
|
|
Maturity
|
Notional Amount - Long
|
Notional Amount - Short
|
Fair Value
|
|||||||||
|
10 years
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||
|
Total
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||
|
Year Ended December 31,
|
||||||||||||
|
Derivatives
|
2025
|
2024
|
2023
|
|||||||||
|
Interest rate swaps (A)
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
||||
|
TBAs
|
(
|
)
|
(
|
)
|
|
|||||||
|
U.S. Treasury futures
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
|
U.S. Treasury futures options
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
| Eris SOFR swap futures |
||||||||||||
|
Total
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
|||
|
(A)
|
|
|
Year Ended December 31,
|
||||||||||||
|
Derivatives
|
2025
|
2024
|
2023
|
|||||||||
|
Interest rate swaps
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
|||
|
TBAs
|
(
|
)
|
|
(
|
)
|
|||||||
|
U.S. Treasury futures
|
(
|
)
|
|
(
|
)
|
|||||||
|
U.S. Treasury futures options
|
(
|
)
|
|
(
|
)
|
|||||||
| Eris SOFR swap futures |
||||||||||||
|
Total
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
||||
|
Net Amounts
of Assets and
|
Gross Amounts Not Offset in the
Consolidated Balance Sheet
|
|||||||||||||||||||||||
|
|
Gross
Amounts of
Recognized
Assets or
Liabilities
|
Gross
Amounts
Offset in the
Consolidated
Balance Sheet
|
Liabilities
Presented in
the
Consolidated
Balance Sheet
|
Financial
Instruments
|
Cash
Collateral
Received/
Pledged (A)
|
Net Amount
|
||||||||||||||||||
|
Assets
|
||||||||||||||||||||||||
|
Interest rate swaps
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
|
||||||||||
|
TBAs
|
|
(
|
)
|
|
|
|
|
|||||||||||||||||
|
U.S. treasury futures
|
|
|
|
|
(
|
) |
||||||||||||||||||
|
Eris SOFR swap futures
|
||||||||||||||||||||||||
|
Total Assets
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
$
|
(
|
) |
$
|
|
|||||||||
|
Liabilities
|
||||||||||||||||||||||||
|
Repurchase agreements
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
$
|
|
$ |
$
|
|
|||||||||||
|
Interest rate swaps
|
(
|
)
|
|
(
|
)
|
|
|
|
||||||||||||||||
|
TBAs
|
(
|
)
|
|
(
|
)
|
|
|
(
|
)
|
|||||||||||||||
|
Total Liabilities
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
|
$
|
(
|
)
|
|||||||||
|
Net Amounts
of Assets and
|
Gross Amounts Not Offset in the
Consolidated Balance Sheet
|
|||||||||||||||||||||||
|
|
Gross
Amounts of
Recognized
Assets or
Liabilities
|
Gross
Amounts
Offset in the
Consolidated
Balance Sheet
|
Liabilities
Presented in
the
Consolidated
Balance Sheet
|
Financial
Instruments
|
Cash
Collateral
Received/
Pledged (A)
|
Net Amount
|
||||||||||||||||||
|
Assets
|
||||||||||||||||||||||||
|
Interest rate swaps
|
$
|
|
$
|
|
$
|
|
$
|
(
|
) |
$
|
|
$
|
|
|||||||||||
|
TBAs
|
|
(
|
) |
|
(
|
) |
(
|
) |
|
|||||||||||||||
|
U.S. Treasury futures
|
( |
) | ( |
) | ||||||||||||||||||||
|
U.S. Treasury futures options
|
( |
) | ||||||||||||||||||||||
|
Total Assets
|
$
|
|
$
|
(
|
) |
$
|
|
$
|
(
|
) |
$
|
(
|
) |
$
|
|
|||||||||
|
Liabilities
|
||||||||||||||||||||||||
|
Repurchase agreements
|
$
|
(
|
) |
$
|
|
$
|
(
|
) |
$
|
|
$ |
$
|
|
|||||||||||
|
Interest rate swaps
|
(
|
) |
|
(
|
) |
|
|
|
||||||||||||||||
|
TBAs
|
(
|
) |
|
|
|
|
|
|||||||||||||||||
|
U.S. Treasury futures
|
( |
) |
||||||||||||||||||||||
|
Total Liabilities
|
$
|
(
|
) |
$
|
|
$
|
(
|
) |
$
|
|
$
|
|
$
|
|
||||||||||
|
(A)
|
|
| • |
Level 1 inputs are quoted prices in active markets for identical assets or liabilities as of the measurement date under current market conditions. Additionally, the entity must have
the ability to access the active market and the quoted prices cannot be adjusted by the entity.
|
| • |
Level 2 inputs include quoted prices in active markets for similar assets or liabilities; quoted prices in inactive markets for identical or similar assets or liabilities; or inputs
that are observable or can be corroborated by observable market data by correlation or other means for substantially the full-term of the assets or liabilities.
|
| • |
Level 3 unobservable inputs are supported by little or no market activity. The unobservable inputs represent the assumptions that management believes market participants would use to
price the assets and liabilities, including risk. Generally, Level 3 assets and liabilities are valued using pricing models, discounted cash flow methodologies, or similar techniques that require significant judgment or estimation.
|
|
Level 1
|
Level 2
|
Level 3
|
Carrying Value
|
|||||||||||||
|
Assets
|
||||||||||||||||
|
RMBS
|
||||||||||||||||
|
Fannie Mae
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Freddie Mac
|
|
|
|
|
||||||||||||
|
RMBS total
|
|
|
|
|
||||||||||||
|
Derivative assets
|
||||||||||||||||
|
Interest rate swaps
|
|
|
|
|
||||||||||||
|
U.S. treasury futures
|
||||||||||||||||
|
Eris SOFR swap futures
|
||||||||||||||||
|
Derivative assets total
|
|
|
|
|
||||||||||||
|
Servicing related assets
|
|
|
|
|
||||||||||||
|
Total Assets
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Liabilities
|
||||||||||||||||
|
Derivative liabilities
|
||||||||||||||||
|
Interest rate swaps
|
|
|
|
|
|
|
|
|
||||||||
|
TBAs, net
|
||||||||||||||||
|
Derivative liabilities total
|
|
|
|
|
||||||||||||
|
Total Liabilities
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Level 1
|
Level 2
|
Level 3
|
Carrying Value
|
|||||||||||||
|
Assets
|
||||||||||||||||
|
RMBS
|
||||||||||||||||
|
Fannie Mae
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Freddie Mac
|
|
|
|
|
||||||||||||
|
RMBS total
|
|
|
|
|
||||||||||||
|
Derivative assets
|
||||||||||||||||
|
Interest rate swaps
|
|
|
|
|
||||||||||||
|
TBAs, net
|
||||||||||||||||
|
U.S. treasury futures
|
||||||||||||||||
|
U.S. treasury futures options
|
||||||||||||||||
|
Derivative assets total
|
|
|
|
|
||||||||||||
|
Servicing related assets
|
|
|
|
|
||||||||||||
|
Total Assets
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Liabilities
|
||||||||||||||||
|
Derivative liabilities
|
||||||||||||||||
|
Interest rate swaps
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative liabilities total
|
|
|
|
|
||||||||||||
|
Total Liabilities
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Year
Ended December 31,
|
||||||||||||
| 2025 |
2024
|
2023 | ||||||||||
|
Balance at beginning of period
|
$ |
$
|
|
$ | ||||||||
|
Purchases, sales and other changes:
|
||||||||||||
|
Purchases
|
|
|||||||||||
|
Sales (A)
|
( |
) | ||||||||||
|
Other changes (B)
|
( |
) |
(
|
)
|
( |
) | ||||||
|
Purchases and sales:
|
( |
) |
|
(
|
)
|
( |
) | |||||
|
Changes in Fair Value due to:
|
||||||||||||
|
Changes in valuation inputs or assumptions used in valuation model
|
( |
) |
|
( |
) | |||||||
|
Other changes in fair value (C)
|
( |
) |
(
|
)
|
( |
) | ||||||
|
Unrealized gain (loss) included in Net Income
|
( |
) |
|
(
|
)
|
( |
) | |||||
|
Balance at end of period
|
$ |
$
|
|
$ | ||||||||
|
(A)
|
|
| (B) |
|
| (C) |
|
|
Fair Value
|
Valuation Technique
|
Unobservable Input (A)
|
Range
|
Weighted
Average (B)
|
||||||||||
| MSRs |
$
|
|
Discounted cash flow
|
Constant prepayment speed
|
|
%
|
|
%
|
||||||
|
|
Discount rate
|
|
%
|
|||||||||||
|
Annual cost to service, per loan
|
$
|
|
||||||||||||
|
TOTAL
|
$
|
|
||||||||||||
| |
Fair Value
|
Valuation Technique
|
Unobservable Input (A)
|
Range
|
Weighted
Average (B)
|
|||||||||
| MSRs |
$
|
|
Discounted cash flow
|
Constant prepayment speed
|
|
%
|
|
%
|
||||||
|
|
Discount rate
|
|
%
|
|||||||||||
|
Annual cost to service, per loan
|
$
|
|
||||||||||||
|
TOTAL
|
$
|
|
||||||||||||
| (A) |
|
| (B) |
|
| • |
RMBS available for sale securities, Servicing Related Assets, derivative assets and derivative liabilities are recurring fair value measurements; carrying value equals fair value.
See discussion of valuation methods and assumptions within the “Fair Value Measurements” section of this footnote.
|
| • |
Cash and cash equivalents and restricted cash have a carrying value which approximates fair value because of the short maturities of these instruments.
|
| • |
The carrying value of servicing receivables, repurchase agreements and corporate debt that mature in less than one year generally approximates fair value due to the short maturities.
The Company does not hold any repurchase agreements that are considered long-term.
|
|
|
Operating Lease Commitments
|
|||
|
2026
|
$ |
|
||
|
2027
|
|
|||
|
Remaining undiscounted lease payments
|
|
|||
|
Less: imputed interest
|
|
|||
|
Remaining discounted lease payments
|
$
|
|
||
|
Classification
|
December 31, 2025
|
December 31, 2024
|
|||||||
|
ROU Assets
|
Receivables and other assets
|
$
|
|
$
|
|
||||
|
Lease Liabilities
|
Accrued expenses and other liabilities
|
$ | ( |
) |
$
|
(
|
)
|
||
|
Weighted average remaining lease term in years
|
|
|
|
||||||
|
Weighted average discount rate (A)
|
|
|
%
|
|
%
|
||||
| (A) |
|
|
Repurchase
Agreements
|
Weighted Average
Rate
|
|||||||
|
Less than one month
|
$
|
|
|
%
|
||||
|
Total/Weighted Average
|
$
|
|
|
%
|
||||
|
Repurchase
Agreements
|
Weighted Average
Rate
|
|||||||
|
Less than one month
|
$
|
|
|
%
|
||||
|
One to three months
|
|
|
%
|
|||||
|
Total/Weighted Average
|
$
|
|
|
%
|
||||
|
2026
|
2027
|
2028
|
2029
|
2030
|
2031 |
Total
|
||||||||||||||||||||||
|
Freddie Mac MSR Revolver
|
||||||||||||||||||||||||||||
|
Borrowings under Freddie Mac MSR Revolver
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$ |
$
|
|
|||||||||||||||
|
Fannie Mae MSR Revolving Facility
|
||||||||||||||||||||||||||||
|
Borrowings under Fannie Mae MSR Revolving Facility
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Total
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$ |
$
|
|
|||||||||||||||
|
2025
|
2026
|
2027
|
2028
|
2029
|
2030 |
Total
|
||||||||||||||||||||||
|
Freddie Mac MSR Revolver
|
||||||||||||||||||||||||||||
|
Borrowings under Freddie Mac MSR Revolver
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$ |
$
|
|
|||||||||||||||
|
Fannie Mae MSR Revolving Facility
|
||||||||||||||||||||||||||||
|
Borrowings under Fannie Mae MSR Revolving Facility
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Total
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$ |
$
|
|
|||||||||||||||
|
December 31, 2025
|
December 31, 2024
|
|||||||
|
Servicing advances
|
$
|
|
$
|
|
||||
|
Interest receivable
|
|
|
||||||
|
Deferred tax asset
|
|
|
||||||
|
Other receivables (A)
|
|
|
||||||
|
Total other assets
|
$
|
|
$
|
|
||||
|
(A)
|
|
|
December 31, 2025
|
December 31, 2024
|
|||||||
| Accrued interest on repurchase agreements |
$ |
$ |
||||||
|
Accrued interest on notes payable
|
|
|
|
|
||||
|
Accrued expenses
|
|
|
||||||
| Due to counterparties (A) |
||||||||
|
Total accrued expenses and other liabilities
|
$
|
|
$
|
|
||||
| (A) |
|
Year Ended December 31,
|
||||||||||||
|
2025
|
2024
|
2023
|
||||||||||
|
Deferred federal income tax expense
|
$ |
|
$ |
|
$ |
|
||||||
|
Deferred state income tax expense
|
|
|
|
|||||||||
|
Provision for Corporate Business Taxes
|
$
|
|
$
|
|
$
|
|
||||||
|
Year Ended December 31,
|
||||||||||||||||||||||||
|
2025
|
2024
|
2023
|
||||||||||||||||||||||
|
Computed income tax expense (benefit) at federal rate
|
$
|
|
|
%
|
$
|
|
|
%
|
$
|
(
|
)
|
|
%
|
|||||||||||
|
State and local income taxes, net of federal income tax effect (B)
|
|
|
%
|
|
|
%
|
|
(
|
)%
|
|||||||||||||||
| Nontaxable or nondeductible items |
||||||||||||||||||||||||
|
REIT income not subject to tax expense (benefit)
|
% | % | ( |
)% | ||||||||||||||||||||
|
Other
|
% | % | % | |||||||||||||||||||||
|
Provision for Corporate Business Taxes/Effective Tax Rate(A)
|
$
|
|
|
%
|
$
|
|
|
%
|
$
|
|
(
|
)%
|
||||||||||||
| (A) |
|
| (B) |
| December 31, 2025 | December 31, 2024 | |||||||
|
Deferred tax assets (liabilities)
|
||||||||
|
Deferred tax - mortgage
servicing rights
|
$
|
(
|
)
|
$
|
(
|
)
|
||
|
Deferred tax - net operating
loss
|
|
|
||||||
|
Total net deferred tax assets
|
$
|
|
$
|
|
||||
|
Year Ended December 31,
|
||||||||||||
|
2025
|
2024
|
2023
|
||||||||||
|
Dividends per share
|
$
|
|
(A) |
$
|
|
(B) |
$
|
|
(C) | |||
|
Ordinary income
|
|
%
|
|
% |
|
%
|
||||||
|
Long-term capital gain
|
|
% |
|
% |
|
% |
||||||
|
Return of capital
|
|
%
|
|
%
|
|
%
|
||||||
| (A) |
|
| (B) |
|
| (C) |
|
|
Year Ended December 31,
|
||||||||||||
|
2025
|
2024
|
2023
|
||||||||||
|
Dividends per share
|
$
|
|
(A) |
$
|
|
(B) |
$
|
|
(C) | |||
|
Ordinary income
|
|
%
|
|
%
|
|
%
|
||||||
|
Long-term capital gain
|
|
% |
|
% |
|
% | ||||||
| Return of capital | % |
% |
% |
|||||||||
| (A) |
|
| (B) |
|
| (C) |
|
|
Year Ended December 31,
|
||||||||||||
|
2025
|
2024
|
2023
|
||||||||||
| Dividends per share |
$ | (A) | $ | (B) | $ | (C) | ||||||
|
Ordinary income
|
|
%
|
|
%
|
|
%
|
||||||
|
Long-term capital gain
|
|
% |
|
% |
|
% | ||||||
| Return of capital | % |
% |
% |
|||||||||
| (A) |
|
| (B) |
|
| (C) |
|
| Item 9. |
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|
| Item 9A. |
Controls and Procedures
|
| • |
pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the assets of the Company;
|
| • |
provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with GAAP, and that receipts and expenditures of the Company are being
made only in accordance with authorizations of management and directors of the Company; and
|
| • |
provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the Company’s assets that could have a material effect on the financial
statements.
|
| Item 9B. |
Other Information
|
| Item 9C. |
Disclosure Regarding Foreign Jurisdictions that Prevent Inspections
|
| Item 10. |
Directors, Executive Officers and Corporate Governance
|
| Item 11. |
Executive Compensation
|
| Item 12. |
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|
| Item 13. |
Certain Relationships and Related Transactions, and Director Independence
|
| Item 14. |
Principal Accountant Fees and Services
|
| Item 15. |
Exhibits and Financial Statement Schedules
|
| 1. |
Financial Statements.
|
| 2. |
Financial Statement Schedule.
|
| 3. |
Exhibits.
|
|
Exhibit
Number
|
Description
|
|
|
3.1
|
Articles of Amendment and Restatement of Cherry Hill Mortgage Investment Corporation (incorporated by reference to Exhibit 3.1 to Amendment No. 2 to the Company’s Registration Statement on Form S-11 (Registration No. 333-188214)
filed with the SEC on June 10, 2013).
|
|
|
3.2
|
Second Amended and Restated Bylaws of Cherry Hill Mortgage Investment Corporation (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the SEC on April 26, 2023).
|
|
|
3.4
|
Articles Supplementary designating the Company’s 8.20% Series A Cumulative Redeemable Preferred Stock (incorporated by reference to Exhibit 3.3 to the Company’s Registration Statement on Form 8-A (File No. 001-36099) filed with
the SEC on August 16, 2017).
|
|
|
3.5
|
Articles Supplementary classifying and designating 1,270,000 additional shares of the Company’s 8.20% Series A Cumulative Redeemable Preferred Stock (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on
Form 8-K (File No. 001-36099) filed with the SEC on April 5, 2018).
|
|
|
3.6
|
Articles Supplementary designating the Company’s 8.250% Series B Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock (incorporated by reference to Exhibit 3.3 to the Company’s Registration Statement on Form 8-A (File No.
001-36099) filed with the SEC on February 8, 2019).
|
|
|
4.1
|
Specimen Common Stock Certificate (incorporated by reference to Exhibit 4.1 to Amendment No. 1 to the Company’s Registration Statement on Form S-11 (Registration No. 333-188214) filed with the SEC on May 29, 2013).
|
|
|
4.2
|
Description of Registrant’s Securities (incorporated by reference to Exhibit 4.2 to the Company’s Annual Report on Form 10-K filed with the SEC on March 7, 2024).
|
|
Exhibit
Number
|
Description
|
|
|
10.7+
|
Form of Indemnification Agreement (incorporated by reference to Exhibit 10.6 to Amendment No. 1 to the Company’s Registration Statement on Form S-11 (Registration No. 333-188214) filed with the SEC on May 29, 2013).
|
|
|
10.8+
|
Cherry Hill Mortgage Investment Corporation 2013 Equity Incentive Plan (incorporated by reference to Exhibit 10.7 to Amendment No. 2 to the Company’s Registration Statement on Form S-11 (Registration No. 333-188214) filed with
the SEC on June 10, 2013).
|
|
|
10.9
|
Agreement of Limited Partnership of Cherry Hill Operating Partnership, LP, dated as of April 25, 2013 (incorporated by reference to Exhibit 10.8 to Amendment No. 1 to the Company’s Registration Statement on Form S-11
(Registration No. 333-188214) filed with the SEC on May 29, 2013).
|
|
|
10.10
|
First Amendment to Agreement of Limited Partnership of Cherry Hill Operating Partnership, LP, dated August 16, 2017 (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K (File No. 001-36099) filed
with the SEC on August 16, 2017).
|
|
|
10.11
|
Second Amendment to Agreement of Limited Partnership of Cherry Hill Operating Partnership, LP, dated April 5, 2018 (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K (File No. 001-36099) filed
with the SEC on April 5, 2018).
|
|
|
10.12
|
Third Amendment to Agreement of Limited Partnership of Cherry Hill Operating Partnership, LP, dated February 8, 2019 (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K (File No. 001-36099)
filed with the SEC on February 8, 2019).
|
|
|
10.13+
|
Form of LTIP Unit Vesting Agreement (incorporated by reference to Exhibit 10.9 to Amendment No. 2 to the Company’s Registration Statement on Form S-11 (Registration No. 333-188214) filed with the SEC on June 10, 2013).
|
|
|
10.14+
|
Form of Unrestricted Non-Employee Director Stock Award Agreement (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K (File No. 001-36099) filed with the SEC on January 27, 2014).
|
|
|
10.15+
|
Form of Restricted Non-Employee Director Stock Award Agreement (incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K (File No. 001-36099) filed with the SEC on January 27, 2014).
|
|
|
10.16+
|
Cherry Hill Mortgage Investment Corporation 2023 Equity Incentive Plan (incorporated by reference to Exhibit 4.6 to the Company’s Registration Statement on Form S-8 (Registration No. 333-273002) filed with the SEC on June 29,
2023).
|
|
|
10.17+
|
Offer Letter to Jeffrey B. Lown II, dated November 14, 2024 (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the SEC on November 20, 2024).
|
|
|
10.19+
|
Offer Letter to Julian B. Evans, dated November 14, 2024 (incorporated by reference to Exhibit 10.3 to the Company’s Current Report on Form 8-K filed with the SEC on November 20, 2024).
|
|
|
10.20+
|
Offer Letter to Apeksha Patel, dated May 27, 2025 (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the SEC on May 27, 2025).
|
|
| 10.21+ |
Offer Letter to Susan Healey, dated June 23, 2025 (incorporated by reference to the Company’s current report on Form 8-K filed with the SEC on July 29, 2025).
|
|
|
10.22
|
At Market Issuance Sale Agreement, dated August 31, 2018, by and among Cherry Hill Mortgage Investment Corporation and JMP Securities LLC (incorporated by reference to Exhibit 1.1 to the Company’s Current Report on Form 8-K filed
with the SEC on August 31, 2018).
|
|
Exhibit
Number
|
Description
|
|
|
10.23
|
Amendment No. 1 to At Market Issuance Sale Agreement, dated August 25, 2021, by and among Cherry Hill Mortgage Investment Corporation and JMP Securities LLC (incorporated by reference to Exhibit 1.3 to the Company’s Annual Report
on Form 10-K filed with the SEC on March 7, 2024).
|
|
|
10.24
|
Amendment No. 2 to At Market Issuance Sale Agreement, dated November 4, 2022, by and among Cherry Hill Mortgage Investment Corporation and JMP Securities LLC (incorporated by reference to Exhibit 1.1 to the Company’s Current
Report on Form 8-K filed with the SEC on November 7, 2022).
|
|
|
10.25
|
At Market Issuance Sales Agreement, dated August 9, 2024, by and among Cherry Hill Mortgage Investment Corporation and BTIG, LLC (incorporated by reference to Exhibit 1.1 to the Company’s Current Report on Form 8-K filed with the
SEC on August 9, 2024).
|
|
|
10.26
|
Amendment No. 3 to At Market Issuance Sales Agreement, dated August 9, 2024, by and among Cherry Hill Mortgage Investment Corporation and Citizens JMP Securities, LLC (incorporated by reference to Exhibit 1.2 to the Company’s
Current Report on Form 8-K filed with the SEC on August 9, 2024).
|
|
|
10.27+
|
Cherry Hill Mortgage Investment Corporation Executive Severance Plan, effective March 12, 2025 (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the SEC on March 12, 2025)
|
|
|
19*
|
Insider Trading Policy
|
|
|
21.1*
|
Subsidiaries of Cherry Hill Mortgage Investment Corporation.
|
|
|
23.1*
|
Consent of Ernst & Young LLP.
|
|
|
31.1*
|
Certification of Principal Executive Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934.
|
|
|
31.2*
|
Certification of Principal Financial Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934.
|
|
|
32.1*
|
Certification of Principal Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith).
|
|
|
32.2*
|
Certification of Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith).
|
|
|
97
|
Cherry Hill Mortgage Investment Corporation Clawback Policy (incorporated by reference to Exhibit 97 to the Company’s Annual Report on Form 10-K filed with the SEC on March 7, 2024).
|
|
|
101.INS*
|
Inline XBRL Instance Document
|
|
|
101.SCH*
|
Inline XBRL Taxonomy Extension Schema
|
|
|
101.CAL*
|
Inline XBRL Taxonomy Extension Calculation Linkbase
|
|
|
101.DEF*
|
Inline XBRL Taxonomy Definition Linkbase
|
|
|
101.LAB*
|
Inline XBRL Taxonomy Extension Label Linkbase
|
|
|
101.PRE*
|
Inline XBRL Taxonomy Extension Presentation Linkbase
|
|
|
104*
|
Cover Page Interactive Data File - cover page XBRL tags are embedded within the Inline XBRL document
|
| * |
Filed herewith.
|
| + |
This document has been identified as a management contract or compensatory plan or arrangement.
|
| Item 16. |
Form 10-K Summary
|
|
Cherry Hill Mortgage Investment Corporation
|
||
|
Date: March 5, 2026
|
By:
|
/s/ Jeffrey Lown II
|
|
Jeffrey Lown II
|
||
|
President and Chief Executive Officer and Director
(Principal Executive Officer)
|
||
|
Date: March 5, 2026
|
By:
|
/s/ Jeffrey Lown II
|
|
Jeffrey Lown II
|
||
|
President and Chief Executive Officer and Director
(Principal Executive Officer)
|
||
|
Date: March 5, 2026
|
By:
|
/s/ Apeksha Patel
|
|
|
Apeksha Patel
|
|
|
Chief Financial Officer and Treasurer
|
||
|
(Principal Financial and Accounting Officer)
|
||
|
Date: March 5, 2026
|
By:
|
/s/ Joseph Murin
|
|
Joseph Murin
|
||
|
Director
|
||
|
Date: March 5, 2026
|
By:
|
/s/ Robert C. Mercer, Jr.
|
|
Robert C. Mercer, Jr.
|
||
|
Director
|
|
Date: March 5, 2026
|
By:
|
/s/ Sharon Lee Cook
|
|
Sharon Lee Cook
|
||
|
Director
|
||
|
Date: March 5, 2026
|
By:
|
/s/ Dale Hoffman
|
|
Dale Hoffman
|
||
|
Director
|