NexPoint Real Estate Finance posts $12.2M Q3 loss
Fourth-quarter guidance includes common-stockholder net income of $6.8 million to $9.2 million and distribution coverage estimates for EAD and CAD.
Sentiment and the balance of points
Rhea-AI Sentiment reads the wording of the document, how positive or negative its language is on a 1 to 5 scale. The balance of points shown with the takes weighs what the document actually discloses, so the two can disagree, for example when a trial that missed its main goal is described in upbeat language.
Rhea-AI Filing Summary
NexPoint Real Estate Finance, Inc. (NREF) reported a $12.2 million net loss attributable to common stockholders, or $0.65 per diluted share, for the third quarter of 2026, versus $35.0 million of common-stockholder income a year earlier. Cash available for distribution (CAD), a non-GAAP measure, was $14.0 million ($0.60 per diluted common share), compared with $12.1 million ($0.53 per share); earnings available for distribution (EAD), also a non-GAAP measure, was $12.2 million ($0.52 per share), versus $11.6 million ($0.51 per share). Book value per diluted common share, including redeemable noncontrolling interests, decreased 5.2% to $17.63 from $18.60 at the end of the second quarter of 2026.
For the fourth quarter of 2026, NREF guided to net income attributable to common stockholders of $6.8 million to $9.2 million, EAD of $0.37 to $0.47 per diluted common share, and CAD of $0.50 to $0.60 per share. The board declared a $0.50 per common share dividend payable December 31, 2026; midpoint dividend coverage guidance is 0.84x for EAD and 1.10x for CAD. NREF raised $27.9 million in gross proceeds from its Series C preferred stock offering during the quarter.
How this balance works
Rhea-AI gives every point it takes from this document a weight. Minor counts 1, Moderate 3 and Major 9, so one Major point outweighs several Minor ones. The bar adds up the weights on each side, and when neither side holds more than 65% of the total the balance reads Mixed.
It reads the document as published, with the same rules for every company, and it does not look at what the market expected or at how the stock traded, so a point can be objectively good on a day the stock falls.
Rhea-AI Sentiment measures something else, the tone of the wording.
Positive
- None.
Negative
- Moderate pointThird-quarter common-stockholder results: $35.0 million income in 2025; $12.2 million loss in 2026.
- Moderate pointBook value per diluted common share decreased 5.2% to $17.63 in the third quarter of 2026.
8-K Event Classification
Key Figures
Key Terms
Cash available for distribution financial
Earnings available for distribution financial
Weighted-average loan to value financial
Debt service coverage ratio financial
CMBS B-Pieces financial
Earnings Snapshot
Fourth-quarter 2026: net income attributable to common stockholders of $6.8 million to $9.2 million; EAD per diluted common share of $0.37 to $0.47; CAD per diluted common share of $0.50 to $0.60.
FAQ
AI-generated questions and answers. How Rhea-AI works. Not financial advice.
What were NREF's third-quarter 2026 results?
What did NREF guide for Q4 2026, and what dividend did it declare?
AI-generated analysis. How Rhea-AI works. Not financial advice.
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of report (Date of earliest event reported):
(Exact Name Of Registrant As Specified In Charter)
|
|
|||
(State or Other Jurisdiction of Incorporation) |
|
(Commission File Number) |
|
(IRS Employer Identification No.) |
(Address of Principal Executive Offices) (Zip Code)
Registrant’s telephone number, including area code: (
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
|
Trading Symbol(s) |
|
Name of each exchange on which registered |
|
|
|
|
|
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02. Results of Operations and Financial Condition.
The following information is intended to be furnished under Item 2.02 of Form 8-K, “Results of Operations and Financial Condition.” This information shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act, whether made before or after the date of this report, regardless of any general incorporation language in the filing. On November 5, 2026, NexPoint Real Estate Finance, Inc. (the “Company”) issued a press release and detailed presentation announcing its financial results for the Company’s third quarter ended September 30, 2026. The full text of the press release and detailed presentation are furnished herewith as Exhibit 99.1 and Exhibit 99.2, respectively, to this report.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits.
Exhibit Number |
|
Exhibit Description |
|
|
|
99.1 |
|
Press Release of NexPoint Real Estate Finance, Inc. dated November 5, 2026 |
|
|
|
99.2 |
|
Presentation of NexPoint Real Estate Finance, Inc. dated November 5, 2026 |
|
|
|
104 |
|
Cover Page Interactive Data File (embedded within the Inline XBRL document) |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
NEXPOINT REAL ESTATE FINANCE, INC. |
|
|
|
By: |
/s/ Paul Richards |
Name: Title:
|
Paul Richards Chief Financial Officer, Executive VP-Finance, Assistant Secretary and Treasurer |
Date: November 5, 2026
Reconciliations of Non-GAAP Financial Measures
The following table provides a reconciliation of Earnings Available for Distribution and Cash Available for Distribution to GAAP net income attributable to common stockholders and Adjusted Weighted Average Common Shares Outstanding – diluted to Weighted Average Common Shares Outstanding - diluted (in thousands, except per share amounts):
|
|
For the Three Months Ended September 30, |
|
|||||
|
|
2026 |
|
|
2025 |
|
||
Net income (loss) attributable to common stockholders |
|
$ |
(12,201 |
) |
|
$ |
35,032 |
|
Net income attributable to redeemable noncontrolling interests |
|
|
198 |
|
|
|
7,782 |
|
Adjustments |
|
|
|
|
|
|
||
Amortization of stock-based compensation |
|
|
1,764 |
|
|
|
1,504 |
|
Provision for (reversal of) credit losses |
|
|
460 |
|
|
|
15,680 |
|
Equity in (income) losses of equity method investments |
|
|
— |
|
|
|
(12 |
) |
Unrealized (gains) or losses (1) |
|
|
21,931 |
|
|
|
(48,343 |
) |
EAD |
|
$ |
12,152 |
|
|
$ |
11,643 |
|
|
|
|
|
|
|
|
||
EAD per Diluted Common Share |
|
$ |
0.52 |
|
|
$ |
0.51 |
|
|
|
|
|
|
|
|
||
Adjustments |
|
|
|
|
|
|
||
Amortization of premiums |
|
|
2,404 |
|
|
|
3,750 |
|
Accretion of discounts |
|
|
(1,150 |
) |
|
|
(4,055 |
) |
Depreciation and amortization of real estate investments |
|
|
1,754 |
|
|
|
620 |
|
Amortization of deferred financing costs |
|
|
(1,200 |
) |
|
|
137 |
|
CAD |
|
$ |
13,960 |
|
|
$ |
12,095 |
|
|
|
|
|
|
|
|
||
CAD per Diluted Common Share |
|
$ |
0.60 |
|
|
$ |
0.53 |
|
|
|
|
|
|
|
|
||
Weighted-average common shares outstanding - basic |
|
|
18,848 |
|
|
|
17,722 |
|
Weighted-average common shares outstanding - diluted |
|
|
54,479 |
|
|
|
43,854 |
|
Shares attributable to potential redemption of Series B Preferred |
|
|
(27,211 |
) |
|
|
(20,999 |
) |
Shares attributable to potential redemption of Series C Preferred |
|
|
(3,937 |
) |
|
|
— |
|
Adjusted weighted-average common shares outstanding - diluted (2) |
|
|
23,331 |
|
|
|
22,855 |
|
About NexPoint Real Estate Finance, Inc.
NexPoint Real Estate Finance, Inc., is a publicly traded REIT, with its common stock and 8.50% Series A Cumulative Redeemable Preferred Stock listed on the New York Stock Exchange under the symbols “NREF” and “NREF-PRA”, respectively, primarily focused on originating, structuring and investing in first-lien mortgage loans, mezzanine loans, preferred equity, convertible notes, multifamily properties and common equity investments, as well as multifamily and single-family rental commercial mortgage-backed securities securitizations, promissory notes,
4
revolving credit facilities and stock warrants. More information about the Company is available at nref.nexpoint.com.
Forward-Looking Statements
This press release contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 that are based on management's current expectations, assumptions and beliefs. Forward-looking statements can often be identified by words such as "anticipate," “believe,” "estimate," "expect," "intend," "may," "should" and similar expressions, and variations or negatives of these words. These forward-looking statements include, but are not limited to, statements regarding the Company’s business, strategy and industry in general, fourth quarter 2026 guidance, including net income, net income attributable to common stockholders, EAD, CAD, EAD and CAD per diluted common share and related coverage ratios and related assumptions and estimates, the Company's intent to not settle Series B or Series C Preferred redemptions in shares of common stock when the Company's common stock price is below book value and the consistency of the Company's strategy focused on earnings that cover the Company's dividend and on sectors with durable demand and the Company staying selective and deploying capital where it sees the best risk-adjusted opportunities, supporting stable income, portfolio growth and long-term value for its shareholders. They are not guarantees of future results and forward-looking statements are subject to risks, uncertainties and assumptions that could cause actual results to differ materially from those expressed in any forward-looking statement, including those described in greater detail in our filings with the Securities and Exchange Commission (the “SEC”), particularly those described in our Annual Report on Form 10-K and Quarterly Reports on Form 10-Q. Readers should not place undue reliance on any forward-looking statements and are encouraged to review the Company’s Annual Report on Form 10-K and the Company's other filings with the SEC for a more complete discussion of risks and other factors that could affect any forward-looking statement. The statements made herein speak only as of the date of this press release and except as required by law, the Company does not undertake any obligation to publicly update or revise any forward-looking statements.
Non-GAAP Financial Measures
This press release contains non-GAAP financial measures. A “non-GAAP financial measure” is defined as a numerical measure of a company’s financial performance that excludes or includes amounts so as to be different than the most directly comparable measure calculated and presented in accordance with GAAP in the statements of income, balance sheets or statements of cash flows of the Company. The non-GAAP financial measures used within this press release are EAD, CAD, EAD and CAD per diluted common share and adjusted weighted average common shares outstanding - diluted.
EAD is defined as net income (loss) attributable to our common stockholders computed in accordance with GAAP, including realized gains and losses not otherwise included in net income (loss), excluding any unrealized gains or losses or other similar non-cash items that are included in net income (loss) for the applicable reporting period, regardless of whether such items are included in other comprehensive income (loss), or in net income (loss) and adding back amortization of stock-based compensation. The Company also adjusts EAD to remove the income/(losses) from equity method investments as they represent changes in the equity value of our investment rather than distributable earnings. The Company will include income from equity method investments to the extent that we receive cash distributions and upon realizing gains and/or losses. Net income (loss) attributable to common stockholders may also be adjusted for the effects of certain GAAP adjustments and transactions that may not be indicative of our current operations. In addition, EAD in this press release includes the dilutive effect of non-controlling interests. We use EAD to evaluate our performance and to assess our long-term ability to pay distributions. We believe providing EAD as a supplement to GAAP net income (loss) to our investors is helpful to their assessment of our performance and our long-term ability to pay distributions. We also use EAD as a component of the management fee paid to our external manager. EAD does not represent net income or cash flows from operating activities and should not be considered as an alternative to GAAP net income, an indication
5
of our GAAP cash flows from operating activities, a measure of our liquidity or an indication of funds available for our cash needs. Our computation of EAD may not be comparable to EAD reported by other REITs.
We calculate CAD by adjusting EAD by adding back amortization of premiums, depreciation and amortization of real estate investment and amortization of deferred financing costs and by removing accretion of discounts. We use CAD to evaluate our performance and our current ability to pay distributions. We also believe that providing CAD as a supplement to GAAP net income (loss) to our investors is helpful to their assessment of our performance and our current ability to pay distributions. CAD does not represent net income or cash flows from operating activities and should not be considered as an alternative to GAAP net income, an indication of our GAAP cash flows from operating activities, a measure of our liquidity or an indication of funds available for our cash needs. Our computation of CAD may not be comparable to CAD reported by other REITs.
EAD per diluted common share and CAD per diluted common share are based on adjusted weighted average common shares outstanding – diluted. Adjusted weighted average common shares outstanding - diluted is calculating by subtracting the dilutive effect of potential redemptions of Series B and Series C Preferred shares for shares of our common stock from weighted average common shares outstanding - diluted. We believe providing adjusted weighted average common shares outstanding - diluted to our investors is helpful in their assessment of our performance without the potential dilutive effective of the Series B or Series C Preferred shares. We have the right to redeem the Series B and Series C Preferred shares for cash or shares of our common stock. Additionally, Series B and Series C Preferred redemptions are capped at 2% of the outstanding Series B or Series C Preferred shares per month, 5% per quarter and 20% per year, respectively. The Company maintains sufficient liquidity to pay cash to cover any redemptions up to the quarterly redemption cap. Further, it is the Company's intent to not settle Series B or Series C Preferred redemptions in shares of common stock when the Company's common stock price is below book value.
Adjusted weighted average common shares outstanding – diluted should not be considered as an alternative to the GAAP measure. Our computation of adjusted weighted average common shares outstanding – diluted may not be comparable to adjusted weighted average common shares outstanding - diluted reported by other companies.
6
NYSE:NREF 3Q 2026 Financial Supplement November 5, 2026 CONTACT NEXPOINT REAL ESTATE FINANCE (NYSE:NREF) 300 Crescent Court, Suite 700 Dallas, Texas 75201 (w) nref.nexpoint.com INVESTOR RELATIONS Kristen Griffith (p) 214.908.1854 (e) kgriffith@nexpoint.com
Cautionary Statements FORWARD LOOKING STATEMENTS This presentation contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 that are based on management's current expectations, assumptions and beliefs. Forward-looking statements can often be identified by words such as "anticipate", "believe", "estimate", "expect," "intend", "may", "should", "target" and similar expressions, and variations or negatives of these words. These forward-looking statements include, but are not limited to, statements regarding the Company’s business and industry, as well as the industries the Company invests in, in general, guidance for financial results for the fourth quarter of 2026, including the Company's estimated net income, earnings per share, earnings available for distribution (“EAD”), cash available for distribution (“CAD”), EAD per diluted common share, CAD per diluted common share, dividend coverage ratios, including the CAD T-12 coverage ratio and related assumptions and estimates, portfolio commentary, including forecasted multifamily supply and result of favorable supply-demand back self-storage fundamentals are expected to strengthen through 2026, and the life science spec pipeline is expected to deliver through 2026 after which new supply will be limited to fully pre-leased build-to-suit projects and the Company's intent to not settle Series B or Series C preferred redemptions in shares of common stock when the Company's common stock price is below book value. They are not guarantees of future results and forward-looking statements are subject to risks, uncertainties and assumptions that could cause actual results to differ materially from those expressed in any forward-looking statement, including those described in greater detail in our filings with the Securities and Exchange Commission (the “SEC”), particularly those described in our Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q. Readers should not place undue reliance on any forward-looking statements and are encouraged to review the Company’s Annual Reports on Form 10-K and the Company's other filings with the SEC for a more complete discussion of risks and other factors that could affect any forward-looking statement. The statements made herein speak only as of the date of this presentation and except as required by law, the Company does not undertake any obligation to publicly update or revise any forward-looking statements. NON-GAAP FINANCIAL MEASURES This presentation contains non-GAAP financial measures. A “non-GAAP financial measure” is defined as a numerical measure of a company’s financial performance that excludes or includes amounts so as to be different than the most directly comparable measure calculated and presented in accordance with GAAP in the statements of income, balance sheets or statements of cash flows of the Company. The non-GAAP financial measures used within this presentation are EAD, CAD, EAD and CAD per diluted common share, and adjusted weighted average common shares outstanding - diluted. EAD is defined as the net income (loss) attributable to our common stockholders computed in accordance with GAAP, including realized gains and losses not otherwise included in net income (loss), excluding any unrealized gains or losses or other similar non-cash items that are included in net income (loss) for the applicable reporting period, regardless of whether such items are included in other comprehensive income (loss), or in net income (loss) and adding back amortization of stock-based compensation. The Company also adjusts EAD to remove the (Income)/Losses from equity method investments as they represent changes in the equity value of our investments rather than distributable earnings. The Company will include income from equity method investments to the extent that we receive cash distributions and upon realizing gains and/or losses. Net income (loss) attributable to common stockholders may also be adjusted for the effects of certain GAAP adjustments and transactions that may not be indicative of our current operations. In addition, EAD in this presentation includes the dilutive effect of non-controlling interests. We use EAD to evaluate our performance and to assess our long-term ability to pay distributions. We believe providing EAD as a supplement to GAAP net income (loss) to our investors is helpful to their assessment of our performance and our long-term ability to pay distributions. We also use EAD as a component of the management fee paid to our external manager. EAD does not represent net income or cash flows from operating activities and should not be considered as an alternative to GAAP net income, an indication of our GAAP cash flows from operating activities, a measure of our liquidity or an indication of funds available for our cash needs. Our computation of EAD may not be comparable to EAD reported by other REITs. We calculate CAD by adjusting EAD by adding back amortization of premiums, depreciation and amortization of real estate investment and amortization of deferred financing costs and by removing accretion of discounts. We use CAD to evaluate our performance and our current ability to pay distributions. We also believe that providing CAD as a supplement to GAAP net income (loss) to our investors is helpful to their assessment of our performance and our current ability to pay distributions. CAD does not represent net income or cash flows from operating activities and should not be considered as an alternative to GAAP net income, an indication of our GAAP cash flows from operating activities, a measure of our liquidity or an indication of funds available for our cash needs. Our computation of CAD may not be comparable to CAD reported by other REITs. Adjusted weighted average common shares outstanding - diluted is calculating by subtracting the dilutive effect of potential redemptions of Series B and Series C preferred shares for shares of our common stock from weighted average common shares outstanding - diluted. We believe providing adjusted weighted average common shares outstanding - diluted to our investors is helpful in their assessment of our performance without the potential dilutive effect of the Series B and Series C preferred shares. We have the right to redeem the Series B and Series C preferred shares for cash or shares of our common stock. Additionally, Series B and Series C preferred redemptions are capped at 2% of the outstanding Series B or Series C preferred shares per month, 5% per quarter and 20% per year, respectively. The Company maintains sufficient liquidity to pay cash to cover any redemptions up to the quarterly redemption cap. Further, it is the Company's intent to not settle Series B or Series C preferred redemptions in shares of common stock when the Company's stock price is below book value. Adjusted weighted average common shares outstanding - diluted should not be considered as an alternative to the GAAP measures. Our computation of adjusted weighted average common shares outstanding - diluted may not be comparable to similar measures reported by other companies. ADDITIONAL INFORMATION For additional information, see our filings with the SEC. Our filings with the SEC are available on our website, nref.nexpoint.com, under the “Financials" tab.
NexPoint Real Estate Finance 13.1% I N S I D E R O W N E R S H I P 3 13.7% I M P L I E D D I V I D E N D Y I E L D 2 17.0% D I S C O U N T T O B O O K 1 Company Overview NexPoint Real Estate Finance, Inc. (“NREF” or the “Company”) is a publicly traded mortgage REIT, with its shares of common stock and 8.50% Series A Cumulative Redeemable Preferred Stock listed on the New York Stock Exchange. The Company concentrates on investments in real estate sectors where senior management has operating expertise, including multifamily, single-family rental (”SFR”), self-storage, industrial, marina and life science sectors in the top 50 metropolitan statistical areas. The Company targets lending or investing in stabilized properties. The Company also lends to redevelopment and development projects in special situations where there is strong sponsorship and clear and visible cost basis detachment points and exit options. NREF is externally managed by NexPoint Real Estate Advisors VII, L.P. (“NREA”), an affiliate of NexPoint Advisors, L.P., an SEC-registered investment advisor with extensive real estate experience. 1. BASED ON SEPTEMBER 30, 2026, BOOK VALUE INCLUDING REDEEMABLE NON-CONTROLLING INTERESTS IN THE OPERATING PARTNERSHIP AS REPORTED BY THE COMPANY IN THIS PRESENTATION AND THE SHARE PRICE AS OF CLOSE OF TRADING NOVEMBER 4, 2026 IMPLIED DIVIDEND YIELD IS CALCULATED USING THE 3Q DIVIDEND OF $0.50 PER COMMON SHARE, ANNUALIZED, DIVIDED BY THE SHARE PRICE AS OF CLOSE OF TRADING ON NOVEMBER 4, 2026 INCLUDES NON-CONTROLLING INTERESTS. EXCLUDES OWNERSHIP BY FUNDS ADVISED OR MANAGED BY AFFILIATES OF OUR ADVISER EXCEPT TO THE EXTENT OF OUR MANAGEMENT'S PECUNIARY INTEREST THEREIN AS OF THE CLOSE OF TRADING NOVEMBER 4, 2026 BLOOMBERG. TOTAL RETURN, INCLUDING DIVIDENDS, AS OF CLOSE OF TRADING NOVEMBER 4, 2026 2. 3. 4. NREF Total Return vs Peers4
$8.4MM L O A N D R A W Funded $8.4MM on a loan. The loan pays a monthly coupon of SOFR+900 bps 3Q 2026 Highlights FINANCIAL PORTFOLIO CAPITALIZATION $0.9MM N E T L O S S I N 3 Q 2 0 2 6 Net loss attributable to common stockholders of $12.2MM or $0.65 per diluted common share $14.0MM 3 Q 2 0 2 6 C A S H A V A I L A B L E F O R D I S T R I B U T I O N $0.60 per diluted common share1 $406.1MM B O O K V A L U E $17.63 per common share, including redeemable non-controlling interests in the Operating Partnership and excluding Series A, Series B and Series C Preferred Stock 3Q 2026 Dividend P A I D O N S E P T E M B E R 3 0 , 2 0 2 6 Paid a 3Q 2026 dividend of $0.50 per common share on September 30, 2026 $450.0MM S E N I O R S E C U R E D T E R M L O A N Upsized on existing $375.0MM term loan and TRS with Mizuho to $450.0MM $27.9MM S E R I E S C P R E F E R R E D Raised $27.9MM of Series C Preferred in the amount of 1,114,155 shares $1.0B O U T S T A N D I N G T O T A L P O R T F O L I O Composed of 83 investments2 0.97X D E B T T O E Q U I T Y R A T I O As of September 30, 2026 $4.0MM P R E F E R R E D I N V E S T M E N T Funded $4.0MM on a preferred equity investment which pays a preferred monthly return of 14% 1. CASH AVAILABLE FOR DISTRIBUTION PER DILUTED SHARE ASSUMES VESTING OF ALL OUTSTANDING UNVESTED RESTRICTED STOCK UNITS AND CONVERSION OF ALL REDEEMABLE NON-CONTROLLING INTERESTS. THE ADJUSTED WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED USED TO CALCULATE CAD PER DILUTED COMMON SHARE DOES NOT INCLUDE DILUTIVE EFFECT OF POTENTIAL REDEMPTION OF SERIES B OR SERIES C PREFERRED SHARES FOR COMMON STOCK. SEE “RECONCILIATIONS” SLIDE AS OF SEPTEMBER 30, 2026, AND CMBS B-PIECES REFLECTED ON AN UNCONSOLIDATED BASIS SERIES B AND C COVERAGE IS CALCULATED BY TAKING THE NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS OF $12.2MM OR CASH AVAILABLE FOR DISTRIBUTION OF $14.0MM FOR 3Q 2026 DIVIDED BY THE COMBINED NREF SERIES B AND SERIES C PREFERRED DIVIDENDS OF $10.2MM FOR THE QUARTER. 2. 3. $2.2MM P R E F E R R E D I N V E S T M E N T Funded $2.2MM on a preferred equity investment which pays a preferred monthly return of 13% (1.20)X and 1.37X N E T L O S S A N D C A D S E R I E S B A N D C C O V E R A G E , R E S P E C T I V E L Y 3 As of September 30, 2026
3Q 2026 Earnings And Book Value • • • • Earnings and Book Value Net interest income of $17.3MM, an increase of $0.7MM compared to 2Q 2026 Net loss of $0.9MM, with net loss attributable to common stockholders of $12.2MM, or $0.65 per diluted common share; compared to a net income of $17.3MM, with net income attributable to common stockholders of $5.4MM, or $0.29 per diluted common share in 2Q 2026 Earnings available for distribution of $12.2MM, or $0.521 per diluted common share; compared to $0.46 per diluted common share in 2Q 2026 BV per diluted common share including redeemable NCI in the Operating Partnership decreased 5.2% to $17.63/share, compared to $18.60/share at the end of 2Q 2026 1. EARNINGS AVAILABLE FOR DISTRIBUTION PER DILUTED COMMON SHARE ASSUMES VESTING OF ALL OUTSTANDING UNVESTED RESTRICTED STOCK UNITS AND CONVERSION OF ALL REDEEMABLE NON-CONTROLLING INTERESTS. THE ADJUSTED WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED USED TO CALCULATE EAD PER DILUTED COMMON SHARE DOES NOT INCLUDE DILUTIVE EFFECT OF POTENTIAL REDEMPTION OF SERIES B OR SERIES C PREFERRED SHARES FOR COMMON STOCK. SEE “RECONCILIATIONS” SLIDE
1. EPS ASSUMES VESTING OF ALL OUTSTANDING UNVESTED RESTRICTED STOCK UNITS AND CONVERSION OF ALL REDEEMABLE NON-CONTROLLING INTERESTS, AND DILUTIVE EFFECT OF POTENTIAL REDEMPTION OF ALL OUTSTANDING SERIES B AND SERIES C PREFERRED SHARES FOR COMMON STOCK. EAD AND CAD PER DILUTED COMMON SHARE ASSUMES VESTING OF ALL OUTSTANDING UNVESTED RESTRICTED STOCK UNITS AND CONVERSION OF ALL REDEEMABLE NON-CONTROLLING INTERESTS. ADDITIONALLY, THE ADJUSTED WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED USED TO CALCULATE EAD AND CAD PER DILUTED COMMON SHARE DOES NOT INCLUDE DILUTIVE EFFECT OF POTENTIAL REDEMPTION OF SERIES B AND SERIES C PREFERRED SHARES FOR COMMON STOCK. SEE “RECONCILIATIONS” SLIDE NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS IN 4Q 2026 IS ESTIMATED TO BE BETWEEN $6.8 MILLION AND $9.2 MILLION. 2. 3. EPS, EAD, CAD AND GUIDANCE E P S / E A D / C A D Earnings per diluted share for 3Q 2026 is $(0.65), compared to earnings per diluted share of $0.29 reported in 2Q 2026 3Q 2026 EAD per diluted common share2 is $0.52, an increase of 13.0% compared to 2Q 2026 reported EAD per diluted common share 3Q 2026 CAD per diluted common share2 is $0.60, an increase of 3.4% compared to 2Q 2026 reported CAD per diluted common share G U I D A N C E 4Q 2026 EAD per diluted common share2 guidance is $0.423 at the mid-point 4Q 2026 CAD per diluted common share2 guidance is $0.553 at the mid-point Earnings per Share (EPS)1, EAD2 and CAD2 6
Dividend and Coverage Dividend and EPS/EAD/CAD Coverage 3 Q 2 0 2 6 D I V I D E N D : 3Q dividend of $0.50 per common share was paid on September 30, 2026 3Q 2026 EPS dividend coverage is (1.30)x 3Q 2026 EAD dividend coverage is 1.04x 3Q 2026 CAD dividend coverage is 1.20x 4 Q 2 0 2 6 D I V I D E N D : 4Q 2026 dividend of $0.50 per common share declared by the Board of Directors to be paid on December 31, 2026 4Q 2026 estimated EPS dividend coverage of 0.68x 4Q 2026 estimated EAD dividend coverage of 0.84x 4Q 2026 estimated CAD dividend coverage of 1.10x NOTE: EPS, EAD PER COMMON SHARE AND CAD PER COMMON SHARE ON THIS SLIDE ARE PER DILUTED SHARE. 1. CAD T-12 COVERAGE IS CALCULATED BY (A) ADDING CAD/COMMON SHARE FOR THE FOUR QUARTERS INCLUDED IN THE TRAILING TWELVE MONTH PERIOD AND (B) DIVIDING THE SUM BY THE DIVIDENDS PAID PER SHARE FOR THE APPLICABLE TWELVE MONTH PERIOD. FOR RECONCILIATIONS OF CAD/COMMON SHARE, SEE THE RECONCILIATION SLIDES INCLUDED HEREIN. ESTIMATED 4Q 2026 CAD T-12 COVERAGE INCLUDES ESTIMATED 4Q 2026 CAD/COMMON SHARE BASED ON THE MIDPOINT OF THE RANGE.
Portfolio Commentary Defensive Portfolio Characteristics The current portfolio consists of senior loans, CMBS B-Pieces, CMBS I/O Strips, mezzanine debt, preferred equity, common stock investments, multifamily properties, promissory notes, preferred stock investments, revolving credit facilities and stock warrants in short-duration lease-term assets (multifamily, SFR, self-storage, industrial, life sciences, marina) that are geographically diverse in the United States. The portfolio has minimal exposure to construction loans, no heavy transitional loans, and no for-sale loans. 2.4 Y E A R S A V E R A G E R E M A I N I N G T E R M 3 78.3% O F P O R T F O L I O S T A B I L I Z E D 3 64.7% W E I G H T E D A V G L O A N T O V A L U E 3 1.39x W E I G H T E D A V G D S C R 3 1. 2. 3. FREDDIE MAC; AUGUST 2026 AS OF SEPTEMBER 30, 2026 AS OF SEPTEMBER 30, 2026, AND EXCLUDING COMMON STOCK, PREFERRED STOCK AND STOCK WARRANTS, REVOLVING CREDIT FACILITIES AND THE ALEXANDER AT THE DISTRICT, RIDGEVIEW PLACE AND MAG & MAY MULTIFAMILY PROPERTIES MULTIFAMILY SINGLE-FAMILY RENTAL SELF-STORAGE Historically minimal credit losses across Freddie Mac's multifamily debt portfolio, including during periods of significant market stress, underscoring the durability and defensiveness of the asset class as collateral for NREF's lending activities Aggregate losses in Freddie Mac’s origination history have averaged approximately 7 bps per year dating back to 2009, with just $432.6MM in cumulative losses on $645.8B of combined issuance through August 2026 Multifamily construction starts declined over 40% between 2023 and 2025, with new deliveries forecast to bottom near ~327,000 units in 2027—well below the 2024 peak of ~600,000 units—creating a favorable supply-demand backdrop for rent recovery and asset performance SFR has matured into an institutionally recognized asset class with resilience characteristics comparable to traditional multifamily; the number of households renting single-family homes rose 1.7% in 2025 to a seven-year high, reflecting structural demand growth SFR occupancy rates have remained robust, supported by life-event demand drivers that persist across economic cycles Self-storage fundamentals reached cyclical trough in 2025 and are expected to strengthen through 2026, supported by a sharp decline in new construction—development pipelines have contracted to levels well below historical averages LIFE SCIENCES Near-term oversupply headwinds are self-correcting: speculative construction starts have materially slowed since late 2023, and the remaining spec pipeline is expected to deliver through 2026—after which new supply will be limited to fully pre-leased build-to-suit projects Biomanufacturing and onshoring are emerging as powerful demand drivers, as pharmaceutical companies invest in domestic manufacturing capacity to strengthen supply chains, creating robust demand for specialized facilities that has partially offset weaker lab/R&D leasing
Portfolio Commentary1 1. AS OF SEPTEMBER 30, 2026, AND EXCLUDING COMMON STOCK, PREFERRED STOCK AND STOCK WARRANTS, REVOLVING CREDIT FACILITIES AND THE ALEXANDER AT THE DISTRICT, RIDGEVIEW PLACE AND MAG & MAY MULTIFAMILY PROPERTIES Geographic and Asset Type Exposure1 $1.0B CURRENT PRINCIPAL1 64.7% WEIGHTED AVG LTV1 NC 7% FL 7% TX 15% CA 6% MA 31% LESS THAN 5.0% OF TOTAL OUTSTANDING PRINCIPAL BALANCE
3Q 2026 PORTFOLIO
3Q 2026 Portfolio $s IN 0,000s EXCEPT PER SHARE DATA # Investment (1) Location Property Type Investment Current Principal Date Amount Net Equity (2) Coupon (3) (4) Remaining Term Loan to Value DSCR Senior Loans 1 Senior Loan Various Single-family 2/11/2020 $ 7,115 $ 970 5.4 % 1.3 48.2 % 2 Senior Loan Various Single-family 2/11/2020 4,944 521 5.2 % 2.0 50.0 % 3 Senior Loan Various Single-family 2/11/2020 34,161 3,136 5.6 % 2.1 65.2 % 4 Senior Loan Various Single-family 2/11/2020 5,267 533 6.0 % 2.2 64.0 % 5 Senior Loan Various Single-family 2/11/2020 8,217 927 5.9 % 2.3 50.2 % 6 Senior Loan Various Single-family 2/11/2020 6,141 730 5.5 % 2.4 64.5 % Total Senior Loan $ 65,845 $ 6,817 5.6 % 2.1 60.2 % CMBS B-Pieces 1 CMBS B-Piece Various Multifamily 2/11/2020 $ 10,276 (5) $ 10,132 9.8 % — 75.0 % 2 CMBS B-Piece Various Multifamily 7/30/2020 14,536 (5) 727 12.8 % 0.7 67.6 % 3 CMBS B-Piece Various Multifamily 4/20/2021 12,092 (5) 2,853 9.9 % 4.4 69.0 % 4 CMBS B-Piece Various Multifamily 5/2/2022 23,522 (5) 6,433 5.0 % 12.2 56.8 % 5 CMBS B-Piece Various Multifamily 7/28/2022 50,513 (5) 10,713 8.9 % 2.8 63.0 % 6 CMBS B-Piece Various Multifamily 2/22/2024 32,869 (5) 7,137 5.9 % 2.3 59.5 % 7 CMBS B-Piece Various Multifamily 4/24/2024 33,611 (5) 7,946 5.6 % 2.5 56.9 % 8 CMBS B-Piece Various Multifamily 3/5/2026 6,283 (5) 2,991 — % 0.3 60.6 % Total CMBS B-Piece $ 183,702 $ 48,932 7.4 % 3.6 61.8 % CMBS I/O Strips 1 CMBS I/O Strip Various Multifamily 5/18/2020 $ 17,590 (6) $ 207 2.0 % 3.3 57.9 % 2 CMBS I/O Strip Various Multifamily 8/6/2020 108,643 (6) 2,302 3.0 % 3.7 67.4 % 3 CMBS I/O Strip Various Multifamily 4/28/2021 62,237 (6) 672 1.6 % 3.3 57.0 % 4 CMBS I/O Strip Various Multifamily 5/27/2021 20,000 (6) 475 3.4 % 3.7 64.7 % 5 CMBS I/O Strip Various Multifamily 6/7/2021 4,266 (6) 44 2.3 % 2.2 61.0 % 6 CMBS I/O Strip Various Multifamily 6/11/2021 75,548 (6) 168 — % 2.7 78.0 % 7 CMBS I/O Strip Various Multifamily 6/24/2021 16,643 (6) 132 — % 3.7 58.5 % 8 CMBS I/O Strip Various Multifamily 8/10/2021 25,000 (6) 329 1.9 % 3.6 66.2 % 9 CMBS I/O Strip Various Multifamily 8/11/2021 6,942 (6) 209 3.1 % 4.8 64.9 % 10 CMBS I/O Strip Various Multifamily 8/24/2021 1,625 (6) 33 2.6 % 4.3 60.7 % 11 CMBS I/O Strip Various Multifamily 9/1/2021 34,625 (6) 483 1.9 % 3.7 60.9 % 12 CMBS I/O Strip Various Multifamily 9/11/2021 20,902 (6) 593 3.0 % 5.0 61.2 % 13 CMBS I/O Strip Various Multifamily 1/16/2025 15,000 (6) 1,072 5.7 % 8.2 48.1 % 14 CMBS I/O Strip Various Multifamily 4/24/2025 15,327 (6) 1,237 5.7 % 7.6 58.5 % Total CMBS I/O Strip $ 424,348 $ 7,956 2.1 % 3.8 62.4 %
3Q 2026 Portfolio $s IN 0,000s EXCEPT PER SHARE DATA # Investment (1) Location Property Type Investment Current Principal Date Amount Net Equity (2) Coupon (3) (4) Remaining Term Loan to Value DSCR Mezzanine Loans 1 Mezzanine Houston, TX Multifamily 6/12/2020 $ 5,000 $ 5,000 11.0 % 0.7 74.9 % 2 Mezzanine Wilmington, DE Multifamily 10/20/2020 5,470 2,191 7.5 % 2.6 89.3 % 3 Mezzanine White Marsh, MD Multifamily 10/20/2020 10,380 4,214 7.4 % 4.8 84.8 % 4 Mezzanine Philadelphia, PA Multifamily 10/20/2020 14,253 5,723 7.6 % 2.7 89.4 % 5 Mezzanine Daytona Beach, FL Multifamily 10/20/2020 3,700 1,475 7.8 % 2.0 81.5 % 6 Mezzanine Laurel, MD Multifamily 10/20/2020 12,000 4,867 7.7 % 4.5 84.9 % 7 Mezzanine Temple Hills, MD Multifamily 10/20/2020 3,000 1,218 7.3 % 4.8 83.1 % 8 Mezzanine Temple Hills, MD Multifamily 10/20/2020 1,500 609 7.2 % 4.8 78.6 % 9 Mezzanine Lakewood, NJ Multifamily 10/20/2020 5,540 2,219 7.3 % 2.6 81.1 % 10 Mezzanine Rosedale, MD Multifamily 10/20/2020 3,620 1,470 7.4 % 4.8 83.3 % 11 Mezzanine Cockeysville, MD Multifamily 10/20/2020 9,610 3,902 7.4 % 4.8 84.3 % 12 Mezzanine Laurel, MD Multifamily 10/20/2020 7,390 3,000 7.4 % 4.8 80.3 % 13 Mezzanine Las Vegas, NV Multifamily 10/20/2020 1,190 476 7.7 % 2.4 75.5 % 14 Mezzanine Atlanta, GA Multifamily 10/20/2020 3,310 1,327 6.9 % 2.8 80.3 % 15 Mezzanine Urbandale, IA Multifamily 10/20/2020 4,010 1,600 7.9 % 2.1 83.8 % 16 Mezzanine Rogers, AR Multifamily 6/9/2022 3,784 (7) 3,783 — % — — % 17 Mezzanine Cambridge, MA Life Science 1/26/2024 131,208 (8) 130,529 14.0 % 1.4 41.0 % 18 Mezzanine Wappinger, NY Self-Storage 8/1/2025 4,032 4,048 10.8 % 3.8 73.8 % 19 Mezzanine Rockville, NY Self-Storage 10/23/2025 3,993 3,776 11.9 % 4.1 87.4 % 20 Mezzanine Miami, FL Self-Storage 4/8/2026 1,958 1,688 11.1 % 6.5 94.5 % 21 Mezzanine Wayne, NJ Self-Storage 6/18/2026 787 610 10.3 % 4.7 90.6 % 22 Mezzanine Surprise, AZ Self-Storage 9/2/2026 695 535 9.8 % 4.9 81.0 % Total Mezzanine $ 236,430 $ 184,260 11.2 % 2.3 59.7 % Preferred Equity 1 Preferred Equity Houston, TX Multifamily 5/29/2020 $ 12,735 $ 12,735 11.0 % 3.6 89.3 % 2 Preferred Equity Holly Springs, NC Life Science 9/29/2021 52,756 52,669 10.0 % 1.0 59.6 % 3 Preferred Equity Las Vegas, NV Multifamily 12/28/2021 11,377 11,377 10.5 % 5.4 54.3 % 4 Preferred Equity Vacaville, CA Life Science 1/14/2022 38,845 38,845 10.0 % 1.0 37.8 % 5 Preferred Equity Beaumont, TX Self-Storage 4/7/2022 3,903 3,883 13.9 % 3.9 86.4 % 6 Preferred Equity Temple, TX Self-Storage 6/8/2022 4,480 4,459 13.1 % 3.9 60.4 % 7 Preferred Equity Medley, FL Self-Storage 7/1/2022 16,000 15,985 12.0 % 0.8 52.6 % 8 Preferred Equity Kirkland, WA Multifamily 10/5/2022 1,484 1,480 9.0 % 1.3 76.5 % 9 Preferred Equity Woodbury, MN Life Science 10/19/2022 2,120 2,164 10.0 % 1.0 56.7 % 10 Preferred Equity Forney, TX Multifamily 2/10/2023 32,413 32,455 11.0 % 1.5 81.8 % 11 Preferred Equity Richmond, VA Multifamily 2/24/2023 32,308 32,361 11.0 % 0.5 80.6 % 12 Preferred Equity Phoenix, AZ Single-family 5/16/2023 23,830 23,734 13.5 % 0.6 71.2 % 13 Preferred Equity Houston, TX Life Science 5/17/2023 4,192 4,173 13.0 % 0.3 46.1 % 14 Preferred Equity Houston, TX Multifamily 1/31/2025 684 684 14.0 % 1.5 83.3 % 15 Preferred Equity Miami, FL Industrial 12/10/2025 22,500 22,255 11.0 % 4.2 86.8 % 16 Preferred Equity Asheville, NC Multifamily 12/19/2025 6,214 6,087 14.0 % 2.7 60.9 % 17 Preferred Equity Las Vegas, NV Multifamily 5/20/2026 18,239 18,066 14.0 % 3.6 87.7 % 18 Preferred Equity Chapel Hill, NC Multifamily 7/29/2026 3,976 3,976 14.0 % 3.3 70.2 % 19 Preferred Equity Apalachicola, FL Marina 8/18/2026 2,158 2,148 13.0 % 4.9 96.5 % Total Preferred Equity $ 290,214 $ 289,536 11.3 % 1.8 67.8 %
3Q 2026 Portfolio $s IN 0,000s EXCEPT PER SHARE DATA # Investment (1) Location Property Type Investment Date Current Principal Amount Net Equity (2) Coupon (3) (4) Remaining Term Loan to Value DSCR Common Equity 1 Common Stock N/A Self-Storage 11/6/2020 N/A $ 27,017 N/A N/A N/A 2 Common Stock N/A Ground Lease 4/14/2022 N/A 27,299 N/A N/A N/A 3 Common Equity Forney, TX Multifamily 2/10/2023 N/A — N/A N/A N/A 4 Common Equity Richmond, VA Multifamily 2/24/2023 N/A — N/A N/A N/A Total Common Equity $ 54,316 Preferred Stock 1 Preferred Stock Various Life Science 11/9/2023 N/A $ 18,578 15.5 % N/A N/A 2 Preferred Stock Various Life Science 1/2/2025 N/A 158,300 16.5 % N/A N/A 3 Preferred Stock Various Self-Storage 10/8/2025 N/A 3,518 15.0 % N/A N/A Total Preferred Stock $ 180,396 16.4 % Real Estate 1 Real Estate Atlanta, GA Multifamily 10/10/2023 N/A (9) $ (4,075 ) N/A N/A N/A 2 Real Estate Ft Worth, TX Multifamily 12/15/2025 N/A (10) 5,526 N/A N/A N/A 3 Real Estate Irving, TX Multifamily 5/13/2026 N/A (11) 12,102 N/A N/A N/A Total Real Estate $ 13,553 Promissory Note 1 Promissory Note Various Single-family 7/10/2024 $ 12,500 $ 12,500 15.0 % 0.8 N/A 2 Promissory Note Various Self-Storage 1/16/2026 11,343 11,343 14.0 % 4.3 N/A Total Promissory Note $ 23,843 $ 23,843 14.5 % 2.5 Revolving Credit Facility 1 Revolving Credit Facility Various Life Science 12/31/2024 $ 186,595 $ 178,828 13.5 % 2.0 70.9 % Total Revolving Credit Facility $ 186,595 $ 178,828 13.5 % 2.0 Stock Warrant 1 Stock Warrant Various Life Science 5/23/2024 N/A $ 117,378 N/A N/A N/A Total Stock Warrants $ 117,378 Portfolio Total $ 1,410,977 $ 1,105,815 10.4 % 2.4 64.7 % 1.39 x 1. 2. 3. 4. 5. 6. 7. 8. Our total portfolio represents the current principal amount of the consolidated SFR Loans, CMBS I/O Strips, mezzanine loans, preferred investments, common stock investments, multifamily properties, promissory notes, revolving credit facilities and stock warrants as well as the net equity of our CMBS B-Piece investments. Net equity represents the carrying value less borrowings collateralized by the investment. The weighted average coupon is weighted on the current principal balance. The weighted-average life is weighted on current principal balance and assumes no prepayments. The maturity date for preferred equity investments represents the maturity date of the senior mortgage, as the preferred equity investments require repayment upon the sale or refinancing of the asset. The CMBS B-Pieces are shown on an unconsolidated basis reflecting the value of our investments. The number shown represents the notional value on which interest is calculated for the CMBS I/O Strips. CMBS I/O Strips receive no principal payments and the notional value decreases as the underlying loans are paid off. The mezzanine loan was extended effective April 9, 2025 to May 16, 2025, and extended further to November 10, 2025. The associated property has been sold, with a remaining equity balance owed to the Company that must be included in the financial statements pursuant to applicable accounting standards. Effective April 1, 2024, the Company reclassified this investment from mezzanine loan to senior loan because there was no senior mortgage on the property collateralized by the loan. Effective September 30, 2025, the Company reclassified this investment back to a mezzanine loan because as of September 30, 2025 there is a senior mortgage on the property collateralized by the loan, which remains as of September 30, 2026. Real Estate is a 280-unit multifamily property. Real Estate is a 240-unit multifamily property. Real Estate is a 390-unit multifamily property
FINANCIALS
Financials $s IN 0,000s EXCEPT PER SHARE DATA OR AS OTHERWISE INDICATED Income Statement For the Three Months Ended September June 30, 30, 2026 2026 Interest income $ 27,438 $ 25,465 Interest expense (10,158) (8,926) Net interest income 17,280 16,539 Other income (loss) (7,371) 10,796 Total operating expenses (10,831) (10,036) Net income (loss) (922) 17,299 Net (income) loss attributable to Series A Preferred stockholders (874) (874) Net (income) loss attributable to Series B Preferred stockholders (8,936) (9,012) Net (income) loss attributable to Series C Preferred stockholders (1,271) (728) Net income attributable to redeemable noncontrolling interests (198) (1,252) Net income (loss) attributable to common stockholders (12,201) 5,433 Weighted average common shares outstanding - diluted 18,848 53,978 Earnings (loss) per share outstanding - diluted $ (0.65) $ 0.29 Book Value September December 30, 2026 31, 2025 Common stockholder's equity $ 326,313 $ 350,380 Redeemable noncontrolling interests in the OP 79,772 82,235 Total equity 406,085 432,615 Redeemable OP units 4,186 4,186 Common shares outstanding 18,848 18,574 Combined book value per share $ 17.63 $ 19.01 Balance Sheet September December 30, 2026 31, 2025 Cash and cash equivalents $ 74,938 $ 31,114 Restricted cash 162,470 3,240 Net operating real estate investments 162,574 113,879 Derivative asset, at fair value 5,567 — Loans, held-for-investments, net 712,506 619,560 Common stock investments, at fair value 54,316 49,104 Equity method investments — 1,714 Mortgage loans, held-for-investment, net 67,532 121,239 Preferred stock investments, at fair value 180,396 157,893 Accrued interest and dividends 64,521 54,009 Mortgage loans held in variable interest entities, at fair value 3,511,171 3,987,281 CMBS structured pass-through certificates, at fair value 33,559 40,427 Stock warrant investments, at fair value 117,378 141,186 Accounts receivable and other assets 2,703 551 Total Assets $ 5,149,631 $ 5,321,197 Secured financing agreements, net 572,399 176,141 Master repurchase agreements 141,247 258,038 Unsecured notes, net 51,456 229,112 Mortgages payable, net 145,025 106,151 Accounts payable and other accrued liabilities 16,673 13,699 Accrued interest payable 14,726 13,795 Bonds payable held in variable interest entities, at fair value 3,346,595 3,692,390 Total Liabilities $ 4,288,121 $ 4,489,326 Redeemable Series B Preferred Stock 361,024 359,783 Redeemable Series C Preferred Stock 64,682 1,868 Redeemable NCI in the Operating Partnership 79,772 82,235 Total Stockholder' Equity 356,032 387,985 Total Liabilities and Stockholders' Equity $ 5,149,631 $ 5,321,197
Reconciliations $s IN 0,000s EXCEPT PER SHARE DATA OR AS OTHERWISE INDICATED Reconciliation of 4Q 2026 Net Income to EAD 1. EAD PER DILUTED COMMON SHARE, CAD PER DILUTED COMMON SHARE AND THE RELATED COVERAGE RATIOS ARE BASED ON ADJUSTED WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - DILUTED. ADJUSTED WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - DILUTED DOES NOT INCLUDE THE DILUTIVE EFFECT OF THE POTENTIAL REDEMPTION OF SERIES B OR SERIES C PREFERRED STOCK FOR COMMON SHARES.
Reconciliations $s IN 0,000s EXCEPT PER SHARE DATA OR AS OTHERWISE INDICATED Reconciliation of 4Q 2026 EAD to CAD 1. EAD PER DILUTED COMMON SHARE, CAD PER DILUTED COMMON SHARE AND THE RELATED COVERAGE RATIOS ARE BASED ON ADJUSTED WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - DILUTED. ADJUSTED WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - DILUTED DOES NOT INCLUDE THE DILUTIVE EFFECT OF THE POTENTIAL REDEMPTION OF SERIES B OR SERIES C PREFERRED STOCK FOR COMMON SHARES.
Reconciliations $s IN 0,000s EXCEPT PER SHARE DATA OR AS OTHERWISE INDICATED Reconciliation of Net Income (Loss) to Earnings Available for Distribution 1. 2. UNREALIZED GAINS REPRESENT THE NET CHANGE IN UNREALIZED GAINS ON INVESTMENTS AND DERIVATES HELD AT FAIR VALUE. ADJUSTED WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - DILUTED DOES NOT INCLUDE THE DILUTIVE EFFECT OF THE POTENTIAL REDEMPTION OF SERIES B OR SERIES C PREFERRED STOCK FOR COMMON SHARES.
Reconciliations $s IN 0,000s EXCEPT PER SHARE DATA OR AS OTHERWISE INDICATED Reconciliation of Earnings Available for Distribution to CAD 1. ADJUSTED WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - DILUTED DOES NOT INCLUDE THE DILUTIVE EFFECT OF THE POTENTIAL REDEMPTION OF SERIES B OR SERIES C PREFERRED STOCK FOR COMMON SHARES.