NEW YORK--(BUSINESS WIRE)--Great Ajax Corp. (NYSE: AJX), a Maryland corporation that is a real estate investment trust ("REIT"), announces its results of operations for the quarter ended December 31, 2023. We focus primarily on acquiring, investing in and managing a portfolio of re-performing mortgage loans ("RPLs") and non-performing loans ("NPLs") secured by single-family residences and commercial properties. In addition to our continued focus on RPLs and NPLs, we also originate and acquire small-balance commercial loans ("SBC loans") secured by multi-family retail/residential and mixed use properties.
Selected Financial Results (Unaudited) |
||||||||||||||||||||
($ in thousands except per share amounts) |
||||||||||||||||||||
|
|
For the three months ended |
||||||||||||||||||
|
|
December 31,
|
|
September 30,
|
|
June 30,
|
|
March 31,
|
|
December 31,
|
||||||||||
Loan interest income |
|
$ |
12,420 |
|
|
$ |
12,696 |
|
|
$ |
12,929 |
|
|
$ |
13,281 |
|
|
$ |
13,520 |
|
Earnings from debt securities and beneficial interests(1) |
|
$ |
4,289 |
|
|
$ |
4,218 |
|
|
$ |
4,480 |
|
|
$ |
4,569 |
|
|
$ |
4,562 |
|
Other interest income |
|
$ |
948 |
|
|
$ |
965 |
|
|
$ |
931 |
|
|
$ |
606 |
|
|
$ |
367 |
|
Interest expense |
|
$ |
(14,484 |
) |
|
$ |
(14,838 |
) |
|
$ |
(15,039 |
) |
|
$ |
(14,925 |
) |
|
$ |
(14,482 |
) |
Net interest income |
|
$ |
3,173 |
|
|
$ |
3,041 |
|
|
$ |
3,301 |
|
|
$ |
3,531 |
|
|
$ |
3,967 |
|
Net (increase)/decrease in the net present value of expected credit losses |
|
$ |
(11,294 |
) |
|
$ |
(330 |
) |
|
$ |
2,866 |
|
|
$ |
621 |
|
|
$ |
1,152 |
|
Other (loss)/income, loss from equity method investments and loss on joint venture refinancing on beneficial interests |
|
$ |
(8,132 |
) |
|
$ |
(1,658 |
) |
|
$ |
(8,581 |
) |
|
$ |
(3,612 |
) |
|
$ |
(3,744 |
) |
Total (loss)/revenue, net(2) |
|
$ |
(16,253 |
) |
|
$ |
1,053 |
|
|
$ |
(2,414 |
) |
|
$ |
540 |
|
|
$ |
1,375 |
|
Consolidated net loss |
|
$ |
(22,614 |
) |
|
$ |
(5,517 |
) |
|
$ |
(11,462 |
) |
|
$ |
(7,364 |
) |
|
$ |
(6,283 |
) |
Net loss per basic share |
|
$ |
(0.86 |
) |
|
$ |
(0.25 |
) |
|
$ |
(0.51 |
) |
|
$ |
(0.34 |
) |
|
$ |
(0.30 |
) |
Average equity(3) |
|
$ |
321,327 |
|
|
$ |
316,814 |
|
|
$ |
324,089 |
|
|
$ |
337,206 |
|
|
$ |
343,112 |
|
Average total assets |
|
$ |
1,358,027 |
|
|
$ |
1,384,285 |
|
|
$ |
1,424,524 |
|
|
$ |
1,463,529 |
|
|
$ |
1,509,738 |
|
Average daily cash balance |
|
$ |
55,195 |
|
|
$ |
53,211 |
|
|
$ |
43,609 |
|
|
$ |
50,916 |
|
|
$ |
47,196 |
|
Average carrying value of RPLs |
|
$ |
882,071 |
|
|
$ |
892,367 |
|
|
$ |
886,072 |
|
|
$ |
882,018 |
|
|
$ |
883,254 |
|
Average carrying value of NPLs |
|
$ |
42,050 |
|
|
$ |
50,439 |
|
|
$ |
68,459 |
|
|
$ |
86,494 |
|
|
$ |
99,160 |
|
Average carrying value of SBC loans |
|
$ |
8,560 |
|
|
$ |
8,349 |
|
|
$ |
10,876 |
|
|
$ |
12,159 |
|
|
$ |
14,275 |
|
Average carrying value of debt securities and beneficial interests |
|
$ |
338,572 |
|
|
$ |
346,601 |
|
|
$ |
382,502 |
|
|
$ |
401,240 |
|
|
$ |
427,471 |
|
Average asset backed debt balance |
|
$ |
800,050 |
|
|
$ |
834,507 |
|
|
$ |
870,595 |
|
|
$ |
897,279 |
|
|
$ |
933,695 |
|
| (1) | Interest income on investment in debt securities and beneficial interests issued by our joint ventures is net of servicing fees. |
|
(2) |
Total loss/revenue includes net interest income, loss from equity method investments, loss on joint venture refinancing on beneficial interests and other loss/income. |
|
(3) |
Average equity includes the effect of an aggregate of $34.6 million of preferred stock for all periods shown. |
For the quarter ended December 31, 2023, we had a GAAP consolidated net loss attributable to common stockholders of $(23.2) million or $(0.86) per common share after preferred dividends. Operating loss, a non-GAAP financial measure that adjusts GAAP earnings by removing gains and losses as well as certain other non-core income and expenses and preferred dividends, was $(1.8) million or $(0.07) per common share. We consider Operating loss/income to provide a useful measure for comparing the results of our ongoing operations over multiple quarters. For a reconciliation of Operating loss to consolidated net loss available to common stockholders, please refer to Appendix B.
Our net interest income for the quarter ended December 31, 2023, excluding any adjustment for expected credit losses was $3.2 million, a decrease of $0.1 million over the prior quarter. Gross interest income decreased $0.2 million as a result of slightly lower average balances on our mortgage, debt security and beneficial interest portfolios. Our interest expense for the quarter ended December 31, 2023 decreased $0.4 million compared to the prior quarter primarily as a result of a decrease in our average balance of interest bearing debt. Interest earning assets declined $32.6 million during the quarter ended December 31, 2023.
We generally acquire loans at a discount and record an allowance for expected credit losses at acquisition. We update the allowance quarterly based on actual cash flow results and changing cash flow expectations in accordance with the current expected credit losses accounting standard, otherwise known as CECL. During the quarter ended December 31, 2023, we recorded $13.7 million write-downs on our beneficial interests offset by a $2.4 million decrease in expected credit losses on our mortgage loan portfolio. We expect to redeem several of our joint ventures during 2024 and adjusted our cash flow projections to reflect lower expected sale prices of the underlying collateral on the expected redemption dates. Based on the revised collateral sales prices, the expected liquidation proceeds on the sale of the underlying loans would not be sufficient to redeem the beneficial interests in full. Because CECL compares projected cash flows to contractual cash flows to determine "credit" losses, the write-down is reflected as a credit loss and not as a mark to market adjustment. The performance of the underlying loans has remain unchanged.
We recorded a $8.6 million mark to market loss, including the repayment of servicer advances, on a $64.3 million portfolio of mortgage loans we designated as held-for-sale. During the quarter ended December 31, 2023, we began to actively market a pool of NPLs. Final bids were received in January 2024 and the loan sale is expected to close in March 2024. Accordingly, we reclassified these loans from held-for-investment to held-for-sale and recorded the mark to market loss equal to the difference between the expected net liquidation proceeds and our carrying value.
Our GAAP expenses decreased on a quarter over quarter basis by $0.4 million primarily due to a $0.3 million decrease in other expense due to lower impairment on our REO, discussed further below. Additionally our amortization of put option liability decreased by $0.1 million as we reached the initial put option liability and are now accruing a non-compounding fixed rate on the outstanding balance.
We recorded $51.0 thousand in impairment on our REO held-for-sale portfolio in other expense for the quarter ended December 31, 2023. We sold 12 properties in the fourth quarter and recorded a net loss of $47 thousand in other income. Seven properties were added to REO held-for-sale through foreclosures.
For the quarter ended March 31, 2023, we transferred certain securities from AFS to HTM in compliance with the European Union risk retention requirement, which was a non-cash transaction and recorded at fair value. On the date of transfer, accumulated other comprehensive income ("AOCI") included unrealized losses of $10.9 million for these securities. This amount is being amortized out of AOCI over the remaining life of the respective securities, and has no net impact on interest income. For the quarter ended December 31, 2023, we recorded $0.8 million in amortization compared to $0.9 million for the quarter ended September 30, 2023.
We ended the quarter with a GAAP book value of $9.99 per common share, compared to a book value per common share of $11.07 for the quarter ended September 30, 2023. The decrease in book value is driven primarily by the GAAP net loss for the period, the increase in the number of our outstanding common share count during the quarter, and dividends paid, partially offset by the recovery of a portion of the mark to market loss in debt securities recorded on the balance sheet through AOCI, and the amortization of the unrealized loss on debt securities transferred to HTM.
Our taxable loss for the quarter ended December 31, 2023 was $0.03 per share of net income available to common stockholders, compared to $(0.06) per share of taxable net income available to common stockholders for the quarter ended September 30, 2023. Additionally, we recorded income tax expense of $0.1 million comprised primarily of local income taxes.
We collected $30.4 million of cash during the fourth quarter as a result of loan payments, loan payoffs, sales of REO, and cash collections on our securities portfolio to end the quarter with $52.8 million in cash and cash equivalents.
As we previously announced on October 20, 2023, we and Ellington Financial Inc. (“Ellington Financial”) mutually terminated our merger agreement with Ellington Financial. The termination was approved by both companies’ boards of directors after careful consideration of the proposed merger and the progress made towards completing the transaction. In connection with the termination, Ellington Financial paid us $16.0 million, $5.0 million of which was paid in cash, and $11.0 million of which was paid in cash as consideration for approximately 1,666,666 shares of our common stock. The common stock was purchased at $6.60 per share. The purchase price was determined based on the merger exchange ratio. Ellington Financial holds approximately 6.1% of our stock. An affiliate of Ellington Financial’s external manager owned 273,983 shares of our common stock or 1.0% as of December 31, 2023. Ellington Financial remains one of our securitization joint venture partners.
The following table provides an overview of our portfolio at December 31, 2023 ($ in thousands)(1):
No. of loans |
|
|
5,023 |
|
|
Weighted average coupon |
|
|
4.51 |
% |
Total UPB(2) |
|
$ |
957,175 |
|
|
Weighted average LTV(6) |
|
|
54.2 |
% |
Interest-bearing balance |
|
$ |
875,209 |
|
|
Weighted average remaining term (months) |
|
|
288 |
|
Deferred balance(1,3) |
|
$ |
81,966 |
|
|
No. of first liens |
|
|
4,979 |
|
Market value of collateral(4) |
|
$ |
2,115,857 |
|
|
No. of second liens |
|
|
44 |
|
Current purchase price/total UPB |
|
|
81.6 |
% |
|
No. of REO held-for-sale |
|
|
20 |
|
Current purchase price/market value of collateral |
|
|
41.5 |
% |
|
Market value of REO held-for-sale(7) |
|
$ |
4,592 |
|
RPLs |
|
|
89.3 |
% |
|
Carrying value of debt securities and beneficial interests in trusts |
|
$ |
310,330 |
|
NPLs |
|
|
10.0 |
% |
|
Loans with 12 for 12 payments as an approximate percentage of acquisition UPB(8) |
|
|
80.4 |
% |
SBC loans(5) |
|
|
0.7 |
% |
|
Loans with 24 for 24 payments as an approximate percentage of acquisition UPB(9) |
|
|
76.9 |
% |
| (1) | Includes 262 loans that were classified from Mortgage loans held-for investment, net to Mortgage loans held-for-sale, net with a total UPB of $64.2 million and a carrying value of $64.3 million. |
|
(2) |
Our loan portfolio consists of fixed rate (60.0% of UPB), ARM (6.4% of UPB) and Hybrid ARM (33.6% of UPB) mortgage loans. |
|
(3) |
Amounts that have been deferred in connection with a loan modification on which interest does not accrue. These amounts generally become payable at maturity. |
|
(4) |
As of the reporting date. |
|
(5) |
SBC loans includes both purchased and originated loans. |
|
(6) |
UPB as of December 31, 2023 divided by market value of collateral and weighted by the UPB of the loan. |
|
(7) |
Market value of other REO is the estimated expected gross proceeds from the sale of the REO less estimated costs to sell, including repayment of servicer advances. |
|
(8) |
Loans that have made at least 12 of the last 12 payments, or for which the full dollar amount to cover at least 12 payments has been made in the last 12 months. |
|
(9) |
Loans that have made at least 24 of the last 24 payments, or for which the full dollar amount to cover at least 24 payments has been made in the last 24 months. |
Recent Events
Our board declared a cash dividend of $0.10 per share to be paid on March 29, 2024 to stockholders of record as of March 15, 2024.
In late February 2024, we identified mortgage loans that we proposed to market for sale. These include loans that are on our repurchase lines of credit, as well as loans included in Ajax Mortgage Loan Trust 2021-B and that in aggregate have a UPB of approximately $330.0 million and a carrying value of approximately $320.0 million. We anticipate that we will record a loss in connection with any loans we ultimately sell; any such loss would likely be recorded and reflected in our March 31, 2024 financial statements. For each $100.0 million of loans sold, we anticipate that we may record a $10.0 million loss. Our decision to market these loans for sale was based on market uncertainty and the upcoming maturity of our convertible notes.
On February 26, 2024, we announced the entry into a strategic transaction with Rithm. We will be moving forward promptly with an annual/special stockholders' meeting as previously disclosed.
About Great Ajax Corp.
Great Ajax Corp. is a Maryland corporation that is a REIT, that focuses primarily on acquiring, investing in and managing RPLs and NPLs secured by single-family residences and commercial properties. In addition to our continued focus on RPLs and NPLs, we also originate and acquire SBC loans secured by multi-family retail/residential and mixed use properties. We are externally managed by Thetis Asset Management LLC, an affiliated entity. Our mortgage loans and other real estate assets are serviced by Gregory Funding LLC, an affiliated entity. We have elected to be taxed as a REIT under the Internal Revenue Code.
Forward-Looking Statements
This press release contains certain forward-looking statements. Words such as “believes,” “intends,” “expects,” “projects,” “anticipates,” and “future” or similar expressions are intended to identify forward-looking statements. These forward-looking statements are subject to the inherent uncertainties in predicting future results and conditions, many of which are beyond our control, including, without limitation and the risk factors and other matters set forth in our Annual Report on Form 10-K for the period ended December 31, 2023 when filed with the Securities and Exchange Commission (the “SEC”). We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as may be required by law.
GREAT AJAX CORP. AND SUBSIDIARIES |
||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||
(Dollars in thousands except per share amounts) |
||||||||||||||||
|
|
Three months ended |
||||||||||||||
|
|
December 31,
|
|
September 30,
|
|
June 30,
|
|
March 31,
|
||||||||
|
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
||||||||
INCOME |
|
|
|
|
|
|
|
|
||||||||
Interest income |
|
$ |
17,657 |
|
|
$ |
17,879 |
|
|
$ |
18,340 |
|
|
$ |
18,456 |
|
Interest expense |
|
|
(14,484 |
) |
|
|
(14,838 |
) |
|
|
(15,039 |
) |
|
|
(14,925 |
) |
Net interest income |
|
|
3,173 |
|
|
|
3,041 |
|
|
|
3,301 |
|
|
|
3,531 |
|
Net (increase)/decrease in the net present value of expected credit losses |
|
|
(11,294 |
) |
|
|
(330 |
) |
|
|
2,866 |
|
|
|
621 |
|
Net interest (loss)/income after the impact of changes in the net present value of expected credit losses |
|
|
(8,121 |
) |
|
|
2,711 |
|
|
|
6,167 |
|
|
|
4,152 |
|
|
|
|
|
|
|
|
|
|
||||||||
Loss from equity method investments |
|
|
(317 |
) |
|
|
(628 |
) |
|
|
(265 |
) |
|
|
(98 |
) |
Loss on joint venture refinancing on beneficial interests |
|
|
— |
|
|
|
(1,215 |
) |
|
|
(8,814 |
) |
|
|
(995 |
) |
Other (loss)/income |
|
|
(7,815 |
) |
|
|
185 |
|
|
|
498 |
|
|
|
(2,519 |
) |
Total (loss)/revenue, net |
|
|
(16,253 |
) |
|
|
1,053 |
|
|
|
(2,414 |
) |
|
|
540 |
|
|
|
|
|
|
|
|
|
|
||||||||
EXPENSE |
|
|
|
|
|
|
|
|
||||||||
Related party expense - loan servicing fees |
|
|
1,773 |
|
|
|
1,809 |
|
|
|
1,827 |
|
|
|
1,860 |
|
Related party expense - management fee |
|
|
2,000 |
|
|
|
1,940 |
|
|
|
2,001 |
|
|
|
1,828 |
|
Professional fees |
|
|
623 |
|
|
|
611 |
|
|
|
989 |
|
|
|
934 |
|
Fair value adjustment on put option liability |
|
|
490 |
|
|
|
540 |
|
|
|
1,839 |
|
|
|
1,622 |
|
Other expense |
|
|
1,406 |
|
|
|
1,754 |
|
|
|
2,211 |
|
|
|
1,614 |
|
Total expense |
|
|
6,292 |
|
|
|
6,654 |
|
|
|
8,867 |
|
|
|
7,858 |
|
Loss/(gain) on debt extinguishment |
|
|
— |
|
|
|
16 |
|
|
|
— |
|
|
|
(47 |
) |
Loss before provision for income taxes |
|
|
(22,545 |
) |
|
|
(5,617 |
) |
|
|
(11,281 |
) |
|
|
(7,271 |
) |
Provision for income taxes (benefit) |
|
|
69 |
|
|
|
(100 |
) |
|
|
181 |
|
|
|
93 |
|
Consolidated net loss |
|
|
(22,614 |
) |
|
|
(5,517 |
) |
|
|
(11,462 |
) |
|
|
(7,364 |
) |
Less: consolidated net income attributable to non-controlling interests |
|
|
35 |
|
|
|
25 |
|
|
|
24 |
|
|
|
30 |
|
Consolidated net loss attributable to the Company |
|
|
(22,649 |
) |
|
|
(5,542 |
) |
|
|
(11,486 |
) |
|
|
(7,394 |
) |
Less: dividends on preferred stock |
|
|
548 |
|
|
|
547 |
|
|
|
548 |
|
|
|
547 |
|
Consolidated net loss attributable to common stockholders |
|
$ |
(23,197 |
) |
|
$ |
(6,089 |
) |
|
$ |
(12,034 |
) |
|
$ |
(7,941 |
) |
Basic loss per common share |
|
$ |
(0.86 |
) |
|
$ |
(0.25 |
) |
|
$ |
(0.51 |
) |
|
$ |
(0.34 |
) |
Diluted loss per common share |
|
$ |
(0.86 |
) |
|
$ |
(0.25 |
) |
|
$ |
(0.51 |
) |
|
$ |
(0.34 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Weighted average shares – basic |
|
|
26,931,750 |
|
|
|
24,001,702 |
|
|
|
23,250,725 |
|
|
|
22,920,943 |
|
Weighted average shares – diluted |
|
|
26,931,750 |
|
|
|
24,244,147 |
|
|
|
23,565,351 |
|
|
|
22,920,943 |
|
GREAT AJAX CORP. AND SUBSIDIARIES |
||||||||
CONSOLIDATED BALANCE SHEETS |
||||||||
(Dollars in thousands except per share amounts) |
||||||||
|
|
December 31, 2023 |
|
December 31, 2022 |
||||
ASSETS |
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
52,834 |
|
|
$ |
47,845 |
|
Mortgage loans held-for-sale, net |
|
|
55,718 |
|
|
|
— |
|
Mortgage loans held-for-investment, net(1,2) |
|
|
864,551 |
|
|
|
989,084 |
|
Real estate owned properties, net(3) |
|
|
3,785 |
|
|
|
6,333 |
|
Investments in securities available-for-sale(4) |
|
|
131,558 |
|
|
|
257,062 |
|
Investments in securities held-to-maturity(5) |
|
|
59,691 |
|
|
|
— |
|
Investments in beneficial interests(6) |
|
|
104,162 |
|
|
|
134,552 |
|
Receivable from servicer |
|
|
7,307 |
|
|
|
7,450 |
|
Investment in affiliates |
|
|
28,000 |
|
|
|
30,185 |
|
Prepaid expenses and other assets |
|
|
28,685 |
|
|
|
11,915 |
|
Total assets |
|
$ |
1,336,291 |
|
|
$ |
1,484,426 |
|
|
|
|
|
|
||||
LIABILITIES AND EQUITY |
|
|
|
|
||||
Liabilities: |
|
|
|
|
||||
Secured borrowings, net(1,7) |
|
$ |
411,212 |
|
|
$ |
467,205 |
|
Borrowings under repurchase transactions |
|
|
375,745 |
|
|
|
445,855 |
|
Convertible senior notes, net(7) |
|
|
103,516 |
|
|
|
104,256 |
|
Notes payable, net(7) |
|
|
106,844 |
|
|
|
106,046 |
|
Management fee payable |
|
|
1,998 |
|
|
|
1,720 |
|
Put option liability |
|
|
16,644 |
|
|
|
12,153 |
|
Accrued expenses and other liabilities |
|
|
9,437 |
|
|
|
9,726 |
|
Total liabilities |
|
|
1,025,396 |
|
|
|
1,146,961 |
|
|
|
|
|
|
||||
Equity: |
|
|
|
|
||||
Preferred stock $0.01 par value; 25,000,000 shares authorized |
|
|
|
|
||||
Series A 7.25% Fixed-to-Floating Rate Cumulative Redeemable, $25.00 liquidation preference per share, 424,949 shares issued and outstanding at both December 31, 2023 and 2022 |
|
|
9,411 |
|
|
|
9,411 |
|
Series B 5.00% Fixed-to-Floating Rate Cumulative Redeemable, $25.00 liquidation preference per share, 1,135,590 shares issued and outstanding at both December 31, 2023 and 2022 |
|
|
25,143 |
|
|
|
25,143 |
|
Common stock $0.01 par value; 125,000,000 shares authorized, 27,460,161 issued and outstanding at December 31, 2023 and 23,130,956 shares issued and outstanding at December 31, 2022 |
|
|
285 |
|
|
|
241 |
|
Additional paid-in capital |
|
|
352,060 |
|
|
|
322,439 |
|
Treasury stock |
|
|
(9,557 |
) |
|
|
(9,532 |
) |
Retained (deficit)/earnings |
|
|
(54,382 |
) |
|
|
13,275 |
|
Accumulated other comprehensive loss |
|
|
(14,027 |
) |
|
|
(25,649 |
) |
Equity attributable to stockholders |
|
|
308,933 |
|
|
|
335,328 |
|
Non-controlling interests(8) |
|
|
1,962 |
|
|
|
2,137 |
|
Total equity |
|
|
310,895 |
|
|
|
337,465 |
|
Total liabilities and equity |
|
$ |
1,336,291 |
|
|
$ |
1,484,426 |
|
| (1) | Mortgage loans held-for-investment, net include $628.6 million and $675.8 million of loans at December 31, 2023 and 2022, respectively, transferred to securitization trusts that are variable interest entities (“VIEs”); these loans can only be used to settle obligations of the VIEs. Secured borrowings consist of notes issued by VIEs that can only be settled with the assets and cash flows of the VIEs. The creditors do not have recourse to the primary beneficiary (Great Ajax Corp.). Mortgage loans held-for-investment, net include $3.4 million and $6.1 million of allowance for expected credit losses at December 31, 2023 and 2022, respectively. |
|
| (2) | As of December 31, 2023 and 2022, balances for Mortgage loans held-for-investment, net include $0.6 million and $0.9 million, respectively, from a 50.0% owned joint venture, which we consolidate under U.S. GAAP. |
|
(3) |
Real estate owned properties, net, are presented net of valuation allowances of $1.2 million and $0.7 million at December 31, 2023 and 2022, respectively. |
|
(4) |
Investments in securities AFS are presented at fair value. As of December 31, 2023, Investments in securities AFS include an amortized cost basis of $139.6 million and a net unrealized loss of $8.0 million. As of December 31, 2022, Investments in securities AFS include an amortized cost basis of $282.7 million and net unrealized loss of $25.6 million. |
|
(5) |
On January 1, 2023, we transferred certain of our Investments in securities AFS to HTM due to European risk retention regulations. As of December 31, 2023, Investments in securities HTM includes an allowance for expected credit losses of zero and remaining discount of $6.0 million related to the unamortized unrealized loss in AOCI. |
|
(6) |
Investments in beneficial interests includes allowance for expected credit losses of $6.9 million and zero at December 31, 2023 and 2022, respectively. |
|
(7) |
Secured borrowings, net are presented net of deferred issuance costs of $3.1 million at December 31, 2023 and $4.7 million at December 31, 2022. Convertible senior notes, net are presented net of deferred issuance costs of zero and $0.3 million at December 31, 2023 and 2022, respectively. Notes payable, net are presented net of deferred issuance costs and discount of $3.2 million at December 31, 2023 and $4.0 million at December 31, 2022. |
|
(8) |
As of December 31, 2023, non-controlling interests includes $0.8 million from a 50.0% owned joint venture, $1.0 million from a 53.1% owned subsidiary and $0.1 million from a 99.9% owned subsidiary which we consolidate. As of December 31, 2022, non-controlling interests includes $1.0 million from a 50.0% owned joint venture, $1.1 million from a 53.1% owned subsidiary and $0.1 million from a 99.9% owned subsidiary which we consolidate under U.S. GAAP. |
Appendix A - Earnings per share
The following table sets forth the components of basic and diluted EPS ($ in thousands, except per share):
|
|
Three months ended |
||||||||||||||||||||||||||||||||||||||
|
|
December 31, 2023 |
|
September 30, 2023 |
|
June 30, 2023 |
|
March 31, 2023 |
||||||||||||||||||||||||||||||||
|
|
Income
|
|
Shares
|
|
Per
|
|
Income
|
|
Shares
|
|
Per
|
|
Income
|
|
Shares
|
|
Per
|
|
Income
|
|
Shares
|
|
Per
|
||||||||||||||||
|
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
||||||||||||||||||||||||||||||||
Basic EPS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Consolidated net loss attributable to common stockholders |
|
$ |
(23,197 |
) |
|
26,931,750 |
|
|
|
$ |
(6,089 |
) |
|
24,001,702 |
|
|
|
$ |
(12,034 |
) |
|
23,250,725 |
|
|
|
$ |
(7,941 |
) |
|
22,920,943 |
|
|
||||||||
Allocation of loss to participating restricted shares |
|
|
164 |
|
|
— |
|
|
|
|
62 |
|
|
— |
|
|
|
|
161 |
|
|
— |
|
|
|
|
111 |
|
|
— |
|
|
||||||||
Consolidated net loss attributable to unrestricted common stockholders |
|
$ |
(23,033 |
) |
|
26,931,750 |
|
$ |
(0.86 |
) |
|
$ |
(6,027 |
) |
|
24,001,702 |
|
$ |
(0.25 |
) |
|
$ |
(11,873 |
) |
|
23,250,725 |
|
$ |
(0.51 |
) |
|
$ |
(7,830 |
) |
|
22,920,943 |
|
$ |
(0.34 |
) |
Effect of dilutive securities(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Restricted stock grants and director fee shares(2) |
|
|
— |
|
|
— |
|
|
|
|
(62 |
) |
|
242,445 |
|
|
|
|
(161 |
) |
|
314,626 |
|
|
|
|
— |
|
|
— |
|
|
||||||||
Amortization of put option(3) |
|
|
— |
|
|
— |
|
|
|
|
— |
|
|
— |
|
|
|
|
— |
|
|
— |
|
|
|
|
— |
|
|
— |
|
|
||||||||
Diluted EPS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Consolidated net loss attributable to common stockholders and dilutive securities |
|
$ |
(23,033 |
) |
|
26,931,750 |
|
$ |
(0.86 |
) |
|
$ |
(6,089 |
) |
|
24,244,147 |
|
$ |
(0.25 |
) |
|
$ |
(12,034 |
) |
|
23,565,351 |
|
$ |
(0.51 |
) |
|
$ |
(7,830 |
) |
|
22,920,943 |
|
$ |
(0.34 |
) |
| (1) | Our outstanding warrants and the effect of the interest expense and assumed conversion of shares from convertible notes would have an anti-dilutive effect on diluted earnings per share for all periods shown and have not been included in the calculation. |
|
| (2) | The effect of restricted stock grants and manager and director fee shares on our diluted EPS calculation for the three months ended December 31, 2023 and March 31, 2023 would have been anti-dilutive and has been removed from the calculation. |
|
| (3) | The effect of the amortization of put option on our diluted EPS calculation for all periods shown would have been anti-dilutive and has been removed from the calculation. |
Appendix B - Reconciliation of Operating loss to Consolidated net loss available to common stockholders
(Dollars in thousands except per share amounts)
|
|
Three months ended |
||||||||||||||
|
|
December 31,
|
|
September 30,
|
|
June 30,
|
|
March 31,
|
||||||||
|
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
||||||||
INCOME |
|
|
|
|
|
|
|
|
||||||||
Interest income |
|
$ |
17,657 |
|
|
$ |
17,879 |
|
|
$ |
18,340 |
|
|
$ |
18,456 |
|
Interest expense |
|
|
(14,484 |
) |
|
|
(14,838 |
) |
|
|
(15,039 |
) |
|
|
(14,925 |
) |
Net interest income |
|
|
3,173 |
|
|
|
3,041 |
|
|
|
3,301 |
|
|
|
3,531 |
|
|
|
|
|
|
|
|
|
|
||||||||
Other income |
|
|
745 |
|
|
|
558 |
|
|
|
498 |
|
|
|
455 |
|
Total revenue, net |
|
|
3,918 |
|
|
|
3,599 |
|
|
|
3,799 |
|
|
|
3,986 |
|
|
|
|
|
|
|
|
|
|
||||||||
EXPENSE |
|
|
|
|
|
|
|
|
||||||||
Related party expense - loan servicing fees |
|
|
1,773 |
|
|
|
1,809 |
|
|
|
1,827 |
|
|
|
1,860 |
|
Related party expense - management fees |
|
|
2,000 |
|
|
|
1,940 |
|
|
|
2,001 |
|
|
|
1,828 |
|
Professional fees |
|
|
623 |
|
|
|
611 |
|
|
|
989 |
|
|
|
934 |
|
Other expense |
|
|
1,356 |
|
|
|
1,505 |
|
|
|
1,526 |
|
|
|
1,503 |
|
Total expense |
|
|
5,752 |
|
|
|
5,865 |
|
|
|
6,343 |
|
|
|
6,125 |
|
Consolidated operating loss |
|
$ |
(1,834 |
) |
|
$ |
(2,266 |
) |
|
$ |
(2,544 |
) |
|
$ |
(2,139 |
) |
Basic operating loss per common share |
|
$ |
(0.07 |
) |
|
$ |
(0.09 |
) |
|
$ |
(0.11 |
) |
|
$ |
(0.09 |
) |
Diluted operating loss per common share |
|
$ |
(0.07 |
) |
|
$ |
(0.09 |
) |
|
$ |
(0.11 |
) |
|
$ |
(0.09 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Reconciliation to GAAP net loss |
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Consolidated operating loss |
|
$ |
(1,834 |
) |
|
$ |
(2,266 |
) |
|
$ |
(2,544 |
) |
|
$ |
(2,139 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Mark to market loss on joint venture refinancing |
|
|
— |
|
|
|
(1,215 |
) |
|
|
(8,814 |
) |
|
|
(995 |
) |
Mark to market loss on mortgage loans held-for-sale, net |
|
|
(8,559 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Realized loss on sale of securities |
|
|
— |
|
|
|
(373 |
) |
|
|
— |
|
|
|
(2,974 |
) |
Net (increase)/decrease in the net present value of expected credit losses |
|
|
(11,294 |
) |
|
|
(330 |
) |
|
|
2,866 |
|
|
|
621 |
|
Fair value adjustment on put option liability |
|
|
(490 |
) |
|
|
(540 |
) |
|
|
(1,839 |
) |
|
|
(1,622 |
) |
Other adjustments |
|
|
(368 |
) |
|
|
(893 |
) |
|
|
(950 |
) |
|
|
(162 |
) |
Loss before provision for income taxes |
|
|
(22,545 |
) |
|
|
(5,617 |
) |
|
|
(11,281 |
) |
|
|
(7,271 |
) |
Provision for income taxes (benefit) |
|
|
69 |
|
|
|
(100 |
) |
|
|
181 |
|
|
|
93 |
|
Consolidated net income attributable to non-controlling interest |
|
|
(35 |
) |
|
|
(25 |
) |
|
|
(24 |
) |
|
|
(30 |
) |
Consolidated net loss attributable to the Company |
|
|
(22,649 |
) |
|
|
(5,542 |
) |
|
|
(11,486 |
) |
|
|
(7,394 |
) |
Dividends on preferred stock |
|
|
(548 |
) |
|
|
(547 |
) |
|
|
(548 |
) |
|
|
(547 |
) |
Consolidated net loss attributable to common stockholders |
|
$ |
(23,197 |
) |
|
$ |
(6,089 |
) |
|
$ |
(12,034 |
) |
|
$ |
(7,941 |
) |
Basic loss per common share |
|
$ |
(0.86 |
) |
|
$ |
(0.25 |
) |
|
$ |
(0.51 |
) |
|
$ |
(0.34 |
) |
Diluted loss per common share |
|
$ |
(0.86 |
) |
|
$ |
(0.25 |
) |
|
$ |
(0.51 |
) |
|
$ |
(0.34 |
) |
