Item 9A. Controls and Procedures
Item 9A. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures. We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the SEC, and that such information is accumulated and communicated to our management as appropriate to allow timely decisions regarding required disclosures. An evaluation was performed under the supervision and with the participation of our management, including our principal executive officer and principal financial officer, of the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of December 31, 2024. Based upon that evaluation, our principal executive officer and principal financial officer concluded that our disclosure controls and procedures were effective as of December 31, 2024.
Management’s Report on Internal Control Over Financial Reporting . Our management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Exchange Act Rule 13a-15(f). Our internal control system was designed to provide reasonable assurance to our management and Board of Directors regarding the reliability, preparation and fair presentation of published financial statements in accordance with GAAP. Under the supervision and with the participation of our management, including our principal executive officer and principal financial officer, we conducted an evaluation of the effectiveness of our internal control over financial reporting based on the framework issued by the Committee of Sponsoring Organizations of the Treadway Commission in Internal Control - Integrated Framework (2013) (the “COSO framework”). Based on our evaluation under the COSO framework, our management concluded that our internal control over financial reporting was effective as of December 31, 2024.
The effectiveness of our internal control over financial reporting as of December 31, 2024 has been audited by Grant Thornton LLP, an independent registered public accounting firm, as stated in their report which appears in Item 15(a) of this Annual Report on Form 10-K and is incorporated by reference herein.
Changes in Internal Control Over Financial Reporting. There have been no changes in our internal control over financial reporting during the quarter ended December 31, 2024 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
Inherent Limitations on Effectiveness of Controls. Our management, including our principal executive officer and principal financial officer, does not expect that our disclosure controls or our internal control over financial reporting will prevent or detect all error and all fraud. A control system, no matter how well designed and operated, can provide only reasonable, not absolute, assurance that the control system’s objectives will be met. The design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Further, because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that misstatements due to error or fraud will not occur or that all control issues and instances of fraud, if any, have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty and that breakdowns can occur because of simple error or mistake. Controls can also be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the controls. The design of any system of controls is based in part on certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. Projections of any evaluation of controls effectiveness to future periods are subject to risks. Over time, controls may become inadequate because of changes in conditions or deterioration in the degree of compliance with policies or procedures.
124
Table of Contents
Item 9B. OTHER INFORMATION
None .
Item 9C. DISCLOSURE REGARDING FOREIGN JURISDICTIONS THAT PREVENT INSPECTIONS
Not applicable.
125
Table of Contents
PART III
Item 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
The information required by this item is included in our Proxy Statement for our 2025 Annual Meeting of Stockholders to be filed with the SEC within 120 days after the end of the fiscal year ended December 31, 2024 (the “2025 Proxy Statement”) and is incorporated herein by reference.
Item 11. EXECUTIVE COMPENSATION
The information required by this item is included in the 2025 Proxy Statement and is incorporated herein by reference.
Item 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
Except as set forth below, the information required by this item is included in the 2025 Proxy Statement and is incorporated herein by reference.
The information presented under the heading “Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities — Securities Authorized for Issuance Under Equity Compensation Plans” in Item 5 of Part II of this Form 10-K is incorporated herein by reference.
Item 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE
The information required by this item is included in the 2025 Proxy Statement and is incorporated herein by reference.
Item 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES
The information required by this item is included in the 2025 Proxy Statement and is incorporated herein by reference.
126
Table of Contents
PART IV
Item 15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
(a) Financial Statements.
See the accompanying Index to Financial Statement Schedule on Page F-1.
(b) Exhibits.
EXHIBIT INDEX
Exhibits: The exhibits required by Item 601 of Regulation S-K are listed below.
Exhibit Description
3.1
Articles of Amendment and Restatement of the Company, as amended (Incorporated by reference to Exhibit 3.1 to the Company’s Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on May 5, 2023).
3.2
Third Amended and Restated Bylaws of the Company (Incorporated by reference to Exhibit 3.1 of the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on November 22, 2022).
3.3
Articles Supplementary designating the Company’s 7.75% Series B Cumulative Redeemable Preferred Stock (the “Series B Preferred Stock”) (Incorporated by reference to Exhibit 3.3 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on May 31, 2013).
3.4
Articles Supplementary classifying and designating 2,550,000 additional shares of the Series B Preferred Stock (Incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on March 20, 2015).
3.5
Articles Supplementary classifying and designating the Company’s 7.875% Series C Cumulative Redeemable Preferred Stock (the “Series C Preferred Stock”) (Incorporated by reference to Exhibit 3.5 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on April 21, 2015).
3.6
Articles Supplementary classifying and designating the Company’s 8.00% Series D Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock (the “Series D Preferred Stock”) (Incorporated by reference to Exhibit 3.6 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on October 10, 2017).
3.7
Articles Supplementary classifying and designating 2,460,000 additional shares of the Series C Preferred Stock (Incorporated by reference to Exhibit 3.1 of the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on March 29, 2019).
3.8
Articles Supplementary classifying and designating 2,650,000 additional shares of the Series D Preferred Stock (Incorporated by reference to Exhibit 3.3 of the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on March 29, 2019).
3.9
Articles Supplementary classifying and designating the Company's 7.875% Series E Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock (the “Series E Preferred Stock”) (Incorporated by reference to Exhibit 3.9 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on October 15, 2019).
3.10
Articles Supplementary classifying and designating 3,000,000 additional shares of the Series E Preferred Stock (Incorporated by reference to Exhibit 3.1 of the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on November 27, 2019).
127
Table of Contents
3.11
Articles Supplementary classifying and designating the Company’s 6.875% Series F Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock (the “Series F Preferred Stock”) (Incorporated by reference to Exhibit 3.9 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on July 6, 2021).
3.12
Articles Supplementary reclassifying and designating 6,600,000 authorized but unissued shares of the Series C Preferred Stock as additional shares of undesignated preferred stock, $0.01 par value per share, of the Company (Incorporated by reference to Exhibit 3.1 of the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on August 5, 2021).
3.13
Articles Supplementary classifying and designating 2,000,000 additional shares of the Series F Preferred Stock (Incorporated by reference to Exhibit 3.1 of the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on August 11, 2021).
3.14
Articles Supplementary classifying and designating the Company’s 7.000% Series G Cumulative Redeemable Preferred Stock (the “Series G Preferred Stock”) (Incorporated by reference to Exhibit 3.10 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on November 23, 2021).
3.15
Articles Supplementary reclassifying and designating 6,000,000 authorized but unissued shares of the Series B Preferred Stock as additional shares of undesignated preferred stock, $0.01 par value per share, of the Company (Incorporated by reference to Exhibit 3.1 of the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on December 23, 2021).
3.16
Articles Supplementary classifying and designating 2,000,000 additional shares of the Series G Preferred Stock (Incorporated by reference to Exhibit 3.1 of the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on March 2, 2022).
4.1
Form of Common Stock Certificate (Incorporated by reference to Exhibit 4.1 to the Company’s Registration Statement on Form S-11 (Registration No. 333-111668) filed with the Securities and Exchange Commission on June 18, 2004).
4.2
Form of Certificate representing the Series D Preferred Stock (Incorporated by reference to Exhibit 3.7 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on October 10, 2017).
4.3
Form of Certificate representing the Series E Preferred Stock (Incorporated by reference to Exhibit 3.10 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on October 15, 2019).
4.4
Form of Certificate representing the Series F Preferred Stock (Incorporated by reference to Exhibit 3.10 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on July 6, 2021).
4.5
Form of Certificate representing the Series G Preferred Stock (Incorporated by reference to Exhibit 3.11 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on November 23, 2021).
4.6
Indenture, dated January 23, 2017, between the Company and U.S. Bank National Association, as trustee (Incorporated by reference to Exhibit 4.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on January 23, 2017).
4.7
Indenture, dated as of April 27, 2021, between the Company and UMB Bank National Association, as trustee (Incorporated by reference to Exhibit 4.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on April 27, 2021).
4.8
Form of 5.75% Senior Notes due 2026 (Incorporated by reference to Exhibit 4.2 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on April 27, 2021).
4.9
Second Supplemental Indenture, dated as of June 28, 2024, between the Company and U.S. Bank Trust Company, National Association, as trustee (Incorporated by reference to Exhibit 4.9 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on June 28, 2024).
4 .10
Form of 9.125% Senior Notes due 2029 (Incorporated by reference to Exhibit 4.10 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on June 28, 2024).
128
Table of Contents
4 .11
Third Supplemental Indenture, dated as of January 14, 2025, between the Company and U.S. Bank Trust Company, National Association, as trustee (Incorporated by reference to Exhibit 4.11 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on January 14, 2025).
4 .12
Form of 9.125% Senior Notes due 2030 (Incorporated by reference to Exhibit 4.12 to the Company’s Registration Statement on Form 8-A filed with the Securities and Exchange Commission on January 14, 2025).
Certain instruments defining the rights of holders of long-term debt securities of the Company and its subsidiaries are omitted pursuant to Item 601(b)(4)(iii) of Regulation S-K. The Company hereby undertakes to furnish to the Securities and Exchange Commission, upon request, copies of any such instruments .
4. 13
Description of the Company’s securities under Section 12 of the Exchange Act.*
10.1
The Company's 2017 Equity Incentive Plan (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on May 15, 2017).†
10.2
Amendment No. 1 to the New York Mortgage Trust, Inc. 2017 Equity Incentive Plan (Incorporated by reference to Exhibit 10.2 to the Company's Current Report on Form 8-K filed with the Securities and Exchange Commission on June 28, 2019).†
10.3
Amendment No. 2 to the New York Mortgage Trust, Inc. 2017 Equity Incentive Plan (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on June 14, 2021).†
10.4
Form of Restricted Stock Award Agreement for Officers (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on July 14, 2009).†
10.5
Form of Restricted Stock Award Agreement for Directors (Incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on July 14, 2009).†
10.6
Employment Agreement, dated as of December 23, 2021, between the Company and Jason T. Serrano (Incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on December 23, 2021).†
10.7
Employment Agreement, dated as of February 1, 2022, between the Company and Kristine R. Nario-Eng (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on February 4, 2022).†
10.8
Employment Agreement, dated as of December 13, 2022, between the Company and Nicholas Mah (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on December 14, 2022).†
10.9
The Company’s 2018 Annual Incentive Plan (Incorporated by reference to Exhibit 10.11 to the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 27, 2018).†
10.10
The Company's Amended and Restated 2019 Annual Incentive Plan (Incorporated by reference to Exhibit 10.1 to the Company’s Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on May 5, 2019).†
10.11
Form of 2019 Performance Stock Unit Award Agreement (Incorporated by reference to Exhibit 10.12 to the Company's Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 25, 2019).†
10.12
The Company’s 2020 Annual Incentive Plan (Incorporated by reference to Exhibit 10.12 to the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 28, 2020).†
10.13
Form of 2020 Performance Stock Unit Award Agreement (Incorporated by reference to Exhibit 10.13 to the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 28, 2020).†
129
Table of Contents
10.14
Form of 2020 Restricted Stock Unit Award Agreement (Incorporated by reference to Exhibit 10.14 to the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 28, 2020).†
10.15
Form of Restricted Stock Award Agreement for Employees (Incorporated by reference to Exhibit 10.15 to the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 28, 2020).†
10.16
Form of 2021 Performance Stock Unit Award Agreement (Incorporated by reference to Exhibit 10.14 to the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 26, 2021).†
10.17
Form of 2021 Restricted Stock Unit Award Agreement (Incorporated by reference to Exhibit 10.15 to the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 26, 2021).†
10.18
The Company’s 2021 Annual Incentive Plan (Incorporated by reference to Exhibit 10.3 to the Company’s Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on May 7, 2021).†
10.19
Form of 2022 Restricted Stock Award Agreement (Incorporated by reference to Exhibit 10.19 to the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 25, 2022).†
10.20
Form of 2022 Performance Stock Unit Award Agreement (Incorporated by reference to Exhibit 10.20 to the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 25, 2022).†
10.21
Form of 2022 Restricted Stock Unit Award Agreement (Incorporated by reference to Exhibit 10.21 to the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 25, 2022).†
10.22
The Company’s 2022 Annual Incentive Plan (Incorporated by reference to Exhibit 10.22 to the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 25, 2022).†
10.23
Form of 2023 Restricted Stock Award Agreement (Incorporated by reference to Exhibit 10.23 to the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 24, 2023).†
10.24
Form of 2023 Performance Stock Unit Award Agreement (Incorporated by reference to Exhibit 10.1 to the Company’s Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on May 5, 2023).†
10.25
Form of 2023 Restricted Stock Unit Award Agreement (Incorporated by reference to Exhibit 10.2 to the Company’s Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on May 5, 2023).†
10.26
The Company’s 2023 Annual Incentive Plan (Incorporated by reference to Exhibit 10.3 to the Company’s Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on May 5, 2023).†
10.27
Form of 2024 Restricted Stock Award Agreement (Incorporated by reference to Exhibit 10.28 of the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 23, 2024).†
10.2 8
Form of 2024 Performance Stock Unit Award Agreement (Incorporated by reference to Exhibit 10.1 of the Company’s Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on May 3, 2024).†
10.2 9
Form of 2024 Restricted Stock Unit Award Agreement (Incorporated by reference to Exhibit 10.2 of the Company’s Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on May 3, 2024).†
130
Table of Contents
10. 3 0
The Company's 2024 Annual Incentive Plan (Incorporated by reference to Exhibit 10.3 of the Company’s Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on May 3, 2024).†
10.31
Form of 2024 Deferred Stock Unit Agreement (Incorporated by reference to Exhibit 10.1 of the Company’s Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on November 1, 2024).†
10.32
Form of 2025 Performance Stock Unit Award Agreement.*†
10.33
Form of 2025 Restricted Stock Unit Award Agreement.*†
10.34
The Company's 2025 Annual Incentive Plan.*†
10. 35
Form of Indemnification Agreement (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on April 23, 2020).†
10. 36
Form of Change in Control Agreement (Incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on February 4, 2022).†
131
Table of Contents
19.1
Insider Trading Policy.*
21.1
List of Subsidiaries of the Registrant.*
23.1
Consent of Independent Registered Public Accounting Firm (Grant Thornton LLP).*
31.1
Certification of the Chief Executive Officer Pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*
31.2
Certification of the Chief Financial Officer Pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*
32.1
Certification Pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.**
97.1
Policy Relating to Recovery of Erroneously Awarded Compensation (Incorporated by reference to Exhibit 97.1 to the Company's Annual Report on Form 10-K as filed with the Securities and Exchange Commission on February 23, 2024).†
99.1
Equity Distribution Agreement, dated August 10, 2021, by and between the Company and B. Riley Securities, Inc. (Incorporated by reference to Exhibit 1.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on August 11, 2021).
99.2
Equity Distribution Agreement, dated March 29, 2019, by and between the Company and JonesTrading Institutional Services LLC (Incorporated by reference to Exhibit 1.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on March 29, 2019).
99.3
Amendment No. 1 to Equity Distribution Agreement, dated November 27, 2019, by and between the Company and JonesTrading Institutional Services LLC (Incorporated by reference to Exhibit 1.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on November 27, 2019).
99.4
Amendment No. 2 to Equity Distribution Agreement, dated August 10, 2021, by and between the Company and JonesTrading Institutional Services LLC (Incorporated by reference to Exhibit 1.2 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on August 11, 2021).
99.5
Amendment No. 3 to Equity Distribution Agreement, dated March 2, 2022, by and between the Company and JonesTrading Institutional Services LLC (Incorporated by reference to Exhibit 1.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on March 2, 2022).
101.INS XBRL Instance Document ***
101.SCH Taxonomy Extension Schema Document ***
101.CAL Taxonomy Extension Calculation Linkbase Document ***
101.DE XBRL Taxonomy Extension Definition Linkbase Document ***
101.LAB Taxonomy Extension Label Linkbase Document ***
101.PRE Taxonomy Extension Presentation Linkbase Document ***
104 Cover Page Interactive Data File-the cover page XBRL tags are embedded within the Inline XBRL document
† Management contract or compensatory plan or arrangement.
* Filed herewith.
132
Table of Contents
** Furnished herewith. Such certification shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended.
*** Submitted electronically herewith. Attached as Exhibit 101 to this report are the following documents formatted in XBRL (Extensible Business Reporting Language): (i) Consolidated Balance Sheets at December 31, 2024 and 2023; (ii) Consolidated Statements of Operations for the years ended December 31, 2024, 2023 and 2022; (iii) Consolidated Statements of Comprehensive Loss for the years ended December 31, 2024, 2023 and 2022; (iv) Consolidated Statements of Changes in Stockholders’ Equity for the years ended December 31, 2024, 2023 and 2022; (v) Consolidated Statements of Cash Flows for the years ended December 31, 2024, 2023 and 2022; and (vi) Notes to Consolidated Financial Statements.
133
Table of Contents
Item 16. FORM 10-K SUMMARY
None.
134
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
NEW YORK MORTGAGE TRUST, INC.
Date: February 21, 2025 By: /s/ Jason T. Serrano
Jason T. Serrano
Chief Executive Officer
(Principal Executive Officer)
Date: February 21, 2025 By: /s/ Kristine R. Nario-Eng
Kristine R. Nario-Eng
Chief Financial Officer
(Principal Financial and Accounting Officer)
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.
Signature Title Date
/s/ Jason T. Serrano Chief Executive Officer and Director
February 21, 2025
Jason T. Serrano (Principal Executive Officer)
/s/ Kristine R. Nario-Eng Chief Financial Officer February 21, 2025
Kristine R. Nario-Eng (Principal Financial and Accounting Officer)
/s/ Steven R. Mumma Chairman of the Board February 21, 2025
Steven R. Mumma
/s/ Eugenia R. Cheng Director February 21, 2025
Eugenia R. Cheng
/s/ Michael B. Clement Director February 21, 2025
Michael B. Clement
/s/ Audrey E. Greenberg Director February 21, 2025
Audrey E. Greenberg
/s/ Steven G. Norcutt Director February 21, 2025
Steven G. Norcutt
/s/ Lisa A. Pendergast Director February 21, 2025
Lisa A. Pendergast
135
NEW YORK MORTGAGE TRUST, INC. AND SUBSIDIARIES
CONSOLIDATED FINANCIAL STATEMENTS
AND
REPORTS OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
For Inclusion in Form 10-K
Filed with
United States Securities and Exchange Commission
December 31, 2024
F-1
NEW YORK MORTGAGE TRUST, INC. AND SUBSIDIARIES
Index to Consolidated Financial Statements
FINANCIAL STATEMENTS: PAGE
Reports of Independent Registered Public Accounting Firm (PCAOB ID: 248 )
F- 2
Consolidated Balance Sheets
F- 5
Consolidated Statements of Operations
F- 6
Consolidated Statements of Comprehensive Loss
F- 7
Consolidated Statements of Changes in Stockholders' Equity
F- 8
Consolidated Statements of Cash Flows
F- 10
Notes to Consolidated Financial Statements
F- 12
Note 1. Organization
F- 13
Note 2. Summary of Significant Accounting Policies
F- 14
Note 3. Residential Loans, at Fair Value
F- 25
Note 4. Investment Securities Available For Sale, at Fair Value
F- 27
Note 5. Multi-family Loans, at Fair Value
F- 30
Note 6. Equity Investments , at Fair Value
F- 31
Note 7. Use of Special Purpose Entities (SPE) and Variable Interest Entities (VIE)
F- 35
Note 8. Real Estate, Net
F- 43
Note 9. A ssets and Liabilities of Disposal Group Held for Sale
F- 46
Note 10. Derivative Instruments
F- 48
Note 11. M ortgage Servicing Rights
F- 53
Note 1 2 . Other Assets and Other Liabilities
F- 54
Note 1 3 . Repurchase Agreements
F- 55
Note 1 4 . Collateralized Debt Obligations
F- 58
Note 1 5 . Debt
F- 60
Note 1 6 . Commitments and Contingencies
F- 64
Note 1 7 . Fair Value of Financial Instruments
F- 65
Note 1 8 . Stockholders' Equity
F- 76
Note 1 9 . Loss Per Common Share
F- 81
Note 20 . Stock Based Compensation
F- 82
Note 2 1 . Income Taxes
F- 86
Note 2 2 . Net Interest Income
F- 88
Note 2 3 . Other Income
F- 89
Note 2 4 . S egment Reporting
F- 90
Note 2 5 . Subsequent Events
F- 91
Schedule III - Real Estate and Accumulated Depreciation
F- 92
Schedule IV - Mortgage Loans on Real Estate
F- 95
F-1
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
Board of Directors and Stockholders
New York Mortgage Trust, Inc.
Opinion on the financial statements
We have audited the accompanying consolidated balance sheets of New York Mortgage Trust, Inc. (a Maryland corporation) and subsidiaries (the “Company”) as of December 31, 2024 and 2023, the related consolidated statements of operations, comprehensive loss, changes in stockholders’ equity, and cash flows for each of the three years in the period ended December 31, 2024, and the related notes and financial statement schedules included under Item 15(a) (collectively referred to as the “financial statements”). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2024 and 2023, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2024, in conformity with accounting principles generally accepted in the United States of America.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (“PCAOB”), the Company’s internal control over financial reporting as of December 31, 2024, based on criteria established in the 2013 Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”), and our report dated February 21, 2025 expressed an unqualified opinion.
Basis for opinion
These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s consolidated financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical audit matters
The critical audit matters communicated below are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
Fair value measurements of Residential Loans held by the Company and residential loans held by securitization trusts
As described further in Notes 2 and 3 to the financial statements, the Company's residential loans, at fair value includes residential loans held by the Company and residential loans held by securitization trusts (“Residential Loans”). These consist of performing, re-performing and non-performing residential loans and business purpose loans, which are recorded at fair value, using a fair value option election on a recurring basis. The Company determines the fair value measurement after considering valuations obtained from a third party that specializes in providing valuations of residential loans. We identified the fair value measurement of Residential Loans as a critical audit matter.
The principal considerations for our determination that the fair value measurement of Residential Loans was a critical audit matter are that the assets are priced using unobservable inputs. As such, the fair value measurement requires management to make judgments in order to identify and select the appropriate model and significant assumptions, which may include forecast prepayment rates, default rates, discount rates and rates for loss upon default and collateral values, among others. In addition, the fair value measurements of Residential Loans are highly sensitive to changes in the significant assumptions and underlying market conditions and are material to the financial statements. As a result, obtaining sufficient appropriate audit evidence related to the fair value measurement required significant auditor subjectivity.
F-2
Our audit procedures related to the fair value measurement of Residential Loans included the following, among others. We tested the design and operating effectiveness of relevant controls performed by management relating to the fair value measurement of Residential Loans. We involved valuation specialists to test the reasonableness of property values used by management under the liquidation model for certain loans and we also involved valuation specialists to independently determine the fair value measurement of the Residential Loans and compared them to management’s fair value measurement for reasonableness.
Fair value measurements of certain interest only and first loss subordinated securities issued by Freddie Mac-sponsored residential loan securitization entities (“Consolidated SLST”) holding residential loans
As described further in Notes 2 and 3 to the financial statements, the Company owns investment securities, including interest only and first loss subordinated securities which are recorded at fair value on a recurring basis. Some of these investment securities result in the consolidation of the underlying securitization entities as required by Accounting Standards Codification 810, Consolidation. The Company has elected to account for the consolidated securitization entities as Collateralized Finance Entities (“CFEs”) and has elected to measure the financial assets of its CFEs using the fair value of the financial liabilities issued by those entities, which management has determined to be more observable. The interest only and first loss subordinated securities issued by Consolidated SLST are priced individually by the Company utilizing market comparable pricing and discounted cash flow analysis valuation techniques. We identified the fair value measurement of these interest only and first loss subordinated securities in Consolidated SLST (“SLST Investments”) as a critical audit matter.
The principal considerations for our determination that the fair value measurement of the SLST Investments is a critical audit matter are that there is limited observable market data available for these SLST Investments. As such, the fair value measurement requires management to make judgments in order to identify and select the significant assumptions, which may include the discount rate, prepayment rate, collateral default rate and loss severity. In addition, the fair value measurements of the SLST Investments are highly sensitive to changes in the significant assumptions and underlying market conditions and are material to the financial statements. As a result, obtaining sufficient appropriate audit evidence related to the fair value measurement required significant auditor subjectivity.
Our audit procedures related to the fair value measurement of SLST Investments included the following, among others. We tested the design and operating effectiveness of relevant controls performed by management relating to the fair value measurement of the SLST Investments. We also involved a valuation specialist to independently determine the fair value measurement of the SLST Investments and compared them to management’s fair value measurement for reasonableness.
/s/ GRANT THORNTON LLP
We have served as the Company’s auditor since 2009.
Philadelphia, Pennsylvania
February 21, 2025
F-3
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
Board of Directors and Stockholders
New York Mortgage Trust, Inc.
Opinion on internal control over financial reporting
We have audited the internal control over financial reporting of New York Mortgage Trust, Inc. (a Maryland corporation) and subsidiaries (the “Company”) as of December 31, 2024, based on criteria established in the 2013 Internal Control— Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”). In our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2024, based on criteria established in the 2013 Internal Control— Integrated Framework issued by COSO.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (“PCAOB”), the consolidated financial statements of the Company as of and for the year ended December 31, 2024, and our report dated February 21, 2025 expressed an unqualified opinion on those financial statements.
Basis for opinion
The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management’s Report on Internal Control Over Financial Reporting . Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
Definition and limitations of internal control over financial reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) 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.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/ GRANT THORNTON LLP
Philadelphia, Pennsylvania
February 21, 2025
F-4
Table of Contents
NEW YORK MORTGAGE TRUST, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Dollar amounts in thousands, except share data)
December 31, 2024 December 31, 2023
ASSETS
Residential loans, at fair value $ 3,841,738 $ 3,084,303
Investment securities available for sale, at fair value 3,828,544 2,013,817
Multi-family loans, at fair value 86,192 95,792
Equity investments, at fair value 113,492 147,116
Cash and cash equivalents 167,422 187,107
Real estate, net 623,407 1,131,819
Assets of disposal group held for sale 118,613 426,017
Other assets 437,874 315,357
Total Assets (1)
$ 9,217,282 $ 7,401,328
LIABILITIES AND EQUITY
Liabilities:
Repurchase agreements $ 4,012,225 $ 2,471,113
Collateralized debt obligations ($ 2,135,680 at fair value and $ 842,764 at amortized cost, net as of December 31, 2024 and $ 593,737 at fair value and $ 1,276,780 at amortized cost, net as of December 31, 2023)
2,978,444 1,870,517
Senior unsecured notes ($ 60,310 at fair value and $ 98,886 at amortized cost, net as of December 31, 2024 and $ 98,111 at amortized cost, net as of December 31, 2023)
159,196 98,111
Subordinated debentures 45,000 45,000
Mortgages payable on real estate, net 366,606 784,421
Liabilities of disposal group held for sale 97,065 386,024
Other liabilities 147,612 118,016
Total liabilities (1)
7,806,148 5,773,202
Commitments and Contingencies ( See Note 16 )
Redeemable Non-Controlling Interest in Consolidated Variable Interest Entities 12,359 28,061
Stockholders' Equity:
Preferred stock, par value $ 0.01 per share, 31,500,000 shares authorized, 22,164,414 shares issued and outstanding ($ 554,110 aggregate liquidation preference)
535,445 535,445
Common stock, par value $ 0.01 per share, 200,000,000 shares authorized, 90,574,996 and 90,675,403 shares issued and outstanding as of December 31, 2024 and December 31, 2023, respectively
906 907
Additional paid-in capital 2,289,044 2,297,081
Accumulated other comprehensive loss — ( 4 )
Accumulated deficit ( 1,430,675 ) ( 1,253,817 )
Company's stockholders' equity 1,394,720 1,579,612
Non-controlling interests 4,055 20,453
Total equity 1,398,775 1,600,065
Total Liabilities and Equity $ 9,217,282 $ 7,401,328
(1) Our consolidated balance sheets include assets and liabilities of consolidated variable interest entities (“VIEs”) as the Company is the primary beneficiary of these VIEs. As of December 31, 2024 and December 31, 2023, assets of consolidated VIEs totaled $ 3,988,584 and $ 3,816,777 , respectively, and the liabilities of consolidated VIEs totaled $ 3,477,211 and $ 3,076,818 , respectively. See Note 7 for further discussion.
The accompanying notes are an integral part of the consolidated financial statements.
F-5
Table of Contents
NEW YORK MORTGAGE TRUST, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Amounts in thousands, except per share data)
For the Years Ended December 31,
2024 2023 2022
NET INTEREST INCOME:
Interest income $ 401,280 $ 258,660 $ 258,388
Interest expense 317,425 192,134 129,419
Total net interest income 83,855 66,526 128,969
NET LOSS FROM REAL ESTATE:
Rental income 112,488 141,057 126,293
Other real estate income 20,151 30,717 15,363
Total income from real estate 132,639 171,774 141,656
Interest expense, mortgages payable on real estate 60,232 90,221 56,011
Depreciation and amortization 39,822 24,620 126,824
Other real estate expenses 75,426 88,235 72,400
Total expenses related to real estate 175,480 203,076 255,235
Total net loss from real estate ( 42,841 ) ( 31,302 ) ( 113,579 )
OTHER LOSS:
Realized (losses) gains, net
( 29,351 ) ( 27,059 ) 26,625
Unrealized (losses) gains, net
( 90,530 ) 97,196 ( 347,363 )
Gains (losses) on derivative instruments, net
95,996 ( 26,378 ) 27,206
Income from equity investments 16,011 17,785 15,074
Impairment of real estate
( 48,875 ) ( 89,548 ) ( 2,449 )
Loss on reclassification of disposal group
( 14,636 ) ( 16,163 ) —
Other income 29,149 4,736 18,738
Total other loss
( 42,236 ) ( 39,431 ) ( 262,169 )
GENERAL, ADMINISTRATIVE AND OPERATING EXPENSES:
General and administrative expenses 48,672 49,565 52,440
Portfolio operating expenses 30,688 23,952 40,888
Debt issuance costs
12,335 — —
Total general, administrative and operating expenses 91,695 73,517 93,328
LOSS FROM OPERATIONS BEFORE INCOME TAXES
( 92,917 ) ( 77,724 ) ( 340,107 )
Income tax expense 1,036 75 542
NET LOSS
( 93,953 ) ( 77,799 ) ( 340,649 )
Net loss attributable to non-controlling interests
31,924 29,134 42,044
NET LOSS ATTRIBUTABLE TO COMPANY
( 62,029 ) ( 48,665 ) ( 298,605 )
Preferred stock dividends ( 41,756 ) ( 41,837 ) ( 41,972 )
Gain on repurchase of preferred stock
— 467 —
NET LOSS ATTRIBUTABLE TO COMPANY'S COMMON STOCKHOLDERS
$ ( 103,785 ) $ ( 90,035 ) $ ( 340,577 )
Basic loss per common share
$ ( 1.14 ) $ ( 0.99 ) $ ( 3.61 )
Diluted loss per common share
$ ( 1.14 ) $ ( 0.99 ) $ ( 3.61 )
Weighted average shares outstanding-basic 90,815 91,042 94,322
Weighted average shares outstanding-diluted 90,815 91,042 94,322
The accompanying notes are an integral part of the consolidated financial statements.
F-6
Table of Contents
NEW YORK MORTGAGE TRUST, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
(Dollar amounts in thousands)
For the Years Ended December 31,
2024 2023 2022
NET LOSS ATTRIBUTABLE TO COMPANY'S COMMON STOCKHOLDERS
$ ( 103,785 ) $ ( 90,035 ) $ ( 340,577 )
OTHER COMPREHENSIVE INCOME (LOSS)
Increase (decrease) in fair value of available for sale securities
— 144 ( 3,748 )
Reclassification adjustment for net loss included in net loss
4 1,822 —
TOTAL OTHER COMPREHENSIVE INCOME (LOSS)
4 1,966 ( 3,748 )
COMPREHENSIVE LOSS ATTRIBUTABLE TO COMPANY'S COMMON STOCKHOLDERS
$ ( 103,781 ) $ ( 88,069 ) $ ( 344,325 )
The accompanying notes are an integral part of the consolidated financial statements.
F-7
Table of Contents
NEW YORK MORTGAGE TRUST, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
For the Years Ended December 31, 2024, 2023 and 2022
(Dollar amounts in thousands)
Common Stock Preferred Stock Additional Paid-In Capital Retained Earnings (Accumulated Deficit) Accumulated Other Comprehensive Income (Loss) Total Company Stockholders' Equity Non-Controlling Interest in Consolidated VIE Total
Balance, December 31, 2021 $ 949 $ 538,221 $ 2,359,421 $ ( 559,338 ) $ 1,778 $ 2,341,031 $ 24,359 $ 2,365,390
Net loss
($( 38,190 ) allocated to redeemable non-controlling interest)
— — — ( 298,605 ) — ( 298,605 ) ( 3,854 ) ( 302,459 )
Preferred stock issuance, net — 130 — — — 130 — 130
Common stock repurchases ( 42 ) — ( 44,357 ) — — ( 44,399 ) — ( 44,399 )
Stock based compensation expense, net 5 — 11,890 — — 11,895 — 11,895
Dividends declared on common stock
— — — ( 150,232 ) — ( 150,232 ) — ( 150,232 )
Dividends declared on preferred stock
— — — ( 41,972 ) — ( 41,972 ) — ( 41,972 )
Dividends attributable to dividend equivalents — — — ( 2,621 ) — ( 2,621 ) — ( 2,621 )
Decrease in fair value of available for sale securities — — — — ( 3,748 ) ( 3,748 ) — ( 3,748 )
Increase in non-controlling interest related to initial consolidation of VIEs — — — — — — 16,293 16,293
Contributions from non-controlling interests — — ( 26 ) — — ( 26 ) 505 479
Decrease in non-controlling interest related to distributions from Consolidated VIEs — — — — — — ( 4,211 ) ( 4,211 )
Adjustment of redeemable non-controlling interest to estimated redemption value — — ( 44,237 ) — — ( 44,237 ) — ( 44,237 )
Balance, December 31, 2022 $ 912 $ 538,351 $ 2,282,691 $ ( 1,052,768 ) $ ( 1,970 ) $ 1,767,216 $ 33,092 $ 1,800,308
Net loss ($( 17,067 ) allocated to redeemable non-controlling interest)
— — — ( 48,665 ) — ( 48,665 ) ( 12,067 ) ( 60,732 )
Common stock repurchases ( 9 ) — ( 8,606 ) — — ( 8,615 ) — ( 8,615 )
Preferred stock repurchases — ( 2,906 ) — 467 — ( 2,439 ) — ( 2,439 )
Stock based compensation expense, net 4 — 8,821 — — 8,825 — 8,825
Dividends declared on common stock — — — ( 109,279 ) — ( 109,279 ) — ( 109,279 )
Dividends declared on preferred stock — — — ( 41,837 ) — ( 41,837 ) — ( 41,837 )
Dividends attributable to dividend equivalents — — — ( 1,735 ) — ( 1,735 ) — ( 1,735 )
Reclassification adjustment for net loss included in net loss — — — — 1,822 1,822 — 1,822
F-8
Table of Contents
Increase in fair value of available for sale securities — — — — 144 144 — 144
Increase in non-controlling interest related to initial consolidation of VIEs — — — — — — 3,790 3,790
Contributions of non-controlling interest in Consolidated VIEs — — — — — — 997 997
Decrease in non-controlling interest related to distributions from Consolidated VIEs — — — — — — ( 5,359 ) ( 5,359 )
Adjustment of redeemable non-controlling interest to estimated redemption value — — 14,175 — — 14,175 — 14,175
Balance, December 31, 2023
$ 907 $ 535,445 $ 2,297,081 $ ( 1,253,817 ) $ ( 4 ) $ 1,579,612 $ 20,453 $ 1,600,065
Net loss ($( 16,926 ) allocated to redeemable non-controlling interest)
— — — ( 62,029 ) — ( 62,029 ) ( 14,998 ) ( 77,027 )
Common stock repurchases ( 6 ) — ( 3,487 ) — — ( 3,493 ) — ( 3,493 )
Stock based compensation expense, net 5 — 6,063 — — 6,068 — 6,068
Dividends declared on common stock — — — ( 72,596 ) — ( 72,596 ) — ( 72,596 )
Dividends declared on preferred stock — — — ( 41,756 ) — ( 41,756 ) — ( 41,756 )
Dividends attributable to dividend equivalents — — — ( 477 ) — ( 477 ) — ( 477 )
Reclassification adjustment for net loss included in net loss — — — — 4 4 — 4
Increase in non-controlling interest related to de-consolidation of VIEs
— — — — — — 1,730 1,730
Contributions of non-controlling interest in Consolidated VIEs — — — — — — 516 516
Decrease in non-controlling interest related to distributions from Consolidated VIEs — — — — — — ( 3,646 ) ( 3,646 )
Adjustment of redeemable non-controlling interest to estimated redemption value — — ( 10,613 ) — — ( 10,613 ) — ( 10,613 )
Balance, December 31, 2024
$ 906 $ 535,445 $ 2,289,044 $ ( 1,430,675 ) $ — $ 1,394,720 $ 4,055 $ 1,398,775
The accompanying notes are an integral part of the consolidated financial statements.
F-9
Table of Contents
NEW YORK MORTGAGE TRUST, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollar amounts in thousands)
For the Years Ended December 31,
2024 2023 2022
Cash Flows from Operating Activities:
Net loss
$ ( 93,953 ) $ ( 77,799 ) $ ( 340,649 )
Adjustments to reconcile net loss to net cash provided by operating activities:
Net amortization 20,219 27,500 26,137
Depreciation and amortization expense related to operating real estate 39,822 24,620 126,824
Realized losses (gains), net
29,351 27,059 ( 26,625 )
Unrealized losses (gains), net
90,530 ( 97,196 ) 347,363
(Gains) losses on derivative investments, net
( 95,996 ) 26,378 ( 27,206 )
Gain on sale of real estate
( 27,835 ) ( 4,763 ) ( 17,132 )
Gain on de-consolidation of joint venture equity investments in Consolidated VIEs
( 6,115 ) — —
Impairment of real estate 48,875 89,548 2,449
Loss on reclassification of disposal group 14,636 16,163 —
Loss (gain) on extinguishment of collateralized debt obligations and mortgages payable on real estate
2,864 796 ( 2,214 )
Income from preferred equity, mezzanine loan and equity investments ( 26,796 ) ( 28,774 ) ( 30,162 )
Distributions of income from preferred equity, mezzanine loan and equity investments 24,222 26,076 49,832
Stock based compensation expense, net 6,068 8,825 11,895
Cash reclassified from (to) assets of disposal group held for sale
3,215 8,267 ( 13,944 )
Changes in operating assets and liabilities ( 15,036 ) ( 16,747 ) ( 14,785 )
Net cash provided by operating activities 14,071 29,953 91,783
Cash Flows from Investing Activities:
Proceeds from sales of investment securities 5,284 64,690 85,437
Principal paydowns received on investment securities 296,611 56,459 24,680
Purchases of investment securities ( 2,210,935 ) ( 2,014,385 ) ( 24,879 )
Principal repayments received on residential loans 1,147,168 1,062,247 1,361,040
Proceeds from sales of residential loans 162,883 25,144 —
Purchases of residential loans ( 1,883,708 ) ( 612,784 ) ( 1,738,474 )
Principal repayments received on preferred equity and mezzanine loan investments 5,100 8,460 29,050
Return of capital from equity investments 25,061 74,275 60,055
Funding of preferred equity, mezzanine loan and equity investments ( 1,498 ) ( 52,400 ) ( 28,086 )
Funding of joint venture equity investments in Consolidated VIEs
— — ( 177,570 )
Cash received from initial consolidation of VIEs — 102 6,897
Proceeds from sales of joint venture equity investments in Consolidated VIEs
2,050 — —
Decrease in cash from de-consolidation of Consolidated VIEs
( 3,956 ) — —
Net variation margin received (paid) for derivative instruments
70,656 ( 27,447 ) —
Net payments received from derivative instruments
29,691 24,215 1,881
Net proceeds from sale of real estate 157,203 221,968 100,666
Purchases of and capital expenditures on real estate ( 24,647 ) ( 50,412 ) ( 209,372 )
Purchases of investments held in Consolidated SLST
( 9,857 ) — —
Purchases of mortgage servicing rights
( 9,470 ) — —
Purchases of other assets ( 2,071 ) ( 63 ) ( 100 )
Net cash used in investing activities
( 2,244,435 ) ( 1,219,931 ) ( 508,775 )
Cash Flows from Financing Activities:
Net proceeds received from repurchase agreements
1,535,749 1,730,366 179,033
Proceeds from issuance of senior unsecured notes
60,000 — —
Proceeds from issuance of collateralized debt obligations
1,350,153 — 969,986
Repurchases of common stock ( 3,493 ) ( 8,615 ) ( 44,399 )
Repurchases of preferred stock — ( 2,439 ) —
Dividends paid on common stock and dividend equivalents ( 74,945 ) ( 128,801 ) ( 151,753 )
Dividends paid on preferred stock ( 41,756 ) ( 41,894 ) ( 41,404 )
F-10
Table of Contents
Repayment of convertible notes — — ( 138,000 )
Net distributions to non-controlling interests in Consolidated VIEs ( 11,893 ) ( 8,377 ) ( 10,815 )
Redemptions of redeemable non-controlling interest in Consolidated VIE ( 626 ) ( 485 ) ( 2,015 )
Payments made on and extinguishment of collateralized debt obligations ( 469,017 ) ( 204,649 ) ( 188,914 )
Payments made on Consolidated SLST CDOs ( 61,130 ) ( 46,476 ) ( 114,847 )
Net (payments made on) proceeds received from mortgages payable on real estate
( 54,296 ) ( 148,948 ) 3,197
Net cash provided by financing activities
2,228,746 1,139,682 460,069
Net (Decrease) Increase in Cash, Cash Equivalents and Restricted Cash
( 1,618 ) ( 50,296 ) 43,077
Cash, Cash Equivalents and Restricted Cash - Beginning of Period 330,642 380,938 337,861
Cash, Cash Equivalents and Restricted Cash - End of Period $ 329,024 $ 330,642 $ 380,938
Supplemental Disclosure:
Cash paid for interest $ 344,725 $ 249,854 $ 161,251
Cash (refunds received) paid for income taxes
$ ( 32 ) $ 225 $ 2,674
Non-Cash Investment Activities:
De-consolidation of real estate held in Consolidated VIEs
$ 622,708 $ — $ —
De-consolidation of mortgages payable on real estate held in Consolidated VIEs
$ 629,763 $ — $ —
Consolidation of residential loans held in Consolidated SLST
$ 285,057 $ — $ —
Consolidation of Consolidated SLST CDOs
$ 275,200 $ — $ —
Consolidation of real estate held in Consolidated VIEs $ — $ 54,439 $ 664,437
Consolidation of mortgages payable on real estate held in Consolidated VIEs $ — $ 45,142 $ 524,217
Transfer from residential loans to real estate owned $ 85,342 $ 42,485 $ 18,858
Transfer from residential loans to real estate, net
$ 2,640 $ — $ —
Distribution of mortgage servicing rights from equity investment
$ 10,917 $ — $ —
Non-Cash Financing Activities:
Dividends declared on common stock and dividend equivalents to be paid in subsequent period $ 19,844 $ 21,716 $ 39,503
Dividends declared on preferred stock to be paid in subsequent period $ 10,435 $ 10,435 $ 10,493
Mortgages and notes payable assumed by purchaser of real estate held for sale in Consolidated VIEs
$ 24,073 $ — $ —
Cash, Cash Equivalents and Restricted Cash Reconciliation:
Cash and cash equivalents $ 167,422 $ 187,107 $ 244,718
Restricted cash included in other assets 161,602 143,535 136,220
Total cash, cash equivalents, and restricted cash $ 329,024 $ 330,642 $ 380,938
The accompanying notes are an integral part of the consolidated financial statements.
F-11
Table of Contents
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2024
F-12
Table of Contents
1. Organization
New York Mortgage Trust, Inc., together with its consolidated subsidiaries (“NYMT,” “we,” “our,” or the “Company”), is an internally-managed real estate investment trust ("REIT") in the business of acquiring, investing in, financing and managing primarily mortgage-related single-family and multi-family residential assets. Our objective is to deliver long-term stable distributions to our stockholders over changing economic conditions through a combination of net interest spread and capital gains from a diversified investment portfolio. Our investment portfolio includes credit sensitive single-family and multi-family assets, as well as more traditional types of fixed-income investments that provide coupon income, such as Agency RMBS.
The Company conducts its business through the parent company, New York Mortgage Trust, Inc., and several subsidiaries, including taxable REIT subsidiaries (“TRSs”), qualified REIT subsidiaries (“QRSs”) and special purpose subsidiaries established for securitization purposes. The Company consolidates all of its subsidiaries under generally accepted accounting principles in the United States of America (“GAAP”).
The Company is organized and conducts its operations to qualify as a REIT for U.S. federal income tax purposes. As such, the Company will generally not be subject to federal income taxes on that portion of its income that is distributed to stockholders if it distributes at least 90% of its REIT taxable income to its stockholders by the due date of its federal income tax return and complies with various other requirements.
F-13
Table of Contents
2. Summary of Significant Accounting Policies
Definitions – The following defines certain of the commonly used terms in these financial statements:
“RMBS” refers to residential mortgage-backed securities backed by adjustable-rate, hybrid adjustable-rate, or fixed-rate residential loans;
“Agency RMBS” refers to RMBS representing interests in or obligations backed by pools of residential loans guaranteed by a government sponsored enterprise (“GSE”), such as the Federal National Mortgage Association (“Fannie Mae”) or the Federal Home Loan Mortgage Corporation (“Freddie Mac”), or an agency of the U.S. government, such as the Government National Mortgage Association (“Ginnie Mae”);
“non-Agency RMBS” refers to RMBS that are not guaranteed by any agency of the U.S. Government or GSE;
“IOs” refers collectively to interest only and inverse interest only mortgage-backed securities that represent the right to the interest component of the cash flow from a pool of mortgage loans;
“POs” refers to mortgage-backed securities that represent the right to the principal component of the cash flow from a pool of mortgage loans;
“ARMs” refers to adjustable-rate residential loans;
“Agency ARMs” refers to Agency RMBS comprised of adjustable-rate and hybrid adjustable-rate RMBS;
“Agency fixed-rate RMBS” refers to Agency RMBS comprised of fixed-rate RMBS;
“ABS” refers to debt and/or equity tranches of securitizations backed by various asset classes including, but not limited to, automobiles, aircraft, credit cards, equipment, franchises, recreational vehicles and student loans;
“CMBS” refers to commercial mortgage-backed securities comprised of commercial mortgage pass-through securities issued by a GSE, as well as PO, IO or mezzanine securities that represent the right to a specific component of the cash flow from a pool of commercial mortgage loans;
“CDO” refers to collateralized debt obligation and includes debt that permanently finances the residential loans held in Consolidated SLST, the Company's residential loans held in securitization trusts and a non-Agency RMBS re-securitization that we consolidate, or consolidated, in our financial statements in accordance with GAAP;
“business purpose loans” refers to (i) short-term loans that are collateralized by residential properties and are made to investors who intend to rehabilitate and sell the residential property for a profit or (ii) loans that finance (or refinance) non-owner occupied residential properties that are rented to one or more tenants;
“Consolidated Real Estate VIEs” refers to Consolidated VIEs that own multi-family properties;
“Consolidated SLST” refers to Freddie Mac-sponsored residential loan securitizations, comprised of seasoned re-performing and non-performing residential loans, of which we own the first loss subordinated securities and certain IOs, that we consolidate in our financial statements in accordance with GAAP;
“Consolidated VIEs” refers to VIEs where the Company is the primary beneficiary, as it has both the power to direct the activities that most significantly impact the economic performance of the VIE and a right to receive benefits or absorb losses of the entity that could be potentially significant to the VIE and that we consolidate in our financial statements in accordance with GAAP;
“MSRs” refers to mortgage servicing rights that represent the contractual right to service residential loans;
“SOFR” refers to Secured Overnight Funding Rate; and
“Variable Interest Entity” or “VIE” refers to an entity in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties.
Basis of Presentation – On March 9, 2023, the Company effected a one-for-four reverse stock split of its issued, outstanding and authorized shares of common stock (the "Reverse Stock Split"). Accordingly, all common share and per common share data for all periods presented in these consolidated financial statements and notes thereto have been adjusted on a retroactive basis to reflect the impact of the Reverse Stock Split.
The accompanying consolidated financial statements have been prepared on the accrual basis of accounting in accordance with GAAP. The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Management has made significant estimates in several areas, including fair valuation of its financial instruments reported at fair value, real estate held by Consolidated VIEs and redemption value of redeemable non-controlling interests in Consolidated VIEs. Although the Company’s estimates contemplate current conditions and how it expects those conditions to change in the future, it is reasonably possible that actual conditions could be different than anticipated in those estimates, which could materially impact the Company’s results of operations and its financial condition.
F-14
Table of Contents
Reclassifications – Certain prior period amounts have been reclassified on the accompanying consolidated financial statements to conform to current period presentation. In particular, prior period disclosures have been adjusted for the aforementioned Reverse Stock Split.
Additionally, prior period disclosures have been conformed to the current period presentation of net loss from real estate. Beginning in the third quarter of 2023, the components of net loss from real estate, inclusive of rental income and other real estate income and interest expense, mortgages payable on real estate, depreciation and amortization and other real estate expenses, are presented as total net loss from real estate on the Company's consolidated statements of operations. Previously, rental income, other real estate income and total income from real estate was presented in other income (loss) and interest expense, mortgages payable on real estate, depreciation and amortization, other real estate expenses and total expenses related to real estate were presented in general, administrative and operating expenses on the Company's consolidated statements of operations.
Also beginning in the third quarter of 2023, unrealized gains (losses) and realized gains (losses) on derivative instruments are presented in gains (losses) on derivative instruments, net on the Company's consolidated statements of operations. Previously, unrealized gains (losses) on derivative instruments were presented in unrealized gains (losses), net and realized gains (losses) on derivative instruments were presented in realized gains (losses), net on the Company's consolidated statements of operations.
Principles of Consolidation and Variable Interest Entities – The accompanying consolidated financial statements of the Company include the accounts of all its subsidiaries which are majority-owned, controlled by the Company or a VIE where the Company is the primary beneficiary. All significant intercompany accounts and transactions have been eliminated in consolidation ( see Note 7).
A VIE is an entity that lacks one or more of the characteristics of a voting interest entity. The Company consolidates a VIE in accordance with ASC 810, Consolidation ("ASC 810") when it is the primary beneficiary of such VIE, herein referred to as a Consolidated VIE. As primary beneficiary, the Company has both the power to direct the activities that most significantly impact the economic performance of the VIE and a right to receive benefits or absorb losses of the entity that could be potentially significant to the VIE. The Company is required to reconsider its evaluation of whether to consolidate a VIE each reporting period, based upon changes in the facts and circumstances pertaining to the VIE.
The Company evaluates the initial consolidation of each Consolidated VIE, which includes a determination of whether the VIE constitutes the definition of a business in accordance with ASC 805, Business Combinations ("ASC 805"), by considering if substantially all of the fair value of the gross assets within the VIE are concentrated in either a single identifiable asset or group of single identifiable assets. Upon consolidation, the Company recognizes the assets acquired, the liabilities assumed, and any third-party ownership of membership interests as non-controlling interest as of the consolidation or acquisition date, measured at their relative fair values ( see Note 7 ). Non-controlling interest in Consolidated VIEs is adjusted prospectively for its share of the allocation of income or loss and equity contributions and distributions from each respective Consolidated VIE. The third-party owners of certain of the non-controlling interests in Consolidated VIEs have the ability to sell their ownership interests to the Company, at their election, subject to certain conditions. The Company has classified these third-party ownership interests as redeemable non-controlling interest in Consolidated VIEs in mezzanine equity on the accompanying consolidated balance sheets. See " Redeemable Non-Controlling Interest in Consolidated VIEs " below for further discussion of redeemable non-controlling interest in Consolidated VIEs.
F-15
Table of Contents
Residential Loans – The Company’s acquired residential loans, including performing, re-performing and non-performing residential loans and business purpose loans are presented at fair value on the accompanying consolidated balance sheets pursuant to a fair value option election in accordance with ASC 825, Financial Instruments (“ASC 825”). Changes in fair value are recorded in current period earnings in unrealized gains (losses), net on the accompanying consolidated statements of operations.
Residential loans include seasoned re-performing and non-performing residential loans held in Consolidated SLST. Based on a number of factors, management determined that the Company was the primary beneficiary of Consolidated SLST and met the criteria for consolidation and, accordingly, has consolidated the securitizations, including their assets, liabilities, income and expenses in our financial statements. The Company has elected the fair value option on each of the assets and liabilities held within Consolidated SLST, which requires that changes in valuations be reflected on the accompanying consolidated statements of operations. In accordance with ASC 810, the Company measures both the financial assets and financial liabilities of a qualifying consolidated collateralized financing entity (“CFE”) using the fair value of either the CFE’s financial assets or financial liabilities, whichever is more observable. As the related securitization trusts are considered qualifying CFEs, the Company determines the fair value of the residential loans held in Consolidated SLST based on the fair value of its respective residential CDOs and the Company's investment in the respective securitizations (eliminated in consolidation in accordance with GAAP), as the fair value of these instruments is more observable.
Interest income is accrued and recognized as revenue when earned according to the terms of the residential loans and when, in the opinion of management, it is collectible. Residential loans are considered past due when they are 30 days past their contractual due date, and are placed on nonaccrual status when delinquent for more than 90 days or when, in management's opinion, the interest is not collectible in the normal course of business. Interest accrued but not yet collected at the time loans are placed on nonaccrual status is reversed and subsequently recognized only to the extent it is received in cash or until it qualifies for return to accrual status. Loans are restored to accrual status only when contractually current or the collection of future payments is reasonably assured.
Premiums and discounts associated with the purchase of residential loans are amortized or accreted into interest income over the life of the related loan using the effective interest method. Any premium amortization or discount accretion is reflected as a component of interest income on the accompanying consolidated statements of operations.
Real estate owned property acquired through, or in lieu of, foreclosure of residential loans is initially recorded at fair value, and subsequently reported at the lower of its carrying amount or fair value (less estimated cost to sell). Changes in the fair value of a real estate owned property that has a fair value at or below its carrying amount are recorded in other loss on the accompanying consolidated statements of operations. Fair values are determined using available market quotes, appraisals, broker price opinions, comparable properties, or other indications of value.
Investment Securities Available for Sale – The Company has elected the fair value option for all investment securities available for sale. The fair value option was elected for investment securities to provide stockholders and others who rely on our financial statements with a more complete and accurate understanding of our economic performance. Changes in fair value of investment securities subject to the fair value election are recorded in current period earnings in unrealized gains (losses), net on the accompanying consolidated statements of operations.
The Company generally intends to hold its investment securities until maturity; however, from time to time, it may sell any of its securities as part of the overall management of its business. As a result, our investment securities are classified as available for sale securities. Realized gains and losses recorded on the sale of investment securities available for sale are based on the specific identification method and included in realized gains (losses), net on the accompanying consolidated statements of operations.
Interest income on our investment securities available for sale is accrued based on the outstanding principal balance and their contractual terms. Purchase premiums or discounts associated with Agency RMBS assessed as high credit quality at the time of purchase are amortized or accreted to interest income over the estimated life of these investment securities using the effective yield method.
F-16
Table of Contents
Interest income on certain of our credit sensitive securities that were purchased at a premium or discount to par value, such as certain of our non-Agency RMBS, CMBS and ABS that are of less than high credit quality, is recognized based on the security’s effective yield. The effective yield on these securities is based on management’s estimate of the projected cash flows from each security, which incorporates assumptions related to fluctuations in interest rates, prepayment speeds and the timing and amount of credit losses. On at least a quarterly basis, management reviews and, if appropriate, adjusts its cash flow projections based on input and analysis received from external sources, internal models, and its judgment about interest rates, prepayment rates, the timing and amount of credit losses, and other factors. Changes in cash flows from those originally projected, or from those estimated at the last evaluation, may result in a prospective change in the yield (or interest income) recognized on these securities.
The Company accounts for investment securities that are of high credit quality (generally those rated AA or better by a Nationally Recognized Statistical Rating Organization, or NRSRO) at the date of acquisition in accordance with ASC 320-10, Investments - Debt and Equity Securities (“ASC 320-10”). The Company accounts for investment securities that are not of high credit quality (i.e., those whose risk of loss is more than remote) or securities that can be contractually prepaid such that we would not recover our initial investment at the date of acquisition in accordance with ASC 325-40, Investments - Beneficial Interests in Securitized Financial Assets (“ASC 325-40”). The Company considers credit ratings, the underlying credit risk and other market factors in determining whether the investment securities are of high credit quality; however, securities rated lower than AA or an equivalent rating are not considered of high credit quality and are accounted for in accordance with ASC 325-40. If ratings are inconsistent among NRSROs, the Company uses the lower rating in determining whether the securities are of high credit quality.
In determining if a credit loss evaluation is required for securities that are impaired, the Company compares the present value of the remaining cash flows expected to be collected at the prior reporting date or purchase date, whichever is most recent, against the present value of the cash flows expected to be collected at the current financial reporting date. The Company considers information available about the past and expected future performance of underlying collateral, including timing of expected future cash flows, prepayment rates, default rates, loss severities and delinquency rates.
Beginning in the fourth quarter of 2019, the Company made a fair value election at the time of acquisition of newly purchased investment securities pursuant to ASC 825. As of December 31, 2023, investment securities where the fair value option had not been elected and which were reported at fair value with unrealized gains and losses reported in Other Comprehensive Income (“OCI”) included non-Agency RMBS (collectively, "CECL Securities"). If the fair value of CECL Securities was less than amortized cost as of a balance sheet date, the Company evaluated the CECL Securities for impairment as a result of credit losses. During the year ended December 31, 2023, the Company determined that no allowance for credit losses was necessary. There were no CECL Securities as of December 31, 2024.
Multi-Family Loans – Multi-family loans include preferred equity investments in, and mezzanine loans to, entities that have multi-family real estate assets. A preferred equity investment is an equity investment in the entity that owns the underlying property. Preferred equity is not secured by the underlying property, but holders have priority relative to common equity holders on cash flow distributions and proceeds from capital events. In addition, preferred equity holders may be able to enhance their position and protect their equity position with covenants that limit the entity’s activities and grant the holder the exclusive right to control the property after an event of default.
Mezzanine loans are secured by a pledge of the borrower’s equity ownership in the property. Unlike a mortgage, this loan does not represent a lien on the property. Therefore, it is always junior and subordinate to any first lien as well as second liens, if applicable, on the property. These loans are senior to any preferred equity or common equity interests in the entity that owns the property.
The Company has evaluated its preferred equity and mezzanine loan investments for accounting treatment as loans versus equity investments utilizing the guidance provided by the Acquisition, Development and Construction Arrangements Subsection of ASC 310, Receivables . Preferred equity and mezzanine loan investments, for which the characteristics, facts and circumstances indicate that loan accounting treatment is appropriate, are stated at fair value. The Company elected the fair value option for its preferred equity and mezzanine loan investments because the Company determined that such presentation represents the underlying economics of the respective investment. Changes in fair value are recorded in current period earnings in unrealized gains (losses), net on the accompanying consolidated statements of operations. Interest income is accrued and recognized as revenue when earned according to the terms of the loans and when, in the opinion of management, it is collectible. The accrual of interest on loans is discontinued when, in management’s opinion, the interest is not collectible in the normal course of business, but in all cases when payment becomes greater than 90 days delinquent. Loans return to accrual status when principal and interest become current and are anticipated to be fully collectible. Fees or expenses related to the multi-family loans are recorded in total other income (loss) on the accompanying consolidated statements of operations.
F-17
Table of Contents
Preferred equity investments where the risks and payment characteristics are equivalent to an equity investment are included in Equity Investments below .
Equity Investments – Non-controlling, unconsolidated ownership interests in an entity may be accounted for using the equity method or the cost method. In circumstances where the Company has a non-controlling interest but either owns a significant interest or is able to exert influence over the affairs of the enterprise, the Company utilizes the equity method of accounting. Under the equity method of accounting, the initial investment is increased each period for additional capital contributions and a proportionate share of the entity’s earnings or preferred return and decreased for cash distributions and a proportionate share of the entity’s losses. Equity investments also include certain of the Company's multi-family preferred equity investments where the risks and payment characteristics are equivalent to an equity investment. The Company records its equity in earnings or losses from these multi-family preferred equity investments under the hypothetical liquidation of book value method of accounting due to the structures and the preferences it receives on the distributions from these entities pursuant to the respective agreements. Under this method, the Company recognizes income or loss in each period based on the change in liquidation proceeds it would receive from a hypothetical liquidation of its investment.
The Company has elected the fair value option for all equity investments. The Company elected the fair value option for its equity investments in entities that own interests (directly or indirectly) in multi-family or residential real estate assets or loans or entities that originate residential loans because the Company determined that such presentation represents the underlying economics of the respective investment. The Company records the change in fair value of its investment in income from equity investments on the accompanying consolidated statements of operations (see Note 6 ).
Real Estate, Net – Upon the acquisition of real estate properties which do not constitute the definition of a business, the Company records its initial investments in income-producing real estate as asset acquisitions at fair value as of the acquisition date. The purchase price of acquired properties is apportioned to the tangible and identified intangible assets and liabilities, if any, acquired at their respective estimated fair values. In making estimates of fair values for purposes of allocating purchase price, the Company utilizes a number of sources, including independent appraisals that may be obtained in connection with the acquisition or financing of the respective real estate, its own analysis of recently-acquired and existing comparable properties, property financial results, and other market data. The Company also considers information obtained about the real estate as a result of its due diligence, including marketing and leasing activities, in estimating the fair value of the tangible and intangible assets acquired. The Company considers the value of acquired in-place leases and utilizes an amortization period that is the average remaining term of the acquired leases.
Rental revenue is recognized when earned from residents of the Company's real estate properties over the terms of the rental agreements, typically a duration of one year or less. The Company evaluates the collectability of amounts due from residents and recognizes revenue from residents when collectability is deemed probable. Other property revenues are recognized in the period earned.
Real Estate - Capitalization and Depreciation – The Company’s expenditures which directly relate to the acquisition, development, construction and improvement of properties are capitalized at cost. During the development period, which culminates once a property is substantially complete and ready for intended use, operating and carrying costs such as interest expense, real estate taxes, insurance and other direct costs are capitalized. Advertising and general administrative costs that do not relate to the development of a property are expensed as incurred.
Betterments and certain costs directly related to the improvement of real estate after the development period are capitalized. Expenditures for ordinary maintenance and repairs are expensed to operations as incurred. The Company depreciates on a straight-line basis the building component of its real estate over a 30 -year estimated useful life, building and improvements over a 10 -year to 30 -year estimated useful life, and furniture, fixtures and equipment over a 5 -year to 7.5 -year estimated useful life, all of which are judgmental determinations.
Real Estate - Impairment – The Company periodically evaluates its real estate assets for indicators of impairment. The judgments regarding the existence of impairment indicators are based on factors such as operational performance, market conditions and legal and environmental concerns, as well as the Company’s ability and intent to hold each asset. Future events could occur which would cause the Company to conclude that impairment indicators exist and an impairment is warranted. If impairment indicators exist for long-lived assets to be held and used, and the expected future undiscounted cash flows are less than the carrying amount of the asset, then the Company will record an impairment loss for the difference between the fair value of the asset and its carrying amount. If the asset is to be disposed of, then an impairment loss is recognized for the difference between the estimated fair value of the asset, net of selling costs, and its carrying amount.
F-18
Table of Contents
Held for Sale Determinations – The Company considers its real estate and joint venture equity investments in multi-family properties to be held for sale when the following criteria are met: (i) management commits to a plan to sell the investments, (ii) investments are available for sale immediately, (iii) the investments are actively being marketed for sale at a price that is reasonable in relation to their current fair value, (iv) the sale of the investments within one year is considered probable and (v) significant changes to the plan to sell are not expected.
When real estate assets are identified as held for sale, the Company discontinues depreciating (amortizing) the assets and estimates the fair value, net of selling costs, of such assets. When consolidated joint venture investments are identified as held for sale, the Company transfers the related assets and liabilities to assets and liabilities of disposal group held for sale. Real estate held for sale (including real estate in disposal group held for sale) is recorded at the lower of the net carrying amount of the assets or the estimated net fair value. If the estimated net fair value of the real estate held for sale is less than the net carrying amount of the assets, an impairment of real estate charge is recorded in the consolidated statements of operations with an allocation to non-controlling interest in the respective Consolidated VIEs, if any.
The Company assesses the net fair value of real estate held for sale in each reporting period that the assets remain classified as held for sale. Subsequent changes, if any, in the net fair value of the real estate assets held for sale that require an adjustment to the carrying amount are recorded in impairment of real estate in the consolidated statements of operations with an allocation to non-controlling interest in the respective Consolidated VIEs, if any, unless the adjustment causes the carrying amount of the assets to exceed the net carrying amount upon initial classification as held for sale.
If circumstances arise that the Company previously considered unlikely and, as a result, the Company decides not to sell any real estate or joint venture equity investments previously classified as held for sale, the assets and liabilities are reclassified to held and used. Real estate assets that are reclassified are measured at the lower of (a) their carrying amount before they were classified as held for sale, adjusted for any depreciation (amortization) expense that would have been recognized had the assets remained in their previous classification, or (b) their fair value at the date of the subsequent decision not to sell the real estate or joint venture equity investment and adjustments, if any, are reported in loss on reclassification of disposal group in the accompanying consolidated statements of operations.
Real Estate Sales – The Company accounts for its real estate sales in accordance with ASC 610-20, Other Income - Gains and Losses from Derecognition of Nonfinancial Assets ("ASC 610-20"), which applies to sales or transfers to noncustomers of nonfinancial or in substance nonfinancial assets that do not meet the definition of a business. Generally, the Company's sales of real estate would be considered a sale of a nonfinancial asset as defined in ASC 610-20. Under ASC 610-20, if the Company determines it does not have a controlling financial interest in the entity to which the real estate is transferred and the arrangement meets the criteria to be accounted for as a contract in accordance with ASC Topic 606, Revenue from Contracts with Customers , the Company derecognizes the asset and recognizes a gain or loss on the sale of the real estate when control of the underlying asset transfers to the buyer. Gain or loss on sale of real estate is included in other income (loss) in the accompanying consolidated statements of operations with an allocation to non-controlling interest in the respective Consolidated VIEs, if any.
Cash and Cash Equivalents – Cash and cash equivalents include cash on hand, amounts due from banks and overnight deposits. The Company maintains its cash and cash equivalents in highly rated financial institutions, and at times these balances exceed insurable amounts.
Intangible Assets – Intangible assets consisting of acquired trade name, acquired technology and acquired in-place leases with useful lives ranging from 5 months to 10 years are included in other assets on the accompanying consolidated balance sheets. Intangible assets with estimable useful lives are amortized on a straight-line basis over their respective estimated useful lives and reviewed for impairment whenever events or changes in circumstances indicate that the carrying value may not be recoverable. The useful lives of intangible assets are evaluated on an annual basis to determine whether events and circumstances warrant a revision to the remaining useful life. See Real Estate, Net for further discussion of acquired in-place lease intangible assets.
Derivative Financial Instruments – The Company enters into various types of derivative financial instruments in connection with its risk management activities which are recorded on the accompanying consolidated balance sheets as assets or liabilities at fair value in accordance with ASC 815, Derivatives and Hedging (“ASC 815”). Changes in fair value are accounted for depending on the use of the derivative financial instruments and whether they qualify for hedge accounting treatment. The Company elected not to apply hedge accounting for its derivative financial instruments; accordingly, all changes in fair value are reported on the accompanying consolidated statements of operations as gains (losses) on derivative instruments, net.
F-19
Table of Contents
The Company is subject to interest rate risk exposure in the normal course of pursuing its investment objectives. Primarily to help mitigate interest rate risk, the Company may enter into interest rate swaps. Interest rate swaps are contractual agreements whereby one party pays a floating interest rate, based on SOFR, on a notional principal amount and receives a fixed-rate payment on the same notional principal, or vice versa, for a fixed period of time. The variable rate the Company pays or receives under its swap agreements has the effect of offsetting the repricing characteristics and cash flows of the Company's financing arrangements. Interest rate swaps change in value with movements in interest rates.
The Company has U.S. Treasury future contracts that obligate the Company to sell or buy U.S. Treasury securities for future delivery. The Company has purchased credit default swap index contracts under which a counterparty, in exchange for a premium, agrees to compensate the Company for the financial loss associated with the occurrence of a credit event in relation to a notional value of an index. The Company may purchase equity index put options that give the Company the right to sell or buy the underlying index at a specified strike price. The Company may also purchase credit default swap index options that allow the Company to enter into a fixed rate payor position in the underlying credit default swap index at the agreed-upon strike level.
The Company elects to net the fair value of its derivative contracts by counterparty when appropriate. These contracts contain legally enforceable provisions that allow for netting or setting off of all individual derivative receivables and payables with each counterparty and therefore, the fair values of those derivative contracts are reported net by counterparty. All of the Company’s interest rate swaps, credit default swaps and U.S. Treasury futures are cleared through two central clearing houses, CME Group Inc. ("CME Clearing"), which is the parent company of the Chicago Mercantile Exchange Inc., or the Intercontinental Exchange ("ICE"). CME Clearing and ICE serve as the counterparty to every cleared transaction, becoming the buyer to each seller and the seller to each buyer, limiting the credit risk by guaranteeing the financial performance of both parties and netting down exposures. CME Clearing and ICE require that the Company post an initial margin amount determined by the respective central clearing house, which is generally intended to be set at a level sufficient to protect the exchange from the derivative financial instrument's maximum estimated single-day price movement. The Company also exchanges variation margin based upon daily changes in fair value, as measured by CME Clearing and ICE. The exchange of variation margin is treated as a legal settlement of the exposure under these contracts, as opposed to pledged collateral. Accordingly, the Company accounts for the receipt or payment of variation margin as a direct reduction of or increase in the carrying value of the related asset or liability.
The receipt or payment of initial margin is accounted for separate from the derivative asset or liability, classified within restricted cash and included in other assets on the accompanying consolidated balance sheets. Any additional amounts due from or due to counterparties in connection with the Company's derivatives, are included in other assets or other liabilities, respectively, on the accompanying consolidated balance sheets.
The Company and Consolidated Real Estate VIEs may be required by lenders on certain repurchase agreement financing and variable-rate mortgages payable on real estate to enter into interest rate cap contracts that limit the indexed portion of the interest rate on the respective related financing to a strike rate based upon various SOFR tenors.
Cash flow activity related to derivative instruments is reflected within the operating activities and investing activities sections of the Company's consolidated statements of cash flows. Realized gains or losses, if any, and unrealized gains or losses, if any, on the Company's derivative instruments are included in the gains (losses) on derivative instruments, net line item within the operating activities section of the accompanying consolidated statements of cash flows. The remaining cash flow activity related to derivative instruments is reflected within the net payments received from (made on) derivative instruments and net variation margin received (paid) for derivative instruments line items within the investing activities section of the accompanying consolidated statements of cash flows.
Mortgage Servicing Rights – The Company records MSRs at fair value upon initial recognition. The Company does not originate or directly service residential loans. Rather, servicing activities are carried out by duly licensed third-party subservicers who perform substantially all servicing functions for the loans underlying MSRs.
F-20
Table of Contents
The Company has elected the fair value option for all of its MSRs because the Company determined that such presentation provides users of its consolidated financial statements with relevant information regarding the effects of prepayment risk and other market factors on MSRs. Changes in the fair value of MSRs are recorded in current period earnings in unrealized gains (losses), net on the accompanying consolidated statements of operations. Servicing fee income is earned based upon a contractual percentage of the outstanding principal balance of the underlying residential loan and is recognized as revenue as the related loan payments are collected. Servicing fee income and other servicing-related income are included in other income (loss) on the accompanying consolidated statements of operations. Corresponding costs to service (including subservicing fees) are charged to expense as incurred and included in portfolio operating expenses on the accompanying consolidated statements of operations.
Repurchase Agreements, Residential Loans, Real Estate Owned and Single-family Rental Properties – As of December 31, 2024 and 2023, the Company financed a portion of its residential loans, real estate owned and single-family rental properties through repurchase agreements ( see Note 13 ). Amounts outstanding under the repurchase agreements generally bear interest rates of a specified margin over various tenors of SOFR or an interest rate floor, as applicable per the terms of the agreements. The repurchase agreements are treated as collateralized financing transactions and are carried at their contractual amounts, as specified in the respective agreements. Costs related to the establishment of the repurchase agreements which include underwriting, legal, accounting and other fees are reflected as deferred charges. Such costs are presented as a deduction from the corresponding debt liability on the accompanying consolidated balance sheets and the deferred charges are amortized as an adjustment to interest expense using the effective interest method, or straight line-method if the result is not materially different, over the term of the respective agreement.
Repurchase Agreements, Investment Securities – The Company finances, or has financed, certain of its investment securities available for sale, certain securities owned in Consolidated SLST and CDOs repurchased from our residential loan securitizations using repurchase agreements. Under a repurchase agreement, an asset is sold to a counterparty to be repurchased at a future date at a predetermined price, which represents the original sales price plus interest. The repurchase agreements are treated as collateralized financing transactions and are carried at their contractual amounts, as specified in the respective agreements. Borrowings under repurchase agreements generally bear interest rates of a specified margin over SOFR.
Collateralized Debt Obligations – The Company records collateralized debt obligations used to permanently finance the residential loans held in Consolidated SLST, a portion of the Company's net investment in Consolidated SLST and the Company's residential loans held in securitization trusts as debt on the accompanying consolidated balance sheets. For financial reporting purposes, the loans and investment securities held as collateral for these obligations are recorded as assets of the Company. The Company has elected the fair value option pursuant to ASC 825 with respect to the CDOs issued by Consolidated SLST and CDOs issued by the Company after January 1, 2024. The Company elected the fair value option for CDOs issued by the Company after January 1, 2024 because the Company determined that such presentation represents the underlying economics of the respective financing. Changes in fair value of CDOs subject to the fair value election are recorded in current period earnings in unrealized gains (losses), net on the accompanying consolidated statements of operations. Interest expense on such CDOs is recorded based on the current stated interest rate and outstanding principal balance in effect and is included in interest expense on the accompanying consolidated statements of operations. In accordance with ASC 825, costs associated with the issuance of CDOs subject to the fair value election are recognized in earnings as they are incurred and are included in debt issuance costs on the accompanying consolidated statements of operations.
Senior Unsecured Notes – On April 27, 2021, the Company issued its 5.75 % Senior Notes due 2026 (the "2026 Senior Notes") to originate new investments, repay outstanding indebtedness and for general corporate purposes. The Company evaluated the call option feature of these notes for embedded derivatives in accordance with ASC 815 and determined that the call option feature should not be bifurcated from the notes.
On June 28, 2024, the Company issued its 9.125 % Senior Notes due 2029 (the "2029 Senior Notes") for general corporate purposes, which included acquiring single-family residential assets. The Company evaluated the call option feature of these notes for embedded derivatives in accordance with ASC 815 and determined that the call option feature should not be bifurcated from the notes. The Company has elected the fair value option pursuant to ASC 825 with respect to the 2029 Senior Notes because the Company determined that such presentation represents the underlying economics of the respective financing. Changes in fair value of the 2029 Senior Notes are recorded in current period earnings in unrealized gains (losses), net on the accompanying consolidated statements of operations (or other comprehensive income (loss), to the extent the change results from a change in instrument-specific credit risk). Interest expense on such 2029 Senior Notes is recorded based on the current stated interest rate and outstanding principal balance in effect and is included in interest expense on the accompanying consolidated statements of operations. In accordance with ASC 825, costs associated with the issuance of the 2029 Senior Notes are recognized in earnings as they are incurred and are included in debt issuance costs on the accompanying consolidated statements of operations.
F-21
Table of Contents
Convertible Notes – Prior to December 31, 2021, the Company issued its 6.25 % Senior Convertible Notes due 2022 (the “Convertible Notes”) to finance the acquisition of targeted assets and for general working capital purposes. The Company evaluated the conversion features of the Convertible Notes for embedded derivatives in accordance with ASC 815 and determined that the conversion features should not be bifurcated from the notes. The Company redeemed the Convertible Notes at maturity for $ 138.0 million on January 15, 2022. None of the Convertible Notes were converted prior to maturity.
Redeemable Non-Controlling Interest in Consolidated VIEs – The Company evaluates whether non-controlling interests are subject to redemption features outside of its control. The Company classifies non-controlling interests that are currently redeemable for cash at the option of the holders or are probable of becoming redeemable as redeemable non-controlling interest in mezzanine equity on the accompanying consolidated balance sheets. The third-party owners of certain of the non-controlling interests in Consolidated VIEs have the ability to sell their ownership interests to the Company for cash, at their election, subject to annual minimum and maximum amount limitations. As a result, the Company has classified these third-party ownership interests as redeemable non-controlling interest in Consolidated VIEs. The redeemable non-controlling interest in Consolidated VIEs is recorded at the greater of the carrying amount, adjusted for its share of the allocation of income or loss and equity contributions and distributions, or the redemption value, which is equivalent to fair value, of such ownership interests. Adjustments to redemption value, if any, are recorded to the Company's additional paid-in capital and redeemable non-controlling interest in Consolidated VIEs.
Other Comprehensive Income (Loss) – The Company’s comprehensive income (loss) attributable to the Company’s common stockholders includes net income (loss), the change in fair value of its available for sale securities purchased prior to October 2019, adjusted by realized net gains (losses) reclassified out of accumulated other comprehensive income (loss) for available for sale securities, reduced by dividends declared on the Company’s preferred stock and charges related to redemptions of the Company's preferred stock, increased for gains on repurchases of preferred stock and increased (decreased) for net loss (income) attributable to non-controlling interest in Consolidated VIEs. See Investment Securities Available for Sale for discussion of the reporting of the change in fair value of available for sale securities purchased after September 2019.
Employee Benefits Plans – The Company sponsors a defined contribution plan (the “Plan”) for all eligible domestic employees. The Plan qualifies as a deferred salary arrangement under Section 401(k) of the Internal Revenue Code of 1986, as amended (the “Internal Revenue Code”). The Company made no contributions to the Plan for the years ended December 31, 2024, 2023 and 2022.
Stock Based Compensation – The Company has awarded restricted stock and other equity-based awards to eligible employees, officers and directors of the Company and individuals who provide services to the Company and as part of their compensation. Compensation expense for equity-based awards and stock issued for services are recognized over the vesting period of such awards and services based upon the fair value of the award at the grant date.
The Company has granted Performance Share Units (“PSUs”) to the Company's executive officers and certain other employees. The awards were issued pursuant to and are consistent with the terms and conditions of the Company’s 2017 Equity Incentive Plan (as amended, the “2017 Plan”). The PSUs are subject to performance-based vesting under the 2017 Plan pursuant to a form of PSU award agreement (the “PSU Agreement”). Vesting of the PSUs will occur after a three-year period based on the Company’s relative total stockholders' return (“TSR”) percentile ranking as compared to an identified performance peer group. The feature in this award constitutes a “market condition” which impacts the amount of compensation expense recognized for these awards. The grant date fair values of PSUs were determined through Monte-Carlo simulation analysis. The PSUs also include dividend equivalent rights (“DERs”) which entitle the holders of vested PSUs to receive payments in an amount equal to any dividends paid by the Company in respect of the share of the Company's common stock underlying the vested PSU to which such DER relates.
The Company has granted Restricted Stock Units (“RSUs”) to the Company's executive officers and certain other employees. The awards were issued pursuant to and are consistent with the terms and conditions of the 2017 Plan and are subject to a service condition, vesting ratably over a three-year period. Upon vesting, each RSU represents the right to receive one share of the Company’s common stock. The RSUs include DERs which entitle the holders of vested RSUs to receive payments in an amount equal to any dividends paid by the Company in respect of the share of the Company's common stock underlying the vested RSU to which such DER relates.
F-22
Table of Contents
The Company has granted Deferred Stock Units (“DSUs”) to non-employee directors. The awards were issued pursuant to and are consistent with the terms and conditions of the 2017 Plan and are subject to the non-employee director's continued service on the Board of Directors through the day immediately preceding the annual meeting of the Company's stockholders in the year subsequent to the grant date. Upon vesting, each DSU represents the right to receive one share of the Company’s common stock. The DSUs include DERs which entitle the holders of vested DSUs to receive payments in an amount equal to any dividends paid by the Company in respect of the share of the Company's common stock underlying the vested DSU to which such DER relates.
Income Taxes – The Company operates in such a manner so as to qualify as a REIT under the requirements of the Internal Revenue Code. Requirements for qualification as a REIT include various restrictions on ownership of the Company’s stock, requirements concerning distribution of taxable income and certain restrictions on the nature of assets and sources of income. A REIT must distribute at least 90% of its taxable income to its stockholders, of which 85% plus any undistributed amounts from the prior year must be distributed within the taxable year in order to avoid the imposition of an excise tax. Distribution of the remaining balance may extend until timely filing of the Company’s tax return in the subsequent taxable year. Qualifying distributions of taxable income are deductible by a REIT in computing taxable income.
Certain activities of the Company are conducted through TRSs and therefore are subject to federal and various state and local income taxes. Accordingly, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.
ASC 740, Income Taxes (“ASC 740”), provides guidance for how uncertain tax positions should be recognized, measured, presented, and disclosed in the financial statements. ASC 740 requires the evaluation of tax positions taken or expected to be taken in the course of preparing the Company’s tax returns to determine whether the tax positions are “more-likely-than-not” of being sustained by the applicable tax authority. In situations involving uncertain tax positions related to income tax matters, we do not recognize benefits unless it is more likely than not that they will be sustained. ASC 740 was applied to all open taxable years as of the effective date. Management’s determinations regarding ASC 740 may be subject to review and adjustment at a later date based on factors including, but not limited to, an ongoing analysis of tax laws, regulations and interpretations thereof. The Company will recognize interest and penalties, if any, related to uncertain tax positions as income tax expense in our consolidated statements of operations.
Earnings (Loss) Per Share – Basic earnings (loss) per share excludes dilution and is computed by dividing net income (loss) attributable to the Company’s common stockholders by the weighted-average number of shares of common stock outstanding for the period. Diluted earnings (loss) per share reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock that then shared in the earnings of the Company.
Segment Reporting – ASC 280, Segment Reporting ("ASC 280"), is the authoritative guidance for the way public entities report information about operating segments in their annual financial statements. We are a REIT focused on the business of acquiring, investing in, financing and managing primarily mortgage-related single-family and multi-family residential assets and currently operate in only one reportable segment.
Adoption of Segment Reporting (Topic 280)
On January 1, 2024, the Company adopted the annual disclosure requirements of ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures ("ASU 2023-07") . These amendments required initial and incremental segment disclosures for companies with a single reportable segment on an annual and interim basis. ASU 2023-07 is also effective for interim periods within fiscal years beginning after December 15, 2024. See Note 24 for the Company's Segment Reporting disclosure.
Summary of Recent Accounting Pronouncements
In November 2024, the FASB issued Accounting Standards Update ("ASU") 2024-04, Debt — Debt Conversion and Other Topics ("ASU 2024-04"). ASU 2024-04 clarifies the requirements for determining whether certain settlements of convertible debt instruments should be accounted for as an induced conversion. ASU 2024-04 is effective for annual periods beginning after December 15, 2025, and interim periods within those annual periods. The Company redeemed its Convertible Notes on January 15, 2022.
F-23
Table of Contents
In November 2024, the FASB issued ASU 2024-03, Income Statement — Reporting Comprehensive Income — Expense Disaggregation Disclosures ("ASU 2024-03"). ASU 2024-03 requires a public business entity to disclose specific information about certain costs and expenses in the notes to financial statements. The effective date for ASU 2024-03, as amended by ASU 2025-01, Income Statement — Reporting Comprehensive Income — Expense Disaggregation Disclosures: Clarifying the Effective Date , is for annual periods beginning after December 15, 2026, and interim periods within fiscal years beginning after December 15, 2027. The Company expects that the adoption of ASU 2024-03 will result in additional disclosures in its notes to consolidated financial statements.
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures ("ASU 2023-09"). ASU 2023-09 requires enhanced disclosures in connection with an entity's effective tax rate reconciliation and additional disclosures about income taxes paid. ASU 2023-09 is effective for annual periods beginning after December 15, 2024. The Company expects that the adoption of ASU 2023-09 will result in additional income tax disclosures in its notes to consolidated financial statements.
In March 2020, the FASB issued ASU 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting ("ASU 2020-04"). ASU 2020-04 provides optional expedients and exceptions to GAAP requirements for modifications to debt agreements, leases, derivatives and other contracts, related to the expected market transition from LIBOR, and certain other floating rate benchmark indices, or collectively, IBORs, to alternative reference rates. ASU 2020-04 generally considers contract modifications related to reference rate reform to be an event that does not require contract remeasurement at the modification date nor a reassessment of a previous accounting determination. In December 2022, the FASB issued ASU 2022-06, Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848 ("ASU 2022-06"), which allows ASU 2020-04 to be adopted and applied prospectively to contract modifications made on or before December 31, 2024. In light of the cessation of the publication of LIBOR after June 30, 2023, the Company’s significant contracts that were indexed to LIBOR have been amended to transition to an alternative benchmark and any other unmodified agreements that incorporate LIBOR as the referenced rate have provisions in place that provide for identification of an alternative benchmark or specify an alternative benchmark, or by operation of law specify an alternative benchmark, to LIBOR upon its phase-out.
F-24
Table of Contents
3. Residential Loans, at Fair Value
The Company’s acquired residential loans, including performing, re-performing and non-performing residential loans, and business purpose loans, are presented at fair value on its consolidated balance sheets as a result of a fair value election. Subsequent changes in fair value are reported in current period earnings and presented in unrealized (losses) gains, net on the Company’s consolidated statements of operations.
The following table presents t he Company’s residential loans, at fair value, which consist of residential loans held by the Company, Consolidated SLST and other securitization trusts, as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
December 31, 2024 December 31, 2023
Residential loans (1)
Consolidated SLST (2)
Residential loans held in securitization trusts (3)
Total Residential loans (1)
Consolidated SLST (2)
Residential loans held in securitization trusts (3)
Total
Principal $ 652,642 $ 1,111,633 $ 2,365,060 $ 4,129,335 $ 891,283 $ 892,546 $ 1,609,006 $ 3,392,835
Discount
( 1,750 ) ( 24,303 ) ( 48,702 ) ( 74,755 ) ( 22,667 ) ( 7,418 ) ( 55,709 ) ( 85,794 )
Unrealized losses
( 18,626 ) ( 121,658 ) ( 72,558 ) ( 212,842 ) ( 41,081 ) ( 130,268 ) ( 51,389 ) ( 222,738 )
Carrying value $ 632,266 $ 965,672 $ 2,243,800 $ 3,841,738 $ 827,535 $ 754,860 $ 1,501,908 $ 3,084,303
(1) Certain of the Company's residential loans, at fair value are pledged as collateral for repurchase agreements as of December 31, 2024 and 2023 ( see Note 13) .
(2) The Company invests in first loss subordinated securities and certain IOs issued by Freddie Mac-sponsored residential loan securitizations. In accordance with GAAP, the Company has consolidated the underlying seasoned re-performing and non-performing residential loans held in the securitizations and the CDOs issued to permanently finance these residential loans, representing Consolidated SLST. Consolidated SLST CDOs are included in collateralized debt obligations on the Company's consolidated balance sheets ( see Note 14 ).
(3) The Company's residential loans held in securitization trusts are pledged as collateral for CDOs issued by the Company. These CDOs are accounted for as financings and included in collateralized debt obligations on the Company's consolidated balance sheets ( see Note 14) .
The following table presents the unrealized gains (losses), net attributable to residential loans, at fair value for the years ended December 31, 2024, 2023 and 2022, respectively (dollar amounts in thousands):
For the Years Ended December 31,
2024 2023 2022
Residential loans Consolidated SLST (1)
Residential loans held in securitization trusts Residential loans Consolidated SLST (1)
Residential loans held in securitization trusts Residential loans Consolidated SLST (1)
Residential loans held in securitization trusts
Unrealized gains (losses), net
$ 16,968 $ 8,611 $ ( 15,683 ) $ 6,786 $ ( 8,086 ) $ 63,005 $ ( 115,269 ) $ ( 124,834 ) $ ( 174,401 )
(1) In accordance with the practical expedient in ASC 810, the Company determines the fair value of the residential loans held in Consolidated SLST based on the fair value of the CDOs issued by Consolidated SLST, including investment securities we own, as the fair value of these instruments is more observable ( see Note 17 ) . See Note 7 for unrealized gains (losses), net recognized by the Company on its investment in Consolidated SLST, which include unrealized gains (losses) on the residential loans held in Consolidated SLST presented in the table above and unrealized gains (losses) on the CDOs issued by Consolidated SLST.
F-25
Table of Contents
The Company recognized $ 2.2 million, $ 4.6 million and $ 10.0 million of net realized gains on the payoff of residential loans, at fair value during the years ended December 31, 2024, 2023 and 2022, respectively. The Company also recognized $ 1.0 million and $ 0.8 million of net realized losses on the sale of residential loans, at fair value during the years ended December 31, 2024 and 2023, respectively. The Company did not sell any residential loans during the year ended December 31, 2022.
The geographic concentrations of credit risk exceeding 5% of the unpaid principal balance of residential loans, at fair value as of December 31, 2024 and 2023, respectively, are as follows:
December 31, 2024 December 31, 2023
Residential loans Consolidated SLST Residential loans held in securitization trusts Residential loans Consolidated SLST Residential loans held in securitization trusts
California 23.0 % 11.7 % 20.2 % 22.4 % 10.7 % 18.4 %
Florida 10.4 % 9.1 % 12.2 % 15.5 % 10.3 % 11.0 %
New Jersey
8.0 % 6.8 % 5.2 % 4.9 % 7.6 % 6.0 %
New York
6.6 % 10.8 % 6.6 % 7.0 % 10.0 % 8.5 %
Texas
6.2 % 4.4 % 7.9 % 8.1 % 3.9 % 7.1 %
Pennsylvania
5.1 % 3.9 % 3.8 % 2.2 % 4.1 % 4.1 %
Illinois
2.2 % 6.3 % 3.1 % 3.0 % 7.2 % 3.5 %
The following table presents the fair value and aggregate unpaid principal balance of the Company’s residential loans and residential loans held in securitization trusts in non-accrual status as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
Greater than 90 days past due Less than 90 days past due
Fair Value Unpaid Principal Balance Fair Value Unpaid Principal Balance
December 31, 2024 $ 159,558 $ 183,067 $ 8,098 $ 8,749
December 31, 2023 199,485 220,577 9,362 9,948
Formal foreclosure proceedings were in process with respect to residential loans with an aggregate fair value of $ 136.9 million and an aggregate unpaid principal balance of $ 156.8 million as of December 31, 2024.
Residential loans held in Consolidated SLST with an aggregate unpaid principal balance of $ 117.1 million and $ 84.6 million were 90 days or more delinquent as of December 31, 2024 and 2023, respectively. In addition, formal foreclosure proceedings were in process with respect to $ 39.6 million of residential loans held in Consolidated SLST as of December 31, 2024.
F-26
Table of Contents
4. Investment Securities Available For Sale, at Fair Value
The Company accounts for certain of its investment securities available for sale using the fair value election pursuant to ASC 825, where changes in fair value are recorded in unrealized (losses) gains, net on the Company's consolidated statements of operations. The Company also had investment securities available for sale where the fair value option had not been elected, which we refer to as CECL Securities. CECL Securities are reported at fair value with unrealized gains and losses recorded in other comprehensive income (loss) on the Company's consolidated statements of comprehensive loss. The Company's investment securities available for sale consisted of the following as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
December 31, 2024 December 31, 2023
Amortized Cost Unrealized Fair Value Amortized Cost Unrealized Fair Value
Gains Losses Gains Losses
Fair Value Option
Agency RMBS
Fixed rate
Fannie Mae $ 1,483,619 $ 7,819 $ ( 7,991 ) $ 1,483,447 $ 1,084,702 $ 15,902 $ ( 723 ) $ 1,099,881
Freddie Mac 1,465,419 3,914 ( 13,720 ) 1,455,613 676,436 5,679 ( 1,106 ) 681,009
Total Fixed rate
2,949,038 11,733 ( 21,711 ) 2,939,060 1,761,138 21,581 ( 1,829 ) 1,780,890
Adjustable rate
Fannie Mae 97,267 265 ( 631 ) 96,901 110,036 1,299 — 111,335
Freddie Mac 32,852 20 ( 191 ) 32,681 37,424 442 — 37,866
Total Adjustable rate
130,119 285 ( 822 ) 129,582 147,460 1,741 — 149,201
Interest-only
Ginnie Mae
78,627 843 ( 16,092 ) 63,378 52,623 6,813 ( 203 ) 59,233
Freddie Mac
5,251 — ( 459 ) 4,792 — — — —
Total Interest-only
83,878 843 ( 16,551 ) 68,170 52,623 6,813 ( 203 ) 59,233
Total Agency RMBS
3,163,035 12,861 ( 39,084 ) 3,136,812 1,961,221 30,135 ( 2,032 ) 1,989,324
Non-Agency RMBS 66,203 6,098 ( 2,614 ) 69,687 22,097 6,646 ( 4,281 ) 24,462
U.S. Treasury securities
657,659 — ( 35,614 ) 622,045 — — — —
Total investment securities available for sale - fair value option 3,886,897 18,959 ( 77,312 ) 3,828,544 1,983,318 36,781 ( 6,313 ) 2,013,786
CECL Securities
Non-Agency RMBS — — — — 35 — ( 4 ) 31
Total investment securities available for sale - CECL Securities — — — — 35 — ( 4 ) 31
Total $ 3,886,897 $ 18,959 $ ( 77,312 ) $ 3,828,544 $ 1,983,353 $ 36,781 $ ( 6,317 ) $ 2,013,817
Accrued interest receivable for investment securities available for sale in the amount of $ 22.4 million and $ 9.8 million as of December 31, 2024 and 2023, respectively, is included in other assets on the Company's consolidated balance sheets.
For the years ended December 31, 2024, 2023 and 2022, the Company recognized $ 88.8 million in net unrealized losses, $ 36.3 million in net unrealized gains and $ 22.6 million in net unrealized losses on investment securities available for sale accounted for under the fair value option, respectively.
The Company's investment securities available for sale pledged as collateral against interest rate swap agreements and repurchase agreements are included in investment securities available for sale on the accompanying consolidated balance sheets with the fair value of securities pledged disclosed in Notes 10 and 13 , respectively.
F-27
Table of Contents
Realized Gain and Loss Activity
The following tables summarize our investment securities sold during the years ended December 31, 2024, 2023 and 2022, respectively (dollar amounts in thousands):
Year Ended December 31, 2024
Sales Proceeds Realized Gains Realized Losses Net Realized Gains (Losses)
Non-Agency RMBS
$ 5,284 $ 21 $ — $ 21
Total $ 5,284 $ 21 $ — $ 21
Year Ended December 31, 2023
Sales Proceeds Realized Gains Realized Losses Net Realized Gains (Losses)
ABS
$ 595 $ — $ ( 41 ) $ ( 41 )
CMBS
30,419 — ( 1,387 ) ( 1,387 )
Non-Agency RMBS
33,676 1,472 ( 12,644 ) ( 11,172 )
Total
$ 64,690 $ 1,472 $ ( 14,072 ) $ ( 12,600 )
Year Ended December 31, 2022
Sales Proceeds Realized Gains Realized Losses Net Realized Gains (Losses)
Non-Agency RMBS
$ 24,374 $ 374 $ — $ 374
ABS
36,215 18,001 — 18,001
U.S. Treasury Securities
24,848 — ( 31 ) ( 31 )
Total $ 85,437 $ 18,375 $ ( 31 ) $ 18,344
The Company recognized write-downs of fair value option non-Agency RMBS for a loss of $ 1.2 million and $ 1.7 million for the years ended December 31, 2024 and 2023, respectively . The Company did not recognize any write-downs for the year ended December 31, 2022 .
Weighted Average Life
Actual maturities of our investment securities available for sale are generally shorter than stated contractual maturities (with contractual maturities up to 39 years), as they are affected by periodic payments and prepayments of principal on the underlying mortgages. As of December 31, 2024 and 2023, based on management’s estimates, the weighted average life of the Company’s investment securities available for sale portfolio was approximately 7.4 years and 6.9 years, respectively.
The following table sets forth the weighted average lives of our investment securities available for sale as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
Weighted Average Life December 31, 2024 December 31, 2023
0 to 5 years $ 604,459 $ 283,554
Over 5 to 10 years 2,923,871 1,727,269
10+ years 300,214 2,994
Total $ 3,828,544 $ 2,013,817
F-28
Table of Contents
Unrealized Losses in Other Comprehensive Income (Loss)
The Company had no CECL Securities as of December 31, 2024. The Company evaluated its CECL Securities that were in an unrealized loss position as of December 31, 2023 and determined that no allowance for credit losses was necessary. The Company did not recognize credit losses for its CECL Securities through earnings for the years ended December 31, 2024, 2023 and 2022.
The following table presents the Company’s CECL securities in an unrealized loss position with no credit losses reported, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position as of December 31, 2023 (dollar amounts in thousands):
December 31, 2023 Less than 12 Months Greater than 12 months Total
Carrying
Value Gross
Unrealized
Losses Carrying
Value Gross
Unrealized
Losses Carrying
Value Gross
Unrealized
Losses
Non-Agency RMBS $ — $ — $ 31 $ ( 4 ) $ 31 $ ( 4 )
Total
$ — $ — $ 31 $ ( 4 ) $ 31 $ ( 4 )
Credit risk associated with non-Agency RMBS was regularly assessed as new information regarding the underlying collateral became available and based on updated estimates of cash flows generated by the underlying collateral. In performing its assessment, the Company considered past and expected future performance of the underlying collateral, including timing of expected future cash flows, prepayment rates, default rates, loss severities, delinquency rates, current levels of subordination, volatility of the security's fair value, temporary declines in liquidity for the asset class and interest rate changes since purchase.
F-29
Table of Contents
5. Multi-family Loans, at Fair Value
The Company's multi-family loans consisting of its preferred equity in, and mezzanine loans to, entities that have multi-family real estate assets are presented at fair value on the Company's consolidated balance sheets as a result of a fair value election. Accordingly, changes in fair value are presented in unrealized (losses) gains, net on the Company's consolidated statements of operations. Multi-family loans consist of the following as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
December 31, 2024 December 31, 2023
Investment amount $ 90,485 $ 95,434
Unrealized (losses) gains
( 4,293 ) 358
Total, at Fair Value $ 86,192 $ 95,792
For the years ended December 31, 2024, 2023 and 2022, the Company recognized $ 4.7 million in net unrealized losses, $ 1.1 million in net unrealized gains and $ 2.7 million in net unrealized losses on multi-family loans, respectively.
The table below presents the fair value and aggregate unpaid principal balance of the Company's multi-family loan in non-accrual status as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
December 31, 2024 December 31, 2023
Days Late Fair Value (1)
Unpaid Principal Balance Fair Value Unpaid Principal Balance
90 + $ — $ 3,363 $ 4,753 $ 3,363
(1) As of December 31, 2024, the Company has reduced the fair value of the multi-family loan to zero as a result of developments with respect to the property, its financing and market conditions.
The geographic concentrations of credit risk exceeding 5% of the total multi-family loan investment amounts as of December 31, 2024 and 2023, respectively, are as follows:
December 31, 2024 December 31, 2023
Texas 36.1 % 32.6 %
Tennessee 14.4 % 15.2 %
Florida 11.6 % 10.5 %
Arkansas 10.3 % 9.5 %
Louisiana 8.8 % 7.5 %
North Carolina 6.2 % 5.8 %
Indiana 5.6 % 5.3 %
F-30
Table of Contents
6. Equity Investments, at Fair Value
The Company's equity investments consist of, or have consisted of, preferred equity ownership interests in entities that invest in multi-family properties where the risks and payment characteristics are equivalent to an equity investment (or multi-family preferred equity ownership interests), equity ownership interests in entities that invest in single-family properties or originate residential loans (or single-family equity ownership interests) and joint venture equity investments in multi-family properties. The Company's equity investments are accounted for under the equity method and are presented at fair value on its consolidated balance sheets as a result of a fair value election.
T he following table presents the Company's equity investments as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
December 31, 2024 December 31, 2023
Investment Name Ownership Interest Fair Value Ownership Interest Fair Value
Multi-Family Preferred Equity Ownership Interests
EHOF-NYMT Sunset Apartments Preferred, LLC 57 % $ 21,411 57 % $ 19,703
Lucie at Tradition Holdings, LLC 70 % 21,821 70 % 19,442
Hudson Bridge Apartments, LLC - Series A, Briar Hill Apartments, LLC, Kings Glen Apartments, LLC, Flagstone Apartments, LLC, Brookfield Apartments II, LLC - Series B, and Silber JBSM Properties, LLC (collectively) 58 % 9,322 58 % 9,882
Tides on 27th Investors, LLC 54 % 10,245 54 % 17,937
Rapid City RMI JV LLC
50 % 10,637 50 % 9,804
Syracuse Apartments and Townhomes, LLC — — 58 % 21,642
Palms at Cape Coral, LLC — — 34 % 5,832
Total - Multi-Family Preferred Equity Ownership Interests 73,436 104,242
Joint Venture Equity Investments in Multi-Family Properties
GWR Cedars Partners, LLC
70 % 141 70 % 1,897
GWR Gateway Partners, LLC
70 % 1,197 70 % 3,823
Total - Joint Venture Equity Investments in Multi-Family Properties 1,338 5,720
Single-Family Equity Ownership Interests
Constructive Loans, LLC (1)
50 % 38,718 50 % 37,154
Total - Single-Family Equity Ownership Interests 38,718 37,154
Total $ 113,492 $ 147,116
(1) The Company purchased $ 307.8 million, $ 80.8 million and $ 260.6 million of residential loans from this entity during the years ended December 31, 2024, 2023 and 2022, respectively.
F-31
Table of Contents
The following table presents income from multi-family preferred equity ownership interests for the years ended December 31, 2024, 2023, and 2022, respectively (dollar amounts in thousands). Income (loss) from these investments is presented in income from equity investments in the Company's accompanying consolidated statements of operations. Income (loss) from these investments during the years ended December 31, 2024, 2023 and 2022 includes $ 4.9 million of net unrealized losses, $ 1.2 million of net unrealized gains and $ 3.6 million of net unrealized losses, respectively.
For the Years Ended December 31,
Investment Name 2024 2023 2022
EHOF-NYMT Sunset Apartments Preferred, LLC $ 2,722 $ 2,579 $ 1,939
Lucie at Tradition Holdings, LLC 3,355 2,841 2,008
Hudson Bridge Apartments, LLC - Series A, Briar Hill Apartments, LLC, Kings Glen Apartments, LLC, Flagstone Apartments, LLC, Brookfield Apartments II, LLC - Series B, and Silber JBSM Properties, LLC (collectively) 1,070 1,234 540
Tides on 27th Investors, LLC ( 3,320 ) 2,513 —
Rapid City RMI JV LLC
1,594 541 —
Syracuse Apartments and Townhomes, LLC 2,422 2,691 1,816
Palms at Cape Coral, LLC 69 751 554
FF/RMI 20 Midtown, LLC — 3,948 2,904
America Walks at Port St. Lucie, LLC — 2,244 3,140
1122 Chicago DE, LLC — 419 959
Bighaus, LLC — 701 1,852
Somerset Deerfield Investor, LLC — — 1,944
RS SWD Owner, LLC, RS SWD Mitchell Owner, LLC, RS SWD IF Owner, LLC, RS SWD Mullis Owner, LLC, RS SWD JH Mullis Owner, LLC and RS SWD Saltzman Owner, LLC (collectively)
— — 529
Walnut Creek Properties Holdings, L.L.C. — — ( 153 )
DCP Gold Creek, LLC — — 254
Rigsbee Ave Holdings, LLC — — ( 174 )
Lurin-RMI, LLC — — 558
Total Income - Multi-Family Preferred Equity Ownership Interests $ 7,912 $ 20,462 $ 18,670
For the years ended December 31, 2024, 2023 and 2022, the Company recognized $ 0.2 million, $ 0.2 million and $ 2.9 million in premiums resulting from early redemption of multi-family preferred equity ownership interests included in equity investments, respectively, which are included in other income on the accompanying consolidated statements of operations.
F-32
Table of Contents
Income (loss) from single-family equity ownership interests and joint venture equity investments in multi-family properties that are accounted for under the equity method using the fair value option is presented in income from equity investments in the Company's accompanying consolidated statements of operations. The following table presents income (loss) from these investments for the years ended December 31, 2024, 2023 and 2022, respectively (dollar amounts in thousands):
For the Years Ended December 31,
Investment Name 2024 2023 2022
Single-Family Equity Ownership Interests
Constructive Loans, LLC (1)
$ 12,481 $ 614 $ ( 1,750 )
Morrocroft Neighborhood Stabilization Fund II, LP (2)
— — ( 416 )
Total Income (Loss) - Single Family Equity Ownership Interests
$ 12,481 $ 614 $ ( 2,166 )
Joint Venture Equity Investments in Multi-Family Properties (3)
GWR Cedars Partners, LLC $ ( 1,756 ) $ ( 823 ) $ ( 1,050 )
GWR Gateway Partners, LLC ( 2,626 ) ( 2,468 ) ( 380 )
Total Loss - Joint Venture Equity Investments in Multi-Family Properties
$ ( 4,382 ) $ ( 3,291 ) $ ( 1,430 )
(1) Includes net unrealized gains of $ 3.1 million and net unrealized losses of $ 5.2 million and $ 1.8 million for the years ended December 31, 2024, 2023 and 2022, respectively.
(2) The Company's equity investment was redeemed during the year ended December 31, 2022.
(3) The Company's joint venture equity investments in multi-family properties were transferred to assets of disposal group held for sale during the year ended December 31, 2022. During the year ended December 31, 2023, the Company determined that these joint venture equity investments no longer met the criteria to be classified as held for sale and returned its equity investments in the joint venture entities to equity investments, at fair value ( see Note 9 ). Includes net unrealized losses of $ 4.4 million, $ 3.3 million and $ 1.4 million for the years ended December 31, 2024, 2023 and 2022, respectively.
Summary combined financial information for the Company’s equity investments as of December 31, 2024 and 2023, respectively, and for the years ended December 31, 2024, 2023, and 2022, respectively, is shown below and includes summary financial information for the Company's joint venture equity investments in multi-family properties that are included in assets of disposal group held for sale as of December 31, 2024, 2023 and 2022, respectively (dollar amounts in thousands):
December 31, 2024 December 31, 2023
Balance Sheets:
Real estate, net $ 298,844 $ 409,078
Residential loans 265,319 162,060
Other assets 40,969 90,314
Total assets $ 605,132 $ 661,452
Mortgages payable on real estate, net
$ 201,682 $ 295,451
Other liabilities 264,979 172,118
Total liabilities 466,661 467,569
Members' equity 138,471 193,883
Total liabilities and members' equity $ 605,132 $ 661,452
F-33
Table of Contents
For the Years Ended December 31,
2024 2023 2022
Operating Statements: (1)
Rental income
$ 31,220 $ 21,299 $ 23,237
Real estate sales 96,000 — 399,783
Cost of real estate sales ( 85,497 ) — ( 277,740 )
Interest income 11,204 10,393 5,787
Other income 52,764 34,870 21,769
Operating expenses ( 49,330 ) ( 33,883 ) ( 38,921 )
Income before debt service and depreciation and amortization 56,361 32,679 133,915
Interest expense ( 33,235 ) ( 23,315 ) ( 11,892 )
Depreciation and amortization ( 15,328 ) ( 14,904 ) ( 14,779 )
Net income (loss)
$ 7,798 $ ( 5,540 ) $ 107,244
(1) The Company records income (loss) from equity investments under either the hypothetical liquidation of book value method of accounting or the equity method using the fair value option. Accordingly, the combined net income (loss) shown above is not indicative of the income (loss) recognized by the Company from equity investments.
F-34
Table of Contents
7. Use of Special Purpose Entities (SPE) and Variable Interest Entities (VIE)
Financing VIEs
The Company uses SPEs to facilitate transactions that involve securitizing financial assets or re-securitizing previously securitized financial assets. The objective of such transactions may include obtaining non-recourse financing, obtaining liquidity or refinancing the underlying securitized financial assets on improved terms. Securitization involves transferring assets to an SPE to convert all or a portion of those assets into cash before they would have been realized in the normal course of business through the SPE’s issuance of debt or equity instruments. Investors in an SPE usually have recourse only to the assets in the SPE and depending on the overall structure of the transaction, may benefit from various forms of credit enhancement, such as over-collateralization in the form of excess assets in the SPE, priority with respect to receipt of cash flows relative to holders of other debt or equity instruments issued by the SPE, or a line of credit or other form of liquidity agreement that is designed with the objective of ensuring that investors receive principal and/or interest cash flow on the investment in accordance with the terms of their investment agreement.
The Company has entered into financing transactions, including residential loan securitizations and re-securitizations, which required the Company to analyze and determine whether the SPEs that were created to facilitate the transactions are VIEs in accordance with ASC 810 and if so, whether the Company is the primary beneficiary requiring consolidation.
During the year ended December 31, 2024, the Company completed a re-securitization of its investment in certain subordinated securities issued by Consolidated SLST (see below) for which the Company received net proceeds of approximately $ 73.0 million after deducting expenses associated with the securitization transaction. The Company refers to this securitization as a non-Agency RMBS re-securitization. The Company engaged in the re-securitization transaction primarily for the purpose of obtaining non-recourse, longer-term financing on a portion of its investment in Consolidated SLST. The Company remains economically exposed to the subordinated positions in the portion of Consolidated SLST transferred to the securitization and continues to consolidate Consolidated SLST.
During the year ended December 31, 2024, the Company completed five securitizations of certain residential loans for which the Company received net proceeds of approximately $ 1.3 billion after deducting expenses associated with the securitization transactions. The Company engaged in these transactions for the purpose of obtaining non-recourse, longer-term financing on a portion of its residential loan portfolio. The residential loans serving as collateral for the financings are comprised of performing, re-performing and non-performing and business purpose loans which are included in residential loans, at fair value on the accompanying consolidated balance sheets.
During the year ended December 31, 2024, the Company exercised its right to an optional redemption of two of its residential loan securitizations with an outstanding principal balance of $ 193.3 million at the time of redemption, returned the assets held by the trust to the Company and recognized $ 0.7 million of loss on the extinguishment of collateralized debt obligations, which is included in other income (loss) in the accompany consolidated statements of operations.
As of December 31, 2024, the Company evaluated its residential loan securitizations and its non-Agency RMBS re-securitization and concluded that the entities created to facilitate each of the financing transactions are VIEs and that the Company is the primary beneficiary of these VIEs (each a “Financing VIE” and collectively, the “Financing VIEs”). As of December 31, 2023, the Company evaluated its residential loan securitizations and concluded that the entities created to facilitate each of the financing transactions are VIEs and that the Company is the primary beneficiary of these VIEs. Accordingly, the Company consolidated the then-outstanding Financing VIEs as of December 31, 2024 and 2023, respectively.
Consolidated SLST
The Company invests in subordinated securities that represent the first loss position of the Freddie Mac-sponsored residential loan securitizations from which they were issued and certain IOs issued from the securitizations. The Company has evaluated its investments in these securitization trusts to determine whether they are VIEs and if so, whether the Company is the primary beneficiary requiring consolidation. The Company has determined that the Freddie Mac-sponsored residential loan securitization trusts, which we collectively refer to as Consolidated SLST, are VIEs and that the Company is the primary beneficiary of the VIEs within Consolidated SLST. Accordingly, the Company consolidates the assets, liabilities, income and expenses of such VIEs in the accompanying consolidated financial statements ( see Notes 2, 3 and 14 ). The Company has elected the fair value option on the assets and liabilities held within Consolidated SLST, which requires that changes in valuations in the assets and liabilities of Consolidated SLST be reflected in the Company’s consolidated statements of operations. Consolidated SLST is comprised of two securitization trusts and one securitization trust as of December 31, 2024 and 2023, respectively.
F-35
Table of Contents
During the year ended December 31, 2024, the Company invested in a subordinated security issued by a Freddie Mac-sponsored residential loan securitization, resulting in the initial consolidation of the VIE as shown below (dollar amounts in thousands):
Residential loans, at fair value
$ 285,057
Collateralized debt obligations, at fair value
( 275,200 )
Net investment
$ 9,857
As of December 31, 2024 and 2023, the Consolidated SLST securities owned by the Company had a fair value of $ 148.5 million and $ 157.2 million, respectively ( see Note 17 ). During the year ended December 31, 2024, the Company completed a re-securitization of its investment in certain subordinated securities issued by Consolidated SLST. The Company’s investments in Consolidated SLST were not included as collateral to any Financing VIE as of December 31, 2023.
Consolidated Real Estate VIEs
The Company owns joint venture equity investments in entities that own multi-family apartment communities, which the Company determined to be VIEs and for which the Company is the primary beneficiary. Accordingly, the Company consolidates the assets, liabilities, income and expenses of these VIEs in the accompanying consolidated financial statements with non-controlling interests or redeemable non-controlling interests for the third-party ownership of the joint ventures' membership interests.
During the year ended December 31, 2024, the Company sold its joint venture equity investments in nine multi-family properties, which resulted in the de-consolidation of the respective joint venture entities' assets and liabilities ( see Note 9) .
During the year ended December 31, 2023, the Company reconsidered its evaluation of its variable interest in a VIE that owned a multi-family apartment community and in which the Company held a preferred equity investment. The Company determined that it gained the power to direct the activities, and became primary beneficiary, of the VIE and consolidated this VIE into its consolidated financial statements.
The Company accounted for the initial consolidation of the Consolidated Real Estate VIEs in accordance with asset acquisition provisions of ASC 805, as substantially all of the fair value of the assets within the entities are concentrated in either a single identifiable asset or group of similar identifiable assets.
F-36
Table of Contents
The following table summarizes the aggregate estimated fair value of the assets, liabilities and non-controlling interests associated with the initial consolidation of Consolidated Real Estate VIEs and real estate acquisitions by a Consolidated Real Estate VIE during the years ended December 31, 2023 and 2022, respectively. There were no initial consolidation of Consolidated Real Estate VIEs or real estate acquisitions by a Consolidated VIE during the year ended December 31, 2024 (dollar amounts in thousands):
Years Ended December 31,
2023 2022
Cash (1)
$ 102 $ 8,576
Operating real estate (1) (2)
54,439 730,988
Lease intangibles (1) (3)
2,378 41,892
Other assets (1)
4,722 8,258
Total assets 61,641 789,714
Mortgages payable on real estate, net (1)
45,142 570,682
Other liabilities (1)
2,403 4,662
Total liabilities 47,545 575,344
Non-controlling interests (4)
3,790 16,293
Net assets consolidated $ 10,306 $ 198,077
(1) In September 2022, the Company announced a repositioning of its business through the opportunistic disposition over time of the Company's joint venture equity investments in multi-family properties and reallocation of its capital away from such assets to its targeted assets. Accordingly, the assets and liabilities related to certain joint venture equity investments in multi-family properties is included in assets and liabilities of disposal group held for sale on the accompanying consolidated balance sheets as of December 31, 2024 and 2023. See Note 9 for additional information.
(2) For joint venture equity investments that are not held for sale, operating real estate is included in real estate, net in the accompanying consolidated balance sheets.
(3) For joint venture equity investments that are not held for sale, lease intangibles are included in other assets in the accompanying consolidated balance sheets.
(4) Represents third-party ownership of membership interests in Consolidated Real Estate VIEs.
In analyzing whether the Company is the primary beneficiary of the Financing VIEs, Consolidated SLST and Consolidated Real Estate VIEs, the Company considered its involvement in each of the VIEs, including the design and purpose of each VIE, and whether its involvement reflected a controlling financial interest that resulted in the Company being deemed the primary beneficiary of the VIEs. In determining whether the Company would be considered the primary beneficiary, the following factors were assessed:
• whether the Company has both the power to direct the activities that most significantly impact the economic performance of the VIE; and
• whether the Company has a right to receive benefits or absorb losses of the entity that could be potentially significant to the VIE.
F-37
Table of Contents
The following table presents a summary of the assets, liabilities and non-controlling interests of the Company’s securitizations, Consolidated SLST and Consolidated Real Estate VIEs of as of December 31, 2024 (dollar amounts in thousands). Intercompany balances have been eliminated for purposes of this presentation:
Other VIEs
Financing VIEs Consolidated SLST Consolidated Real Estate Total
Cash and cash equivalents $ — $ — $ 4,151 $ 4,151
Residential loans, at fair value 2,243,800 965,672 — 3,209,472
Real estate, net held in Consolidated VIEs (1)
— — 481,161 481,161
Assets of disposal group held for sale (2)
— — 118,613 118,613
Other assets 154,426 4,065 16,696 175,187
Total assets $ 2,398,226 $ 969,737 $ 620,621 $ 3,988,584
Collateralized debt obligations ($ 2,135,680 at fair value, and $ 842,764 at amortized cost, net)
$ 2,166,853 $ 811,591 $ — $ 2,978,444
Mortgages payable on real estate, net in Consolidated VIEs (3)
— — 366,606 366,606
Liabilities of disposal group held for sale (2)
— — 97,065 97,065
Other liabilities 16,162 8,313 10,621 35,096
Total liabilities $ 2,183,015 $ 819,904 $ 474,292 $ 3,477,211
Redeemable non-controlling interest in Consolidated VIEs (4)
$ — $ — $ 12,359 $ 12,359
Non-controlling interest in Consolidated VIEs (5)
$ — $ — $ 3,930 $ 3,930
Net investment (6)
$ 215,211 $ 149,833 $ 130,040 $ 495,084
(1) Included in real estate, net in the accompanying consolidated balance sheets.
(2) Represents assets and liabilities, respectively, of certain Consolidated Real Estate VIEs included in disposal group held for sale ( see Note 9 ).
(3) Included in mortgages payable on real estate, net in the accompanying consolidated balance sheets.
(4) Represents redeemable third-party ownership of membership interests in Consolidated Real Estate VIEs. See Redeemable Non-Controlling Interest in Consolidated VIEs below.
(5) Represents third-party ownership of membership interests in Consolidated Real Estate VIEs.
(6) The net investment amount is the maximum amount of the Company's investment that is at risk to loss and represents the difference between the carrying value of total assets and total liabilities held by VIEs, less non-controlling interests, if any.
F-38
Table of Contents
The following table presents a summary of the assets, liabilities and non-controlling interests of the Company's securitizations, Consolidated SLST and Consolidated Real Estate VIEs as of December 31, 2023 (dollar amounts in thousands). Intercompany balances have been eliminated for purposes of this presentation:
Other VIEs
Financing VIEs Consolidated SLST Consolidated Real Estate Total
Cash and cash equivalents $ — $ — $ 15,612 $ 15,612
Residential loans, at fair value 1,501,908 754,860 — 2,256,768
Real estate, net held in Consolidated VIEs (1)
— — 979,934 979,934
Assets of disposal group held for sale (2)
— — 426,017 426,017
Other assets 98,451 2,960 37,035 138,446
Total assets $ 1,600,359 $ 757,820 $ 1,458,598 $ 3,816,777
Collateralized debt obligations ($ 593,737 at fair value, and $ 1,276,780 at amortized cost, net)
$ 1,276,780 $ 593,737 $ — $ 1,870,517
Mortgages payable on real estate, net in Consolidated VIEs (3)
— — 784,421 784,421
Liabilities of disposal group held for sale (2)
— — 386,024 386,024
Other liabilities 8,421 5,638 21,797 35,856
Total liabilities $ 1,285,201 $ 599,375 $ 1,192,242 $ 3,076,818
Redeemable non-controlling interest in Consolidated VIEs (4)
$ — $ — $ 28,061 $ 28,061
Non-controlling interest in Consolidated VIEs (5)
$ — $ — $ 20,328 $ 20,328
Net investment (6)
$ 315,158 $ 158,445 $ 217,967 $ 691,570
(1) Included in real estate, net in the accompanying consolidated balance sheets.
(2) Represents assets and liabilities, respectively, of certain Consolidated Real Estate VIEs included in disposal group held for sale ( see Note 9 ).
(3) Included in mortgages payable on real estate, net in the accompanying consolidated balance sheets.
(4) Represents redeemable third-party ownership of membership interests in Consolidated Real Estate VIEs. See Redeemable Non-Controlling Interest in Consolidated VIEs below.
(5) Represents third-party ownership of membership interests in Consolidated Real Estate VIEs.
(6) The net investment amount is the maximum amount of the Company's investment that is at risk to loss and represents the difference between the carrying value of total assets and total liabilities held by VIEs, less non-controlling interests, if any.
F-39
Table of Contents
The following tables present condensed statements of operations for non-Company-sponsored VIEs for the years ended December 31, 2024, 2023 and 2022, respectively (dollar amounts in thousands). The following tables include net (loss) income from assets and liabilities of disposal group held for sale and intercompany balances have been eliminated for purposes of this presentation.
Year Ended December 31,
2024
Consolidated SLST Consolidated Real Estate Total
Interest income $ 39,194 $ — $ 39,194
Interest expense 26,491 — 26,491
Total net interest income 12,703 — 12,703
Income from real estate — 121,463 121,463
Expenses related to real estate — 163,762 163,762
Total net loss from real estate — ( 42,299 ) ( 42,299 )
Unrealized gains, net
2,902 — 2,902
Gains on derivative instruments, net
— 2,788 2,788
Impairment of real estate
— ( 43,959 ) ( 43,959 )
Loss on reclassification of disposal group
— ( 14,636 ) ( 14,636 )
Other income
— 26,031 26,031
Total other income (loss)
2,902 ( 29,776 ) ( 26,874 )
Net income (loss)
15,605 ( 72,075 ) ( 56,470 )
Net loss attributable to non-controlling interest in Consolidated VIEs — 31,924 31,924
Net income (loss) attributable to Company
$ 15,605 $ ( 40,151 ) $ ( 24,546 )
Year Ended December 31,
2023
Consolidated SLST Consolidated Real Estate Total
Interest income $ 34,061 $ — $ 34,061
Interest expense 24,506 — 24,506
Total net interest income 9,555 — 9,555
Income from real estate — 160,407 160,407
Expenses related to real estate — 192,018 192,018
Total net loss from real estate — ( 31,611 ) ( 31,611 )
Unrealized losses, net
( 10,016 ) — ( 10,016 )
Gains on derivative instruments, net
— 4,837 4,837
Impairment of real estate
— ( 89,548 ) ( 89,548 )
Loss on reclassification of disposal group — ( 16,163 ) ( 16,163 )
Other income
— 2,728 2,728
Total other loss
( 10,016 ) ( 98,146 ) ( 108,162 )
Net loss
( 461 ) ( 129,757 ) ( 130,218 )
Net loss attributable to non-controlling interest in Consolidated VIEs — 29,134 29,134
Net loss attributable to Company
$ ( 461 ) $ ( 100,623 ) $ ( 101,084 )
F-40
Table of Contents
Year Ended December 31,
2022
Consolidated SLST Consolidated Real Estate Total
Interest income $ 36,448 $ — $ 36,448
Interest expense 25,145 — 25,145
Total net interest income 11,303 — 11,303
Income from real estate — 134,722 134,722
Expenses related to real estate — 245,650 245,650
Total net loss from real estate — ( 110,928 ) ( 110,928 )
Unrealized losses, net
( 32,403 ) — ( 32,403 )
Gains on derivative instruments, net
— 27,230 27,230
Impairment of real estate
— ( 2,449 ) ( 2,449 )
Other income
— 16,308 16,308
Total other (loss) income
( 32,403 ) 41,089 8,686
Net loss
( 21,100 ) ( 69,839 ) ( 90,939 )
Net loss attributable to non-controlling interest in Consolidated VIEs
— 42,044 42,044
Net loss attributable to Company
$ ( 21,100 ) $ ( 27,795 ) $ ( 48,895 )
Redeemable Non-Controlling Interest in Consolidated VIEs
The third-party owners of certain of the non-controlling interests in Consolidated VIEs have the ability to sell their ownership interests to the Company, at their election. The Company has classified these third-party ownership interests as redeemable non-controlling interest in Consolidated VIEs in mezzanine equity on the accompanying consolidated balance sheets. The holders of the redeemable non-controlling interests may elect to sell their ownership interests to the Company at fair value once a year and the sales are subject to annual minimum and maximum amount limitations. During the year ended December 31, 2024, the maximum redeemable amount of non-controlling ownership interest was $ 6.8 million, of which non-controlling interest holders elected to sell $ 0.6 million to the Company.
The following table presents activity in redeemable non-controlling interest in Consolidated VIEs for the years ended December 31, 2024, 2023 and 2022, respectively (dollar amounts in thousands):
Years Ended December 31,
2024 2023 2022
Beginning balance $ 28,061 $ 63,803 $ 66,392
Contributions 46 6 462
Distributions ( 8,809 ) ( 4,021 ) ( 7,083 )
Net loss attributable to redeemable non-controlling interest in Consolidated VIEs ( 16,926 ) ( 17,067 ) ( 38,190 )
Adjustment of redeemable non-controlling interest to estimated redemption value (1)
10,613 ( 14,175 ) 44,237
Redemption of redeemable non-controlling interest ( 626 ) ( 485 ) ( 2,015 )
Ending balance $ 12,359 $ 28,061 $ 63,803
(1) The Company determines the fair value of the redeemable non-controlling interest utilizing market assumptions and discounted cash flows. The Company applies a discount rate to the estimated future cash flows from the multi-family apartment properties held by the applicable Consolidated VIEs that are allocatable to the redeemable non-controlling interest. This fair value measurement is generally based on unobservable inputs and, as such, is classified as Level 3 in the fair value hierarchy. Significant unobservable inputs utilized in the estimation of fair value of redeemable non-controlling interest as of December 31, 2024 include a weighted average capitalization rate of 5.6 % (ranges from 5.0 % to 6.3 %) and a weighted average discount rate of 14.8 % (ranges from 13.9 % to 15.6 %).
F-41
Table of Contents
Unconsolidated VIEs
As of December 31, 2024 and 2023, the Company evaluated its investment securities available for sale and preferred equity, equity and other investments to determine whether they are VIEs and should be consolidated by the Company. Based on a number of factors, the Company determined that, as of December 31, 2024 and 2023, it does not have a controlling financial interest and is not the primary beneficiary of these VIEs. The following tables present the classification and carrying value of unconsolidated VIEs as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
December 31, 2024
Multi-family loans Investment securities available for sale, at fair value Equity investments Other assets
Total
Non-Agency RMBS $ — $ 22,892 $ — $ — $ 22,892
Preferred equity investments in multi-family properties 86,192 — 73,436 — 159,628
Joint venture equity investments in multi-family properties
— — 1,338 — 1,338
Other investments
— — — 2,000 2,000
Maximum exposure $ 86,192 $ 22,892 $ 74,774 $ 2,000 $ 185,858
December 31, 2023
Multi-family loans Investment securities available for sale, at fair value Equity investments Total
Non-Agency RMBS $ — $ 24,462 $ — $ 24,462
Preferred equity investments in multi-family properties
95,792 — 104,242 200,034
Joint venture equity investments in multi-family properties
— — 5,720 5,720
Maximum exposure $ 95,792 $ 24,462 $ 109,962 $ 230,216
F-42
Table of Contents
8. Real Estate, Net
The following is a summary of real estate, net, collectively, as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
December 31, 2024 December 31, 2023
Land $ 80,190 $ 137,883
Building and improvements 581,283 1,020,477
Furniture, fixture and equipment 16,866 38,706
Operating real estate
$ 678,339 $ 1,197,066
Accumulated depreciation ( 61,834 ) ( 65,247 )
Operating real estate, net $ 616,505 $ 1,131,819
Real estate held for sale, net (1)
$ 6,902 $ —
Real estate, net (2)
$ 623,407 $ 1,131,819
(1) Real estate held for sale, net is recorded at the lower of the net carrying amount of the assets or the estimated fair value, net of selling costs. Includes certain single-family rental properties as of December 31, 2024.
(2) In September 2022, the Company announced a repositioning of its business through the opportunistic disposition over time of the Company's joint venture equity investments in multi-family properties and reallocation of its capital away from such assets to its targeted assets. Accordingly, the real estate, net related to certain joint venture equity investments in multi-family properties is included in assets of disposal group held for sale on the accompanying consolidated balance sheets as of December 31, 2024 and 2023. See Note 9 for additional information.
Multi-family Apartment Properties
As of December 31, 2024 and 2023, the Company owned joint venture equity investments in entities that own multi-family apartment communities, which the Company determined to be VIEs and for which the Company is the primary beneficiary. Accordingly, the Company consolidated the joint venture entities into its consolidated financial statements ( see Note 7 ).
During the year ended December 31, 2024, the Company determined that two of the multi-family apartment communities owned by an entity in which the Company holds a joint venture equity investment that is not in disposal group held for sale met the criteria to be classified as held for sale, transferred the properties held by the joint venture entity from operating real estate to real estate held for sale and recognized no loss. The entity subsequently sold these multi-family apartment communities for approximately $ 77.3 million, subject to certain prorations and adjustments typical in such real estate transactions, including the repayment or assumption of the related mortgages payable in the amount of approximately $ 44.2 million. The sales generated a net gain of approximately $ 16.3 million and recognition of loan costs of approximately $ 0.6 million, both of which are included in other income on the accompanying consolidated statements of operations. The sales also generated net income attributable to non-controlling interest of approximately $ 12.1 million, resulting in a net gain attributable to the Company's common stockholders of approximately $ 3.6 million. During the year ended December 31, 2024, the entity also distributed its ownership interest in one multi-family apartment community to the non-controlling interest. The distribution resulted in a net gain of approximately $ 0.5 million, which is included in other income in the accompanying consolidated statements of operations, resulting in a net gain attributable to the Company's common stockholders of approximately $ 0.1 million. As of December 31, 2024, no multi-family apartment communities owned by this entity remain classified as held for sale.
During the year ended December 31, 2023, the Company became the primary beneficiary of a VIE that owns a multi-family apartment community and in which the Company holds a preferred equity investment. Accordingly, the Company consolidated the VIE into its consolidated financial statements ( see Note 7 ).
During the year ended December 31, 2022, one of the entities in which the Company held a joint venture equity investment sold its multi-family apartment community for approximately $ 48.0 million, subject to certain prorations and adjustments typical in such real estate transactions, and repaid the related mortgage payable in the amount of approximately $ 26.0 million. The sale generated a net gain of approximately $ 16.8 million and a loss on extinguishment of debt of approximately $ 0.5 million, both of which are included in other income on the accompanying consolidated statements of operations, resulting in a net gain attributable to the Company's common stockholders of approximately $ 14.4 million.
F-43
Table of Contents
The multi-family apartment communities generally lease their apartment units to individual tenants at market rates for the production of rental income. These apartment units are generally leased at a fixed monthly rate with no option for the lessee to purchase the leased unit at any point.
Operating real estate, net is periodically evaluated for impairment. The calculation of impairment amounts for multi-family apartment properties utilized fair values that were estimated based upon discounted cash flow analyses using property financial information and assumptions regarding market rent, revenue and expense growth, capitalization rates and equity return rates. Accordingly, the Company recognized a $ 15.8 million impairment of real estate during the year ended December 31, 2024.
Single-family Rental Properties
As of December 31, 2024 and 2023, the Company owned single-family rental homes. These units are leased to individual tenants for the production of rental income and are generally leased at a fixed monthly rate with no option for the lessee to purchase the leased unit at any point.
During the year ended December 31, 2024, the Company determined that certain single-family rental properties met the criteria to be classified as held for sale, transferred the properties from operating real estate to real estate held for sale and recognized a $ 4.8 million loss upon transfer, which is included in impairment of real estate on the accompanying consolidated statements of operations. Real estate held for sale, net is recorded at the lower of the net carrying amount of the assets or the estimated fair value, net of selling costs. Fair value for single-family rental properties held for sale was based upon local broker price opinions and automated valuation model data. During the year ended December 31, 2024, the Company recognized a $ 4.9 million net impairment loss on single-family rental properties, inclusive of losses recognized upon transfer to real estate held for sale.
During the year ended December 31, 2024, the Company sold single-family rental properties for proceeds of approximately $ 5.4 million and recognized a net gain on sale of approximately $ 0.1 million, which is included in other income on the accompanying consolidated statements of operations.
Lease Intangibles
Intangibles related to multi-family properties consist of the value of in-place leases and are included in other assets on the accompanying consolidated balance sheets. The following table presents the components of lease intangibles, net as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
December 31, 2024 December 31, 2023
Lease intangibles $ 26,738 $ 54,581
Accumulated amortization ( 26,738 ) ( 52,203 )
Lease intangibles, net
$ — $ 2,378
In September 2022, the Company announced a repositioning of its business through the opportunistic disposition over time of the Company's joint venture equity investments in multi-family properties and reallocation of its capital away from such assets to its targeted assets. Accordingly, the lease intangibles, net related to certain joint venture equity investments in multi-family properties are included in assets of disposal group held for sale on the accompanying consolidated balance sheets as of December 31, 2024 and 2023. See Note 9 for additional information.
F-44
Table of Contents
Depreciation and Amortization Expense
The following table presents depreciation and amortization expenses for the years ended December 31, 2024, 2023 and 2022, respectively (dollar amounts in thousands):
For the Years Ended December 31,
2024 2023 2022
Depreciation expense on operating real estate $ 37,444 $ 24,620 $ 47,179
Amortization of lease intangibles related to operating real estate 2,378 — 79,645
Total depreciation and amortization (1)
$ 39,822 $ 24,620 $ 126,824
(1) Amounts for the year ended December 31, 2022 include depreciation and amortization of multi-family properties that have been reclassified to assets held in disposal group held for sale.
The estimated depreciation expense related to operating real estate is as follows (dollar amounts in thousands):
Year Ending December 31, Depreciation Expense
2025 $ 23,514
2026 $ 23,514
2027 $ 21,592
2028 $ 21,327
2029 $ 20,905
F-45
Table of Contents
9. Assets and Liabilities of Disposal Group Held for Sale
In September 2022, the Company announced a repositioning of its business through the opportunistic disposition over time of the Company's joint venture equity investments in multi-family properties and reallocation of its capital away from such assets to its targeted assets. Accordingly, the Company determined that certain joint venture equity investments met the criteria to be classified as held for sale and transferred either the assets and liabilities of the respective Consolidated VIEs or its equity investment in the joint venture entity to assets and liabilities of disposal group held for sale.
During the year ended December 31, 2023, five of the entities in which the Company held a joint venture equity investment sold their multi-family apartment communities for approximately $ 219.2 million, subject to certain prorations and adjustments typical in such real estate transactions, and repaid the related mortgages payable in the amount of approximately $ 173.6 million. The sales generated net gains of approximately $ 6.0 million and losses on extinguishment of debt of approximately $ 2.0 million, both of which are included in other income on the accompanying consolidated statements of operations. The sales also generated net income attributable to non-controlling interest of approximately $ 2.2 million, resulting in net gains attributable to the Company's common shareholders of approximately $ 1.7 million.
In December 2023, the Company suspended the marketing of nine joint venture equity investments that were reported in assets and liabilities of disposal group held for sale primarily due to unfavorable market conditions and a lack of transactional activity in the multi-family market. As such, the Company determined that these joint venture equity investments no longer met the criteria to be classified as held for sale and transferred either the assets and liabilities of the respective Consolidated VIEs or its equity investment in the joint venture entity to their respective categories or equity investments, at fair value, respectively, on the accompanying consolidated balance sheets as of December 31, 2023. As a result of this transfer, the Company adjusted the carrying value of the long-lived assets in these Consolidated VIEs and recognized an approximately $ 16.2 million loss on reclassification of disposal group in the year ended December 31, 2023.
As of December 31, 2023, five joint venture equity investments were classified as disposal group held for sale on the accompanying consolidated balance sheets.
In March 2024, the Company suspended the marketing of one additional joint venture equity investment, determined that it no longer met the criteria to be classified as held for sale and transferred the assets and liabilities of the Consolidated VIE to their respective categories on the accompanying consolidated balance sheets as of March 31, 2024. As a result of this transfer, the Company adjusted the carrying value of the long-lived assets in the Consolidated VIE and recognized an approximately $ 14.6 million loss on reclassification of disposal group during the three months ended March 31, 2024.
During the year ended December 31, 2024, in response to productive negotiations with operating partners and increased transactional activity, the Company determined that eight joint venture equity investments met the criteria to be classified as held for sale and transferred the assets and liabilities of the respective Consolidated VIEs to assets and liabilities of disposal group held for sale on the accompanying consolidated balance sheets. As a result, the Company recognized a loss of approximately $ 3.7 million, which is included in impairment of real estate in the accompanying consolidated statements of operations. The Company sold its ownership interests in nine joint venture equity investments in multi-family properties which resulted in the de-consolidation of the joint venture entities' assets and liabilities and a gain on de-consolidation of approximately $ 5.6 million, which is included in other income in the accompanying consolidated statements of operations, for the year ended December 31, 2024.
During the year ended December 31, 2024, one of the entities in which the Company held a joint venture equity investment that is in disposal group held for sale sold its multi-family apartment community for approximately $ 56.4 million, subject to certain prorations and adjustments typical in such real estate transactions, and repaid the related mortgage payable in the amount of approximately $ 31.8 million. The sale generated a net gain of approximately $ 11.4 million and a loss on extinguishment of debt of approximately $ 1.6 million, both of which are included in other income on the accompanying consolidated statements of operations. The sale also generated net income attributable to non-controlling interest of approximately $ 1.1 million, resulting in net gain attributable to the Company's common stockholders of approximately $ 8.7 million.
F-46
Table of Contents
As of December 31, 2024, two joint venture equity investments are classified as disposal group held for sale. The following table presents the carrying values of the major classes of assets and liabilities of disposal group held for sale as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
December 31, 2024 December 31, 2023
Cash and cash equivalents
$ 2,461 $ 5,676
Real estate, net
111,032 407,834
Other assets
5,120 12,507
Total assets of disposal group held for sale (1)
$ 118,613 $ 426,017
Mortgages payable on real estate, net (2)
$ 93,370 $ 378,386
Other liabilities 3,695 7,638
Total liabilities of disposal group held for sale (1)
$ 97,065 $ 386,024
(1) Assets and liabilities of the disposal group held for sale are in Consolidated VIEs because the Company is the primary beneficiary.
(2) In March 2024, two entities in which the Company held joint venture equity investments entered into debt restructuring agreements with the respective senior lender for their mortgages payable. As part of the agreements, a portion of interest payments were deferred until the maturity date. The restructurings did not result in a change in the carrying amount of the mortgages payable and no gains were recorded. During the year ended December 31, 2024, the Company sold its ownership interests in these entities, which resulted in the de-consolidation of the mortgages payable subject to the debt restructuring agreements as of December 31, 2024.
Also included in the disposal group held for sale are non-controlling interests in Consolidated VIEs in the amount of $ 2.0 million and $ 3.2 million as of December 31, 2024 and 2023, respectively.
Real estate, net included in assets of disposal group held for sale is recorded at the lower of the net carrying amount of the assets or the estimated fair value, net of selling costs. Fair value for real estate was based upon a discounted cash flow analysis using property financial information and assumptions regarding market rent, revenue and expense growth, capitalization rates and return rates. During the year ended December 31, 2024, the Company recognized net impairment losses of $ 28.2 million for real estate, net in the disposal group held for sale, inclusive of losses recognized upon transfer into disposal group held for sale. During the years ended December 31, 2023 and 2022, the Company recognized net impairment losses of $ 89.5 million and $ 2.4 million, respectively. See Note 17 for descriptions of valuation methodologies utilized for other classes of assets and liabilities of disposal group held for sale.
The following table presents the pretax losses of the disposal group held for sale as of December 31, 2024 for the years ended December 31, 2024, 2023 and 2022, respectively (dollar amounts in thousands):
For the Years Ended December 31,
2024 2023 2022
Pretax loss of disposal group held for sale $ ( 59,170 ) $ ( 124,183 ) $ ( 53,813 )
Pretax loss of disposal group attributable to non-controlling interest in Consolidated VIEs 6,712 11,870 5,784
Pretax loss of disposal group attributable to Company's common stockholders $ ( 52,458 ) $ ( 112,313 ) $ ( 48,029 )
F-47
Table of Contents
10. Derivative Instruments
The Company is exposed to certain risks arising from both its business operations and economic conditions. The Company enters into derivative financial instruments in connection with its risk management activities. These derivative instruments may include interest rate swaps, interest rate caps, credit default swaps, futures and options contracts such as options on credit default swap indices, equity index options, swaptions and options on futures. The Company may also pursue forward-settling purchases or sales of Agency RMBS where the underlying pools of mortgage loans are “To-Be-Announced,” or TBAs, purchase options on U.S. Treasury futures or invest in other types of mortgage derivative securities. The Company elected not to apply hedge accounting for its derivative instruments.
The following table summarizes the Company's derivative instruments as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
Fair Value
Type of Derivative Instrument Consolidated Balance Sheet Location December 31, 2024 December 31, 2023
Interest rate caps
Other assets $ 56 $ 6,510
Interest rate swaps Other assets — —
U.S. Treasury futures
Other assets — —
Total derivative assets (1)
$ 56 $ 6,510
Credit default swaps
Other liabilities
$ — $ —
Interest rate swaps Other liabilities
— —
Total derivative liabilities
$ — $ —
(1) Excludes interest rate cap contracts held by certain Consolidated VIEs included in other assets in disposal group held for sale.
The Company elects to net the fair value of its derivative contracts by counterparty when appropriate and accounts for the receipt or payment of variation margin as a direct reduction of or increase in the carrying value of the related asset or liability.
The following tables present a reconciliation of gross derivative assets and liabilities to net amounts presented in the accompanying consolidated balance sheets as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
December 31, 2024
Gross Amount of Recognized Assets (Liabilities) Gross Amounts Offset in Balance Sheets Variation Margin Net Amounts of Assets (Liabilities) Presented in Balance Sheets
Derivative assets
Interest rate caps $ 56 $ — $ — $ 56
Interest rate swaps
63,942 ( 10,134 ) ( 53,808 ) —
U.S. Treasury futures
952 ( 658 ) ( 294 ) —
Total derivative assets $ 64,950 $ ( 10,792 ) $ ( 54,102 ) $ 56
Derivative liabilities
Credit default swaps
$ ( 9,120 ) $ — $ 9,120 $ —
Interest rate swaps
( 10,134 ) 10,134 — —
U.S. Treasury futures
( 658 ) 658 — —
Total derivative liabilities $ ( 19,912 ) $ 10,792 $ 9,120 $ —
F-48
Table of Contents
December 31, 2023
Gross Amount of Recognized Assets (Liabilities) Gross Amounts Offset in Balance Sheets Variation Margin Net Amounts of Assets (Liabilities) Presented in Balance Sheets
Derivative assets
Interest rate caps $ 6,510 $ — $ — $ 6,510
Interest rate swaps 13,094 ( 13,094 ) — —
Total derivative assets $ 19,604 $ ( 13,094 ) $ — $ 6,510
Derivative liabilities
Interest rate swaps $ ( 40,541 ) $ 13,094 $ 27,447 $ —
Total derivative liabilities $ ( 40,541 ) $ 13,094 $ 27,447 $ —
The use of derivatives exposes the Company to counterparty credit risks in the event of a default by a counterparty. If a counterparty defaults under the applicable derivative agreement, the Company may be unable to collect payments to which it is entitled under its derivative agreements and may have difficulty collecting the assets it pledged as collateral against such derivatives.
The Company is required to post an initial margin amount for its interest rate swaps, credit default swaps and U.S. Treasury futures determined by CME Clearing and ICE, which is generally intended to be set at a level sufficient to protect the exchange from the derivative financial instrument’s maximum estimated single-day price movement. The following table summarizes assets pledged as initial margin as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
Initial Margin Collateral
Consolidated Balance Sheet Location
December 31, 2024 December 31, 2023
Agency RMBS
Investment securities available for sale, at fair value
$ 33,399 $ —
Restricted cash
Other assets
68,253 53,458
Total initial margin collateral
$ 101,652 $ 53,458
Margin excess related to settlement of variation margin in the amount of approximately $ 11.1 million and $ 1.1 million as of December 31, 2024 and 2023, respectively, is included in other assets on the accompanying consolidated balance sheets. Margin deficit related to settlement of variation margin in the amount of approximately $ 8.1 million as of December 31, 2024 is included in other liabilities on the accompanying consolidated balance sheets.
F-49
Table of Contents
The tables below summarize the activity of derivative instruments for the years ended December 31, 2024 and 2023, respectively (dollar amounts in thousands):
Notional Amount For the Year Ended December 31, 2024
Type of Derivative Instrument December 31, 2023 Additions/Transfers In (1)
Terminations/Transfers Out (1)
December 31, 2024
Interest rate caps $ 550,025 $ 177,044 $ ( 681,927 ) $ 45,142
Options — 382 ( 382 ) —
Interest rate swaps 2,778,015 3,063,163 ( 1,706,911 ) 4,134,267
Credit default swaps
— 400,000 — 400,000
U.S. Treasury futures
— 905,050 ( 498,950 ) 406,100
Notional Amount For the Year Ended December 31, 2023
Type of Derivative Instrument December 31, 2022 Additions/ Transfers In (2)
Terminations
December 31, 2023
Interest rate caps
$ 140,000 $ 410,025 $ — $ 550,025
Options — 500,206 ( 500,206 ) —
Interest rate swaps — 2,778,015 — 2,778,015
(1) Includes transfers from or transfers to disposal group held for sale with respect to interest rate caps held by certain Consolidated Real Estate VIEs ( see Note 9 ).
(2) Includes an interest rate cap held by a preferred equity investment in a multi-family property that was consolidated during the year ended December 31, 2023 ( see Note 7 ) and interest rate caps held by certain Consolidated VIEs that were transferred from disposal group held for sale during the year ended December 31, 2023 ( see Note 9 ).
The following tables present the components of realized gains (losses), net and unrealized gains (losses), net related to our derivative instruments, which are included in gains (losses) on derivative instruments, net in our consolidated statements of operations for the years ended December 31, 2024, 2023 and 2022, respectively (dollar amounts in thousands):
For the Years Ended December 31,
2024 2023 2022
Type of Derivative Instrument Realized Gains (Losses) Unrealized Gains (Losses) Realized Gains (Losses) Unrealized Gains (Losses) Realized Gains (Losses) Unrealized Gains (Losses)
Interest rate caps (1)
$ — $ 3,211 $ 7,031 $ ( 1,926 ) $ 924 $ 26,282
Options ( 2,261 ) — ( 4,036 ) — — —
Interest rate swaps 19,918 81,255 — ( 27,447 ) — —
Credit default swaps
( 4,067 ) ( 861 ) — — — —
U.S. Treasury futures
( 1,493 ) 294 — — — —
Total $ 12,097 $ 83,899 $ 2,995 $ ( 29,373 ) $ 924 $ 26,282
(1) Includes interest rate caps held by certain Consolidated Real Estate VIEs included in other assets in disposal group held for sale.
F-50
Table of Contents
The following tables present information about our interest rate cap contracts related to certain repurchase agreement financing and variable-rate mortgages payable on real estate that are not included in disposal group held for sale as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
December 31, 2024
Financing Type
SOFR Strike Price
Notional Amount
Expiration Date
Mortgage payable on real estate
3.22 % $ 45,142 January 1, 2025 (1)
(1) Replacement interest rate cap purchased in January 2025.
December 31, 2023
Financing Type
Weighted Average SOFR Strike Price
SOFR Strike Price/Range
Notional Amount
Expiration Date/Range
Repurchase agreement
4.10 % 4.10 % $ 111,000 November 17, 2024
Mortgages payable on real estate
2.13 % 1.50 % - 3.22 %
439,025 January 9, 2024 - January 15, 2025
The following tables present information about our interest rate swaps whereby we receive floating rate payments in exchange for fixed rate payments as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
December 31, 2024
Swap Maturities Notional Amount Weighted Average Fixed Interest Rate Weighted Average Variable Interest Rate
2025 $ 1,377,250 4.53 % 4.89 %
2026 159,120 4.10 % 4.53 %
2027 622,123 3.98 % 4.75 %
2028 510,325 3.90 % 4.93 %
2029 614,585 3.86 % 4.71 %
2033 319,590 4.00 % 4.83 %
2034 178,224 3.86 % 4.83 %
2044 300,000 3.34 % 4.80 %
Total $ 4,081,217 4.09 % 4.82 %
December 31, 2023
Swap Maturities Notional Amount Weighted Average Fixed Interest Rate Weighted Average Variable Interest Rate
2025 $ 1,476,370 4.62 % 5.33 %
2026 214,985 4.19 % 5.33 %
2028 674,804 4.03 % 5.35 %
2033 358,806 4.04 % 5.34 %
Total $ 2,724,965 4.36 % 5.34 %
F-51
Table of Contents
The following tables present information about our interest rate swaps whereby we receive fixed rate payments in exchange for floating rate payments as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
December 31, 2024
Swap Maturities Notional Amount Weighted Average Fixed Interest Rate Weighted Average Variable Interest Rate
2028 $ 9,550 3.48 % 5.15 %
2033 43,500 3.64 % 5.01 %
Total $ 53,050 3.61 % 5.04 %
December 31, 2023
Swap Maturities Notional Amount Weighted Average Fixed Interest Rate Weighted Average Variable Interest Rate
2028 $ 9,550 3.48 % 5.29 %
2033 43,500 3.64 % 5.33 %
Total $ 53,050 3.61 % 5.33 %
Certain of the Company’s derivative contracts are subject to International Swaps and Derivatives Association Master Agreements or other similar agreements which may contain provisions that grant counterparties certain rights with respect to the applicable agreement upon the occurrence of certain events, including a decline in the Company's stockholders’ equity (as defined in the respective agreements) in excess of specified thresholds or dollar amounts over set periods of time, the Company’s failure to maintain its REIT status, the Company’s failure to comply with limits on the amount of leverage and the Company’s stock being delisted from Nasdaq.
F-52
Table of Contents
11. Mortgage Servicing Rights
The Company owned MSRs as of December 31, 2024 resulting from distributions of MSRs received from its equity investment in an entity that originates residential loans ( see Note 6 ) and purchases of MSRs. The Company's MSRs are associated with business purpose loans and are reported at fair value pursuant to the fair value option election ( see Note 17 ). The primary risks associated with the Company's MSRs are changes in interest rates and prepayment speeds.
The following table presents activity related to MSRs for the year ended December 31, 2024 (dollar amounts in thousands). The Company did no t have MSRs for the years ended December 31, 2023 and 2022.
Year Ended December 31, 2024
Balance at beginning of period
$ —
MSRs received from equity investment
10,917
Purchases of MSRs
9,470
Changes in fair value due to:
Changes in valuation inputs or assumptions used in valuation model
912
Other changes in fair value, including runoff
( 296 )
Balance at end of period
$ 21,003
The following table presents the components of servicing fee income recognized during the year ended December 31, 2024 (dollar amounts in thousands). Servicing fee income is included in other income (loss) on the accompanying consolidated statements of operations.
Year Ended December 31, 2024
Servicing fees
$ 516
Prepayment fees
352
Ancillary and other fee income (1)
38
Servicing fee income
$ 906
(1) Includes default interest and late fee collections.
The Company recognized subservicing fee expenses in the amount of $ 0.1 million related to MSRs during the year ended December 31, 2024, which is included in portfolio operating expenses on the accompanying consolidated statements of operations.
F-53
Table of Contents
12. Other Assets and Other Liabilities
Other Assets
The following table presents the components of the Company's other assets as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
December 31, 2024 December 31, 2023
Restricted cash (1)
$ 161,602 $ 143,535
Accrued interest receivable 62,075 37,312
Collections receivable from residential loan servicers 50,294 14,956
Real estate owned 47,651 34,353
Other receivables 27,776 11,445
Mortgage servicing rights 21,003 —
Recoverable advances on residential loans 17,391 18,328
Other assets in consolidated multi-family properties 16,640 28,923
Receivables from derivative counterparties 11,059 1,148
Deferred tax assets 10,864 4,510
Operating lease right-of-use assets 5,460 6,581
Derivative assets (2)
56 6,510
Lease intangibles, net in consolidated multi-family properties — 2,378
Other 6,003 5,378
Total $ 437,874 $ 315,357
(1) Restricted cash represents cash held by third parties, initial margin for derivative contracts and cash held by the Company's securitization trusts.
(2) Includes derivative assets held in Consolidated Real Estate VIEs.
Other Liabilities
The following table presents the components of the Company's other liabilities as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
December 31, 2024 December 31, 2023
Accrued interest payable $ 41,015 $ 23,653
Dividends and dividend equivalents payable 30,280 32,151
Unfunded commitments for residential and multi-family investments 14,001 6,587
Accrued expenses 11,141 11,515
Accrued expenses and other liabilities in consolidated multi-family properties 10,621 21,797
Deferred tax liabilities 9,282 2,012
Swap margin payable 8,137 —
Advanced remittances from residential loan servicers 7,029 4,332
Operating lease liabilities 5,935 7,102
Deferred revenue 5,817 5,469
Other 4,354 3,398
Total $ 147,612 $ 118,016
F-54
Table of Contents
13. Repurchase Agreements
The following table presents the carrying value of the Company's repurchase agreements as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
Repurchase Agreements Secured By: December 31, 2024 December 31, 2023
Investment securities
$ 3,516,611 $ 1,862,063
Residential loans and real estate owned
428,399 534,754
Single-family rental properties
67,215 74,296
Total carrying value $ 4,012,225 $ 2,471,113
As of December 31, 2024, the Company had repurchase agreement exposure where the amount at risk was in excess of 5% of the Company's stockholders’ equity with Atlas SP at 6.08 %. The amount at risk is defined as the fair value of assets pledged as collateral to the financing arrangement in excess of the financing arrangement liability.
The financings under certain of our repurchase agreements are subject to margin calls to the extent the market value of the collateral subject to the repurchase agreement falls below specified levels and repurchase may be accelerated upon an event of default under the repurchase agreements. As of December 31, 2024, the Company had assets available to be posted as margin which included liquid assets, such as unrestricted cash and cash equivalents, and unencumbered securities that could be monetized to pay down or collateralize the liability immediately. As of December 31, 2024, the Company had $ 163.3 million included in cash and cash equivalents and $ 170.2 million in unencumbered investment securities available to meet additional haircuts or market valuation requirements. The following table presents information about the Company's unencumbered securities at December 31, 2024 (dollar amounts in thousands):
Unencumbered Securities December 31, 2024
Agency RMBS $ 128,012
Non-Agency RMBS (1) (2)
42,155
Total $ 170,167
(1) Includes IOs in Consolidated SLST with a fair value of $ 14.0 million as of December 31, 2024. Consolidated SLST securities owned by the Company are eliminated in consolidation in accordance with GAAP.
(2) Includes CDOs repurchased from our residential loan securitizations with a fair value of $ 5.3 million as of December 31, 2024. Repurchased CDOs are eliminated in consolidation in accordance with GAAP.
The Company also had unencumbered residential loans with a fair value of $ 128.7 million at December 31, 2024.
Residential Loans, Real Estate Owned and Single-family Rental Properties
The Company has repurchase agreements with six financial institutions to finance residential loans, real estate owned and single-family rental properties. The following table presents detailed information about the Company’s financings under these repurchase agreements and associated assets pledged as collateral at December 31, 2024 and 2023, respectively (dollar amounts in thousands):
Maximum Aggregate Uncommitted Principal Amount Outstanding
Repurchase Agreements (1)
Net Deferred Finance Costs (2)
Carrying Value of Repurchase Agreements Carrying Value of Assets Pledged (3)
Weighted Average Rate Weighted Average Months to Maturity (4)
December 31, 2024 $ 2,775,000 $ 496,410 $ ( 796 ) $ 495,614 $ 659,183 6.70 % 9.64
December 31, 2023 $ 2,225,000 $ 611,055 $ ( 2,005 ) $ 609,050 $ 805,082 7.87 % 13.89
(1) Includes non-mark-to-market repurchase agreements with an aggregate outstanding balance of $ 15.0 million, a weighted average rate of 7.09 %, and weighted average months to maturity of 8 months as of December 31, 2024.
F-55
Table of Contents
Includes non-mark-to-market repurchase agreements with an aggregate outstanding balance of $ 179.1 million, a weighted average rate of 8.19 %, and weighted average months to maturity of 14 months as of December 31, 2023.
(2) Costs related to the repurchase agreements, which include commitment, underwriting, legal, accounting and other fees, are reflected as deferred charges. Such costs are presented as a deduction from the corresponding debt liability on the Company’s accompanying consolidated balance sheets and are amortized as an adjustment to interest expense over the term of the agreement using the effective interest method, or straight line-method, if the result is not materially different.
(3) Includes residential loans and real estate owned with an aggregate carrying value of $ 524.6 million and single-family rental properties with a net carrying value of $ 134.6 million as of December 31, 2024. Includes residential loans with an aggregate fair value of $ 658.3 million and single-family rental properties with a net carrying value of $ 146.7 million as of December 31, 2023.
(4) The Company expects to roll outstanding amounts under these repurchase agreements into new repurchase agreements or other financings, or to repay outstanding amounts, prior to or at maturity.
During the terms of the repurchase agreements, proceeds from the residential loans, real estate owned and single-family rental properties will be applied to pay any price differential and to reduce the aggregate repurchase price of the collateral. The outstanding financings under the repurchase agreements with five of the counterparties with an aggregate outstanding balance of $ 481.4 million as of December 31, 2024 are subject to margin calls to the extent the market value of the collateral falls below specified levels and repurchase may be accelerated upon an event of default under the repurchase agreements.
The Company’s accrued interest payable on outstanding repurchase agreements secured by residential loans, real estate owned and single-family rental properties at December 31, 2024 and 2023 amounted to $ 2.5 million and $ 3.7 million, respectively, and is included in other liabilities on the Company’s consolidated balance sheets.
The Company, as required by a repurchase agreement with one counterparty, entered into an interest rate cap contract that limited the indexed portion of the interest rate on the related repurchase agreement to a fixed rate ( see Note 10) . The interest rate cap requirement and the related interest rate cap contract expired in November 2024.
As of December 31, 2024, the Company's repurchase agreements contain various covenants, including among other things, the maintenance of certain amounts of liquidity and total stockholders' equity as defined in the respective agreements. The Company is in compliance with such covenants as of December 31, 2024 and through the date of this Annual Report on Form 10-K.
Investment Securities
The Company has entered into repurchase agreements with financial institutions to finance certain investment securities available for sale, securities owned in Consolidated SLST and CDOs repurchased from our residential loan securitizations. These repurchase agreements provide short-term financing that bear interest rates typically based on a spread to SOFR and are secured by the investment securities which they finance and additional collateral pledged, if any. As of December 31, 2024 and 2023, the Company had amounts outstanding under repurchase agreements with nine counterparties and seven counterparties, respectively.
F-56
Table of Contents
The following table presents detailed information about the amounts outstanding under the Company’s repurchase agreements secured by investment securities and associated assets pledged as collateral at December 31, 2024 and 2023, respectively (dollar amounts in thousands):
December 31, 2024 December 31, 2023
Outstanding Repurchase Agreements Fair Value of Collateral Pledged (1)
Amortized Cost of Collateral Pledged (1)
Outstanding Repurchase Agreements Fair Value of Collateral Pledged Amortized Cost of Collateral Pledged
Agency RMBS $ 2,830,925 $ 2,975,400 $ 2,995,820 $ 1,771,436 $ 1,894,052 $ 1,869,415
Non-Agency RMBS (2) (3)
50,622 67,352 64,375 90,627 182,383 232,997
U.S. Treasury securities
635,064 633,833 669,447 — — —
Balance at end of the period $ 3,516,611 $ 3,676,585 $ 3,729,642 $ 1,862,063 $ 2,076,435 $ 2,102,412
(1) Collateral pledged includes restricted cash posted as margin in the amount of $ 11.8 million.
(2) Includes first loss subordinated securities in Consolidated SLST with a fair value of $ 20.6 million and $ 140.3 million as of December 31, 2024 and 2023, respectively. Consolidated SLST securities owned by the Company are eliminated in consolidation in accordance with GAAP.
(3) Includes CDOs repurchased from our residential loan securitizations with a fair value of $ 42.1 million as of December 31, 2023 . Amounts included in amortized cost of collateral pledged for repurchased CDOs represent the current par value of the securities. Repurchased CDOs are eliminated in consolidation in accordance with GAAP.
As of December 31, 2024 and 2023, the outstanding balances under our repurchase agreements secured by investment securities were funded at a weighted average advance rate of 96.0 % and 93.4 %, respectively, that implies an average "haircut" of 4.0 % and 6.6 %, respectively. As of December 31, 2024, the weighted average "haircut" related to our repurchase agreement financing for our Agency RMBS, non-Agency RMBS, and U.S. Treasury securities was approximately 4.2 %, 27.9 %, and 1.3 %, respectively.
As of December 31, 2024 and 2023, the average days to maturity for repurchase agreements secured by investment securities were 26 days and 46 days, respectively, and the weighted average interest rates were 4.84 % and 5.66 %, respectively. The Company’s accrued interest payable on outstanding repurchase agreements secured by investment securities at December 31, 2024 and 2023 amounted to $ 28.4 million and $ 13.6 million, respectively, and is included in other liabilities on the Company’s consolidated balance sheets.
The following table presents contractual maturity information about the Company’s outstanding repurchase agreements secured by investment securities at December 31, 2024 and 2023, respectively (dollar amounts in thousands):
Contractual Maturity December 31, 2024 December 31, 2023
Within 30 days $ 2,103,332 $ 505,446
Over 30 day to 90 days 1,413,279 1,263,000
Over 90 days — 93,617
Total $ 3,516,611 $ 1,862,063
F-57
Table of Contents
14. Collateralized Debt Obligations
The Company's collateralized debt obligations, or CDOs, are accounted for as financings and are non-recourse debt to the Company. See Note 7 for further discussion regarding the collateral pledged for the Company's CDOs as well as the Company's net investments in the related securitizations.
The following tables present a summary of the Company's CDOs as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
December 31, 2024
Outstanding Face Amount Carrying Value Weighted Average Interest Rate (1) (2)
Stated Maturity (3)
Consolidated SLST at fair value (4)
$ 867,004 $ 811,591 3.49 % 2059 - 2064
Residential loan securitizations at fair value (4)
1,281,896 1,253,332 5.72 % 2029 - 2069
Residential loan securitizations at amortized cost, net
850,547 842,764 4.35 % 2027 - 2062
Non-Agency RMBS re-securitization at fair value (4)
70,867 70,757 7.38 % 2064
Total collateralized debt obligations $ 3,070,314 $ 2,978,444
December 31, 2023
Outstanding Face Amount Carrying Value Weighted Average Interest Rate (1)
Stated Maturity (3)
Consolidated SLST at fair value (4)
$ 652,933 $ 593,737 2.75 % 2059
Residential loan securitizations at amortized cost, net
1,292,015 1,276,780 4.00 % 2026 - 2062
Total collateralized debt obligations $ 1,944,948 $ 1,870,517
(1) Weighted average interest rate is calculated using the outstanding face amount and stated interest rate of notes issued by the securitization and not owned by the Company.
(2) Certain of the Company's CDOs contain interest rate step-up features whereby the interest rate increases if the outstanding notes are not redeemed by expected redemption dates, as defined in the respective governing documents. As of December 31, 2024, CDOs with an aggregate outstanding face amount of $ 1.6 billion contain an interest rate step-up feature whereby the interest rate increases by either 1.00 %, 1.50 %, 2.00 %, or 3.00 % on defined dates ranging between 24 months and 48 months after issuance, if the notes are not redeemed before such dates.
(3) The actual maturity of the Company's CDOs is primarily determined by the rate of principal prepayments on the assets of the issuing entity. The CDOs are also subject to redemption prior to the stated maturity according to the terms of the respective governing documents. As a result, the actual maturity of the CDOs may occur earlier than the stated maturity.
(4) The Company has elected the fair value option for CDOs issued by Consolidated SLST, residential loan securitizations completed after January 1, 2024 and a non-Agency RMBS re-securitization (see Note 17 ). See Note 7 for unrealized gains or losses recognized on CDOs issued by Consolidated SLST. For the year ended December 31, 2024, the Company recognized $ 1.5 million in net unrealized losses on residential loan securitizations and a non-Agency RMBS re-securitization at fair value, which is included in unrealized (losses) gains, net on the accompanying consolidated statements of operations.
F-58
Table of Contents
The Company's CDOs as of December 31, 2024 had stated maturities as follows:
Year Ending December 31, Total
2025
$ —
2026
—
2027
67,766
2028
—
2029
225,000
Thereafter 2,777,548
Total $ 3,070,314
F-59
Table of Contents
15. Debt
Senior Unsecured Notes
On June 28, 2024, the Company completed the issuance of $ 60.0 million in aggregate principal amount of its 2029 Senior Notes in an underwritten public offering. The total net proceeds to the Company from the offering of the 2029 Senior Notes, after deducting the underwriters' discount and commissions and offering expenses, were approximately $ 57.5 million.
On April 27, 2021, the Company completed the issuance and sale to various qualified institutional investors of $ 100.0 million aggregate principal amount of its unregistered 5.75 % Senior Notes due 2026 (the "Unregistered Notes") in a private placement offering at 100 % of the principal amount. The net proceeds to the Company from the sale of the Unregistered Notes, after deducting offering expenses, were approximately $ 96.3 million. Subsequent to the issuance of the Unregistered Notes, the Company conducted an exchange offer wherein the Company exchanged its registered 5.75 % Senior Notes due 2026 (the "Registered Notes" and, together with the aggregate principal amount of Unregistered Notes that remain outstanding, the "2026 Senior Notes") for an equal principal amount of Unregistered Notes.
The 2029 Senior Notes and the 2026 Senior Notes (collectively, the "Senior Unsecured Notes") are senior unsecured obligations of the Company that are equal in right of payment to each other and structurally subordinated in right of payment to the Company's subordinated debentures. No sinking fund is provided for the Senior Unsecured Notes.
The following table presents a summary of the Senior Unsecured Notes as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
December 31, 2024 December 31, 2023
Outstanding Face Amount
Carrying Value
Outstanding Face Amount
Carrying Value
2029 Senior Notes at fair value
$ 60,000 $ 60,310 $ — $ —
2026 Senior Notes at amortized cost, net
100,000 98,886 100,000 98,111
Total Senior Unsecured Notes
$ 160,000 $ 159,196 $ 100,000 $ 98,111
2029 Senior Notes
The 2029 Senior Notes bear interest at a rate equal to 9.125 % per year, payable in cash quarterly in arrears on January 1, April 1, July 1, and October 1 of each year, beginning on October 1, 2024, and mature on July 1, 2029, unless earlier redeemed. The Company may redeem the 2029 Senior Notes, in whole or in part, at any time at the Company’s option on or after July 1, 2026, at a redemption price equal to 100 % of the outstanding principal amount of the 2029 Senior Notes to be redeemed plus accrued and unpaid interest to, but excluding, the redemption date.
The Company has elected the fair value option with respect to the 2029 Senior Notes. None of the change in the fair value of the 2029 Senior Notes for the year ended December 31, 2024 was due to instrument-specific credit risk. Accordingly, the Company recognized $ 0.3 million in net unrealized losses on the 2029 Senior Notes, which are included in unrealized (losses) gains, net on the accompanying consolidated statements of operations for the year ended December 31, 2024.
2026 Senior Notes
As of December 31, 2024, the Company had $ 100.0 million aggregate principal amount of its 2026 Senior Notes outstanding. Costs related to the issuance of the 2026 Senior Notes which include underwriting, legal, accounting and other fees, are reflected as deferred charges. The deferred charges, net of amortization, are presented as a deduction from the corresponding debt liability on the Company's accompanying consolidated balance sheets in the amount of $ 1.1 million and $ 1.9 million as of December 31, 2024 and 2023, respectively. The deferred charges are amortized as an adjustment to interest expense using the effective interest method, resulting in a total cost to the Company of approximately 6.64 %.
F-60
Table of Contents
The 2026 Senior Notes bear interest at a rate of 5.75 % per year, subject to adjustment from time to time based on changes in the ratings of the 2026 Senior Notes by one or more nationally recognized statistical rating organizations (a “NRSRO”). The annual interest rate on the 2026 Senior Notes will increase by (i) 0.50 % per year beginning on the first day of any six-month interest period if as of such day the 2026 Senior Notes have a rating of BB+ or below and above B+ from any NRSRO and (ii) 0.75 % per year beginning on the first day of any six-month interest period if as of such day the 2026 Senior Notes have a rating of B+ or below or no rating from any NRSRO. Interest on the 2026 Senior Notes is paid semi-annually in arrears on April 30 and October 30 of each year, and the 2026 Senior Notes will mature on April 30, 2026.
The Company had the right to redeem the 2026 Senior Notes, in whole or in part, at any time prior to April 30, 2023 at a redemption price equal to 100 % of the principal amount of the 2026 Senior Notes to be redeemed, plus the applicable "make-whole" premium, plus accrued but unpaid interest, if any, to, but excluding, the redemption date. The "make-whole" premium was equal to the present value of all interest that would have accrued between the redemption date and up to, but excluding, April 30, 2023, plus an amount equal to the principal amount of such 2026 Senior Notes multiplied by 2.875 %. After April 30, 2023, the Company has the right to redeem the 2026 Senior Notes, in whole or in part, at 100 % of the principal amount of the 2026 Senior Notes to be redeemed, plus accrued but unpaid interest, if any, to, but excluding, the redemption date, plus an amount equal to the principal amount of such 2026 Senior Notes multiplied by a date-dependent multiple as detailed in the following table:
Redemption Period Multiple
April 30, 2023 - April 29, 2024
2.875 %
April 30, 2024 - April 29, 2025
1.4375 %
April 30, 2025 - April 29, 2026
—
As of December 31, 2024, the Company's 2026 Senior Notes contain various covenants including the maintenance of a minimum net asset value, ratio of unencumbered assets to unsecured indebtedness and senior debt service coverage ratio and limit the amount of leverage the Company may utilize and its ability to transfer the Company’s assets substantially as an entirety or merge into or consolidate with another person. The Company is in compliance with such covenants as of December 31, 2024 and through the date of this Annual Report on Form 10-K.
Subordinated Debentures
Subordinated debentures are trust preferred securities that are fully guaranteed by the Company with respect to distributions and amounts payable upon liquidation, redemption or repayment. Prior to July 2023, each of the Company's subordinated debentures incurred interest at a floating rate equal to three-month LIBOR plus an applicable spread, resetting quarterly. In light of the cessation of the publication of three-month LIBOR after June 30, 2023, and pursuant to the terms of each of the Company's subordinated debentures, as of December 31, 2024, the floating rate for each of the Company's subordinated debentures is equal to three-month CME Term SOFR plus both a tenor spread adjustment of 0.26161 % per annum and the applicable spread.
The following table summarizes the key details of the Company’s subordinated debentures as of December 31, 2024 and 2023 (dollar amounts in thousands):
NYM Preferred Trust I NYM Preferred Trust II
Principal value of trust preferred securities $ 25,000 $ 20,000
Interest rate Three-month CME Term SOFR plus tenor spread adjustment of 0.26161 % plus 3.75 %, resetting quarterly
Three-month CME Term SOFR plus tenor spread adjustment of 0.26161 % plus 3.95 %, resetting quarterly
Scheduled maturity March 30, 2035 October 30, 2035
As of February 21, 2025, the Company has not been notified, and is not aware, of any event of default under the indenture for the subordinated debentures.
F-61
Table of Contents
Convertible Notes
As of December 31, 2021, the Company had $ 138.0 million aggregate principal amount of its 6.25 % Senior Convertible Notes due 2022 outstanding. The Company redeemed the Convertible Notes at maturity for $ 138.0 million on January 15, 2022. None of the Convertible Notes were converted prior to maturity.
Costs related to the issuance of the Convertible Notes, which included underwriting, legal, accounting and other fees, were reflected as deferred charges. The underwriter’s discount and deferred charges were amortized as an adjustment to interest expense using the effective interest method, resulting in a total cost to the Company of approximately 8.24 %.
The following table presents interest expense from the Convertible Notes for the year ended December 31, 2022 (dollar amounts in thousands):
For the Year Ended December 31, 2022
Contractual interest expense $ 335
Amortization of underwriter's discount and deferred charges 103
Total $ 438
Mortgages Payable on Real Estate
As of December 31, 2024 and 2023, the Company owned joint venture equity investments in entities that own multi-family apartment communities, which the Company determined to be VIEs and for which the Company is the primary beneficiary. The Company also owned a preferred equity investment in a VIE that owns a multi-family apartment community and for which the Company is the primary beneficiary. Accordingly, the Company consolidated the respective VIEs into its consolidated financial statements ( see Note 7) .
During the years ended December 31, 2024 and 2022, sales of consolidated multi-family apartment communities resulted in the repayment or assumption of the related mortgages payable ( see Note 8 ).
In February 2024, one entity in which the Company held a joint venture equity investment entered into a debt restructuring agreement with the senior lender for its mortgage payable. As part of the agreement, the required strike price of the interest rate cap agreement related to the respective mortgage payable increased and a portion of interest payments was deferred until the maturity date. The restructuring did not result in a change in the carrying amount of the mortgage payable and no gain was recorded. During the year ended December 31, 2024, the Company sold its joint venture equity investment in the entity, which resulted in the de-consolidation of the mortgage payable subject to the debt restructuring agreement as of December 31, 2024.
F-62
Table of Contents
The consolidated multi-family apartment communities are subject to mortgages payable collateralized by the associated real estate assets. The Company has no obligation for repayment of the mortgages payable but, with respect to certain of the mortgages payable, it may execute a guaranty related to commitment of bad acts. The following table presents detailed information for these mortgages payable on real estate as of December 31, 2024 and 2023, respectively (dollar amounts in thousands):
Maximum Committed Mortgage Principal Amount Outstanding Mortgage Balance Net Deferred Finance Cost Mortgage Payable, Net (1)
Stated Maturity Weighted Average Interest Rate (2) (3)
December 31, 2024 $ 368,158 $ 368,158 $ ( 1,552 ) $ 366,606 2026 - 2032 4.48 %
December 31, 2023 810,047 789,053 ( 4,632 ) 784,421 2024 - 2032 6.41 %
(1) In September 2022, the Company announced a repositioning of its business through the opportunistic disposition over time of the Company's joint venture equity investments in multi-family properties and reallocation of its capital away from such assets to its targeted assets. Accordingly, mortgages payable on real estate related to certain joint venture equity investments in multi-family properties are included in liabilities of disposal group held for sale on the accompanying consolidated balance sheets as of December 31, 2024 and 2023. See Note 9 for additional information.
(2) Weighted average interest rate is calculated using the outstanding mortgage balance and interest rate as of the date indicated.
(3) For variable-rate mortgages payable, the applicable entities, as required by the loan agreements, entered into interest rate cap contracts with counterparties that limit the indexed portion of the interest rate to a fixed rate. See Note 10 for additional information.
Debt Maturities
As of December 31, 2024, maturities for debt on the Company's consolidated balance sheet are as follows (dollar amounts in thousands):
Year Ending December 31, Total
2025 $ —
2026 126,119
2027 —
2028 —
2029 282,865
Thereafter 164,174
Total $ 573,158
F-63
Table of Contents
16. Commitments and Contingencies
Outstanding Litigation
The Company is at times subject to various legal proceedings arising in the ordinary course of business. As of December 31, 2024, the Company does not believe that any of its current legal proceedings, individually or in the aggregate, will have a material adverse effect on the Company’s operations, financial condition or cash flows.
Commitment to Fund Business Purpose Loans
As of December 31, 2024, the Company had commitments to fund up to $ 220.8 million of additional advances on existing business purpose loans. These commitments are generally subject to loan agreements with terms that must be met before the Company funds advances on the commitment.
Leases
As of December 31, 2024, the Company has entered into multi-year lease agreements for office space accounted for as non-cancelable operating leases. Total property lease expense on these leases for the years ended December 31, 2024, 2023, and 2022 amounted to $ 1.5 million, $ 1.7 million, and 1.7 million, respectively. The leases are secured by cash deposits in the amount of $ 0.6 million.
As of December 31, 2024, obligations under non-cancelable operating leases are as follows (dollar amounts in thousands):
Year Ending December 31, Total
2025 $ 1,604
2026 1,617
2027 1,471
2028 1,226
2029 781
Thereafter —
Total lease payments
$ 6,699
Less: imputed interest
( 764 )
Present value of lease liabilities
$ 5,935
F-64
Table of Contents
17. Fair Value of Financial Instruments
The Company has established and documented processes for determining fair values. Fair value is based upon quoted market prices, where available. If listed prices or quotes are not available, then fair value is based upon internally developed models that primarily use inputs that are market-based or independently-sourced market parameters, including interest rate yield curves.
A financial instrument’s categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement. The three levels of valuation hierarchy are defined as follows:
Level 1 - inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.
Level 2 - inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.
Level 3 - inputs to the valuation methodology are unobservable and significant to the fair value measurement.
The following describes the valuation methodologies used for the Company’s financial instruments measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy.
a. Residential Loans Held in Consolidated SLST – Residential loans held in Consolidated SLST are carried at fair value and classified as Level 3 fair values. In accordance with the practical expedient in ASC 810, the Company determines the fair value of residential loans held in Consolidated SLST based on the fair value of the CDOs issued by the respective securitization and its investment in the securitization (eliminated in consolidation in accordance with GAAP), as the fair value of these instruments is more observable.
The investment securities (eliminated in consolidation in accordance with GAAP) that we own in the securitizations are generally illiquid and trade infrequently. As such, they are classified as Level 3 in the fair value hierarchy. The fair valuation of these investment securities is determined based on an internal valuation model that considers expected cash flows from the underlying loans and yields required by market participants. The significant unobservable inputs used in the measurement of these investments are projected losses within the pool of loans and a discount rate. The discount rate used in determining fair value incorporates default rate, loss severity, prepayment rate and current market interest rates. Significant increases or decreases in these inputs would result in a significantly lower or higher fair value measurement.
b. Residential Loans and Residential Loans Held in Securitization Trusts – The Company’s acquired residential loans are recorded at fair value and classified as Level 3 in the fair value hierarchy. The fair value for residential loans is determined using valuations obtained from a third party that specializes in providing valuations of residential loans. The valuation approach depends on whether the residential loan is considered performing, re-performing or non-performing at the date the valuation is performed.
For performing and re-performing loans, estimates of fair value are derived using a discounted cash flow model, where estimates of cash flows are determined from scheduled payments for each loan, adjusted using forecast prepayment rates, default rates and rates for loss upon default. For non-performing loans, asset liquidation cash flows are derived based on the estimated time to liquidate the loan, expected liquidation costs and home price appreciation. Estimated cash flows for both performing and non-performing loans are discounted at yields considered appropriate to arrive at a reasonable exit price for the asset. Indications of loan value such as actual trades, bids, offers and generic market color may be used in determining the appropriate discount yield.
The Company independently calculates the fair value of residential loans based on discounted cash flows using an internal pricing model to validate all third-party valuations of residential loans. The Company has established thresholds to compare internally generated prices with independent third-party prices and any differences that exceed the thresholds are reviewed both internally and with the third-party pricing service. The Company reconciles and resolves all pricing differences in excess of the thresholds before a final price is established.
F-65
Table of Contents
c. Preferred Equity and Mezzanine Loan Investments – Fair value for preferred equity and mezzanine loan investments is determined by both market comparable pricing and discounted cash flows. The discounted cash flows are based on the underlying estimated cash flows and estimated changes in market yields. The fair value also reflects consideration of changes in credit risk since the origination or time of initial investment. This fair value measurement is generally based on unobservable inputs and, as such, is classified as Level 3 in the fair value hierarchy.
d. Investment Securities Available for Sale – The Company determines the fair value of its Agency RMBS and non-Agency RMBS based on discounted cash flows utilizing an internal pricing model. The methodology considers the characteristics of the particular security and its underlying collateral, which are observable inputs. These inputs include, but are not limited to, delinquency status, coupon, loan-to-value ("LTV"), historical performance, periodic and life caps, collateral type, rate reset period, seasoning, prepayment speeds and credit enhancement levels. The Company also considers several observable market data points, including prices obtained from third-party pricing services or dealers who make markets in similar financial instruments, trading activity, and dialogue with market participants. Third-party pricing services typically incorporate commonly used market pricing methods, trading activity observed in the marketplace and other data inputs similar to those used in the Company's internal pricing model. The Company has established thresholds to compare internally generated prices with independent third-party prices and any differences that exceed the thresholds are reviewed both internally and with the third-party pricing service. The Company reconciles and resolves all pricing differences in excess of the thresholds before a final price is established.
The Company determines the fair value of its U.S. Treasury securities using a third-party pricing service that compiles prices from various sources or using pricing models that consider observable market data to determine the fair value of identical or similar securities.
The Company’s investment securities available for sale are valued based upon readily observable market parameters and are classified as Level 2 fair values.
e. Equity Investments – Fair value for equity investments is determined (i) by the valuation process for preferred equity and mezzanine loan investments as described in c. above or (ii) using weighted multiples of origination volume and earnings before taxes, depreciation and amortization of the entity and the net asset value ("NAV") of the equity investment entity. These fair value measurements are generally based on unobservable inputs and, as such, are classified as Level 3 in the fair value hierarchy.
f. Derivative Instruments – The Company's interest rate swaps, credit default swaps and U.S. Treasury futures are classified as Level 2 fair values and are measured using valuations reported by the respective central clearing houses. The derivatives are presented net of variation margin payments pledged or received.
The fair values of the Company's interest rate cap agreements are measured using models developed by either third-party pricing providers or the respective counterparty that use the market-standard methodology of discounting the future expected cash receipts which would occur if floating interest rates rise above the strike rate of the caps. The floating interest rates used in the calculation of projected receipts on the interest rate caps are based on an expectation of future interest rates derived from observable market interest rate curves and volatilities. The inputs used in the valuation of interest rate caps fall within Level 2 of the fair value hierarchy.
The Company obtains additional third-party valuations for interest rate swaps, credit default swaps, U.S. Treasury futures and interest rate cap agreements. The Company has established thresholds to compare different independent third-party prices and any differences that exceed the thresholds are reviewed both internally and with the third-party pricing services. The Company reconciles and resolves all pricing differences in excess of the thresholds before a final price is established.
g. Mortgage Servicing Rights – The Company's MSRs are recorded at fair value and are classified as Level 3 in the fair value hierarchy. Although MSR transactions may be observable in the marketplace, the details of those transactions may not be representative of the Company's MSR portfolio. Accordingly, the fair value of the Company's MSRs is determined using valuations obtained from a third party that specializes in providing valuations of MSRs. The valuation incorporates both observable market data and unobservable market data including prepayment speeds, rates of default and discount rates as inputs to a discounted cash flow model.
F-66
Table of Contents
The Company independently calculates the fair value of its MSRs based on discounted cash flows using a pricing model to validate all third party-valuations of MSRs. The Company has established thresholds to compare internally generated prices with independent third-party prices and any differences that exceed the thresholds are reviewed both internally and with the third-party pricing service. The Company reconciles and resolves all pricing differences in excess of the thresholds before a final price is established.
h. Collateralized Debt Obligations – CDOs issued by Consolidated SLST are classified as Level 3 fair values for which fair value is determined by considering several market data points, including prices obtained from third-party pricing services or dealers who make markets in similar financial instruments. The third-party pricing service or dealers incorporate common market pricing methods, including a spread measurement to the Treasury curve or interest rate swap curve as well as underlying characteristics of the particular security. They will also consider contractual cash payments and yields expected by market participants.
Refer to a . above for a description of the fair valuation of CDOs issued by Consolidated SLST that are eliminated in consolidation.
Fair value for CDOs issued by the Company's residential loan securitizations and non-Agency RMBS re-securitization is determined by the valuation process for investment securities available for sale as described in d . above and, as such, are classified as Level 2 fair values.
i. Senior unsecured notes – The Company's 2029 Senior Notes are valued using pricing models that consider observable market data to determine the fair value of identical or similar securities and are classified as Level 2 fair values.
Management reviews all prices used in determining fair value to ensure they represent current market conditions. This review includes surveying similar market transactions and comparisons to interest pricing models as well as offerings of like securities by dealers. Any changes to the valuation methodology are reviewed by management to ensure the changes are appropriate. As markets and products develop and the pricing for certain products becomes more transparent, the Company continues to refine its valuation methodologies. The methods described above may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values. Furthermore, while the Company believes its valuation methods are appropriate and consistent with other market participants, the use of different methodologies, or assumptions, to determine the fair value of certain financial instruments could result in a different estimate of fair value at the reporting date. The Company uses inputs that are current as of each reporting date, which may include periods of market dislocation, during which time price transparency may be reduced. This condition could cause the Company’s financial instruments to be reclassified from Level 2 to Level 3 in future periods.
F-67
Table of Contents
The following table presents the Company’s financial instruments measured at fair value on a recurring basis as of December 31, 2024 and 2023, respectively, on the Company’s consolidated balance sheets (dollar amounts in thousands):
Measured at Fair Value on a Recurring Basis at
December 31, 2024 December 31, 2023
Level 1 Level 2 Level 3 Total Level 1 Level 2 Level 3 Total
Assets carried at fair value
Residential loans:
Residential loans $ — $ — $ 632,266 $ 632,266 $ — $ — $ 827,535 $ 827,535
Consolidated SLST — — 965,672 965,672 — — 754,860 754,860
Residential loans held in securitization trusts — — 2,243,800 2,243,800 — — 1,501,908 1,501,908
Investment securities available for sale:
Agency RMBS — 3,136,812 — 3,136,812 — 1,989,324 — 1,989,324
Non-Agency RMBS
— 69,687 — 69,687 — 24,493 — 24,493
U.S. Treasury securities — 622,045 — 622,045 — — — —
Multi-family loans — — 86,192 86,192 — — 95,792 95,792
Equity investments
— — 113,492 113,492 — — 147,116 147,116
Derivative assets:
Interest rate caps (1) (2)
— 56 — 56 — 6,510 — 6,510
Interest rate swaps (2) (4)
— — — — — — — —
U.S. Treasury futures (2) (4)
— — — — — — — —
Mortgage servicing rights (2)
— — 21,003 21,003 — — — —
Assets of disposal group held for sale (3)
— 67 — 67 — 2,960 — 2,960
Total $ — $ 3,828,667 $ 4,062,425 $ 7,891,092 $ — $ 2,023,287 $ 3,327,211 $ 5,350,498
Liabilities carried at fair value
CDOs:
Consolidated SLST
$ — $ — $ 811,591 $ 811,591 $ — $ — $ 593,737 $ 593,737
Residential loan securitizations
— 1,253,332 — 1,253,332 — — — —
Non-Agency RMBS re-securitization — 70,757 — 70,757 — — — —
Senior unsecured notes
— 60,310 — 60,310 — — — —
Derivative liabilities:
Interest rate swaps (2) (4)
— — — — — — — —
Credit default swaps (2) (4)
— — — — — — — —
Total $ — $ 1,384,399 $ 811,591 $ 2,195,990 $ — $ — $ 593,737 $ 593,737
(1) Excludes assets of disposal group held for sale ( see Note 9 ).
(2) Included in other assets or other liabilities, respectively, in the consolidated balance sheets.
F-68
Table of Contents
(3) Includes interest rate caps classified as Level 2 instruments in the amount of $ 0.1 million and $ 3.0 million as of December 31, 2024 and 2023, respectively.
(4) All of the Company’s interest rate swaps, credit default swaps and U.S. Treasury futures are cleared through central clearing houses. The Company exchanges variation margin for the derivative instruments based upon daily changes in fair value. Includes derivative liabilities of $ 19.9 million netted against derivative assets of $ 64.9 million and a net variation margin of $ 45.0 million as of December 31, 2024. Includes derivative liabilities of $ 40.5 million netted against derivative assets of $ 13.1 million and a variation margin of $ 27.4 million as of December 31, 2023. See Note 10 for additional information.
F-69
Table of Contents
The following tables detail changes in valuation for the Level 3 assets for the years ended December 31, 2024, 2023, and 2022, respectively (dollar amounts in thousands):
Level 3 Assets:
Year Ended December 31, 2024
Residential loans
Residential loans Consolidated SLST Residential loans held in securitization trusts Multi-family loans Equity investments Mortgage servicing rights
Total
Balance at beginning of period $ 827,535 $ 754,860 $ 1,501,908 $ 95,792 $ 147,116 $ — $ 3,327,211
Total gains/(losses) (realized/unrealized)
Included in earnings
15,562 3,523 ( 8,255 ) 5,899 16,179 616 33,524
Transfers out (1)
( 80,801 ) — ( 7,661 ) — — — ( 88,462 )
Transfer to securitization trust, net (2)
( 1,456,376 ) — 1,456,376 — — — —
Paydowns/Distributions (3)
( 296,645 ) ( 77,768 ) ( 805,586 ) ( 15,499 ) ( 49,803 ) 10,917 ( 1,234,384 )
Sales ( 156,175 ) — ( 6,708 ) — — — ( 162,883 )
Acquisitions (4)
1,779,166 285,057 113,726 — — 9,470 2,187,419
Balance at the end of period $ 632,266 $ 965,672 $ 2,243,800 $ 86,192 $ 113,492 $ 21,003 $ 4,062,425
(1) Transfers out of Level 3 assets represents the transfer of residential loans to real estate owned, single-family rental properties and other assets.
(2) During the year ended December 31, 2024, the Company transferred certain residential loans into residential loan securitizations ( see Note 7 for further discussion of the Company's residential loan securitizations).
(3) Includes in-kind distribution of mortgage servicing rights received from the Company's equity investment in an entity that originates residential loans.
(4) During the year ended December 31, 2024, the Company purchased a first loss subordinated security issued from a securitization that it determined to consolidate as Consolidated SLST. As a result, the Company consolidated assets of the securitization (see Note 7 ).
F-70
Table of Contents
Year Ended December 31, 2023
Residential loans
Residential loans Consolidated SLST Residential loans held in securitization trusts Multi-family loans Equity investments Equity investments in disposal group held for sale Total
Balance at beginning of period $ 1,081,384 $ 827,582 $ 1,616,114 $ 87,534 $ 179,746 $ 9,010 $ 3,801,370
Total gains/(losses) (realized/unrealized)
Included in earnings 8,080 ( 10,748 ) 72,173 11,863 21,279 ( 3,290 ) 99,357
Transfers out (1)
( 26,277 ) — ( 16,208 ) ( 10,306 ) — — ( 52,791 )
Transfer to securitization trust, net (2)
( 282,831 ) — 282,831 — — — —
Transfer to disposal group held for sale
— — — — 5,720 ( 5,720 ) —
Funding/Contributions — — — 21,924 33,958 — 55,882
Paydowns/Distributions ( 482,137 ) ( 61,974 ) ( 518,819 ) ( 15,223 ) ( 93,587 ) — ( 1,171,740 )
Sales ( 21,165 ) — ( 3,979 ) — — — ( 25,144 )
Acquisitions
550,481 — 69,796 — — — 620,277
Balance at the end of period $ 827,535 $ 754,860 $ 1,501,908 $ 95,792 $ 147,116 $ — $ 3,327,211
(1) Transfers out of Level 3 assets represents the transfer of residential loans to real estate owned and the consolidation of a VIE previously classified as an equity investment ( see Note 7 ).
(2) During the year ended December 31, 2023, the Company transferred certain residential loans into residential loan securitizations ( see Note 7 for further discussion of the Company's residential loan securitizations).
Year Ended December 31, 2022
Residential loans
Residential loans Consolidated SLST Residential loans held in securitization trusts Multi-family loans Equity investments Equity investments in disposal group held for sale Total
Balance at beginning of period $ 1,703,290 $ 1,070,882 $ 801,429 $ 120,021 $ 239,631 $ — $ 3,935,253
Total (losses)/gains (realized/unrealized)
Included in earnings ( 111,879 ) ( 128,236 ) ( 162,518 ) 9,531 18,884 ( 926 ) ( 375,144 )
Transfers out (1)
( 17,052 ) — ( 1,806 ) — — — ( 18,858 )
Transfer to securitization trust, net (2)
( 1,422,577 ) — 1,422,577 — — — —
Transfer to disposal group held for sale
— — — — ( 9,936 ) 9,936 —
Funding/Contributions — — — — 28,086 — 28,086
Paydowns/Distributions ( 712,214 ) ( 115,064 ) ( 535,017 ) ( 42,018 ) ( 96,919 ) — ( 1,501,232 )
Acquisitions
1,641,816 — 91,449 — — — 1,733,265
Balance at the end of period $ 1,081,384 $ 827,582 $ 1,616,114 $ 87,534 $ 179,746 $ 9,010 $ 3,801,370
(1) Transfers out of Level 3 assets represents the transfer of residential loans to real estate owned.
(2) During the year ended December 31, 2022, the Company transferred certain residential loans into residential loan securitizations ( see Note 7 for further discussion of the Company's residential loan securitizations).
F-71
Table of Contents
The following table details changes in valuation for the Level 3 liabilities for the years ended December 31, 2024, 2023 and 2022, respectively (dollar amounts in thousands):
Level 3 Liabilities:
Consolidated SLST CDOs
Years Ended December 31,
2024 2023 2022
Balance at beginning of period $ 593,737 $ 634,495 $ 839,419
Total losses/(gains) (realized/unrealized)
Included in earnings 3,784 5,718 ( 90,077 )
Acquisitions (1)
275,200 — —
Paydowns ( 61,130 ) ( 46,476 ) ( 114,847 )
Balance at the end of period $ 811,591 $ 593,737 $ 634,495
(1) During the year ended December 31, 2024, the Company purchased a first loss subordinated security issued from a securitization that it determined to consolidate as Consolidated SLST. As a result, the Company consolidated liabilities of the securitization ( see Note 7 ).
F-72
Table of Contents
The following table discloses quantitative information regarding the significant unobservable inputs used in the valuation of our Level 3 assets and liabilities measured at fair value (dollar amounts in thousands, except input values):
December 31, 2024 Fair Value Valuation Technique Unobservable Input Weighted Average Range
Assets
Residential loans:
Residential loans and residential loans held in securitization trusts (1)
$ 2,698,518 Discounted cash flow Lifetime CPR 7.0 % — - 44.0 %
Lifetime CDR 0.6 % — - 24.0 %
Loss severity 10.8 % — - 100.0 %
Yield 7.7 % 5.9 % - 41.4 %
$ 177,548 Liquidation model Annual home price appreciation/(depreciation) 0.4 % — - 9.2 %
Liquidation timeline (months) 17 1 - 54
Property value $ 2,277,934 $ 13,000 - $ 14,200,000
Yield 7.6 % 7.5 % - 26.8 %
Consolidated SLST (4)
$ 965,672 Liability price N/A
Total $ 3,841,738
Multi-family loans (1) (2)
$ 86,192 Discounted cash flow Discount rate 12.5 % 11.0 % - 14.0 %
Months to assumed redemption 29 2 - 50
Loss severity —
Equity investments (1) (3)
$ 74,774 Discounted cash flow Discount rate 15.3 % 13.8 % - 17.5 %
Months to assumed redemption 15 3 - 48
Loss severity —
Mortgage servicing rights (1)
$ 21,003 Discounted cash flow Lifetime voluntary prepayment rate
10.4 % 1.0 % - 26.7 %
Lifetime CDR 2.2 % — - 39.8 %
Yield 12.2 % 12.0 % - 14.0 %
Liabilities
Consolidated SLST CDOs (4) (5)
$ 811,591 Discounted cash flow Yield 5.8 % 4.9 % - 13.0 %
Collateral prepayment rate 6.2 % — - 7.2 %
Collateral default rate 1.3 % — - 8.5 %
Loss severity 20.3 % 11.5 % - 78.9 %
(1) Weighted average amounts are calculated based on the weighted average fair value of the assets.
F-73
Table of Contents
(2) As of December 31, 2024, the Company has reduced the fair value of one multi-family loan to zero as a result of developments with respect to the property, its financing and market conditions. Unobservable inputs do not include inputs related to this multi-family loan.
(3) Equity investments do not include equity ownership interests in an entity that originates residential loans. The fair value of this investment is determined using weighted multiples of origination volume and earnings before taxes, depreciation and amortization and NAV of the entity.
(4) In accordance with the practical expedient in ASC 810, the Company determines the fair value of the residential loans held in Consolidated SLST based on the fair value of the CDOs issued by Consolidated SLST, including investment securities we own, as the fair value of these instruments is more observable. At December 31, 2024, the fair value of investment securities we own in Consolidated SLST amounts to $ 148.5 million.
(5) Weighted average yield calculated based on the weighted average fair value of the CDOs issued by Consolidated SLST, including investment securities we own. Weighted average collateral prepayment rate, weighted average collateral default rate and weighted average loss severity are calculated based on the weighted average unpaid balance of the CDOs issued by Consolidated SLST, including investment securities we own.
The following table details the changes in unrealized gains (losses) included in earnings for the years ended December 31, 2024, 2023 and 2022, respectively, for our Level 3 assets and liabilities held as of December 31, 2024, 2023 and 2022, respectively (dollar amounts in thousands):
For the Years Ended December 31,
2024 2023 2022
Assets
Residential loans
Residential loans (1)
$ ( 7,966 ) $ 321 $ ( 57,892 )
Consolidated SLST (1)
8,611 ( 8,086 ) ( 124,834 )
Residential loans held in securitization trust (1)
( 10,005 ) 56,576 ( 219,647 )
Multi-family loans (1)
( 4,750 ) 645 ( 1,737 )
Equity investments (2)
( 6,319 ) ( 7,958 ) ( 4,338 )
Equity investments in disposal group held for sale (2)
— — ( 1,430 )
Mortgage servicing rights (1)
616 — —
Liabilities
Consolidated SLST CDOs (1)
$ ( 5,709 ) $ ( 1,930 ) $ 92,431
(1) Presented in unrealized (losses) gains, net on the Company’s consolidated statements of operations.
(2) Presented in income from equity investments on the Company’s consolidated statements of operations.
F-74
Table of Contents
The following table presents the carrying value and estimated fair value of the Company’s financial instruments at December 31, 2024 and 2023, respectively (dollar amounts in thousands):
December 31, 2024 December 31, 2023
Fair Value
Hierarchy Level Carrying
Value Estimated
Fair Value Carrying
Value Estimated
Fair Value
Financial Assets:
Cash and cash equivalents Level 1 $ 167,422 $ 167,422 $ 187,107 $ 187,107
Residential loans Level 3 3,841,738 3,841,738 3,084,303 3,084,303
Investment securities available for sale Level 2 3,828,544 3,828,544 2,013,817 2,013,817
Multi-family loans Level 3 86,192 86,192 95,792 95,792
Equity investments Level 3 113,492 113,492 147,116 147,116
Derivative assets Level 2 56 56 6,510 6,510
Derivative assets in disposal group held for sale Level 2 67 67 2,960 2,960
Mortgage servicing rights
Level 3
21,003 21,003 — —
Financial Liabilities:
Repurchase agreements Level 2 4,012,225 4,012,225 2,471,113 2,471,113
Collateralized debt obligations:
Residential loan securitizations at amortized cost, net Level 3 842,764 818,482 1,276,780 1,237,531
Residential loan securitizations at fair value
Level 2
1,253,332 1,253,332 — —
Consolidated SLST Level 3 811,591 811,591 593,737 593,737
Non-Agency RMBS re-securitization Level 2 70,757 70,757 — —
Subordinated debentures Level 3 45,000 38,918 45,000 32,137
Senior unsecured notes:
Senior unsecured notes at amortized cost, net
Level 2 98,886 98,632 98,111 94,952
Senior unsecured notes at fair value
Level 2 60,310 60,310 — —
Mortgages payable on real estate Level 3 366,606 347,915 784,421 761,194
Mortgages payable on real estate in disposal group held for sale Level 3 93,370 93,370 378,386 377,735
In addition to the methodology to determine the fair value of the Company’s financial assets and liabilities reported at fair value, as previously described, the following methods and assumptions were used by the Company in arriving at the fair value of the Company’s other financial instruments in the table immediately above:
a. Cash and cash equivalents – Estimated fair value approximates the carrying value of such assets.
b. Repurchase agreements – The fair value of these repurchase agreements approximates cost as they are short term in nature.
c. Residential loan securitizations at amortized cost, net – The fair value of these CDOs is based on discounted cash flows as well as market pricing on comparable obligations.
d. Subordinated debentures – The fair value of these subordinated debentures is based on discounted cash flows using management’s estimate for market yields.
e. Senior unsecured notes – The fair value of senior unsecured notes reported at amortized cost, net is determined using pricing models that consider observable market data to determine the fair value of identical or similar securities.
f. Mortgages payable on real estate – The fair value of consolidated variable-rate mortgages payable approximates the carrying value of such liabilities. The fair value of consolidated fixed-rate mortgages payable is estimated based upon discounted cash flows at current borrowing rates.
F-75
Table of Contents
18. Stockholders' Equity
(a) Preferred Stock
The Company had 200,000,000 authorized shares of preferred stock, par value $ 0.01 per share (the “Preferred Stock”), with 22,164,414 shares issued and outstanding as of December 31, 2024 and 2023.
As of December 31, 2024, the Company has four outstanding series of cumulative redeemable preferred stock: 8.00 % Series D Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock (“Series D Preferred Stock”), 7.875 % Series E Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock (“Series E Preferred Stock”), 6.875 % Series F Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock (“Series F Preferred Stock”) and 7.00 % Series G Cumulative Redeemable Preferred Stock (“Series G Preferred Stock”). Each series of the Preferred Stock is senior to the Company’s common stock with respect to dividends and distributions upon liquidation, dissolution or winding up.
In March 2023, the Board of Directors approved a $ 100.0 million preferred stock repurchase program. The program, which expires on March 31, 2026, allows the Company to make repurchases of shares of Preferred Stock, from time to time, in open market transactions, through privately negotiated transactions or block trades or other means, in accordance with applicable securities laws and the rules and regulations of Nasdaq. The Company did not repurchase any shares of its preferred stock during the year ended December 31, 2024. During the year ended December 31, 2023, the Company repurchased 16,177 shares of Series D Preferred Stock, 68,348 shares of Series E Preferred Stock, 9,791 shares of Series F Preferred Stock and 26,264 shares of Series G Preferred Stock pursuant to the preferred stock repurchase program for a total cost of approximately $ 2.4 million, including fees and commissions paid to the broker, representing an average repurchase price of $ 20.29 per preferred share. The difference between the consideration transferred and the carrying value of the preferred stock resulted in a gain attributable to common stockholders of approximately $ 0.5 million during the year ended December 31, 2023. As of December 31, 2024, $ 97.6 million of the approved amount remained available for the repurchase of shares of Preferred Stock under the preferred stock repurchase program.
The following table summarizes the Company’s Preferred Stock issued and outstanding as of December 31, 2024 and 2023 (dollar amounts in thousands):
Class of Preferred Stock Shares Authorized Shares Issued and Outstanding Carrying Value Liquidation Preference Contractual Rate (1)
Optional Redemption Date (2)
Fixed-to-Floating Rate Conversion Date (1)(3)
Floating Annual Rate (4) (5)
Fixed-to-Floating Rate
Series D 8,400,000 6,107,318 $ 147,745 $ 152,683 8.000 % October 15, 2027 October 15, 2027 3M LIBOR + 5.695 %
Series E 9,900,000 7,343,151 177,697 183,579 7.875 % January 15, 2025 January 15, 2025 3M LIBOR + 6.429 %
Series F 7,750,000 5,740,209 138,418 143,505 6.875 % October 15, 2026 October 15, 2026 3M SOFR + 6.130 %
Fixed Rate
Series G 5,450,000 2,973,736 71,585 74,343 7.000 % January 15, 2027
Total 31,500,000 22,164,414 $ 535,445 $ 554,110
(1) The Company's fixed rate preferred stock is entitled to receive a dividend at the contractual rate shown, per year on its $ 25 liquidation preference. Each series of fixed-to-floating rate preferred stock is entitled to receive a dividend at the contractual rate shown, respectively, per year on its $ 25 liquidation preference up to, but excluding, the fixed-to-floating rate conversion date.
(2) Each series of Preferred Stock is not redeemable by the Company prior to the respective optional redemption date disclosed except under circumstances intended to preserve the Company’s qualification as a REIT and except upon occurrence of a Change in Control (as defined in the Articles Supplementary designating the Series D Preferred Stock, Series E Preferred Stock, Series F Preferred Stock and Series G Preferred Stock, respectively).
(3) Beginning on the respective fixed-to-floating rate conversion date, each of the Series D Preferred Stock, Series E Preferred Stock and Series F Preferred Stock is entitled to receive a dividend on a floating rate basis according to the terms disclosed in footnotes (4) and (5) below.
F-76
Table of Contents
(4) Prior to July 2023, on and after the fixed-to-floating rate conversion date, each of the Series D Preferred Stock and Series E Preferred Stock were entitled to receive a dividend at a floating rate equal to three-month LIBOR plus the respective spread disclosed above per year on its $ 25 liquidation preference. In light of the cessation of the publication of three-month LIBOR after June 30, 2023, and pursuant to the Articles Supplementary for the Series E Preferred Stock and the applicability of the Adjustable Interest Rate (LIBOR) Act of 2021 to the Series E Preferred Stock, the calculation agent determined that three-month CME Term SOFR plus the applicable tenor spread adjustment of 0.26161 % per annum has replaced three-month LIBOR as the successor base rate for calculations of the dividend rate payable on the Series E Preferred Stock for dividend periods from and after the respective fixed-to-floating rate conversion date. Additionally, pursuant to the Articles Supplementary for the Series D Preferred Stock and the applicability of the LIBOR Act of 2021 to the Series D Preferred Stock, given all of the information available to the Company to date, the Company believes that three-month CME Term SOFR plus the applicable tenor spread adjustment of 0.26161 % per annum will automatically replace three-month LIBOR as the reference rate for calculations of the dividend rate payable on the Series D Preferred Stock for dividend periods from and after the respective fixed-to-floating rate conversion date.
(5) On and after the fixed-to-floating rate conversion date, the Series F Preferred Stock is entitled to receive a dividend at a floating rate equal to three-month SOFR plus the spread disclosed above per year on its $ 25 liquidation preference.
For each series of Preferred Stock, on or after the respective optional redemption date disclosed, the Company may, at its option, redeem the respective series of Preferred Stock in whole or in part, at any time or from time to time, for cash at a redemption price equal to $ 25.00 per share, plus any accumulated and unpaid dividends. In addition, upon the occurrence of a change of control, the Company may, at its option, redeem the Preferred Stock in whole or in part, within 120 days after the first date on which such change of control occurred, for cash at a redemption price of $ 25.00 per share, plus any accumulated and unpaid dividends.
The Preferred Stock generally do not have any voting rights, subject to an exception in the event the Company fails to pay dividends on such stock for six or more quarterly periods (whether or not consecutive). Under such circumstances, holders of the Preferred Stock voting together as a single class with the holders of all other classes or series of our preferred stock upon which like voting rights have been conferred and are exercisable and which are entitled to vote as a class with the Preferred Stock will be entitled to vote to elect two additional directors to the Company’s Board of Directors until all unpaid dividends have been paid or declared and set apart for payment. In addition, certain material and adverse changes to the terms of any series of the Preferred Stock cannot be made without the affirmative vote of holders of at least two-thirds of the outstanding shares of the series of Preferred Stock whose terms are being changed.
The Preferred Stock has no stated maturity, is not subject to any sinking fund or mandatory redemption and will remain outstanding indefinitely unless repurchased or redeemed by the Company or converted into the Company’s common stock in connection with a change of control.
Upon the occurrence of a change of control, each holder of Preferred Stock will have the right (unless the Company has exercised its right to redeem the Preferred Stock) to convert some or all of the Preferred Stock held by such holder into a number of shares of our common stock per share of the applicable series of Preferred Stock determined by a formula, in each case, on the terms and subject to the conditions described in the applicable Articles Supplementary for such series.
F-77
Table of Contents
(b) Dividends on Preferred Stock
The following table presents the relevant information with respect to quarterly cash dividends declared on the Preferred Stock commencing January 1, 2022 through December 31, 2024:
Cash Dividend Per Share
Declaration Date Record Date Payment Date Series D Preferred Stock Series E Preferred Stock Series F Preferred Stock Series G Preferred Stock
December 10, 2024 January 1, 2025 January 15, 2025 $ 0.50 $ 0.4921875 $ 0.4296875 $ 0.43750
September 19, 2024 October 1, 2024 October 15, 2024 0.50 0.4921875 0.4296875 0.43750
June 18, 2024 July 1, 2024 July 15, 2024 0.50 0.4921875 0.4296875 0.43750
March 13, 2024 April 1, 2024 April 15, 2024 0.50 0.4921875 0.4296875 0.43750
December 14, 2023 January 1, 2024 January 15, 2024 0.50 0.4921875 0.4296875 0.43750
September 11, 2023 October 1, 2023 October 15, 2023 0.50 0.4921875 0.4296875 0.43750
June 6, 2023 July 1, 2023 July 15, 2023 0.50 0.4921875 0.4296875 0.43750
March 9, 2023 April 1, 2023 April 15, 2023 0.50 0.4921875 0.4296875 0.43750
December 12, 2022 January 1, 2023 January 15, 2023 0.50 0.4921875 0.4296875 0.43750
September 16, 2022 October 1, 2022 October 15, 2022 0.50 0.4921875 0.4296875 0.43750
June 17, 2022 July 1, 2022 July 15, 2022 0.50 0.4921875 0.4296875 0.43750
March 14, 2022 April 1, 2022 April 15, 2022 0.50 0.4921875 0.4296875 0.43750
(c) Common Stock
The Company had 200,000,000 authorized shares of common stock, par value $ 0.01 per share, with 90,574,996 and 90,675,403 shares issued and outstanding as of December 31, 2024 and 2023, respectively.
On February 22, 2023, the Company announced that the Board of Directors approved the Reverse Stock Split. The Reverse Stock Split was effected as of 12:01 a.m., New York City time, on March 9, 2023 (the “Effective Time”). Accordingly, at the Effective Time, every four issued and outstanding shares of the Company’s common stock were converted into one share of the Company’s common stock, with a proportionate reduction in the Company’s authorized shares of common stock, outstanding equity awards and number of shares remaining available for issuance under the 2017 Plan . In connection with the reverse stock split, the number of authorized shares of the Company’s common stock was also reduced on a one-for-four basis, from 800,000,000 to 200,000,000 . The par value of each share of common stock remained unchanged. No fractional shares were issued in connection with the Reverse Stock Split. Instead, each stockholder holding fractional shares as a result of the Reverse Stock Split was entitled to receive, in lieu of such fractional shares, cash in an amount based on the closing price of the Company's common stock on the Nasdaq Global Select Market on March 8, 2023. The Reverse Stock Split applied to all of the Company’s outstanding shares of common stock and therefore did not affect any stockholder’s ownership percentage of shares of the Company’s common stock, except for de minimis changes resulting from the payment of cash in lieu of fractional shares. A ll common share and per common share data included in these consolidated financial statements and notes thereto have been adjusted on a retroactive basis to reflect the impact of the Reverse Stock Split.
F-78
Table of Contents
In February 2022, the Board of Directors approved a $ 200.0 million common stock repurchase program. In March 2023, the Board of Directors approved an upsize of the common stock repurchase program to $ 246.0 million. The program, which expires on March 31, 2026 , allows the Company to make repurchases of shares of common stock, from time to time, in open market transactions, through privately negotiated transactions or block trades or other means, in accordance with applicable securities laws and the rules and regulations of Nasdaq.
During the year ended December 31, 2024, the Company repurchased 587,347 shares of its common stock pursuant to the common stock repurchase program for a total cost of approximately $ 3.5 million, including fees and commissions paid to the broker, representing an average repurchase price of $ 5.95 per common share. During the year ended December 31, 2023, the Company repurchased 937,850 shares of its common stock pursuant to the common stock repurchase program for a total cost of approximately $ 8.6 million, including fees and commissions paid to the broker, representing an average repurchase price of $ 9.19 per common share. During the year ended December 31, 2022, the Company repurchased 4,157,403 shares of its common stock pursuant to the common stock repurchase program for a total cost of approximately $ 44.4 million, including fees and commissions paid to the broker, representing an average repurchase price of $ 10.68 per common share.
As of December 31, 2024, $ 189.7 million of the approved amount remained available for the repurchase of shares of the Company's common stock under the common stock repurchase program.
(d) Dividends on Common Stock
The following table presents cash dividends declared by the Company on its common stock with respect to the quarterly periods commencing January 1, 2022 and ended December 31, 2024:
Period Declaration Date Record Date Payment Date Cash
Dividend
Per Share
Fourth Quarter 2024 December 10, 2024 December 20, 2024 January 23, 2025 $ 0.20
Third Quarter 2024 September 19, 2024 September 30, 2024 October 28, 2024 0.20
Second Quarter 2024 June 18, 2024 June 28, 2024 July 29, 2024 0.20
First Quarter 2024 March 13, 2024 March 25, 2024 April 25, 2024 0.20
Fourth Quarter 2023 December 14, 2023 December 26, 2023 January 26, 2024 0.20
Third Quarter 2023 September 11, 2023 September 21, 2023 October 26, 2023 0.30
Second Quarter 2023 June 6, 2023 June 16, 2023 July 26, 2023 0.30
First Quarter 2023 March 9, 2023 March 20, 2023 April 26, 2023 0.40
Fourth Quarter 2022 December 12, 2022 December 27, 2022 January 26, 2023 0.40
Third Quarter 2022 September 16, 2022 September 26, 2022 October 26, 2022 0.40
Second Quarter 2022 June 17, 2022 June 27, 2022 July 25, 2022 0.40
First Quarter 2022 March 14, 2022 March 24, 2022 April 25, 2022 0.40
During 2024, aggregate dividends for our common stock were $ 0.80 per share. For U.S. federal income tax purposes, the 2024 dividends were classified as return of capital in the amount of $ 0.80 per share and the January 2025 cash distribution in the amount of $ 0.20 per share, that was declared in December 2024, is treated as a 2025 distribution. During 2023, aggregate dividends for our common stock were $ 1.20 per share. For U.S. federal income tax purposes, the 2023 dividends were classified as return of capital in the amount of $ 1.00 per share and the January 2024 cash distribution in the amount of $ 0.20 per share, that was declared in December 2023, is treated as a 2024 distribution. During 2022, aggregate dividends for our common stock were $ 1.60 per share. For U.S. federal income tax purposes, the 2022 dividends were classified as ordinary income and return of capital in the amounts of $ 0.60 and $ 1.00 , respectively, per share.
(e) Equity Distribution Agreements
On August 10, 2021, the Company entered into an equity distribution agreement (the “Common Equity Distribution Agreement”) with a sales agent, pursuant to which the Company may offer and sell shares of its common stock, par value $ 0.01 per share, having a maximum aggregate sales price of up to $ 100.0 million from time to time through the sales agent. The Company has no obligation to sell any of the shares of common stock issuable under the Common Equity Distribution Agreement and may at any time suspend solicitations and offers under the Common Equity Distribution Agreement.
F-79
Table of Contents
There were no shares of the Company's common stock issued under the Common Equity Distribution Agreement during the years ended December 31, 2024, 2023 and 2022. As of December 31, 2024, approximately $ 100.0 million of common stock remains available for issuance under the Common Equity Distribution Agreement.
On March 29, 2019, the Company entered into an equity distribution agreement (the "Preferred Equity Distribution Agreement"), most recently amended on March 2, 2022, with a sales agent, pursuant to which the Company may offer and sell shares of its Preferred Stock, having a maximum aggregate gross sales price of up to $ 149.1 million from time to time through the sales agent. The Company has no obligation to sell any of the shares of Preferred Stock issuable under the Preferred Equity Distribution Agreement and may at any time suspend solicitations and offers under the Preferred Equity Distribution Agreement.
There were no shares of Preferred Stock issued under the Preferred Equity Distribution Agreement during the years ended December 31, 2024, 2023 and 2022. As of December 31, 2024, approximately $ 100.0 million of Preferred Stock remains available for issuance under the Preferred Equity Distribution Agreement.
F-80
Table of Contents
19. Loss Per Common Share
The Company calculates basic loss per common share by dividing net loss attributable to the Company’s common stockholders for the period by weighted-average shares of common stock outstanding for that period. Diluted loss per common share takes into account the effect of dilutive instruments, such as PSUs, RSUs, DSUs and Convertible Notes, and the number of incremental shares that are to be added to the weighted-average number of shares outstanding.
The Company redeemed the Convertible Notes at maturity in the amount of $ 138.0 million on January 15, 2022. During the year ended December 31, 2022, the Company's Convertible Notes were determined to be anti-dilutive and were not included in the calculation of diluted loss per common share.
During the years ended December 31, 2024, 2023 and 2022, the PSUs and RSUs awarded under the 2017 Plan were determined to be anti-dilutive and were not included in the calculation of diluted loss per common share. During the year ended December 31, 2024, the DSUs awarded under the 2017 Plan were determined to be anti-dilutive and were not included in the calculation of diluted loss per common share.
The following table presents the computation of basic and diluted loss per common share for the periods indicated (dollar and share amounts in thousands, except per share amounts):
For the Years Ended December 31,
2024 2023 2022
Basic Loss per Common Share:
Net loss attributable to Company
$ ( 62,029 ) $ ( 48,665 ) $ ( 298,605 )
Less: Preferred Stock dividends ( 41,756 ) ( 41,837 ) ( 41,972 )
Plus: Gain on repurchase of Preferred Stock — 467 —
Net loss attributable to Company’s common stockholders
$ ( 103,785 ) $ ( 90,035 ) $ ( 340,577 )
Basic weighted average common shares outstanding
90,815 91,042 94,322
Basic Loss per Common Share
$ ( 1.14 ) $ ( 0.99 ) $ ( 3.61 )
Diluted Loss per Common Share:
Net loss attributable to Company
$ ( 62,029 ) $ ( 48,665 ) $ ( 298,605 )
Less: Preferred Stock dividends ( 41,756 ) ( 41,837 ) ( 41,972 )
Plus: Gain on repurchase of Preferred Stock — 467 —
Net loss attributable to Company’s common stockholders
$ ( 103,785 ) $ ( 90,035 ) $ ( 340,577 )
Weighted average common shares outstanding
90,815 91,042 94,322
Diluted weighted average common shares outstanding
90,815 91,042 94,322
Diluted Loss per Common Share
$ ( 1.14 ) $ ( 0.99 ) $ ( 3.61 )
F-81
Table of Contents
20. Stock Based Compensation
Pursuant to the 2017 Plan, as approved by the Company's stockholders, eligible employees, officers and directors of the Company and individuals who provide services to the Company are offered the opportunity to acquire the Company’s common stock through equity awards under the 2017 Plan. The maximum number of shares that may be issued under the 2017 Plan is 10,792,500 .
Of the common stock authorized at December 31, 2024, 5,093,685 shares remain available for issuance under the 2017 Plan. The Company’s non-employee directors have been issued 301,472 shares under the 2017 Plan as of December 31, 2024. The Company’s employees have been issued 1,475,184 shares of restricted stock under the 2017 Plan as of December 31, 2024. At December 31, 2024, there were 538,159 shares of non-vested restricted stock outstanding, 1,879,052 common shares reserved for issuance in connection with outstanding PSUs under the 2017 Plan, 450,600 common shares reserved for issuance in connection with outstanding RSUs under the 2017 Plan and 110,772 common shares reserved for issuance in connection with outstanding DSUs under the 2017 Plan .
Of the common stock authorized at December 31, 2023, 6,249,922 shares were reserved for issuance under the 2017 Plan. The Company’s non-employee directors had been issued 301,472 shares under the 2017 Plan as of December 31, 2023. The Company’s employees had been issued 1,204,781 shares of restricted stock under the 2017 Plan as of December 31, 2023. At December 31, 2023, there were 524,570 shares of non-vested restricted stock outstanding, 1,802,352 common shares reserved for issuance in connection with outstanding PSUs under the 2017 Plan and 351,974 common shares reserved for issuance in connection with outstanding RSUs under the 2017 Plan.
(a) Restricted Common Stock Awards
During the years ended December 31, 2024, 2023 and 2022, the Company recognized non-cash compensation expense on its restricted common stock awards of $ 3.2 million, $ 3.7 million and $ 4.6 million, respectively. Dividends are paid on all restricted stock issued, whether those shares have vested or not. Non-vested restricted stock is forfeited upon the recipient’s termination of employment, subject to certain exceptions.
A summary of the activity of the Company’s non-vested restricted stock under the 2017 Plan for the years ended December 31, 2024, 2023 and 2022, respectively, is presented below:
2024 2023 2022
Number of
Non-vested
Restricted
Shares Weighted
Average Per Share
Grant Date
Fair Value (1)
Number of
Non-vested
Restricted
Shares Weighted
Average Per Share
Grant Date
Fair Value (1)
Number of
Non-vested
Restricted
Shares Weighted
Average Per Share
Grant Date
Fair Value (1)
Non-vested shares as of January 1 524,570 $ 13.57 526,074 $ 16.34 477,218 $ 20.20
Granted 342,628 8.23 275,248 12.36 304,396 14.36
Vested ( 256,814 ) 14.01 ( 253,912 ) 18.18 ( 231,128 ) 21.76
Forfeited ( 72,225 ) 10.04 ( 22,840 ) 12.79 ( 24,412 ) 15.68
Non-vested shares as of December 31
538,159 $ 10.39 524,570 $ 13.57 526,074 $ 16.34
Restricted stock granted during the period
342,628 $ 8.23 275,248 $ 12.36 304,396 $ 14.36
(1) The grant date fair value of restricted stock awards is based on the closing market price of the Company’s common stock at the grant date.
At December 31, 2024 and 2023, the Company had unrecognized compensation expense of $ 2.8 million and $ 3.9 million, respectively, related to the non-vested shares of restricted common stock under the 2017 Plan. The unrecognized compensation expense at December 31, 2024 is expected to be recognized over a weighted average period of 1.6 years. The total fair value of restricted shares vested during the years ended December 31, 2024, 2023 and 2022 was approximately $ 2.1 million, $ 3.1 million and $ 3.3 million, respectively. The requisite service period for restricted stock awards at issuance is three years and the restricted common stock vests ratably over the requisite service period.
F-82
Table of Contents
(b) Performance Share Units
During the years ended December 31, 2024, 2023 and 2022, the Company granted PSUs that had been approved by the Compensation Committee and the Board of Directors. Under the 2017 Plan, PSUs are instruments that provide the holder the right to receive one share of the Company’s common stock once a performance condition has been satisfied. The awards were issued pursuant to and are consistent with the terms and conditions of the 2017 Plan.
The grant date fair value of the PSUs was determined through a Monte-Carlo simulation of the Company’s common stock total shareholder return and the common stock total shareholder return of its identified performance peer companies to determine the relative total shareholder return of the Company’s common stock over a future period of three years . For PSUs granted, the inputs used by the model to determine the fair value are (i) historical stock price volatilities of the Company and its identified performance peer companies over the most recent three-year period and correlation between each company’s stock and the identified performance peer group over the same time series and (ii) a risk free rate for the period interpolated from the U.S. Treasury yield curve on grant date.
The PSUs include DERs which shall remain outstanding from the grant date until the earlier of the settlement or forfeiture of the PSU to which the DER corresponds. Each vested DER entitles the holder to receive payments in an amount equal to any dividends paid by the Company in respect of the share of the Company’s common stock underlying the PSU to which such DER relates. Upon vesting of the PSUs, the DER will also vest. DERs will be forfeited upon forfeiture of the corresponding PSUs. The DERs may be settled in cash or stock at the discretion of the Compensation Committee. The DERs that vested during the years ended December 31, 2024 and 2023 were settled in cash.
A summary of the activity of the target PSU awards under the 2017 Plan for the years ended December 31, 2024, 2023 and 2022, respectively, is presented below:
2024 2023 2022
Number of
Non-vested
Target
Shares Weighted
Average Per Share
Grant Date
Fair Value (1)
Number of
Non-vested
Target
Shares Weighted
Average Per Share
Grant Date
Fair Value (1)
Number of
Non-vested
Target
Shares Weighted
Average Per Share
Grant Date
Fair Value (1)
Non-vested target PSUs as of January 1 905,825 $ 18.12 786,577 $ 23.06 844,175 $ 21.70
Granted 384,584 5.72 366,210 13.41 211,130 19.47
Vested ( 350,886 ) 22.31 ( 201,978 ) 28.18 ( 268,728 ) 16.00
Forfeited — — ( 44,984 ) ( 20.89 ) — —
Non-vested target PSUs as of December 31
939,523 $ 11.48 905,825 $ 18.12 786,577 $ 23.06
(1) The grant date fair value of the PSUs was determined through a Monte-Carlo simulation of the Company’s common stock total shareholder return and the common stock total shareholder return of its identified performance peer companies to determine the relative total shareholder return of the Company’s common stock over a future period of three years .
The three-year performance period for PSUs granted in 2021 ended on December 31, 2023, resulting in the vesting of 441,973 shares of common stock during the year ended December 31, 2024 with a fair value of $ 3.6 million on the vesting date. The number of vested shares related to PSUs granted in 2021 was greater than the target PSUs of 350,886 . The three-year performance period for PSUs granted in 2020 ended on December 31, 2022, resulting in the vesting of 161,577 shares of common stock during the year ended December 31, 2023 with a fair value o f $ 2.0 million o n the vesting date. The number of vested shares related to PSUs granted in 2020 was less than the target PSUs of 201,978 . The three-year performance period for PSUs granted in 2019 ended on December 31, 2021, resulting in the vesting of 183,373 shares of common stock during the year ended December 31, 2022 with a fair value o f $ 2.6 million o n the vesting date. The number of vested shares related to PSUs granted in 2019 was less than the target PSUs of 268,728 . Non-vested PSUs are forfeited upon the recipient's termination of employment, subject to certain exceptions.
F-83
Table of Contents
As of December 31, 2024, 2023 and 2022, there was $ 3.4 million , $ 4.9 million and $ 5.7 million of unrecognized compensation cost related to the non-vested portion of the PSUs, respectively. The unrecognized compensation cost related to the non-vested portion of the PSUs at December 31, 2024 is expected to be recognized over a weighted average period of 1.5 years. Compensation expense related to the PSUs was $ 3.7 million, $ 4.7 million and $ 6.1 million for the years ended December 31, 2024, 2023 and 2022, respectively.
(c) Restricted Stock Units
During the years ended December 31, 2024, 2023 and 2022, the Company granted RSUs that had been approved by the Compensation Committee and the Board of Directors. Under the 2017 Plan, each RSU represents an unfunded promise to receive one share of the Company's common stock upon satisfaction of the vesting provisions. The awards were issued pursuant to and are consistent with the terms and conditions of the 2017 Plan. The requisite service period for RSUs at issuance is three years and the RSUs vest ratably over the requisite service period.
The RSUs include DERs which shall remain outstanding from the grant date until the earlier of the settlement or forfeiture of the RSU to which the DER corresponds. Each vested DER entitles the holder to receive payments in an amount equal to any dividends paid by the Company in respect of the share of the Company’s common stock underlying the RSU to which such DER relates. Upon vesting of the RSUs, the DERs will also vest. DERs will be forfeited upon forfeiture of the corresponding RSUs. The DERs may be settled in cash or stock at the discretion of the Compensation Committee. The DERs that vested during the years ended December 31, 2024, 2023 and 2022 were settled in cash.
A summary of the activity of the RSU awards under the 2017 Plan for the years ended December 31, 2024, 2023 and 2022, respectively, is presented below:
2024 2023 2022
Number of
Non-vested
Shares Weighted
Average Per Share
Grant Date
Fair Value (1)
Number of
Non-vested
Shares Weighted
Average Per Share
Grant Date
Fair Value (1)
Number of
Non-vested
Shares Weighted
Average Per Share
Grant Date
Fair Value (1)
Non-vested RSUs as of January 1 351,974 $ 11.65 263,708 $ 16.11 254,052 $ 17.45
Granted 256,389 8.53 244,140 10.24 105,566 14.88
Vested ( 157,763 ) 12.45 ( 131,094 ) 17.40 ( 95,910 ) 18.32
Forfeited — — ( 24,780 ) 14.80 — —
Non-vested RSUs as of December 31
450,600 $ 9.59 351,974 $ 11.65 263,708 $ 16.11
(1) The grant date fair value of RSUs is based on the closing market price of the Company’s common stock at the grant date.
During the year ended December 31, 2024, 157,763 shares of common stock were issued in connection with the vesting of RSUs at a fair value of $ 1.3 million on the vesting date. During the year ended December 31, 2023, 131,094 shares of common stock were issued in connection with the vesting of RSUs at a fair value of $ 1.4 million on the vesting date. During the year ended December 31, 2022, 95,910 shares of common stock were issued in connection with the vesting of RSUs at a fair value of $ 1.4 million on the vesting date. Non-vested RSUs are forfeited upon the recipient's termination of employment, subject to certain exceptions.
As of December 31, 2024, 2023 and 2022 there was $ 2.3 million, $ 2.1 million and $ 2.0 million of unrecognized compensation cost related to the non-vested portion of the RSUs, respectively. The unrecognized compensation cost related to the non-vested portion of the RSUs at December 31, 2024 is expected to be recognized over a weighted average period of 1.6 years. Compensation expense related to the RSUs was $ 2.0 million, $ 2.0 million and $ 2.3 million for the years ended December 31, 2024, 2023 and 2022, respectively.
F-84
Table of Contents
(d) Deferred Stock Units
During the year ended December 31, 2024 , the Company granted DSUs that had been approved by the Compensation Committee and the Board of Directors to non-employee directors. Each DSU represents an unfunded promise to receive one share of the Company's common stock, subject to the non-employee director's continued service on the Board of Directors through the day immediately preceding the annual meeting of the Company's stockholders in the year subsequent to the grant date. Non-vested DSUs are forfeited upon the recipient's termination of service on the Company's Board of Directors.
The DSUs include DERs which shall remain outstanding from the grant date until the earlier of the settlement or forfeiture of the DSU to which the DER corresponds. Each vested DER entitles the holder to receive payments in an amount equal to any dividends paid by the Company in respect of the share of the Company’s common stock underlying the DSU to which such DER relates. Upon vesting of the DSUs, the DERs will also vest. DERs will be forfeited upon forfeiture of the corresponding DSUs. The DERs may be settled in cash or stock at the discretion of the Compensation Committee.
A summary of the activity of the DSU awards under the 2017 Plan for the year ended December 31, 2024 is presented below:
Number of
Non-vested
Shares Weighted
Average Per Share
Grant Date
Fair Value (1)
Non-vested DSUs as of January 1 — $ —
Granted
110,772 6.50
Non-vested DSUs as of December 31
110,772 $ 6.50
(1) The grant date fair value of DSUs is based on the closing market price of the Company’s common stock at the grant date.
As of December 31, 2024, there was $ 0.4 million of unrecognized compensation cost related to the non-vested portion of the DSUs. The unrecognized compensation cost related to the non-vested portion of the DSUs at December 31, 2024 is expected to be recognized over a weighted average period of 0.4 years. Compensation expense related to the DSUs was $ 0.3 million for the year ended December 31, 2024.
F-85
Table of Contents
21. Income Taxes
For the years ended December 31, 2024, 2023 and 2022, the Company qualified to be taxed as a REIT under the Internal Revenue Code for U.S. federal income tax purposes. As long as the Company qualifies as a REIT, the Company generally will not be subject to U.S. federal income taxes on its taxable income to the extent it annually distributes at least 100% of its taxable income to stockholders and does not engage in prohibited transactions. Certain activities the Company performs may produce income that will not be qualifying income for REIT purposes. The Company has designated its TRSs to engage in these activities. The tables below reflect the taxes accrued at the TRS level and the tax attributes included in the consolidated financial statements.
The income tax provision for the years ended December 31, 2024, 2023 and 2022, respectively, is comprised of the following components (dollar amounts in thousands):
For the Years Ended December 31,
2024 2023 2022
Current income tax provision
Federal $ 35 $ 23 $ 2,355
State 86 273 862
Total current income tax provision 121 296 3,217
Deferred income tax provision (benefit)
Federal 866 ( 136 ) ( 1,649 )
State 49 ( 85 ) ( 1,026 )
Total deferred income tax provision (benefit)
915 ( 221 ) ( 2,675 )
Total income tax provision $ 1,036 $ 75 $ 542
The Company’s effective income tax rate differs from the statutory U.S. federal rate as a result of state and local taxes, non-taxable REIT income, valuation allowance and other differences. A reconciliation of the statutory income tax provision to the effective income tax provision for the years ended December 31, 2024, 2023 and 2022, respectively, are as follows (dollar amounts in thousands).
For the Years Ended December 31,
2024 2023 2022
Benefit at statutory rate
$ ( 12,808 ) 21.0 % $ ( 10,204 ) 21.0 % $ ( 71,422 ) 21.0 %
Non-taxable REIT loss
13,007 ( 21.3 ) 6,901 ( 14.2 ) 64,479 ( 19.0 )
State and local tax provision (benefit)
91 ( 0.1 ) 296 ( 0.6 ) ( 78 ) —
Other ( 462 ) 0.8 ( 3,366 ) 6.9 ( 6,057 ) 1.8
Valuation allowance 1,208 ( 2.0 ) 6,448 ( 13.3 ) 13,620 ( 4.0 )
Total provision $ 1,036 ( 1.6 ) % $ 75 ( 0.2 ) % $ 542 ( 0.2 ) %
F-86
Table of Contents
Deferred Tax Assets and Liabilities
The major sources of temporary differences included in the deferred tax assets (liabilities) and their deferred tax effect as of December 31, 2024 and 2023, respectively, are as follows (dollar amounts in thousands):
December 31, 2024 December 31, 2023
Deferred tax assets
Net operating loss carryforward $ 9,671 $ 7,128
Capital loss carryover 16,259 19,597
GAAP/Tax basis differences 11,346 2,989
Deferred tax assets
37,276 29,714
Less: Valuation allowance
( 26,412 ) ( 25,204 )
Net deferred tax assets (1)
10,864 4,510
Deferred tax liabilities
GAAP/Tax basis differences 9,282 2,012
Deferred tax liabilities (2)
9,282 2,012
Total net deferred tax asset
$ 1,582 $ 2,498
(1) Included in other assets in the accompanying consolidated balance sheets.
(2) Included in other liabilities in the accompanying consolidated balance sheets.
As of December 31, 2024, the Company, through wholly owned TRSs, had incurred net operating losses in the aggregate amount of approximately $ 43.6 million. The Company’s carryforward net operating losses can be carried forward indefinitely until they are offset by future taxable income. Additionally, as of December 31, 2024, the Company, through its wholly-owned TRSs, had also incurred approximately $ 73.3 million in capital losses. The Company’s carryforward capital losses will expire between 2025 and 2029 if they are not offset by future capital gains.
As of December 31, 2024, the Company has recorded a valuation allowance against certain deferred tax assets as management does not believe that it is more likely than not that these deferred tax assets will be realized. The change in the valuation for the current year is an increase of approximately $ 1.2 million. We will continue to monitor positive and negative evidence related to the utilization of the remaining deferred tax assets for which a valuation allowance continues to be provided.
The Company files income tax returns with the U.S. federal government and various state and local jurisdictions. The Company’s federal, state and city income tax returns are subject to examination by the Internal Revenue Service and related tax authorities generally for three years after they were filed. The Company has assessed its tax positions for all open years and concluded that there are no material uncertainties to be recognized.
Based on the Company’s evaluation, the Company has concluded that there are no significant uncertain tax positions requiring recognition in the Company’s financial statements. To the extent that the Company incurs interest and accrued penalties in connection with its tax obligations, including expenses related to the Company’s evaluation of unrecognized tax positions, such amounts will be included in income tax expense.
F-87
Table of Contents
22. Net Interest Income
The following table details the components of the Company's interest income and interest expense for the years ended December 31, 2024, 2023 and 2022, respectively (dollar amounts in thousands):
For the Years Ended December 31,
2024 2023 2022
Interest income
Residential loans
Residential loans $ 50,266 $ 54,188 $ 113,134
Consolidated SLST 39,194 34,061 36,448
Residential loans held in securitization trusts 129,905 97,492 80,116
Total residential loans
219,365 185,741 229,698
Investment securities available for sale 163,977 57,514 15,825
Multi-family loans
10,589 10,519 11,185
Other
7,349 4,886 1,680
Total interest income 401,280 258,660 258,388
Interest expense
Repurchase agreements
183,285 91,814 51,432
Collateralized debt obligations
Consolidated SLST 26,491 24,506 25,145
Residential loan securitizations 91,884 65,184 43,384
Non-Agency RMBS re-securitization 2,221 — —
Total collateralized debt obligations
120,596 89,690 68,529
Senior unsecured notes 9,308 6,476 6,430
Subordinated debentures 4,236 4,154 2,590
Convertible notes — — 438
Total interest expense 317,425 192,134 129,419
Net interest income $ 83,855 $ 66,526 $ 128,969
F-88
Table of Contents
23. Other Income
The following table details the components of the Company's other income for the years ended December 31, 2024, 2023 and 2022, respectively (dollar amounts in thousands):
For the Years Ended December 31,
2024 2023 2022
Gain on sale of real estate (1)
$ 27,835 $ 4,763 $ 17,132
Gain on de-consolidation of joint venture equity investments in Consolidated VIEs
6,115 — —
Servicing fee income
906 — —
Preferred equity and mezzanine loan premiums resulting from early redemption 196 390 3,950
(Loss) gain on extinguishment of collateralized debt obligations and mortgages payable on real estate
( 2,864 ) ( 796 ) 2,214
Provision for uncollectible receivables (2)
( 3,207 ) — —
Miscellaneous income (loss)
168 379 ( 4,558 )
Total other income
$ 29,149 $ 4,736 $ 18,738
(1) See Notes 8 and 9 for description of nature of transactions out of which items arose.
(2) During the year ended December 31, 2024, the Company recorded a provision for uncollectible receivables for asset management expenses incurred related to a non-accrual multi-family loan that are in excess of anticipated redemption proceeds ( see Note 5) .
F-89
Table of Contents
24. Segment Reporting
The Company is in the business of acquiring, investing in, financing and managing primarily mortgage-related single-family and multi-family residential assets (the “investment portfolio”) in the United States and derives its revenues from management of the investment portfolio. The Company’s chief operating decision maker (“CODM”) is the Company’s Chief Executive Officer. The operating results of the Company’s investment portfolio, which includes residential loans, investment securities, multi-family loans and equity investments, including joint venture equity investments in multi-family properties, are regularly reviewed, in the aggregate, by the CODM based upon total assets reported on the consolidated balance sheets and net income (loss) reported on the consolidated statements of operations. The CODM also considers significant, and regularly reviews, consolidated salaries and benefits expense in the amounts of approximately $ 33.3 million, $ 35.2 million and $ 38.4 million for the years ended December 31, 2024, 2023 and 2022, respectively, which is included in general and administrative expenses in the accompanying consolidated statements of operations.
The CODM utilizes the information reviewed to evaluate Company financial performance, benchmark Company results to those of its peers and monitor actual performance against projected performance. Net income (loss) is a key determinant of the Company’s book value (calculated as the Company’s stockholders’ equity attributable to common stockholders divided by outstanding common shares), a measure that is used by the CODM to evaluate Company performance overall and with respect to its peers and which is a component of the calculation of management’s compensation. Based upon the inputs discussed above, investment portfolio strategy and financing and capital and resource allocations rely on the determination of the CODM. Accordingly, the Company consists of a single operating and reporting segment and the consolidated financial statements and notes thereto are presented as a single reportable segment.
F-90
Table of Contents
25. Subsequent Events
On January 14, 2025, the Company completed the issuance of $ 82.5 million in aggregate principal amount of its 9.125 % Senior Notes due in 2030 (the "2030 Senior Notes") in an underwritten public offering. The total net proceeds to the Company from the offering of the 2030 Senior Notes, after deducting the underwriters' discount and commissions and offering expenses, were approximately $ 79.3 million.
On February 19, 2025, the Company's Board of Directors approved extensions of its common stock repurchase program, under which $ 189.7 million of the approved amount remained available for repurchase, and its preferred stock repurchase program, under which $ 97.6 million of the approved amount remained available for repurchase. The expiration dates of both stock repurchase programs were extended from March 31, 2025 to March 31, 2026.
F-91
Table of Contents
Schedule III - Real Estate and Accumulated Depreciation
(Dollar amounts in thousands)
December 31, 2024
Initial Cost to Company Gross Amount at Close of Period (1)
Market Number of Properties Encumbrances Land Buildings and Improvements Total Adjustment to Basis (2)
Land Buildings and Improvements Total Accumulated Depreciation Date of Construction Date Acquired Depreciable Period (Years)
Operating Real Estate
Multi-Family - Operating
Collierville, TN 1 $ 39,267 $ 3,113 $ 45,616 $ 2,616 $ 3,113 $ 48,232 $ 51,345 $ ( 5,795 ) 2000 2021 5 - 30
Corpus Christi, TX 1 45,120 4,900 49,539 892 4,900 50,431 55,331 ( 1,823 ) 1976 2023 5 - 30
Dallas, TX 1 29,906 3,616 40,497 3,715 3,616 44,212 47,828 ( 5,078 ) 2009 2021 5 - 30
Dallas, TX 1 26,063 5,728 34,635 1,672 5,728 36,307 42,035 ( 4,274 ) 2014 2021 5 - 30
Houston, TX 1 22,891 6,406 25,211 1,522 6,406 26,733 33,139 ( 3,437 ) 1993 2021 5 - 30
Little Rock, AR 1 25,361 2,366 27,229 1,228 2,366 28,457 30,823 ( 3,369 ) 1999 2021 5 - 30
Louisville, KY 1 41,576 5,567 52,819 1,118 5,567 53,937 59,504 ( 5,928 ) 2017 2021 5 - 30
Montgomery, AL 1 20,779 3,367 26,967 1,254 3,367 28,221 31,588 ( 3,174 ) 1988 - 1994
2022 5 - 30
San Antonio, TX 1 24,085 3,116 35,223 691 3,116 35,914 39,030 ( 4,087 ) 2015 2021 5 - 30
San Antonio, TX 1 35,398 6,827 43,240 2,851 6,827 46,091 52,918 ( 5,100 ) 2014 2021 5 - 30
St Petersburg, FL 1 56,160 9,823 74,801 4,299 9,823 79,100 88,923 ( 9,238 ) 2014 2021 5 - 30
Total Multi-Family - Operating 11 $ 366,606 $ 54,829 $ 455,777 $ 21,858 $ 54,829 $ 477,635 $ 532,464 $ ( 51,303 )
Single-Family Rental - Operating
Chicago, IL 227 $ 32,269 $ 10,139 $ 49,158 $ 11,037 $ 10,139 $ 60,194 $ 70,333 $ ( 5,917 ) 1890 - 2010
2021- 2022
5 - 30
Baltimore, MD 119 18,015 9,274 24,979 4,774 9,250 29,778 39,028 ( 2,410 ) 1921 - 2006
2021- 2022
5 - 30
Houston, TX 76 11,800 3,958 18,076 2,441 3,958 20,517 24,475 ( 1,784 ) 1954 - 2021
2021 - 2022
5 - 30
Atlanta, GA 26 — 644 3,219 244 644 3,463 4,107 ( 125 ) 2004 - 2019
2023 5 - 30
Indianapolis, IN 13 — 228 981 643 228 1,624 1,852 ( 24 ) 1913 - 1958
2024 5 - 30
Pittsburgh, PA 12 — 509 2,050 ( 583 ) 321 1,655 1,976 ( 5 ) 1940 - 1991
2022 5 - 30
Tampa, FL 11 2,053 821 2,828 455 821 3,283 4,104 ( 266 ) 1951 - 2010
2022 5 - 30
F-92
Table of Contents
Total Single-Family Rental - Operating 484 $ 64,137 $ 25,573 $ 101,291 $ 19,011 $ 25,361 $ 120,514 $ 145,875 $ ( 10,531 )
Total Operating Real Estate 495 $ 430,743 $ 80,402 $ 557,068 $ 40,869 $ 80,190 $ 598,149 $ 678,339 $ ( 61,834 )
Real Estate Held for Sale
Single-Family Rental - Held for Sale
Indianapolis, IN 12 — 123 1,162 ( 448 ) 72 765 837 — 1910 - 1930
2024
5 - 30
Atlanta, GA 7 — 162 656 ( 148 ) 133 537 670 — 2004 - 2019
2023
5 - 30
Baltimore, MD 6 1,054 583 1,389 ( 35 ) 533 1,404 1,937 — 1947 - 1959
2021 - 2022
5 - 30
Houston, TX 6 1,002 363 1,491 ( 289 ) 283 1,282 1,565 — 1953 - 2004
2021 -2022
5 - 30
Pittsburgh, PA 6 482 218 694 24 184 752 936 — 1900 - 2004
2022
5 - 30
Chicago, IL 3 302 84 483 15 79 503 582 — 1949 - 1952
2021 - 2022
5 - 30
Bedford, OH 1 89 31 124 ( 22 ) 22 111 133 — 1949
2022
5 - 30
Milwaukee, WI 1 150 44 230 ( 32 ) 38 204 242 — 1970
2022
5 - 30
Total Single-Family Rental - Held for Sale
42 $ 3,079 $ 1,608 $ 6,229 $ ( 935 ) $ 1,344 $ 5,558 $ 6,902 $ —
Total Real Estate, net
537 $ 433,822 $ 82,010 $ 563,297 $ 39,934 $ 81,534 $ 603,707 $ 685,241 $ ( 61,834 )
Real Estate in Disposal Group Held for Sale
Multi-Family - Disposal Group
Fort Myers, FL 1 $ 38,220 $ 7,546 $ 34,504 $ 7,129 $ 7,546 $ 41,633 $ 49,179 $ ( 1,865 ) 1973 & 1979
2021 5 - 30
Tampa, FL 1 55,150 10,152 53,668 7,019 9,760 61,079 70,839 ( 7,121 ) 1971 & 1972
2021 5 - 30
Total Multi-Family - Disposal Group 2 $ 93,370 $ 17,698 $ 88,172 $ 14,148 $ 17,306 $ 102,712 $ 120,018 $ ( 8,986 )
Total Real Estate 539 $ 527,192 $ 99,708 $ 651,469 $ 54,082 $ 98,840 $ 706,419 $ 805,259 $ ( 70,820 )
(1) The aggregate cost of consolidated real estate in the table above for U.S. federal income tax purposes was approximately $ 761 million as of December 31, 2024.
(2) Consists of costs capitalized subsequent to acquisition and impairment charges.
F-93
Table of Contents
Notes to Schedule III (Dollar amounts in thousands)
1. Reconciliation of Operating Real Estate
For the Years Ended December 31,
2024 2023 2022
Balance at beginning of period $ 1,197,066 $ 714,192 $ 970,363
Transfers in (1)
2,640 59,198 —
Acquisitions
— — 827,882
Improvements 6,238 31,441 49,468
Reclassification to held and used
65,458 392,235 —
Reclassification to held for sale or disposal group held for sale ( 593,063 ) — ( 1,133,521 )
Balance at end of period $ 678,339 $ 1,197,066 $ 714,192
(1) Transfers in represent transfers into operating real estate due to consolidation of a VIE ( see Note 7 ) or from real estate owned or residential loans.
2. Reconciliation of Accumulated Depreciation for Operating Real Estate
For the Years Ended December 31,
2024 2023 2022
Balance at beginning of period $ ( 65,247 ) $ ( 21,224 ) $ ( 3,890 )
Depreciation
( 37,444 ) ( 24,620 ) ( 47,179 )
Reclassification to held and used
( 1,266 ) ( 19,403 ) —
Reclassification to held for sale or disposal group held for sale 42,123 — 29,845
Balance at end of period $ ( 61,834 ) $ ( 65,247 ) $ ( 21,224 )
F-94
Table of Contents
Schedule IV - Mortgage Loans on Real Estate
(dollar amounts in thousands)
December 31, 2024
Asset Type Number of Loans Interest Rate Maturity Date Carrying Value (1)
Principal Amount of Loans Subject to Delinquent Principal or Interest (2)
Residential loans
First lien loans
Original loan amount $0 - $99,999
188 0.00 % - 14.99 %
09/03/2022 - 10/01/2064 $ 4,018 $ 734
Original loan amount $100,000 - $199,999
84 2.00 % - 11.38 %
02/03/2029 - 03/01/2064 9,144 1,313
Original loan amount $200,000 - $299,999
68 2.50 % - 8.13 %
08/01/2027 - 11/01/2063 13,960 1,722
Original loan amount over $299,999
94 2.75 % - 8.63 %
11/01/2035 - 10/01/2064 44,515 2,140
Second lien loans
Original loan amount $0 - $99,999
27 0.00 % - 8.63 %
06/01/2024 - 08/01/2062 916 456
Original loan amount $100,000 - $199,999
1 7.25 % - 7.25 %
04/01/2047 - 04/01/2047 36 —
Original loan amount $200,000 - $299,999
1 7.75 % - 7.75 %
11/01/2049 - 11/01/2049 223 —
Business purpose loans
Original loan amount $0 - $99,999 369 5.63 % - 13.25 %
01/12/2021 - 01/01/2055 33,791 3,772
Original loan amount $100,000 - $199,999 533 4.25 % - 13.25 %
08/05/2020 - 01/01/2055 81,157 9,804
Original loan amount $200,000 - $299,999 221 6.32 % - 15.19 %
12/10/2021 - 01/01/2055 55,701 9,751
Original loan amount over $299,999 468 6.06 % - 14.99 %
09/01/2021 - 01/01/2055 388,805 90,805
Residential loans held in securitization trusts
First lien loans
Original loan amount $0 - $99,999
1,244 0.00 % - 14.29 %
06/01/2025 - 04/01/2064 59,984 4,347
Original loan amount $100,000 - $199,999
1,880 0.00 % - 14.75 %
02/10/2025 - 06/01/2064 191,063 10,586
Original loan amount $200,000 - $299,999
1,040 0.00 % - 13.00 %
08/01/2025 - 09/01/2063 183,310 7,748
Original loan amount over $299,999
1,355 1.88 % - 9.40 %
03/01/2027 - 11/01/2063 448,697 20,186
Second lien loans
Original loan amount $0 - $99,999
121 5.75 % - 8.75 %
10/01/2032 - 06/01/2062 3,727 —
Original loan amount $100,000 - $199,999
8 6.25 % - 8.63 %
11/01/2032 - 03/01/2050 879 —
Original loan amount $200,000 - $299,999
3 6.75 % - 7.75 %
03/01/2046 - 01/01/2050 469 —
F-95
Table of Contents
Business purpose loans
Original loan amount $0 - $99,999 928 4.00 % - 14.19 %
10/01/2023 - 08/01/2054 100,115 2,260
Original loan amount $100,000 - $199,999 1,396 3.75 % - 13.65 %
11/01/2023 - 08/01/2054 213,140 2,432
Original loan amount $200,000 - $299,999 677 3.50 % - 13.63 %
03/01/2024 - 05/01/2064 172,912 2,913
Original loan amount over $299,999 1,147 3.49 % - 13.99 %
04/01/2023 - 05/01/2064 869,504 12,098
Consolidated SLST
First lien loans 7,246 1.38 % - 10.50 %
03/01/2021 - 10/01/2064 965,672 117,071
$ 3,841,738 $ 300,138
(1) The aggregate cost for U.S. federal income tax purposes of consolidated mortgage loans in the table above, excluding Consolidated SLST, is approximately $ 1.9 billion as of December 31, 2024 . The Company invests in first loss subordinated securities and certain IOs issued by Consolidated SLST. Consolidated SLST carrying value in the table above represents the carrying value of the residential loans in the securitization that have been consolidated in accordance with GAAP.
(2) Of this amount, approximately $ 6.2 million was acquired from controlled and other affiliates.
F-96
Table of Contents
Reconciliation of Balance Sheet Reported Amounts of Mortgage Loans on Real Estate
For the year ended December 31,
(in thousands) 2024 2023 2022
Beginning balance $ 3,084,303 $ 3,525,080 $ 3,575,601
Additions during period:
Purchases (1)
2,177,949 620,277 1,733,265
Accretion of purchase discount 5,539 6,689 5,292
Change in realized and unrealized gains 10,378 65,485 ( 404,524 )
Deductions during period:
Repayments of principal ( 1,179,999 ) ( 1,062,930 ) ( 1,362,294 )
Transfer to REO ( 85,342 ) ( 42,485 ) ( 18,858 )
Transfer to SFR
( 3,120 ) — —
Cost of loans sold
( 162,883 ) ( 25,144 ) —
Amortization of premium ( 5,087 ) ( 2,669 ) ( 3,402 )
Balance at end of period $ 3,841,738 $ 3,084,303 $ 3,525,080
(1) The Company exercised its option to purchase 50 % of the issued and outstanding interests of an entity that originates residential loans during the year ended December 31, 2023. The Company purchased $ 307.8 million, $ 80.8 million and $ 260.6 million of residential loans from the entity during the years ended December 31, 2024, 2023 and 2022, respectively.
F-97