Biggest changeAt December 31, 2023, our book value decreased to $9.99 per common share from $13.00 at December 31, 2022, driven by the year-to-date net loss attributable to common stockholders of $49.3 million and dividends on our common stock of $18.4 million, partially offset by the sale of our common stock of $28.2 million, the effect of mark to market net gain adjustments of $6.7 million on our investments in debt securities AFS and amortization of $5.0 million of unrealized losses on our investments in debt securities AFS transferred to HTM. 58 Table 1: Results of Operations For the year ended December 31, ($ in thousands) 2023 2022 2021 INCOME Interest income $ 72,332 $ 82,582 $ 93,383 Interest expense (59,286) (43,632) (36,742) Net interest income 13,046 38,950 56,641 Net (increase)/decrease in the net present value of expected credit losses (8,137) 8,026 18,223 Net interest income after the impact of changes in the net present value of expected credit losses 4,909 46,976 74,864 (Loss)/income from investment in affiliates, net (1,308) (1,218) 699 Loss on joint venture refinancing on beneficial interests (11,024) (6,115) — Other (loss)/income (9,651) (4,007) 2,385 Total (loss)/revenue, net (17,074) 35,636 77,948 EXPENSE Related party expense – loan servicing fees 7,269 7,960 7,433 Related party expense – management fee 7,769 8,326 9,116 Professional fees 3,157 2,052 2,940 Fair value adjustment on put option liability 4,491 11,143 9,462 Other expense 6,985 5,912 5,490 Total expense 29,671 35,393 34,441 Acceleration of put option settlement — 12,344 — (Gain)/loss on debt extinguishment (31) — 1,439 (Loss)/income before provision for income taxes (46,714) (12,101) 42,068 Provision for income taxes 243 2,835 293 Consolidated net (loss)/income (46,957) (14,936) 41,775 Less: consolidated net income/(loss) attributable to the non-controlling interest 114 75 (80) Consolidated net (loss)/income attributable to the Company (47,071) (15,011) 41,855 Less: dividends on preferred stock 2,190 5,474 7,798 Less: discount on retirement of preferred stock — 8,194 — Consolidated net (loss)/income attributable to common stockholders $ (49,261) $ (28,679) $ 34,057 Basic (loss)/earnings per common share $ (2.01) $ (1.24) $ 1.48 Diluted (loss)/earnings per common share $ (2.01) $ (1.24) $ 1.41 59 For the year ended December 31, ($ in thousands) 2023 2022 2021 Reconciliation of consolidated net (loss)/income attributable to common stockholders to consolidated operating (loss)/income Consolidated net (loss)/income attributable to common stockholders $ (49,261) $ (28,679) $ 34,057 Dividends on preferred stock (2,190) (5,474) (7,798) Discount on retirement of preferred stock — (8,194) — Consolidated net (loss)/income attributable to the Company (47,071) (15,011) 41,855 Provision for income taxes (243) (2,835) (293) Consolidated net (income)/loss attributable to the non-controlling interest (114) (75) 80 (Loss)/income before provision for income taxes (46,714) (12,101) 42,068 Loss on joint venture refinancing on beneficial interests (11,024) (6,115) — Realized (loss)/gain on sale of securities (3,347) (4,775) 201 Net (increase)/decrease in the net present value of expected credit losses (8,137) 8,026 18,223 Fair value adjustment on put option liability (4,491) (11,143) (9,462) Acceleration of put option settlement — (12,344) — Mark to market on mortgage loans held-for-sale, net (8,559) — — Other adjustments (2,373) (3,489) (1,033) Consolidated operating (loss)/income $ (8,783) $ 17,739 $ 34,139 Basic operating (loss)/income per common share $ (0.36) $ 0.77 $ 1.48 Diluted operating (loss)/income per common share $ (0.36) $ 0.77 $ 1.42 Interest Income Our primary source of income is accretion earned on our mortgage loan portfolio offset by the interest expense incurred to fund and hold portfolio acquisitions.
Biggest changeYear ended Variance ($ in thousands except per share data) December 31, 2024 December 31, 2023 Year-over-Year Revenues: Interest income $ 52,874 $ 72,332 $ (19,458) Interest expense (43,572) (59,286) 15,714 Net interest income 9,302 13,046 (3,744) Net change in the allowance for credit losses (5,087) (8,137) 3,050 Net interest income after the net change in the allowance for credit losses 4,215 4,909 (694) Loss from investments in affiliates (1,077) (1,308) 231 Loss on joint venture refinancing on beneficial interests — (11,024) 11,024 Mark-to-market loss on mortgage loans held-for-sale, net (54,537) (8,559) (45,978) Other loss (4,089) (1,092) (2,997) Total revenue/(loss), net (55,488) (17,074) (38,414) Expenses: Related party loan servicing fee 4,175 7,269 (3,094) Related party management fee 23,276 7,769 15,507 Professional fees 3,413 3,157 256 Fair value adjustment on mark-to-market liabilities (3,078) 4,491 (7,569) Other expense 9,631 6,985 2,646 Total expense 37,417 29,671 7,746 Gain on debt extinguishment — (31) 31 Loss before provision for income taxes (92,905) (46,714) (46,191) Provision for income taxes 145 243 (98) Net loss (93,050) (46,957) (46,093) Less: net (loss)/income attributable to the non-controlling interests (1,215) 114 (1,329) Net loss attributable to the Company (91,835) (47,071) (44,764) Less: dividends on preferred stock 340 2,190 (1,850) Net loss attributable to common stockholders $ (92,175) $ (49,261) $ (42,914) For the discussion of results of operations for the year ended December 31, 2023, compared to year ended December 31, 2022, please see “Item 7.
The degree of judgment utilized in measuring fair value generally correlates to the level of pricing observability. Assets and liabilities with readily available actively quoted prices or for which fair value can be measured from actively quoted 57 prices generally will have a higher degree of pricing observability and a lesser degree of judgment utilized in measuring fair value.
The degree of judgment utilized in measuring fair value generally correlates to the level of pricing observability. Assets and liabilities with readily available actively quoted prices or for which fair value can be measured from actively quoted prices generally will have a higher degree of pricing observability and a lesser degree of judgment utilized in measuring fair value.
Our Operating Partnership, through interests in certain entities as of December 31, 2023, owns 99.9% of Great Ajax II REIT Inc. which owns Great Ajax II Depositor LLC which then acts as the depositor of mortgage loans into securitization trusts and holds subordinated securities issued by such trusts.
Our Operating Partnership, through interests in certain entities as of December 31, 2024, owns 99.9% of Great Ajax II REIT Inc., which owns Great Ajax II Depositor LLC, which then acts as the depositor of mortgage loans into securitization trusts and holds subordinated securities issued by such trusts.
Our qualification as a REIT depends upon our ability to meet, on a continuing basis, various complex requirements under the Code relating to, among other things, the sources of our gross income, the composition and values of our assets, our distribution levels and the diversity of ownership of our capital stock.
Our qualification as a REIT depends upon our ability to meet, on a continuing basis, various complex requirements under the Internal Revenue Code relating to, among other things, the sources of our gross income, the composition and values of our assets, our distribution levels and the diversity of ownership of our capital stock.
With respect to our business operations, increases in existing interest rates, in general, may over time cause: (1) the value of our mortgage loan and MBS portfolio to further decline; (2) coupons on our ARM and hybrid ARM mortgage loans and MBS to reset, although on a delayed basis, to higher interest rates; (3) impact adversely our ability to securitize, re-securitize or sell our assets on attractive terms; (4) reduce the ability or desire of borrowers to refinance their loans; (5) mortgage related assets may become more illiquid during periods of interest rate volatility; (6) difficulties refinancing our securitizations and increases in the costs of our repurchase facility financings; (7) increase our financing costs as we seek to renew or replace borrowing facilities; and (8) to the extent we enter into interest rate swap agreements as part of our hedging strategy, the value of these agreements to increase.
Increases in interest rates, in general, may over time cause: (1) the value of our mortgage loan and MBS portfolio to further decline; (2) coupons on our ARM and Hybrid ARM mortgage loans and MBS to reset, although on a delayed basis, to higher interest rates; (3) impact adversely our ability to securitize, re-securitize or sell our assets on attractive terms; (4) reduce the ability or desire of borrowers to refinance their loans; (5) mortgage related assets may become more illiquid during periods of interest rate volatility; (6) difficulties refinancing our securitizations and increases in the costs of our repurchase facility financings; (7) increase our financing costs as we seek to renew or replace borrowing facilities; and (8) to the extent we enter into interest rate swap agreements as part of our hedging strategy, the value of these agreements to increase.
We believe that we are organized in conformity with the requirements for qualification as a REIT under the Code, and that our current intended manner of operation enables us to meet the requirements for taxation as a REIT for U.S. federal income tax purposes.
We believe that we are organized in conformity with the requirements for qualification as a REIT under the. Internal Revenue Code, and that our current intended manner of operation enables us to meet the requirements for taxation as a REIT for U.S. federal income tax purposes.
The debt securities and beneficial interests we carry on our consolidated balance sheets are issued by securitization trusts formed by these joint ventures, which are VIEs, that we have sponsored but which we do not consolidate since we have determined we are not the primary beneficiary.
The RMBS and beneficial interests we carry on our consolidated balance sheets are primarily issued by securitization trusts formed by these joint ventures, which are VIEs, that we have sponsored but which we do not consolidate since we have determined we are not the primary beneficiary.
As of December 31, 2023, we held 1,035,785 shares of treasury stock consisting of 148,834 shares received through distributions of our shares previously held by our Manager, 361,912 shares received through our Servicer and 525,039 shares acquired through open market purchases.
As of December 31, 2024, we held 1,035,785 shares of treasury stock consisting of 148,834 shares received through distributions of our shares of Common Stock previously held by our Former Manager, 361,912 shares received through our Servicer and 525,039 shares acquired through open market purchases.
From time to time, we may invest with third parties and acquire interests in loans and other real estate assets through investments in joint ventures using special purpose entities that can result in investments AFS, investments held-to-maturity and investments in beneficial interests, which are included on our consolidated balance sheet.
From time to time, we may invest with third parties and acquire interests in loans and other real estate assets through investments in joint ventures using special purpose entities that can result in investments AFS, investments HTM and investments in beneficial interests, which are included on our consolidated balance sheets.
In 2014, we formed Great Ajax Funding LLC, a wholly owned subsidiary of the Operating Partnership, to act as the depositor of mortgage loans into securitization trusts and to hold the subordinated securities issued by such trusts and any additional trusts we may form for additional secured borrowings.
Great Ajax Funding LLC is a wholly-owned subsidiary of the Operating Partnership formed to act as the depositor of mortgage loans into securitization trusts and to hold the subordinated securities issued by such trusts and any additional trusts the Company may form for additional secured borrowings.
Conversely, decreases in interest rates, in general, may over time cause: (a) prepayments on our mortgage loan and MBS portfolio to increase, thereby accelerating the accretion of our purchase discounts; (b) the value of our mortgage loan and MBS portfolio to increase; (c) coupons on our ARM and hybrid ARM mortgage loans and MBS to reset, although on a delayed basis, to lower interest rates; (d) the interest expense associated with our borrowings to decrease; and (e) to the extent we enter into interest rate swap agreements as part of our hedging strategy, the value of these agreements to decrease.
Conversely, decreases in interest rates, in general, may over time cause: (1) prepayments on our mortgage loan and MBS portfolio to increase, thereby accelerating the accretion of our purchase discounts; (2) the value of our mortgage loan and MBS portfolio to increase; (3) coupons on our ARM and Hybrid ARM mortgage loans and MBS to reset, although on a delayed basis, to lower interest rates; (4) the interest expense associated with our borrowings to decrease; and (5) to the extent we enter into interest rate swap agreements as part of our hedging strategy, the value of these agreements to decrease.
(3) Amounts that have been deferred in connection with a loan modification on which interest does not accrue. These amounts generally become payable at the time of maturity. (4) As of the reporting date. (5) UPB as of December 31, 2023 and 2022, divided by market value of collateral and weighted by the UPB of the loan.
(2) Represents amounts that have been deferred in connection with a loan modification on which interest does not accrue. These amounts generally become payable at the time of maturity. (3) UPB as of December 31, 2024 and 2023, divided by market value of collateral and weighted by the UPB of the loan.
For the year ended December 31, 2023, our investing cash inflows of $172.8 million were driven by proceeds from principal payments on and payoffs of our mortgage loan portfolio of $85.7 million and principal and interest collections on our securities of $79.5 million and refinancing and sale of our debt securities and beneficial interests of $61.7 million, partially offset by the purchase of securities of $74.3 million, acquisitions of mortgage loans of $14.4 million and a $0.7 million investment in our Servicer.
For the year ended December 31, 2023, our investing cash inflows of $172.8 million were driven by payoffs of our mortgage loan portfolio of $85.7 million, proceeds from refinancing and sale of debt securities AFS and beneficial interests of $79.5 million, sales of RMBS of $61.7 million, and principal and interest collections on our securities HTM of $29.8 million, partially offset by the purchase of debt securities and beneficial interests of $74.3 million and acquisitions of mortgage loans of $14.4 million.
The standard describes three levels of inputs that may be used to measure fair value: • Level 1 — Quoted prices in active markets for identical assets or liabilities. • Level 2 — Observable inputs other than Level 1 prices, such as quoted prices for similar assets and liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. • Level 3 — Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
The standard describes three levels of inputs that may be used to measure fair value: • Level 1 — Quoted prices in active markets for identical assets or liabilities. • Level 2 — Observable inputs other than Level 1 prices, such as quoted prices for similar assets and liabilities; quoted prices in markets that are less active or not active for identical or similar assets or liabilities; or other inputs that are observable, such as interest rates, yield curves, volatilities, prepayment rates, loss severities, credit risks and default rates or can be corroborated by observable market data for substantially the full term of the assets or liabilities. • Level 3 — Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
Liquidity and Capital Resources Source and Uses of Cash Our primary sources of cash have consisted of proceeds from our securities offerings, our secured borrowings, repurchase agreements, principal and interest payments on our loan portfolio, principal paydowns on securities, and sales of properties held-for-sale.
Historically, our primary sources of cash have also included proceeds from our securities offerings, our secured borrowings, repurchase agreements, principal and interest payments on our loan portfolio, principal paydowns on securities, and sales of properties held-for-sale.
Depending on market conditions, we expect that our primary financing sources will continue to include secured borrowings, repurchase agreements, and securities offerings in addition to transaction or asset specific funding arrangements and credit facilities (including term loans and revolving facilities).
Depending on market conditions, we expect that our primary financing sources will continue to include secured borrowings, repurchase agreements, and securities offerings in addition to transaction or asset specific funding arrangements and credit facilities (including term loans and revolving facilities). We also may have difficulty accessing the capital markets on favorable terms or at all.
Loss on Joint Venture Refinancing on Beneficial Interests During the year ended December 31, 2023, we recorded a $11.0 million loss on joint venture refinancing on beneficial interests.
Loss on Joint Venture Refinancing on Beneficial Interests During the year ended December 31, 2023, we recorded an $11.0 million loss on the redemption of several of our joint ventures.
Our recognition of interest income is based upon us having a reasonable expectation of the amount and timing of the cash flows expected to be collected. When the timing and amount of cash flows expected to be collected are reasonably estimable, we use these expected cash flows to apply the effective interest method of income recognition.
When the timing and amount of cash flows expected to be collected are reasonably estimable, we use these expected cash flows to apply the effective interest method of income recognition.
Similarly, as of December 31, 2023, the Operating Partnership wholly owned Great Ajax III Depositor LLC, which was formed to act as the depositor into 2021-E, which is a REMIC. We have securitized mortgage loans through these securitization trusts and retained subordinated securities from the secured borrowings.
Similarly, as of December 31, 2024, the Operating Partnership wholly-owned Great Ajax III Depositor LLC, which was formed to act as the depositor for a single joint venture with our partners. We have securitized mortgage loans through these securitization trusts and retained subordinated securities from the secured borrowings.
A pool is accounted for as a single asset with a single composite interest rate and an aggregate expectation of cash flows. We 54 may adjust our loan pools as the underlying risk factors change over time. We have aggregated our mortgage loan portfolio into loan pools based on similar risk factors.
Acquired loans may be aggregated and accounted for as a pool of loans if the loans have common risk characteristics. A pool is accounted for as a single asset with a single composite interest rate and an aggregate expectation of cash flows. We may adjust our loan pools as the underlying risk factors change over time.
While no single factor determines the level of our allowance for credit losses, expected borrower performance and underlying property value are two key drivers that factor into our scenario based cash flow projections.
To the extent actual loan performance differs from management’s expectations, our allowance for credit losses could increase or decrease. While no single factor determines the level of our allowance for credit losses, expected borrower performance and underlying property value are two key drivers that factor into our scenario based cash flow projections.
(8) Loans that have made at least 24 of the last 24 payments, or for which the full dollar amount to cover at least 24 payments has been made in the last 24 months. 66 Table 11: Portfolio Characteristics The following tables present certain characteristics about our mortgage loans by year of origination as of December 31, 2023 and 2022 ($ in thousands): Portfolio at December 31, 2023 Years of Origination (1) After 2008 2006 – 2008 2005 and prior Number of loans 578 2,827 1,618 UPB $ 123,340 $ 616,185 $ 217,650 Percent of mortgage loan portfolio by year of origination 12.9 % 64.4 % 22.7 % Loan Attributes: Weighted average loan age (months) 129.5 203.1 242.2 Weighted average loan-to-value 54.5 % 57.0 % 46.1 % Delinquency Performance: Current 59.0 % 60.9 % 61.5 % 30 days delinquent 9.4 % 12.0 % 11.8 % 60 days delinquent — % — % 0.5 % 90+ days delinquent 21.6 % 20.1 % 20.5 % Foreclosure 10.0 % 7.0 % 5.7 % (1) Includes 262 loans that were classified from Mortgage loans held-for investment, net to Mortgage loans held-for-sale, net with a total UPB of $64.2 million and a carrying value of $64.3 million.
Table 7: Portfolio Characteristics The following tables present certain characteristics about our mortgage loans by year of origination as of December 31, 2024 and 2023, respectively ($ in thousands): Portfolio at December 31, 2024: Years of Origination (1) After 2008 2006 – 2008 2005 and prior Number of loans 304 1,485 836 UPB $ 51,872 $ 300,938 $ 102,083 Percent of mortgage loan portfolio by year of origination 11.4 % 66.2 % 22.4 % Loan Attributes: Weighted average loan age (months) 157.3 215.3 254.3 Weighted average loan-to-value 46.8 % 51.1 % 40.3 % Delinquency Performance: Current 76.7 % 79.7 % 76.9 % 30 days delinquent 7.2 % 10.8 % 10.6 % 60 days delinquent 0.1 % 0.2 % 0.4 % 90+ days delinquent 9.6 % 6.0 % 8.0 % Foreclosure 6.4 % 3.4 % 4.1 % (1) Includes 249 loans that were classified from mortgage loans held-for investment, net to mortgage loans held-for-sale, net with a total UPB of $38.7 million and a carrying value of $27.8 million. 56 Portfolio at December 31, 2023: Years of Origination (1) After 2008 2006 – 2008 2005 and prior Number of loans 578 2,827 1,618 UPB $ 123,340 $ 616,185 $ 217,650 Percent of mortgage loan portfolio by year of origination 12.9 % 64.4 % 22.7 % Loan Attributes: Weighted average loan age (months) 129.5 203.1 242.2 Weighted average loan-to-value 54.5 % 57.0 % 46.1 % Delinquency Performance: Current 59.2 % 61.1 % 61.2 % 30 days delinquent 9.1 % 11.7 % 11.8 % 60 days delinquent 5.8 % 6.5 % 6.8 % 90+ days delinquent 15.9 % 13.7 % 14.5 % Foreclosure 10.0 % 7.0 % 5.7 % (1) Includes 262 loans that were classified from mortgage loans held-for investment, net to mortgage loans held-for-sale, net with a total UPB of $64.2 million and a carrying value of $64.3 million.
Pricing observability is impacted by a number of factors, including the type of asset or liability, whether it is new to the market and not yet established, and the characteristics specific to the transaction. Recent Accounting Pronouncements Refer to the notes to our consolidated financial statements for a description of relevant recent accounting pronouncements.
Pricing observability is impacted by a number of factors, including the type of asset or liability, whether it is new to the market and not yet established, and the characteristics specific to the transaction.
We are not required by our investment guidelines to maintain any specific debt-to-equity ratio, and we believe that the appropriate leverage for the particular assets we hold depends on the credit quality and risk of those assets, as well as the general availability and terms of stable and reliable financing for those assets. 75 Dividends We may declare dividends based on, among other things, our earnings, our financial condition, our working capital needs, new opportunities, and distribution requirements imposed on REITs.
We are not required by our investment guidelines to maintain any specific debt-to-equity ratio, and we believe that the appropriate leverage for the particular assets we hold depends on the credit quality and risk of those assets, as well as the general availability and terms of stable and reliable financing for those assets.
Total original outstanding principal and principal balance retained of the Class B notes is $25.9 million and $6.0 million, respectively. (4) Includes the addition of Class B notes classified as Beneficial Interests on our consolidated balance sheets. Total original outstanding principal and principal balance retained of the Class B notes is $22.1 million and $3.8 million, respectively.
(4) Includes the addition of Class B notes classified as beneficial interests on our consolidated balance sheets. Total original outstanding principal and principal balance retained of the Class B notes is $22.1 million and $3.8 million, respectively. Contractual Obligations For 2024, our contractual obligations include secured borrowings, borrowings under repurchase transactions and our 2027 Notes.
Professional fees are primarily for legal, accounting and tax services. Real estate operating expense consists of the ownership and operating costs of our REO properties, and includes any charges for impairments to the carrying value of these assets, which may be significant. Those expenses may increase due to extended eviction timelines caused by the pandemic.
Loan transaction expense is the cost of performing due diligence on pools of mortgage loans. Professional fees are primarily for legal, accounting and tax services. Real estate operating expense consists of the ownership and operating costs of our REO properties, and includes any charges for impairments to the carrying value of these assets, which may be significant.
Unrealized gains or losses recorded to accumulated other comprehensive income for the transferred securities continue to be reported in accumulated other comprehensive income and are amortized into interest income on a level-yield basis over the remaining life of the securities.
Transfers of securities from AFS to HTM are non-cash transactions and are recorded at fair value and on the date of transfer. Any unrealized gains or losses continue to be reported in accumulated other comprehensive loss and amortized into interest income on a level-yield basis over the remaining life of the securities.
Ownership Issuing Trust/Issue Date Security Total Original Outstanding Principal Coupon Ownership Percent Original Stated or Notional Principal Balance Retained Current Owned Stated or Notional Principal Balance Retained Class B notes due 2060 $ 21,754 5.00 % 10.01 % $ 2,178 $ 2,178 (4) Ajax Mortgage Loan Trust 2020-D/ September 2020 Class A notes due 2060 $ 330,721 2.25 % 10.01 % $ 33,105 $ 3,720 (4) Class B notes due 2060 $ 30,867 5.00 % 10.01 % $ 3,090 $ 3,090 (4) Ajax Mortgage Loan Trust 2021-C/ April 2021 Class A notes due 2061 $ 194,673 2.12 % 5.01 % $ 9,753 $ 4,881 (4) Class B notes due 2061 $ 18,170 3.72 % 31.90 % $ 5,796 $ 5,796 (4) Ajax Mortgage Loan Trust 2021-D/ May 2021 Class A notes due 2060 $ 191,468 2.00 % 6.94 % $ 13,288 $ 7,168 (4) Class B notes due 2060 $ 25,529 4.00 % 20.00 % $ 5,106 $ 5,106 (4) Ajax Mortgage Loan Trust 2021-E/ July 2021 (1) Class A notes due 2060 $ 430,760 1.82 % (2) 10.01 % $ 43,119 $ 31,811 (4) Class M notes due 2060 $ 19,415 2.94 % 10.01 % $ 1,943 $ 1,943 (4) Class B-1 and B-2 notes due 2060 $ 38,313 3.73 % 10.01 % $ 3,835 $ 3,835 (4) Class B-3 notes due 2060 $ 29,253 3.73 % 19.57 % $ 5,725 $ 5,725 (4) Ajax Mortgage Loan Trust 2021-F/ June 2021 Class A notes due 2061 $ 476,082 1.88 % 5.01 % $ 23,852 $ 15,125 (4) Class B notes due 2061 $ 49,463 3.75 % 12.60 % $ 6,232 $ 6,232 (4) Ajax Mortgage Loan Trust 2021-G/ June 2021 Class A notes due 2061 $ 317,573 1.88 % 7.26 % $ 23,056 $ 14,386 (4) Class B notes due 2061 $ 32,995 3.75 % 20.00 % $ 6,599 $ 6,413 (4) 2021-NPL 1/ November 2021 Class B notes due 2051 $ 23,088 4.63 % 16.33 % $ 3,771 $ 3,771 Ajax Mortgage Loan Trust 2022-A/ April 2022 Class A notes due 2061 $ 154,921 3.47 % (2) 6.24 % (3) $ 9,664 $ 7,775 Class M notes due 2061 $ 21,762 3.00 % 23.28 % $ 5,066 $ 5,066 Ajax Mortgage Loan Trust 2022-B/ June 2022 Class A notes due 2062 $ 169,924 3.47 % (2) 5.70 % (3) $ 9,692 $ 7,963 77 Great Ajax Corp.
Ownership Issuing Trust/Issue Date Security Total Original Outstanding Principal Coupon Ownership Percent Original Stated or Notional Principal Balance Retained Current Owned Stated or Notional Principal Balance Retained Ajax Mortgage Loan Trust 2021-C/ April 2021 Class A notes due 2061 $ 194,673 5.12 % 5.01 % $ 9,753 $ 3,739 (4) Class B notes due 2061 18,170 3.72 % 31.90 % 5,796 5,796 (4) Ajax Mortgage Loan Trust 2021-D/ May 2021 Class A notes due 2060 $ 191,468 2.00 % 5.00 % $ 9,573 $ 3,898 (4) Class B notes due 2060 25,529 4.00 % 20.00 % 5,106 5,106 (4) Ajax Mortgage Loan Trust 2021-E/ July 2021 (1) Class A notes due 2060 $ 430,760 1.82 % (2) 5.59 % $ 43,119 $ 16,295 (4) Class M notes due 2060 19,415 2.94 % 10.01 % 1,943 1,943 (4) Class B-1 and B-2 notes due 2060 38,313 3.73 % 10.01 % 3,835 3,835 (4) Class B-3 notes due 2060 29,253 3.73 % 19.57 % 5,725 5,691 (4) Ajax Mortgage Loan Trust 2021-F/ June 2021 Class A notes due 2061 $ 476,082 1.88 % 5.01 % $ 23,852 $ 8,268 (4) Class B notes due 2061 49,463 3.75 % 12.60 % 6,232 6,232 (4) Ajax Mortgage Loan Trust 2021-G/ June 2021 Class A notes due 2061 $ 317,573 1.88 % 5.08 % $ 16,133 $ 8,354 (4) Class B notes due 2061 32,995 3.75 % 20.00 % 6,599 6,413 (4) Ajax Mortgage Loan Trust 2022-A/ April 2022 Class A notes due 2061 $ 154,921 3.47 % (2) 5.00 % (3) $ 7,746 $ 5,003 Class M notes due 2061 21,762 3.00 % 5.89 % 1,282 1,282 61 Rithm Property Trust Inc.
Our financing cash flows are driven primarily by funding used to acquire mortgage loan pools and debt securities. We fund our mortgage loan pools primarily through secured borrowings and repurchase agreements and we fund our debt securities primarily through repurchase agreements.
Our financing cash flows were driven primarily by funding used to acquire mortgage assets, as well as the debt service on our 2024 Notes and our notes payable, net (“2027 Notes”). We fund our mortgage loan pools primarily through secured borrowings and repurchase agreements and we fund our debt securities primarily through repurchase agreements.
Our Portfolio The following table outlines the carrying value of our portfolio of mortgage loan assets and single-family and smaller commercial properties as of December 31, 2023 and 2022 ($ in millions): December 31, 2023 December 31, 2022 Residential RPLs $ 822.1 $ 872.9 Residential NPLs 92.0 105.1 SBC loans 6.2 11.1 Real estate owned properties, net 3.8 6.3 Investments in securities available-for-sale 131.6 257.1 Investments in securities held-to-maturity 59.7 — Investment in beneficial interests 104.2 134.6 Total mortgage related assets $ 1,219.6 $ 1,387.1 We closely monitor the status of our mortgage loans and, through our Servicer, work with our borrowers to improve their payment records.
Our Portfolio The following table outlines the carrying value of our portfolio of mortgage loan assets, investments in securities and REO as of December 31, 2024 and 2023 ($ in millions): December 31, 2024 December 31, 2023 Mortgage loans held-for-investment, net $ 396.1 $ 864.6 Mortgage loans held-for-sale, net 27.8 55.7 CMBS available-for-sale, at fair value 246.6 — RMBS available-for-sale, at fair value 62.2 131.6 Investments in securities, held-to-maturity 46.0 59.7 Investments in beneficial interests, net 89.7 104.2 Other investments, at fair value 29.9 — Real estate owned 4.1 3.8 Total mortgage related assets $ 902.4 $ 1,219.6 We closely monitor the status of our mortgage loans held-for-investment and held-for-sale, as well as the mortgage loans underlying our RMBS and, through our Servicer, work with our borrowers to improve their payment records.
The purchase discount which we expect to recover through eventual repayment of the investment gives rise to an accretable yield. We recognize this accretable yield as interest income on a prospective level yield basis over the life of the investment.
The purchase discount expected to be recovered through eventual repayment of the investment gives rise to an accretable yield. The accretable yield is recognized as interest income on a prospective level yield basis over the life of the investment based on the expected cash flows to be collected.
Discount accretion on beneficial interests was $8.0 million, $10.8 million and $16.0 million during the years ended December 31, 2023, 2022 and 2021, respectively. Interest income and discount accretion on debt securities was $9.5 million, $10.6 million and $11.0 million during the years ended December 31, 2023, 2022 and 2021, respectively.
Interest income on debt securities was $10.5 million and $9.5 million during the years ended December 31, 2024 and 2023, respectively.
Fair Value Fair Value of Financial Instruments — A fair value hierarchy has been established that requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.
Any allowance for credit losses is determined under CECL as discussed in “Allowance for Credit Losses” above. 50 Fair Value Fair Value of financial instruments — A fair value hierarchy has been established that requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.
Ownership Issuing Trust/Issue Date Security Total Original Outstanding Principal Coupon Ownership Percent Original Stated or Notional Principal Balance Retained Current Owned Stated or Notional Principal Balance Retained Class M notes due 2062 $ 17,776 3.00 % 17.18 % $ 3,054 $ 3,054 2022-RPL 1/ October 2022 Class B notes due 2028 $ 29,364 4.25 % 17.50 % $ 5,139 $ 5,139 Ajax Mortgage Loan Trust 2023-A/ February 2023 Class A notes due 2062 $ 163,741 3.46 % (2) 5.89 % (3) $ 9,644 $ 8,851 Class M notes due 2062 $ 10,561 2.50 % 20.00 % $ 2,112 $ 2,112 Class B notes due 2062 $ 20,506 2.50 % 20.00 % $ 4,101 $ 4,101 Ajax Mortgage Loan Trust 2023-B/ July 2023 Class A notes due 2062 $ 91,312 4.25 % 20.00 % $ 18,262 $ 16,545 Class B notes due 2062 $ 8,522 4.25 % 20.00 % $ 1,704 $ 1,704 Ajax Mortgage Loan Trust 2023-C/ July 2023 Class A notes due 2063 $ 147,386 3.45 % (2) 20.00 % (3) $ 29,477 $ 28,038 Class M notes due 2063 $ 25,650 2.50 % 20.00 % $ 5,130 $ 5,130 (1) Ajax Mortgage Loan Trust 2021-E was formed on July 19, 2021 which was subsequent to completing Ajax Mortgage Loan Trust 2021-F and 2021-G.
Ownership Issuing Trust/Issue Date Security Total Original Outstanding Principal Coupon Ownership Percent Original Stated or Notional Principal Balance Retained Current Owned Stated or Notional Principal Balance Retained Ajax Mortgage Loan Trust 2022-B/ June 2022 Class A notes due 2062 $ 169,924 3.47 % (2) 5.99 % (3) $ 9,692 $ 6,914 Class M notes due 2062 17,776 3.00 % 17.18 % 3,054 3,054 Ajax Mortgage Loan Trust 2023-A/ February 2023 Class A notes due 2062 $ 163,741 3.46 % (2) 5.89 % (3) $ 9,644 $ 7,874 Class M notes due 2062 10,561 2.50 % 20.00 % 2,112 2,112 Class B notes due 2062 20,506 2.50 % 20.00 % 4,101 4,101 Ajax Mortgage Loan Trust 2023-B/ July 2023 Class A notes due 2062 $ 91,312 4.25 % 5.00 % $ 4,566 $ 3,250 Class B notes due 2062 8,522 4.25 % 20.00 % 1,704 1,704 Ajax Mortgage Loan Trust 2023-C/ July 2023 Class A notes due 2063 $ 147,386 3.45 % (2) 20.00 % (3) $ 29,477 $ 8,119 Class M notes due 2063 25,650 2.50 % 20.00 % 5,130 5,130 (1) Ajax Mortgage Loan Trust 2021-E made an election to be taxed as a REMIC however the residual class was placed with an unrelated third party.
AJX Mortgage Trust I and AJX Mortgage Trust II are wholly owned subsidiaries of the Operating Partnership formed to hold mortgage loans used as collateral for financings under our repurchase agreements.
AJX Mortgage Trust I and AJX Mortgage Trust II are wholly-owned subsidiaries of the Operating Partnership formed to hold mortgage loans used as collateral for financings under the Company’s repurchase agreements. In addition, the Company, through its Operating Partnership, holds REO properties acquired upon the foreclosure or other settlement of its owned NPLs.
For the year ended December 31, 2023, we had net financing cash outflows of $121.4 million primarily driven by repayments of $134.9 million on repurchase transactions, pay downs of $57.5 million on our secured borrowings and $20.6 million of dividends on our common and preferred stock, partially offset by additional borrowing through repurchase transactions of $64.8 million and common stock offerings of $28.2 million.
For the year ended December 31, 2023, we had net financing cash outflows of $121.4 million primarily driven by net repayments of $70.1 million on repurchase transactions, and pay downs of $57.5 million on secured borrowings.
In accordance with the terms of the agreements, we may offer and sell shares of our common stock at any time and from time to time through the sales agents. Sales of the shares, if any, will be made by means of ordinary brokers’ transactions on the NYSE or otherwise at market prices prevailing at the time of the sale.
Sales of the shares, if any, will be made by means of ordinary brokers’ transactions on the NYSE or otherwise at market prices prevailing at the time of the sale.
As of December 31, 2022, we held 1,031,609 shares of treasury stock consisting of 144,658 shares received through distributions of our shares previously held by our Manager, 361,912 shares received through our Servicer and 525,039 shares acquired through open market purchases.
No shares were repurchased during the years ended December 31, 2024 and 2023. As of December 31, 2024, we held 1,664,365 shares of treasury stock consisting of 777,414 shares received through distributions of our shares of Common Stock previously held by our Former Manager, 361,912 shares received through our Former Servicer and 525,039 shares acquired through open market purchases.
Our primary operating cash inflow is cash interest payments on our mortgage loan pools of $43.5 million, $46.6 million and $47.6 million for the years ended December 31, 2023, 2022 and 2021, respectively. Non-cash interest income accretion on our mortgage loans was $8.1 million, $13.8 million and $19.5 million for the years ended December 31, 2023, 2022 and 2021 respectively.
Comparatively, our operating cash outflows for the year ended December 31, 2023, were $46.5 million. Our primary operating cash inflow is cash interest payments on our mortgage loans of $28.8 million and $43.5 million for the years ended December 31, 2024 and 2023, respectively.
The trust made an election to be taxed as a REMIC however the residual class was placed with an unrelated third party. (2) The trust certificate has no stated principal balance and is tied to the unpaid balance of the underlying mortgage loans. (3) Includes the addition of Class B notes classified as beneficial interests on our consolidated balance sheets.
(2) The trust certificate has no stated principal balance and is tied to the unpaid balance of the underlying mortgage loans. (3) Includes the addition of Class B notes classified as beneficial interests on our consolidated balance sheets. Total original outstanding principal and principal balance retained of the Class B notes is $25.9 million and $6.0 million, respectively.
During the year ended December 31, 2023, we sold 2,621,742 shares of common stock for proceeds, net of issuance costs of $17.2 million under our At the Market program, which we sell, through our agents, shares of common stock with an aggregate offering price of up to $100.0 million.
No preferred stock or warrants were exchanged during year ended December 31, 2023. During year ended December 31, 2024, we did not sell any shares of Common Stock under our At the Market program. Comparatively, during the year ended December 31, 2023, we sold 2,621,742 shares of Common Stock for proceeds, net of issuance costs of $17.2 million.
Mortgage Loans We adopted ASU 2016-13, Financial Instruments - Credit Losses, otherwise known as CECL using the prospective transition approach for PCD assets on January 1, 2020. At the time, $10.2 million of loan discount was reclassified to the allowance for expected credit losses with no net impact on the amortized cost basis of the portfolio.
Allowance for Credit Losses We adopted ASU 2016-13, Financial Instruments - Credit Losses, otherwise known as CECL using the prospective transition approach for PCD assets on January 1, 2020.
We completed the securitization transactions pursuant to Rule 144A under the Securities Act of 1933, as amended (the “Securities Act”), in which we issued notes primarily secured by seasoned, performing and non-performing mortgage loans primarily secured by first liens on one-to-four family residential properties. Currently there is substantial uncertainty in the securitization markets which could limit our access to financing.
The secured borrowings are structured as debt financings and not sales through a real estate mortgage investment conduit (“REMIC”). We completed the securitization transactions pursuant to Rule 144A under the Securities Act, in which we issued notes primarily secured by seasoned, performing and non-performing mortgage loans primarily secured by first liens on one-to-four family residential properties.
Off-Balance Sheet Arrangements Other than our investments in debt securities and beneficial interests issued by joint ventures, which are summarized below by securitization trust, and our equity method investments discussed elsewhere in this report, we do not have any relationships with unconsolidated entities or financial partnerships, such as entities often referred to as structured finance or special purpose entities, which would have been established for the purpose of facilitating off-balance sheet arrangements or other contractually narrow or limited purposes.
Off-Balance Sheet Arrangements Other than our investments in RMBS and beneficial interests issued by joint ventures, our investment in Gaea Real Estate Corp and our investment in our Former Manager, we do not have any relationships with unconsolidated entities or financial partnerships, such as entities often referred to as structured finance or special purpose entities.
For the year ended December 31, 2022, our investing cash inflows of $223.1 million were driven by proceeds from principal payments on and payoffs of our mortgage loan portfolio of $147.3 million and principal and interest collections on our securities of $68.2 million and refinancing and sale of our debt securities and beneficial interests of $147.9 million, partially offset by the purchase of securities of $129.1 million, acquisitions of mortgage loans of $11.4 million and a $6.1 million purchase of additional shares in Gaea.
For the year ended December 31, 2024, our investing cash inflows of $297.3 million were driven by the net proceeds from the sales of our mortgage loans of $384.1 million, net proceeds on sales of our RMBS and CMBS of $65.0 million, proceeds from refinancing and sale of debt securities AFS and beneficial interests of $44.5 million, principal and interest collections on our debt securities HTM of $12.3 million, and principal payments and payoffs of our mortgage loan portfolio of $52.5 million, partially offset by purchases of CMBS of $255.3 million.
Further, we have not guaranteed any obligations of unconsolidated entities nor do we have any commitment or intent to provide funding to any such entities. As such, we are not materially exposed to any market, credit, liquidity or financing risk that could arise if we had engaged in such relationships.
Further, we have not guaranteed any obligations of unconsolidated entities nor do we have any commitment or intent to provide funding to any such entities.
The trust made an election to be taxed as a REMIC however the residual class was placed with an unrelated third party. (2) Weighted average of Class A notes. (3) Weighted average ownership of Class A notes. (4) Total principal includes 5.01% EU risk retention component classified as investments in securities HTM on our consolidated balance sheets.
(2) Weighted average of Class A notes. (3) Weighted average ownership of Class A notes. (4) Total principal includes 5.01% EU risk retention component classified as investments in securities HTM on our consolidated balance sheets. A summary of our investments in beneficial interests issued by joint ventures is presented below ($ in thousands): Rithm Property Trust Inc.
This amortization will offset the effect on interest income of the amortization of the discount resulting from the transfer recorded at fair value. We account for our investments in securities HTM under CECL and carry them at amortized cost.
This amortization offsets the effect on interest income of the amortization of the discount resulting from the transfer recorded at fair value. Investments in Beneficial Interests, Net Investments in beneficial interests are carried at amortized cost net of any allowance for credit losses.
Table 18: Investments in Joint Ventures We form joint ventures with third party institutional accredited investors to purchase mortgage loans and other mortgage related assets.
As such, we are not materially exposed to any market, credit, liquidity or financing risk that could arise if we had engaged in such relationships. 60 Table 10: Investments in Joint Ventures We form joint ventures with third party institutional accredited investors to purchase mortgage loans and other mortgage related assets.
The following table presents summarized financial information for the Guarantors and our Operating Partnership, on a combined basis after eliminating (i) intercompany transactions and balances among the guarantor entities and (ii) equity in earnings from, and any investments in, any subsidiary that is a non-guarantor ($ in thousands): 72 Table 15: Summary of Issuer and Guarantor Financial Statements December 31, 2023 December 31, 2022 Total assets $ 382,962 $ 455,096 Borrowings under repurchase transactions 158,741 206,872 Convertible senior notes and notes payable, net 210,360 210,302 Other liabilities 44,931 46,401 Total liabilities 414,032 463,575 Total equity (deficit) (31,070) (8,479) Total liabilities and equity $ 382,962 $ 455,096 For the year ended December 31, 2023 Total loss on revenue, net $ (17,839) Management fees and loan servicing fees 6,491 Other expenses 13,173 Consolidated loss attributable to the Company (37,503) Less: dividends on preferred stock 2,190 Consolidated net loss attributable to common stockholders $ (39,693) Repurchase Transactions We have two repurchase facilities whereby we, through two wholly owned Delaware trusts (the “Trusts”), acquire pools of mortgage loans, which are then sold by the Trusts, as “Seller” to two separate counterparties, the “buyer” or “buyers.” One facility has a ceiling of $150.0 million and the other $400.0 million at any one time.
Under the indenture governing the 2027 Notes, a subsidiary guarantor’s guarantee will terminate upon: (i) the sale, exchange, disposition or other transfer (including by way of consolidation) of the subsidiary guarantor or the sale or disposition of all or substantially all the assets of the subsidiary guarantor otherwise permitted by the indenture, (ii) satisfaction of the requirements for legal or covenant defeasance or discharge of the 2027 Notes, or (iii) no default or event of default has occurred and is continuing under the indenture. 59 The following table presents summarized financial information for the guarantors and our Operating Partnership, on a combined basis after eliminating (i) intercompany transactions and balances among the guarantor entities and (ii) equity in earnings from, and any investments in, any subsidiary that is a non-guarantor ($ in thousands): Table 9: Summary of Issuer and Guarantor Financial Statements December 31, 2024 December 31, 2023 Total Assets $ 505,465 $ 382,962 Borrowings under repurchase transactions 291,140 158,741 Convertible senior notes and notes payable, net 107,647 210,360 Other liabilities 15,986 44,931 Total liabilities 414,773 414,032 Total equity (deficit) 90,692 (31,070) Total Liabilities and Equity $ 505,465 $ 382,962 Year ended December 31, 2024 December 31, 2023 Total loss on revenue, net $ 20,873 $ (17,839) Management fees and loan servicing fees 22,207 6,491 Other expenses 6,215 13,173 Loss attributable to the Company (7,549) (37,503) Less: dividends on preferred stock 341 2,190 Net loss attributable to common stockholders $ (7,890) $ (39,693) Dividends We may declare dividends based on, among other things, our earnings, our financial condition, our working capital needs, new opportunities, and distribution requirements imposed on REITs.
Financing Activities — Equity Offerings On February 28, 2020, our Board of Directors approved a stock repurchase of up to $25.0 million of our common shares. The amount and timing of any repurchases depends on a number of factors, including but not limited to the price and availability of the common shares, trading volume and general circumstances and market conditions.
The amount and timing of any repurchases depends on a number of factors, including, but not limited to, the price and availability of the Common Stock, the trading volume and general circumstances and market conditions. To date, we have repurchased 525,039 shares of Common Stock for an aggregate purchase price of $5.1 million leaving $19.1 million remaining under the authorization.
To qualify as a REIT under the Code, we generally will need to distribute at least 90% of our taxable income each year (subject to certain adjustments) to our stockholders. This distribution requirement limits our ability to retain earnings and thereby replenish or increase capital to support our activities. 52 Resolution Methodologies .
The declaration of dividends to our stockholders and the amount of such dividends are at the discretion of our Board of Directors. We generally need to distribute at least 90% of our taxable income each year (subject to certain adjustments) to our shareholders to qualify as a REIT under the Internal Revenue Code.
We securitize our whole loan portfolios, primarily as a financing tool, when economically efficient to create long-term, fixed rate, non-recourse financing with moderate leverage, while retaining one or more tranches of the subordinate MBS so created. The secured borrowings are structured as debt financings and not REMIC sales.
Factors That May Affect Our Operating Results Acquisitions — In light certain financial challenges, including the significant losses we have incurred to date and limited sources of financing, we do not expect to be able to acquire significant new commercial mortgage assets in the near future. 47 Financing — We previously securitized our whole loan portfolios, primarily as a financing tool, when economically efficient to create long-term, fixed rate, non-recourse financing with moderate leverage, while retaining one or more tranches of the subordinate MBS so created.
Ownership Issuing Trust/Issue Date Total Original Outstanding Principal Ownership Percent Original Stated or Notional Principal Balance Retained Current Owned Stated or Notional Principal Balance Retained Ajax Mortgage Loan Trust 2018-B/ June 2018 $ 28,447 20.00 % $ 5,689 $ 2,122 Ajax Mortgage Loan Trust 2018-D/ September 2018 $ 20,166 20.00 % $ 4,033 $ 790 Ajax Mortgage Loan Trust 2018-F/ December 2018 $ 43,201 20.00 % $ 8,640 $ 3,641 Ajax Mortgage Loan Trust 2019-E/ September 2019 $ 43,464 20.00 % $ 8,693 $ 2,295 Ajax Mortgage Loan Trust 2019-G/ December 2019 $ 33,941 20.00 % $ 6,788 $ 2,285 Ajax Mortgage Loan Trust 2020-A/ March 2020 $ 59,852 20.00 % $ 11,970 $ 5,297 78 Ajax Mortgage Loan Trust 2020-C/ September 2020 $ 73,964 10.01 % $ 7,404 $ 7,393 Ajax Mortgage Loan Trust 2020-D/ September 2020 $ 79,373 10.01 % $ 7,945 $ 7,934 Ajax Mortgage Loan Trust 2021-C/ April 2021 $ 46,722 31.90 % $ 14,904 $ 14,860 Ajax Mortgage Loan Trust 2021-D/ May 2021 $ 38,293 20.00 % $ 7,659 $ 7,630 Ajax Mortgage Loan Trust 2021-E/ July 2021 (1) $ 518,357 19.57 % $ 101,471 (2) $ 1,271 Ajax Mortgage Loan Trust 2021-F/ June 2021 $ 92,743 12.60 % $ 11,686 $ 11,670 Ajax Mortgage Loan Trust 2021-G/ June 2021 $ 61,864 20.00 % $ 12,373 $ 11,630 2021-NPL 1/ November 2021 $ 52,773 16.33 % $ 8,620 $ 8,575 Ajax Mortgage Loan Trust 2022-A/ April 2022 (3) $ 38,784 23.28 % $ 9,029 $ 8,557 Ajax Mortgage Loan Trust 2022-B/ June 2022 (4) $ 33,125 17.18 % $ 5,691 $ 5,352 2022-RPL 1/ October 2022 $ 55,326 17.50 % $ 9,682 $ 9,308 Ajax Mortgage Loan Trust 2023-A/ February 2023 $ 10,254 20.00 % $ 2,051 $ 1,956 Ajax Mortgage Loan Trust 2023-B/ July 2023 $ 29,274 20.00 % $ 5,855 $ 5,398 Ajax Mortgage Loan Trust 2023-C/ July 2023 $ 30,537 20.00 % $ 6,107 $ 6,009 (1) Ajax Mortgage Loan Trust 2021-E was formed on July 19, 2021 which was subsequent to completing Ajax Mortgage Loan Trust 2021-F and 2021-G.
Ownership Issuing Trust/Issue Date Total Original Outstanding Principal Ownership Percent Original Stated or Notional Principal Balance Retained Current Owned Stated or Notional Principal Balance Retained Ajax Mortgage Loan Trust 2021-G/ June 2021 61,864 20.00 % 12,373 11,630 2021-NPL 1/ November 2021 52,773 16.33 % 8,620 8,574 Ajax Mortgage Loan Trust 2022-A/ April 2022 (3) 38,784 23.28 % 9,029 8,287 Ajax Mortgage Loan Trust 2022-B/ June 2022 (4) 33,125 17.18 % 5,691 5,133 2022-RPL 1/ October 2022 55,326 17.50 % 9,682 9,099 Ajax Mortgage Loan Trust 2023-A/ February 2023 10,254 20.00 % 2,051 1,876 Ajax Mortgage Loan Trust 2023-B/ July 2023 29,274 20.00 % 5,855 5,062 Ajax Mortgage Loan Trust 2023-C/ July 2023 30,537 20.00 % 6,107 5,832 Trusts with no Bonds Outstanding n/a n/a 50,341 15,713 (1) Ajax Mortgage Loan Trust 2021-E was formed on July 19, 2021 and an election to be taxed as a REMIC however the residual class was placed with an unrelated third party.
A summary of our investments in beneficial interests issued by joint ventures is presented below ($ in thousands): Great Ajax Corp.
A summary of our investments in RMBS retained from our joint ventures is presented below ($ in thousands): Rithm Property Trust Inc.
Interest expense, which is subtracted from our Interest income to arrive at Net interest income, consists of the costs to borrow money. Changes in Home Prices .
Interest expense, which is subtracted from our Interest income to arrive at Net interest income, consists of the costs to borrow money. Changes in Market Interest Rates — The FOMC recently cut the federal funds rate by 50 basis points which has had a favorable impact on the cost of funds of our repurchase lines of credit.
Accordingly, if our delinquency estimate is overstated and our valuation estimates are overstated, there could be a negative impact on our allowance for credit losses. Based on our review of the key inputs and our methodology used, we believe our current allowance for credit losses is properly stated at December 31, 2023 and 2022.
Accordingly, if our delinquency estimate is overstated and our valuation estimates are overstated, there could be a negative impact on our allowance for credit losses. Mortgage Loans Our loans are classified as (i) held-for-investment at amortized cost net of the allowance for credit losses or (ii) held-for-sale at lower of cost or market.
Our average daily cash balance during the year ended December 31, 2023 was $50.6 million, a decrease from our average daily cash balance of $60.9 million during the year ended 2022 and a decrease from our average daily cash balance of $99.1 million during the year ended 2021.
Our average cash balance during the year was $68.5 million, an increase of $17.9 million from our average cash balance of $50.6 million during the year ended December 31, 2023. Operating, Investing and Financing Cash Flows Our operating cash inflows for the year ended December 31, 2024, were $0.3 million.
At December 31, 2023, we owned approximately 22.2% of total shares outstanding. We account for our investment in Gaea under the equity method. We elected to be taxed as a REIT for U.S. federal income tax purposes beginning with our taxable year ended December 31, 2014.
These trusts are considered to be variable interest entities (“VIEs”), and we have determined that we are the primary beneficiary of the VIEs. 45 We elected to be taxed as a REIT for U.S. federal income tax purposes beginning with our taxable year ended December 31, 2014.
Portfolio at December 31, 2022 Years of Origination After 2008 2006 – 2008 2005 and prior Number of loans 596 2,998 1,737 UPB $ 129,867 $ 661,477 $ 236,167 Percent of mortgage loan portfolio by year of origination 12.6 % 64.4 % 23.0 % Loan Attributes: Weighted average loan age (months) 119.3 190.9 230.3 Weighted average loan-to-value 55.2 % 59.5 % 48.6 % Delinquency Performance: Current 58.4 % 59.9 % 58.7 % 30 days delinquent 7.6 % 10.2 % 9.1 % 60 days delinquent 0.1 % 0.1 % 0.5 % 90+ days delinquent 27.3 % 24.2 % 26.6 % Foreclosure 6.6 % 5.6 % 5.1 % Table 12: Loans by State The following table identifies our mortgage loans for our top 10 states by number of loans, loan value, collateral value and percentages thereof at December 31, 2023 and 2022 ($ in thousands): December 31, 2023 December 31, 2022 State Count UPB % UPB Collateral Value (1) % of Collateral Value State Count UPB % UPB Collateral Value (1) % of Collateral Value CA 678 $ 216,124 22.6 % $ 508,854 24.0 % CA 704 $ 226,963 22.1 % $ 525,595 24.0 % FL 792 159,018 16.6 % 366,829 17.3 % FL 862 174,303 17.0 % 376,233 17.2 % NY 344 101,946 10.7 % 209,509 9.9 % NY 354 107,425 10.5 % 216,384 9.9 % NJ 274 60,837 6.4 % 115,635 5.5 % NJ 285 64,085 6.2 % 111,284 5.1 % 67 December 31, 2023 December 31, 2022 State Count UPB % UPB Collateral Value (1) % of Collateral Value State Count UPB % UPB Collateral Value (1) % of Collateral Value MD 198 47,391 5.0 % 79,587 3.8 % MD 212 50,034 4.9 % 84,185 3.8 % VA 171 35,359 3.7 % 68,100 3.2 % VA 176 37,361 3.6 % 67,647 3.1 % TX 318 31,445 3.3 % 85,808 4.1 % TX 337 33,903 3.3 % 90,805 4.2 % GA 264 30,719 3.2 % 77,210 3.6 % GA 283 33,157 3.2 % 80,103 3.7 % IL 182 29,826 3.1 % 48,824 2.3 % IL 194 32,297 3.1 % 50,732 2.3 % MA 136 27,266 2.8 % 64,592 3.1 % MA 148 30,086 2.9 % 67,160 3.1 % Other 1,666 217,244 22.6 % 490,909 23.2 % Other 1,776 237,897 23.2 % 516,648 23.6 % Total 5,023 $ 957,175 100.0 % $ 2,115,857 100.0 % Total 5,331 $ 1,027,511 100.0 % $ 2,186,776 100.0 % (1) As of the reporting date.
Table 8: Loans by State The following table identifies our mortgage loans for our top 10 states by number of loans, loan value, collateral value and percentages thereof at December 31, 2024 and 2023 ($ in thousands): December 31, 2024 December 31, 2023 State Count UPB % UPB Collateral Value (1) % of Collateral Value State Count UPB % UPB Collateral Value (1) % of Collateral Value CA 433 127,133 27.9 % $ 325,507 28.0 % CA 678 $ 216,124 22.6 % $ 508,854 24.0 % FL 346 55,550 12.2 % 157,625 13.6 % FL 792 159,018 16.6 % 366,829 17.3 % TX 165 13,487 3.0 % 44,561 3.8 % NY 344 101,946 10.7 % 209,509 9.9 % GA 144 15,227 3.3 % 44,549 3.8 % NJ 274 60,837 6.4 % 115,635 5.5 % NY 144 41,757 9.2 % 101,167 8.7 % MD 198 47,391 5.0 % 79,587 3.8 % NJ 136 27,374 6.0 % 63,381 5.5 % VA 171 35,359 3.7 % 68,100 3.2 % MD 115 25,083 5.5 % 45,794 3.9 % TX 318 31,445 3.3 % 85,808 4.1 % IL 105 16,741 3.7 % 32,072 2.8 % GA 264 30,719 3.2 % 77,210 3.6 % NC 100 11,567 2.5 % 32,913 2.8 % IL 182 29,826 3.1 % 48,824 2.3 % VA 86 17,108 3.8 % 37,916 3.3 % MA 136 27,266 2.8 % 64,592 3.1 % Other 851 103,866 22.9 % 275,188 23.8 % Other 1,666 217,244 22.6 % 490,909 23.2 % 2,625 454,893 100.0 % $ 1,160,673 100.0 % 5,023 $ 957,175 100.0 % $ 2,115,857 100.0 % 57 Liquidity and Capital Resources Source and Uses of Cash During the year ended December 31, 2024, our primary sources of cash have consisted of proceeds from the sale of residential mortgage loans and securities, as well as paydowns and interest income from our investment portfolio.
Our expenses primarily consist of the fees and expenses payable by us under the Management Agreement and the Servicing Agreement. Additionally, our Manager incurs direct, out-of-pocket costs related to managing our business, which are contractually reimbursable by us. Loan transaction expense is the cost of performing due diligence on pools of mortgage loans under consideration for purchase.
Additionally, our Former Manager incurred and our New Manager incurs direct, out-of-pocket costs and expenses related to managing our business, which are contractually reimbursable by us.
For the year ended December 31, 2021, we had net financing cash inflows of $45.7 million due to the borrowings through repurchase transactions of $560.6 million and secured borrowings of $391.0 million, partially offset by repayments of $435.7 million on repurchase transactions, pay downs of $393.0 million on secured borrowings and common and preferred dividends of $28.8 million.
For the year ended December 31, 2024, we had net financing cash outflows of $286.1 million, primarily driven by the redemption of our 2024 Notes of $103.5 million, pay downs of our secured borrowings of $154.7 million and net repayments on our repurchase transactions of $19.2 million.
We also held approximately $52.8 million of cash and cash equivalents, an increase of $5.0 million from our balance of $47.8 million at December 31, 2022, which was a decrease of $36.6 million from our balance of $84.4 million at 2021.
As of December 31, 2024 and 2023, substantially all of our invested capital was in residential mortgage loans, CMBS, RMBS and beneficial interests. We also held approximately $64.3 million of cash and cash equivalents, an increase of $11.4 million from our balance of $52.8 million at December 31, 2023.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations Overview Great Ajax Corp. is a Maryland corporation that is organized and operated in a manner intended to allow us to qualify as a REIT.
(formerly Great Ajax Corp.) is a Maryland corporation that is organized and operated in a manner intended to allow us to qualify as a REIT. Historically, we acquired RPLs and NPLs either directly or in security form through joint ventures with institutional accredited investors.
Critical accounting estimates are important to the presentation of our financial condition and results of operations and require management to make difficult, complex, or subjective judgments and estimates, often regarding matters that are inherently uncertain.
The Company believes that the following discussion addresses the Company’s most critical accounting policies, which are those that are most important to the presentation of the Company’s financial condition and results of operations and require management’s most difficult, subjective and complex judgments. 48 The mortgage and financial sectors operate in a challenging and uncertain economic environment.
Our loan portfolio activity for the years ended December 31, 2023 and 2022 are presented below ($ in thousands): Table 9: Loan Portfolio Activity For the year ended December 31, 2023 2022 Mortgage loans held-for-investment, net Mortgage loans held-for-sale, net Mortgage loans held-for-investment, net Mortgage loans held-for-sale, net Beginning carrying value $ 989,084 $ — $ 1,080,434 $ 29,572 Mortgage loans acquired 14,401 — 11,414 — Accretion recognized 51,325 — 59,971 — Payments received on loans, net (129,230) — (193,951) — Net reclassifications (to)/from mortgage loans held-for-sale, net (64,277) 64,277 29,572 (29,572) Mark to market on loans held-for-sale — (8,559) — — Reclassifications to REO (2,379) — (4,699) — Decrease in net present value of expected credit losses on mortgage loans and lower of cost or market adjustment 5,597 — 6,275 — Other 30 — 68 — Ending carrying value $ 864,551 $ 55,718 $ 989,084 $ — 65 Table 10: Portfolio Composition As of December 31, 2023 and 2022, our portfolios consisted of the following ($ in thousands): December 31, 2023 (1) December 31, 2022 No. of Loans 5,023 No. of Loans 5,331 Total UPB (2) $ 957,175 Total UPB (2) $ 1,027,511 Interest-Bearing Balance $ 875,209 Interest-Bearing Balance $ 939,115 Deferred Balance (3) $ 81,966 Deferred Balance (3) $ 88,396 Market Value of Collateral (4) $ 2,115,857 Market Value of Collateral (4) $ 2,186,776 Current Purchase Price/Total UPB 81.6 % Current Purchase Price/Total UPB 81.7 % Current Purchase Price/Market Value of Collateral 41.5 % Current Purchase Price/Market Value of Collateral 42.2 % Weighted Average Coupon 4.51 % Weighted Average Coupon 4.38 % Weighted Average LTV (5) 54.2 % Weighted Average LTV (5) 56.4 % Weighted Average Remaining Term (months) 288 Weighted Average Remaining Term (months) 293 No. of first liens 4,979 No. of first liens 5,282 No. of second liens 44 No. of second liens 49 RPLs 89.3 % RPLs 88.3 % NPLs 10.0 % NPLs 10.6 % SBC loans 0.7 % SBC loans 1.1 % No. of REO properties held-for-sale 20 No. of REO properties held-for-sale 39 Market Value of REO (6) $ 4,592 Market Value of REO (6) $ 7,437 Carrying value of debt securities and beneficial interests in trusts $ 310,330 Carrying value of debt securities and beneficial interests in trusts $ 417,262 Loans with 12 for 12 payments as an approximate percentage of acquisition UPB (7) 80.4 % Loans with 12 for 12 payments as an approximate percentage of acquisition UPB (7) 79.6 % Loans with 24 for 24 payments as an approximate percentage of acquisition UPB (8) 76.9 % Loans with 24 for 24 payments as an approximate percentage of acquisition UPB (8) 69.8 % (1) Includes 262 loans that were classified from Mortgage loans held-for investment, net to Mortgage loans held-for-sale, net with a total UPB of $64.2 million and a carrying value of $64.3 million.
A breakdown of other expense is provided in the table below ($ in thousands): Table 4: Other Expense Year ended December 31, Variance 2024 2023 Year-over-Year Borrowing related expenses $ 3,223 $ 625 $ 2,598 Employee and service provider share grants 1,408 1,347 61 Insurance 1,326 1,019 307 Taxes and regulatory expense 780 476 304 Directors' fees and grants 691 902 (211) Impairment on real estate owned 605 1,096 (491) Consulting expense 614 218 396 Other expense 984 1,302 (318) Total other expense $ 9,631 $ 6,985 $ 2,646 Mortgage Loan Portfolio Our loan portfolio activity for the years ended December 31, 2024 and 2023, is presented below ($ in thousands): Table 5: Loan Portfolio Activity Year ended December 31, 2024 2023 Mortgage loans held-for-investment, net Mortgage loans held-for-sale, net Mortgage loans held-for-investment, net Mortgage loans held-for-sale, net Beginning carrying value $ 864,551 $ 55,718 $ 989,084 $ — Mortgage loans acquired — — 14,400 — Accretion recognized 31,802 — 51,326 — Payments received on loans, net (67,128) (9,996) (129,230) — Net reclassifications (to)/from mortgage loans held-for-sale, net (428,029) 428,029 (64,277) 64,277 Mark-to-market on loans held-for-sale — (54,537) — (8,559) Reclassifications to REO (1,696) (345) (2,379) — Sale of mortgage loans — (388,590) — — Net change in the allowance for credit losses (1,112) — 5,597 — Other (2,336) (2,491) 30 — Ending carrying value $ 396,052 $ 27,788 $ 864,551 $ 55,718 55 Table 6: Loan Portfolio Composition As of December 31, 2024 and 2023, our loan portfolios consisted of the following ($ in thousands): December 31, 2024 December 31, 2023 No. of Loans 2,625 No. of Loans 5,023 Total UPB (1) $ 454,893 Total UPB (1) $ 957,175 Interest-Bearing Balance $ 413,131 Interest-Bearing Balance $ 875,209 Deferred Balance (2) $ 41,763 Deferred Balance (2) $ 81,966 Market Value of Collateral $ 1,160,673 Market Value of Collateral $ 2,115,857 Current Purchase Price/Total UPB 80.0 % Current Purchase Price/Total UPB 81.6 % Current Purchase Price/Market Value of Collateral 37.4 % Current Purchase Price/Market Value of Collateral 41.5 % Weighted Average Coupon 4.48 % Weighted Average Coupon 4.51 % Weighted Average LTV (3) 48.2 % Weighted Average LTV (3) 54.2 % Weighted Average Remaining Term (months) 270 Weighted Average Remaining Term (months) 288 (1) At December 31, 2024 and 2023, our loan portfolio consists of fixed rate (62.6% of UPB), ARM (7.3% of UPB) and Hybrid ARM (30.1% of UPB); and fixed rate (60.0% of UPB), ARM (6.4% of UPB) and Hybrid ARM (33.6% of UPB), respectively.
Excluded from the aggregate pools are loans that pay in full subsequent to the acquisition closing date but prior to pooling. Any gain or loss on these loans is recognized as interest income in the period the loan pays in full.
We have aggregated our mortgage loan portfolio into loan pools based on similar risk factors. Excluded from the aggregate pools are loans that pay in full subsequent to the acquisition closing date but prior to pooling. Securities HTM and beneficial interests are assessed at the individual security level.
Other Loss/Income Other loss/income increased for the year ended December 31, 2023 by $5.6 million from 2022. The increase in Other loss/income was driven by a $8.6 million mark to market loss on mortgage loans held-for-sale. During the quarter ended December 31, 2023, we began actively marketing a pool of NPLs.
Other Loss/Income Year Ended December 31, 2024 versus Year Ended December 31, 2023 Our other loss increased for the year ended December 31, 2024 versus the prior year, primarily due to losses on the sale of our mortgage loans held-for-sale, partially offset by mark-to-market gains on our CMBS and lower losses on our sale of securities.
During the year ended December 31, 2023, we collected $163.0 million in cash payments and proceeds on our mortgage loans, securities and REO held-for-sale compared to $261.2 million and $318.5 million for the years ended December 31, 2022 and 2021, respectively. 60 The interest income detail for the years ended December 31, 2023, 2022 and 2021 is included in the table below ($ in thousands): Table 2: Interest Income Detail For the year ended December 31, 2023 2022 2021 Accretable yield recognized on RPL, NPL and SBC loans $ 51,326 $ 59,971 $ 66,459 Interest income on debt securities 9,520 10,558 10,963 Accretable yield recognized on beneficial interests 8,036 10,785 15,540 Bank interest income 2,579 703 261 Other interest income 871 565 160 Interest income $ 72,332 $ 82,582 $ 93,383 Net (increase)/decrease in the net present value of expected credit losses (8,137) 8,026 18,223 Interest income after the impact of changes in the net present value of expected credit losses $ 64,195 $ 90,608 $ 111,606 The average carrying balance of our mortgage loan portfolio decreased for the year ended December 31, 2023 versus the prior year of 2022 primarily due to lower acquisition combined with continued paydown of the loans.
The interest income detail and interest expense for the years ended December 31, 2024 and 2023, are presented in the table below ($ in thousands): Table 1: Interest Income Detail & Interest Expense Year ended December 31, Variance 2024 2023 Year-over-Year Accretable yield recognized on loans $ 31,802 $ 51,326 $ (19,524) Interest income on debt securities 12,087 9,520 2,567 Bank interest income 3,610 2,579 1,031 Accretable yield recognized on beneficial interests 5,178 8,036 (2,858) Other interest income 197 871 (674) Interest income $ 52,874 $ 72,332 $ (19,458) Net change in the allowance for credit losses (5,087) (8,137) 3,050 Interest income after the net change in the allowance for credit losses $ 47,787 $ 64,195 $ (16,408) Interest expense $ (43,572) $ (59,286) $ 15,714 The average carrying balance of our mortgage loan portfolio decreased for the year ended December 31, 2024, versus 2023, primarily due to loan sales as we reposition our balance sheet into investments in CMBS.
We elected to treat Gaea as a TRS under the Code for 2018 and elected to treat Gaea as a REIT under the Code in 2019 and thereafter.
The Company elected to treat GA-TRS and GAJX as TRSs under the Internal Revenue Code.
The average carrying balances of our debt securities and beneficial interests decreased for the year ended December 31, 2023 versus the prior year of 2022 as we did not invest in any new joint ventures with newly acquired loans.
Additionally, the average carrying balances of our RMBS and beneficial interests decreased for the year ended December 31, 2024, as compared to 2023 balances, due to paydowns, sales and redemptions, partially offset by investments in CMBS.