Biggest changeThe following table sets forth a reconciliation from GAAP total stockholders’ equity and book value per share of common stock to economic book value and economic book value per share of common stock as of each quarter-end date of 2024 and as of December 31, 2023: 57 December 31, 2024 September 30, 2024 June 30, 2024 March 31, 2024 December 31, 2023 (in thousands except for share and per share data) GAAP total common stockholders’ equity for book value per share of common stock $ 238,967 $ 265,098 $ 255,806 $ 263,324 $ 256,106 Adjustments: Fair value adjustment for securitized debt held at amortized cost 68,784 64,522 73,053 80,599 81,942 Stockholders’ equity including economic book value adjustments $ 307,751 $ 329,620 $ 328,859 $ 343,923 $ 338,048 Number of shares of common stock outstanding at period end 23,500,175 23,511,272 24,998,549 24,965,274 24,965,274 Book value per share of common stock $ 10.17 $ 11.28 $ 10.23 $ 10.55 $ 10.26 Economic book value per share of common stock $ 13.10 $ 14.02 $ 13.16 $ 13.78 $ 13.54 58 Results of Operations Year Ended December 31, 2024, Compared to the Year Ended December 31, 2023 The following table sets forth a summary of our results of operations for the years ended December 31, 2024 and 2023: December 31, 2024 December 31, 2023 (in thousands) INTEREST INCOME, NET Interest income $ 110,427 $ 95,953 Interest expense 73,502 67,052 NET INTEREST INCOME 36,925 28,901 REALIZED AND UNREALIZED GAINS (LOSSES), NET Net realized gain (loss) on mortgage loans, derivative contracts, RMBS, and CMBS (9,228) (37,526) Net unrealized gain (loss) on mortgage loans, debt at fair value option (see Note 3), and derivative contracts 23,761 63,489 TOTAL REALIZED AND UNREALIZED GAINS (LOSSES), NET 14,533 25,963 EXPENSES Operating expenses 6,004 7,474 Operating expenses incurred with affiliate 1,845 2,105 Due diligence and transaction costs 782 310 Stock compensation 2,041 1,689 Securitization costs 3,799 2,484 Management fee incurred with affiliate 4,976 5,842 Total operating expenses 19,447 19,904 INCOME BEFORE INCOME TAXES 32,011 34,960 Income tax expense 3,261 1,246 NET INCOME (LOSS) 28,750 33,714 NET INCOME ALLOCABLE TO COMMON STOCKHOLDERS $ 28,750 $ 33,714 Other comprehensive income 1,500 16,152 TOTAL COMPREHENSIVE INCOME $ 30,250 $ 49,866 59 Net Interest Income The following table sets forth the components of net interest income for the years ended December 31, 2024 and 2023: December 31, 2024 December 31, 2023 (in thousands) Interest income Interest income / expense Average balance Interest income / expense Average balance Residential mortgage loans $ 18,677 $ 271,658 $ 23,951 $ 443,781 Residential mortgage loans in securitization trusts 74,757 1,441,354 54,494 1,128,332 Commercial mortgage loans 345 5,231 541 7,525 RMBS and Majority-Owned Affiliates 12,851 146,829 12,304 175,291 CMBS 1,520 6,276 1,315 6,434 U.S.
Biggest changeThe following table sets forth a reconciliation from GAAP total stockholders’ equity and book value per share of common stock to economic book value and economic book value per share of common stock as of each quarter-end date of 2025 and as of December 31, 2024: December 31, 2025 September 30, 2025 June 30, 2025 March 31, 2025 December 31, 2024 (in thousands except for share and per share data) GAAP total common stockholders’ equity for book value per share of common stock $ 267,523 $ 264,165 $ 246,389 $ 251,480 $ 238,967 Adjustments: Fair value adjustment for securitized debt held at amortized cost 48,789 52,770 61,846 63,593 68,784 Stockholders’ equity including economic book value adjustments $ 316,312 $ 316,935 $ 308,235 $ 315,073 $ 307,751 Number of shares of common stock outstanding at period end 24,914,647 24,914,035 23,765,202 23,500,175 23,500,175 Book value per share of common stock $ 10.74 $ 10.60 $ 10.37 $ 10.70 $ 10.17 Economic book value per share of common stock $ 12.70 $ 12.72 $ 12.97 $ 13.41 $ 13.10 59 Results of Operations Year Ended December 31, 2025, Compared to the Year Ended December 31, 2024 The following table sets forth a summary of our results of operations for the years ended December 31, 2025 and December 31, 2024: December 31, 2025 December 31, 2024 (in thousands) INTEREST INCOME, NET Interest income $ 143,655 $ 110,427 Interest expense 102,555 73,502 NET INTEREST INCOME 41,100 36,925 REALIZED AND UNREALIZED GAINS (LOSSES), NET Net realized gain (loss) on mortgage loans, derivative contracts, RMBS, and CMBS (10,863) (9,228) Net unrealized gain (loss) on trading securities, mortgage loans, portion of debt at fair value option, and derivative contracts 30,758 23,761 TOTAL REALIZED AND UNREALIZED GAINS (LOSSES), NET 19,895 14,533 EXPENSES Operating expenses 5,004 6,786 Operating expenses incurred with affiliate 1,901 1,845 Stock compensation 1,354 2,041 Securitization costs 3,569 3,799 Management fee incurred with affiliate 4,612 4,976 Total operating expenses 16,440 19,447 INCOME (LOSS) BEFORE INCOME TAXES 44,555 32,011 Income tax expense (benefit) 531 3,261 NET INCOME (LOSS) ALLOCABLE TO COMMON STOCKHOLDERS $ 44,024 $ 28,750 Other comprehensive income (loss) 2,161 1,500 TOTAL COMPREHENSIVE INCOME (LOSS) $ 46,185 $ 30,250 60 Net Interest Income The following table sets forth the components of net interest income for the years ended December 31, 2025 and December 31, 2024: December 31, 2025 December 31, 2024 (in thousands) Interest income Interest income / expense Average balance Interest income / expense Average balance Residential mortgage loans $ 20,120 $ 272,486 $ 18,677 $ 271,658 Residential mortgage loans in securitization trusts 105,452 1,879,665 74,757 1,441,354 Commercial mortgage loans 420 5,202 345 5,231 RMBS and Majority-Owned Affiliates 14,623 140,395 12,851 146,829 CMBS 990 5,275 1,520 6,276 U.S.
In addition, the agreement contains events of default (subject to certain materiality thresholds and grace periods), including payment defaults, breaches of covenants and/or certain representations and warranties, cross‑defaults, bankruptcy or insolvency proceedings and other events of default customary for this type of transaction.
In addition, the agreement contains events of default (subject to certain materiality thresholds and grace periods), including payment defaults, breaches of covenants and/or certain representations and warranties, cross‑defaults, bankruptcy or insolvency proceedings and other events of default customary for this type of transaction.
We are the sole member of the Depositor and also own and hold the call rights on the XS tranche of bonds, which is the “controlling class” of the bonds.
We are the sole member of the depositor and also own and hold the call rights on the XS tranche of bonds, which is the “controlling class” of the bonds.
We are the sole member of the Depositor and also own and hold the call rights on the XS tranche of bonds, which is the “controlling class” of the bonds.
We are the sole member of the Depositor and also own and hold the call rights on the XS tranche of bonds, which is the “controlling class” of the bonds.
PriceServe obtains its price quotes from actual sales or quotes for sale of the same or similar securities and/or provides model‑based valuations that consider inputs derived from recent market activity including default rates, conditional prepayment rates, loss severity, expected yield to maturity, baseline discount margin/yield, recovery assumptions, tranche type, collateral coupon, age and loan size, and other inputs specific to each security.
PriceServe obtains its price quotes from actual sales or quotes for sale of the same or similar securities and/or provides model‑based valuations that consider inputs derived from recent market activity including default rates, conditional prepayment rates, loss severity, expected yield to maturity, baseline discount margin/yield, recovery assumptions, tranche type, collateral coupon, age and loan size, and other inputs specific to each security.
Our most restrictive covenants (when covenants are required by any of our three active lenders) included: (1) our minimum tangible net worth must not (i) decline 20% or more in the previous 30 days, 25% or more in the previous 90 days, or 35% or more in the previous year, or (ii) fall below $200.0 million of tangible net worth as of September 30, 2022 plus 50% of any capital contribution made or raised after September 30, 2022; (2) our minimum liquidity must not fall below the greatest of (x) the product of 5% and the aggregate repurchase price as it relates to Global Investment Bank 3 as of such date of determination, (y) $10.0 million and (z) any other amount of liquidity that we have covenanted to maintain in any other note, indenture, loan agreement, guaranty, swap agreement or any other contract, agreement or transaction (including, without limitation, any repurchase agreement, loan and security agreement, or similar credit facility or agreement for borrowed funds); and (3) the maximum ratio of our and our subsidiaries’ total indebtedness to tangible net worth must not be greater than 5:1.
Our most restrictive covenants (when covenants are required by any of our four active lenders) included: (1) our minimum tangible net worth must not (i) decline 20% or more in the previous 30 days, 25% or more in the previous 90 days, or 35% or more in the previous year, or (ii) fall below $200.0 million of tangible net worth as of September 30, 2022 plus 50% of any capital contribution made or raised after September 30, 2022; (2) our minimum liquidity must not fall below the greatest of (x) the product of 5% and the aggregate repurchase price as it relates to Global Investment Bank 3 as of such date of determination, (y) $10.0 million and (z) any other amount of liquidity that we have covenanted to maintain in any other note, indenture, loan agreement, guaranty, swap agreement or any other contract, agreement or transaction (including, without limitation, any repurchase agreement, loan and security agreement, or similar credit facility or agreement for borrowed funds); and (3) the maximum ratio of our and our subsidiaries’ total indebtedness to tangible net worth must not be greater than 5:1.
We believe that these quotes are most reflective of the price that would be achieved if the bonds were sold to an independent third party on the 84 date of the consolidated financial statements. The portion of this liability for which we have elected the fair value option is categorized as Level 2 in the fair value hierarchy.
We believe that these quotes are most reflective of the price that would be achieved if the bonds were sold to an independent third party on the date of the consolidated financial statements. The portion of this liability for which we have elected the fair value option is categorized as Level 2 in the fair value hierarchy.
The spreads are meant to depict the required spread demanded by investors in the current environment. The matrix is segregated by loan structure type (hybrid arm, fixed rate, home equity line of credit, second lien, pay option arm, etc.), delinquency status, and loan to value strata. Significant matrix inputs are analyzed at the loan level.
The spreads are meant to depict the required spread demanded by investors in the current 83 environment. The matrix is segregated by loan structure type (hybrid arm, fixed rate, home equity line of credit, second lien, pay option arm, etc.), delinquency status, and loan to value strata. Significant matrix inputs are analyzed at the loan level.
For the year ended December 31, 2024, gains on our portfolios of residential mortgage loans, TBAs, and interest rate futures were the primary drivers of the total gain, offset by realized and unrealized losses on RMBS and whole pool agency residential mortgage-backed securities (“Whole Pool Agency RMBS”).
Comparatively, for the year ended December 31, 2024, realized and unrealized gains on our portfolios of residential mortgage loans, TBAs, and interest rate futures were the primary drivers of the total gain, offset by realized losses on RMBS and unrealized losses on whole pool agency residential mortgage-backed securities (“Whole Pool Agency RMBS”).
Management considers economic book value to provide investors with a useful supplemental measure to evaluate our financial position as it reflects the impact of fair value changes for our legally held retained bonds, irrespective of the accounting model applied for GAAP reporting purposes.
Management considers economic book value to provide investors with a 58 useful supplemental measure to evaluate our financial position as it reflects the impact of fair value changes for our legally held retained bonds, irrespective of the accounting model applied for GAAP reporting purposes.
We derecognized the mortgage loans sold in AOMT 2024-6 and recorded investments in RMBS and majority-owned affiliates (which is located within “other assets” on our consolidated balance sheet) as of December 31, 2024.
We derecognized the mortgage loans sold in AOMT 2024-6 and recorded investments in RMBS and majority-owned affiliates (which is located within “other assets” on our consolidated balance sheet) as of December 31, 2025.
We derecognized the mortgage loans sold in AOMT 2024-3 and recorded investments in RMBS and majority-owned affiliates (which is located within “other assets” on our consolidated balance sheet) as of December 31, 2024.
We derecognized the mortgage loans sold in AOMT 2024-3 and recorded investments in RMBS and majority-owned affiliates (which is located within “other assets” on our consolidated balance sheet) as of December 31, 2025.
VIEs for which we are not considered to be the primary beneficiary: We perform ongoing reassessments of whether changes in the facts and circumstances regarding our involvement with a VIE causes our consolidation conclusion to change.
VIEs for which we are not considered to be the primary beneficiary: We perform ongoing reassessments of whether changes in the facts and circumstances regarding our involvement with a VIE causes our consolidation conclusion to change. 84
The remedies for such events of default are also customary for this type of transaction 77 and include the acceleration of the principal amount outstanding under the agreement and Multinational Bank 1’s right to liquidate the mortgage loans then subject to the agreement.
The remedies for such events of default are also customary for this type of transaction and include the acceleration of the principal amount outstanding under the agreement and Multinational Bank 1’s right to liquidate the mortgage loans then subject to the agreement.
General Angel Oak Mortgage REIT, Inc. is a real estate finance company focused on acquiring and investing in first lien non-QM loans and other mortgage-related assets in the U.S. mortgage market.
General Angel Oak Mortgage REIT, Inc. is a real estate finance company focused on acquiring and investing in first and second lien non-QM loans and other mortgage-related assets in the U.S. mortgage market.
Our objective is to generate attractive risk-adjusted returns for our stockholders, through cash distributions and capital appreciation, across interest rate and credit cycles. 53 We are externally managed and advised by our Manager, Falcons I, LLC, a registered investment adviser under the Investment Advisers Act of 1940 and an affiliate of Angel Oak Capital, a leading alternative credit manager with market leadership in mortgage credit that includes asset management, lending, and capital markets.
Our objective is to generate attractive risk-adjusted returns for our stockholders, through cash distributions and capital appreciation, across interest rate and credit cycles. 54 We are externally managed and advised by our Manager, Falcons I, LLC, a registered investment adviser under the Investment Advisers Act of 1940 and an affiliate of Angel Oak Capital, a leading alternative credit manager with market leadership in mortgage credit that includes asset management, lending and capital markets.
We have consolidated the AOMT 2024-10 securitization on our consolidated balance sheet, maintaining the residential mortgage loans held in the securitization trust and the related financing obligation thereto on our consolidated balance sheets as of December 31, 2024.
We have consolidated the AOMT 2024-10 securitization on our consolidated balance sheet, maintaining the residential mortgage loans held in the securitization trust and the related financing obligation thereto on our consolidated balance sheets as of December 31, 2025.
We expect to continue to purchase newly originated loans, which should continue to support overall portfolio valuations and securitization execution going forward. 54 Our investment performance Net Interest Margin (“NIM”).
We expect to continue to purchase newly originated loans, which should continue to support overall portfolio valuations and securitization execution going forward. Our investment performance Net Interest Margin (“NIM”).
(2) The whole pool RMBS presented as of December 31, 2024 were purchased from a broker to whom the Company owes approximately $202.0 million, payable upon the settlement date of the trade. See Part II, Item 8, Note 7 — Due to Broker in our audited consolidated financial statements included in this Annual Report on Form 10-K.
(2) The whole pool RMBS presented as of December 31, 2024 were purchased from a broker to whom the Company owed approximately $202.0 million, payable upon the settlement date of the trade. See Part II, Item 8, Note 7 — Due to Broker in our audited consolidated financial statements included in this Annual Report on Form 10-K.
Numbers presented may not sum 100% due to rounding. 68 RMBS We have participated in numerous securitization transactions alongside other Angel Oak entities. In return, we received our pro rata share of bonds from these securitizations, and cash. At times, we were allocated certain risk retention securities as part of these transactions.
Numbers presented may not sum 100% due to rounding. 69 RMBS We have participated in numerous securitization transactions alongside other Angel Oak entities. In return, we received our pro rata share of bonds from these securitizations, and cash. At times, we were allocated certain risk retention securities as part of these transactions.
Additionally, we used the net proceeds from the offering of our senior unsecured notes to repurchase 1,707,922 shares of our common stock owned by Xylem Finance LLC, an affiliate of Davidson Kempner Capital Management LP, for an aggregate repurchase price of approximately 20.0 million.
Additionally, we used the net proceeds from the offering of our 2029 senior notes to repurchase 1,707,922 shares of our common stock owned by Xylem Finance LLC, an affiliate of Davidson Kempner Capital Management LP, for an aggregate repurchase price of approximately $20.0 million.
Cash Availability Cash and cash equivalents Our cash balance as of December 31, 2024 was sufficient to meet our liquidity covenants under our financing facilities and our senior unsecured notes. We believe that we maintain sufficient cash to continue to meet margin calls on our financing facilities, should such margin calls occur.
Cash Availability Cash and cash equivalents Our cash balance as of December 31, 2025 was sufficient to meet our liquidity covenants under our financing facilities and our Senior Unsecured Notes. We believe that we maintain sufficient cash to continue to meet margin calls on our financing facilities, should such margin calls occur.
We have deployed the majority of the net proceeds from the offering of our senior unsecured notes for general corporate purposes, which included the acquisition of non-QM loans and other target assets substantially sourced from our affiliated proprietary mortgage lending platform and other target assets through the secondary market in a manner consistent with our strategy and investment guidelines.
We deployed the majority of the net proceeds from the offering of our 2029 senior notes for general corporate purposes, which included the acquisition of non-QM loans and other target assets substantially sourced from our affiliated proprietary mortgage lending platform and other target assets through the secondary market in a manner consistent with our strategy and investment guidelines.
Our minimum liquidity requirement as of December 31, 2024 was $10.0 million. A description of each loan financing line is set forth as follows: Multinational Bank 1 Loan Financing Facility. On April 13, 2022, we and two of our subsidiaries entered into a master repurchase agreement with a multinational bank (“Multinational Bank 1”).
Our minimum liquidity requirement as of December 31, 2025 was $10.0 million. A description of each loan financing line is set forth as follows: 75 Multinational Bank 1 Loan Financing Facility On April 13, 2022, we and two of our subsidiaries entered into a master repurchase agreement with a multinational bank (“Multinational Bank 1”).
We have consolidated the AOMT 2024-4 securitization on our consolidated balance sheet, maintaining the residential mortgage loans held in the securitization trust and the related financing obligation thereto on our consolidated balance sheets as of December 31, 2024.
We have consolidated the AOMT 2025-4 securitization on our consolidated balance sheet, maintaining the residential mortgage loans held in the securitization trust and the related financing obligation thereto on our consolidated balance sheets as of December 31, 2025.
Numbers presented may not sum to 100% due to rounding. 65 The following charts illustrate additional characteristics of the residential mortgage loans in our portfolio that we owned directly as of December 31, 2023, based on the product profile, borrower profile and geographic location (percentages are based on the aggregate unpaid principal balance of such loans): Characteristics of Our Residential Mortgage Loans as of December 31, 2023: Note: No state in “Other” represents more than a 3% concentration of the residential mortgage loans in our portfolio that we owned directly as of December 31, 2023.
Numbers presented may not sum to 100% due to rounding. 66 The following charts illustrate additional characteristics of the residential mortgage loans in our portfolio that we owned directly as of December 31, 2024, based on the product profile, borrower profile and geographic location (percentages are based on the aggregate unpaid principal balance of such loans): Characteristics of Our Residential Mortgage Loans as of December 31, 2024: Note: No state in “Other” represents more than a 3% concentration of the residential mortgage loans in our portfolio that we owned directly as of December 31, 2024.
The interest rate on any outstanding balance under the master repurchase agreement that the applicable subsidiary is required to pay Multinational Bank 1 is generally in line with other similar agreements that the Company or one or more of its subsidiaries has entered into, where the interest rate is equal to the sum of (1) a pricing spread of 1.75% and (2) the average SOFR for each U.S.
The interest rate on any outstanding balance under the master repurchase agreement that the applicable subsidiary is required to pay Multinational Bank 1 is generally in line with other similar agreements that the Company or one or more of its subsidiaries has entered into, where the interest rate is equal to the sum of (1) a pricing spread from 1.65% to 2.10%, and (2) the average SOFR for each U.S.
The fair value hierarchy is categorized into three broad levels (Levels 1, 2, and 3) based on the inputs as described in Part II, Item 8, Note 10 – Fair Value Measurements .
The fair value hierarchy is categorized into three broad levels (Levels 1, 2, and 3) based on the inputs as described in Part II, Item 8, Note 9 – Fair Value Measurements .
Upon the occurrence of certain events relating to a change of control of us, we must make an offer to repurchase all outstanding senior unsecured notes at a price in cash equal to 101% of the principal amount of the senior unsecured notes, plus accrued and unpaid interest to, but excluding, the repurchase date.
Upon the occurrence of certain events relating to a change of control of the Company, the Company must make an offer to repurchase all outstanding Senior Unsecured Notes at a price in cash equal to 101% of the principal amount of the Senior Unsecured Notes, plus accrued and unpaid interest to, but excluding, the repurchase date.
The decrease is due to the decline in our average Equity (as defined in the Management Agreement) for the year ended December 31, 2024 as compared to the same period in 2023.
The decrease is due to the decline in our average Equity (as defined in the Management Agreement) for the year ended December 31, 2025 as compared to the same period in 2024.
(3) A portion of repurchase debt includes borrowings against retained bonds received from on-balance sheet securitizations (i.e., consolidated VIEs). These bonds, with a fair value of $124.1 million, are not reflected in the consolidated balance sheets, as the Company reflects the assets of the VIE (residential mortgage loans in securitization trusts - at fair value) on its consolidated balance sheets.
(3) A portion of repurchase debt includes borrowings against retained bonds received from on-balance sheet securitizations (i.e., consolidated VIEs). These bonds, with a fair value of $198.9 million, are not reflected in the consolidated balance sheets, as the Company reflects the assets of the VIE (residential mortgage loans in securitization trusts - at fair value) on its consolidated balance sheets.
The following chart illustrates the geographic distribution of the underlying collateral of our residential mortgage loans held in securitization trusts as of December 31, 2024 (percentages are based on the aggregate unpaid principal balance of such loans): Note: No state in “Other” represents more than a 4% concentration of the underlying collateral of our residential mortgage loans held in securitization trusts as of December 31, 2024.
The following chart illustrates the geographic distribution of the underlying collateral of our residential mortgage loans held in securitization trusts as of December 31, 2025 (percentages are based on the aggregate unpaid principal balance of such loans): Note: No state in “Other” represents more than a 3% concentration of the underlying collateral of our residential mortgage loans held in securitization trusts as of December 31, 2025.
On October 24, 2018, two of our subsidiaries entered into a master repurchase agreement with a global investment bank (“Global Investment Bank 3”) for which we serve as guarantor of our subsidiaries’ obligations. Our subsidiaries, are each considered a “Seller” under this agreement.
Global Investment Bank 3 Loan Financing Facility On October 24, 2018, two of our subsidiaries entered into a master repurchase agreement with a global investment bank (“Global Investment Bank 3”) for which we serve as guarantor of our subsidiaries’ obligations. Our subsidiaries, are each considered a “Seller” under this agreement.
Additionally, on July 25, 2024, we closed an underwritten public offering and sale of, and issued, $50 million in aggregate principal amount of our 9.500% Senior Notes due 2029.
Additionally, on July 25, 2024, we closed an underwritten public offering and sale of, and issued, $50 million in aggregate principal amount of our 2029 senior notes.
We will adjust our plans as appropriate in response to changes in our expectations and any potential changes in market conditions. Description of Existing Financing Arrangements As of December 31, 2024, we were a party to three uncommitted loan financing lines for a total borrowing capacity in an aggregate amount of up to $1.1 billion.
We will adjust our plans as appropriate in response to changes in our expectations and any potential changes in market conditions. Description of Existing Financing Arrangements As of December 31, 2025, we were a party to four uncommitted loan financing lines for a total borrowing capacity in an aggregate amount of up to $1.3 billion.
We and our subsidiary are also required to pay certain customary fees to Global Investment Bank 2 and to reimburse Global Investment Bank 2 for certain costs and expenses incurred in connection with its structuring, management and ongoing administration of the agreement. Global Investment Bank 3 Loan Financing Facility.
We and our subsidiary are also required to pay certain customary fees to Global Investment Bank 2 and to reimburse Global Investment Bank 2 for certain costs and expenses incurred in connection with its structuring, management and ongoing administration of the agreement.
(2) The whole pool RMBS presented as of December 31, 2023 were purchased from a broker to whom the Company owed approximately $392 million, payable upon the settlement date of the trade. See Part II, Item 8, Note 7 — Due to Broker in our audited consolidated financial statements included in this Annual Report on Form 10-K.
(2) The whole pool RMBS presented as of December 31, 2025 were purchased from a broker to whom the Company owes approximately $198.2 million, payable upon the settlement date of the trade. See Part II, Item 8, Note 7 — Due to Broker in our audited consolidated financial statements included in this Annual Report on Form 10-K.
(5) The fair value of the first loss pieces presented for AOMT 2023-1, AOMT 2023-5, and AOMT 2023-7 is the total at risk for the Majority-Owned Affiliates. 70 The following table provides certain information with respect to our RMBS portfolio received in AOMT securitization transactions and acquired from other third parties as of December 31, 2024: RMBS Repurchase Debt (1,3) Allocated Capital AOMT Third Party RMBS Total AOMT Third Party RMBS Total AOMT Third Party RMBS Total (in thousands) Mezzanine $ 12,735 $ — $ 12,735 $ 5,440 $ — $ 5,440 $ 7,295 $ — $ 7,295 Subordinate 73,548 — 73,548 19,829 — 19,829 53,719 — $ 53,719 Interest only / excess 12,508 — 12,508 — — — 12,508 — $ 12,508 Whole pool (2) — 201,452 201,452 — — — — 201,452 $ 201,452 Retained RMBS in VIEs (3) — — — 25,286 — 25,286 (25,286) — $ (25,286) Subtotal $ 98,791 $ 201,452 $ 300,243 $ 50,555 $ — $ 50,555 $ 48,236 $ 201,452 $ 249,688 Investment in Majority Owned Affiliates $ 20,680 $ — $ 20,680 $ — $ — $ — $ 20,680 $ — $ 20,680 Total $ 119,471 $ 201,452 $ 320,923 $ 50,555 $ — $ 50,555 $ 68,916 $ 201,452 $ 270,368 (1) Repurchase debt includes borrowings against retained bonds received from on-balance sheet securitizations (i.e., consolidated VIEs).
The following table provides certain information with respect to our RMBS portfolio received in AOMT securitization transactions and acquired from other third parties as of December 31, 2024: RMBS Repurchase Debt (1,3) Allocated Capital AOMT Third Party RMBS Total AOMT Third Party RMBS Total AOMT Third Party RMBS Total (in thousands) Mezzanine $ 12,735 $ — $ 12,735 $ 5,440 $ — $ 5,440 $ 7,295 $ — $ 7,295 Subordinate 73,548 — 73,548 19,829 — 19,829 53,719 — $ 53,719 Interest only / excess 12,508 — 12,508 — — — 12,508 — $ 12,508 Whole pool (2) — 201,452 201,452 — — — — 201,452 $ 201,452 Retained RMBS in VIEs (3) — — — 25,286 — 25,286 (25,286) — $ (25,286) Subtotal $ 98,791 $ 201,452 $ 300,243 $ 50,555 $ — $ 50,555 $ 48,236 $ 201,452 $ 249,688 Investment in Majority Owned Affiliates $ 20,680 $ — $ 20,680 $ — $ — $ — $ 20,680 $ — $ 20,680 Total $ 119,471 $ 201,452 $ 320,923 $ 50,555 $ — $ 50,555 $ 68,916 $ 201,452 $ 270,368 72 (1) Repurchase debt includes borrowings against retained bonds received from on-balance sheet securitizations (i.e., consolidated VIEs).
Due to market volatility, some of our cash was restricted, as further described below, by margin maintenance requirements by certain whole loan financing facility counterparties, along with cash collateral held by counterparties for interest rate futures and 82 repurchase obligations. We may also participate in upcoming securitizations either solely or with other Angel Oak entities.
Due to market volatility, some of our cash was restricted, as further described below, by margin maintenance requirements, along with cash collateral held by counterparties for interest rate futures and repurchase obligations. We may also participate in upcoming securitizations either solely or with other Angel Oak entities.
Our counterparties did not require any margin collateral for TBAs as of December 31, 2024. Restricted cash of approximately $2.9 million as of December 31, 2023 was comprised of: $2.5 million in interest rate futures margin collateral; and margin collateral for securities sold under agreements to repurchase of $0.3 million.
Our counterparties did not require any margin collateral for TBAs as of December 31, 2025. Restricted cash of approximately $2.1 million as of December 31, 2024 was comprised of: $0.9 million in interest rate futures margin collateral; and margin collateral for securities sold under agreements to repurchase of $1.2 million.
Our counterparties did not require any margin collateral for TBAs as of December 31, 2023.
Our counterparties did not require any margin collateral for TBAs as of December 31, 2024.
As of December 31, 2024, the advance rates (when required) of our three active lenders ranged from 75% to 92%, depending on the asset type and loan delinquency status.
As of December 31, 2025, the advance rates (when required) of our four active lenders ranged from 75% to 92%, depending on the asset type and loan delinquency status.
We also have the ability to leverage currently unleveraged securities or whole loan assets, if we deem those actions advisable. Restricted Cash Restricted cash of approximately $2.1 million as of December 31, 2024 was comprised of: $0.8 million in interest rate futures margin collateral; and margin collateral for securities sold under agreements to repurchase of $1.2 million.
We also have the ability to leverage currently unleveraged securities or whole loan assets, if we deem those actions advisable. Restricted Cash Restricted cash of approximately $3.7 million as of December 31, 2025 was comprised of: $2.5 million in interest rate futures margin collateral; and margin collateral for securities sold under agreements to repurchase of $1.2 million.
Interest expense increased for the year ended December 31, 2024 as compared to 2023 due to a higher average balance in our non-recourse securitization obligation, collateralized by residential mortgage loans in securitization trusts as well as our senior unsecured notes issued in July 2024.
Interest expense increased for the year ended December 31, 2025 as compared to December 31, 2024 due to a higher average balance in our non-recourse securitization obligation, collateralized by residential mortgage loans in securitization trusts as well as our 2030 senior notes issued in May 2025.
We and our subsidiaries are also required to pay certain customary fees to Multinational Bank 1 and to reimburse Multinational Bank 1 for certain costs and expenses incurred in connection with its structuring, management, and ongoing administration of the master repurchase agreement. Global Investment Bank 2 Loan Financing Facility.
We and our subsidiaries are also required to pay certain customary fees to Multinational Bank 1 and to reimburse Multinational Bank 1 for certain costs and expenses incurred in connection with its structuring, management, and ongoing administration of the master repurchase agreement.
For information on the fees that are payable to our Manager under the Management Agreement, see Part II, Item 8, Note 12 – Related Party Transactions in our audited consolidated financial statements included in this Annual Report on Form 10-K. Distributable Earnings were approximately $7.0 million and $(28.1) million for the years ended December 31, 2024 and 2023, respectively.
For information on the fees that are payable to our Manager under the Management Agreement, see Part II, Item 8, Note 11 – Related Party Transactions in our audited consolidated financial statements included in this Annual Report on Form 10-K. 57 Distributable Earnings were approximately $14.6 million and $7.0 million for the years ended December 31, 2025 and December 31, 2024, respectively.
In June 2024, we and other affiliated entities participated in a securitization transaction of a pool of residential mortgage loans, approximately 62% of which were mortgage loans originated by our affiliated mortgage origination companies, secured primarily by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2024-6 issued approximately $479.6 million in face value of bonds.
In June 2024, we and other affiliated entities participated in a securitization transaction of a pool of residential mortgage loans secured primarily by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2024-6 issued approximately $479.6 million in face value of bonds.
We have consolidated the AOMT 2023-4 securitization on our consolidated balance sheet, maintaining the residential mortgage loans held in the securitization trust and the related financing obligation thereto on our consolidated balance sheets as of December 31, 2024 and December 31, 2023.
We have consolidated the AOMT 2025-10 securitization on our consolidated balance sheet, maintaining the residential mortgage loans held in the securitization trust and the related financing obligation thereto on our consolidated balance sheets as of December 31, 2025.
Whole loans and securitization activity During the year ended December 31, 2024, we purchased $683.7 million of newly-originated non-QM residential mortgage loans, with a weighted average coupon of 7.64%, weighted average LTV of 70.2% and weighted average credit score of 749.
Comparatively, during the year ended December 31, 2024, we purchased $683.7 million of newly-originated non-QM residential mortgage loans, with a weighted average coupon of 7.64%, weighted average CLTV of 70.2% and weighted average credit score of 749.
In April 2024, we were the sole participant in a securitization transaction of a pool of residential mortgage loans, approximately 79% of which were mortgage loans originated by our affiliated mortgage origination companies, secured exclusively by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2024-4 issued approximately $299.8 million in face value of bonds.
In April 2024, we were the sole participant in a securitization transaction of a pool of residential mortgage loans secured exclusively by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2024-4 issued approximately $299.8 million in face value of bonds.
Securitization Transactions In December 2024, we and other affiliated entities participated in a securitization transaction of a pool of residential mortgage loans, approximately 36% of which were mortgage loans originated by our affiliated mortgage origination companies,secured primarily by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2024-13 issued approximately $288.9 million in face value of bonds.
In December 2024, we and other affiliated entities participated in a securitization transaction of a pool of residential mortgage loans secured primarily by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2024-13 issued approximately $288.9 million in face value of bonds.
Numbers presented may not sum to 100% due to rounding. 67 The following table sets forth the information regarding the underlying collateral of our residential mortgage loans held in securitization trusts as of December 31, 2023: ($ in thousands) UPB $1,334,963 Fair Value 1,221,067 Number of loans 3,112 Weighted average loan coupon 4.7% Average loan amount $429 Weighted average LTV at loan origination and deal date 68.0% Weighted average credit score at loan origination and deal date 742 Current 3-month CPR 5.6% Percentage of loans 90+ days delinquent (based on UPB) 1.0% The following chart illustrates the geographic distribution of the underlying collateral of our residential mortgage loans held in securitization trusts as of December 31, 2023 (percentages are based on the aggregate unpaid principal balance of such loans): Note: No state in “Other” represents more than a 4% concentration of the underlying collateral of our residential mortgage loans held in securitization trusts as of December 31, 2023.
Numbers presented may not sum to 100% due to rounding. 68 The following table sets forth the information regarding the underlying collateral of our residential mortgage loans held in securitization trusts as of December 31, 2024: ($ in thousands) UPB $1,781,311 Fair Value $1,696,995 Number of loans 4,183 Weighted average loan coupon 5.6% Average loan amount $427 Weighted average CLTV at loan origination and deal date 67.0% Weighted average credit score at loan origination and deal date 743 Current 3-month CPR 7.4% Percentage of loans 90+ days delinquent (based on UPB) 2.0% The following chart illustrates the geographic distribution of the underlying collateral of our residential mortgage loans held in securitization trusts as of December 31, 2024 (percentages are based on the aggregate unpaid principal balance of such loans): Note: No state in “Other” represents more than a 4% concentration of the underlying collateral of our residential mortgage loans held in securitization trusts as of December 31, 2024.
Numbers presented may not sum to 100% due to rounding 66 Residential Mortgage Loans Held in Securitization Trusts The following table sets forth the information regarding the underlying collateral of our residential mortgage loans held in securitization trusts as of December 31, 2024: ($ in thousands) UPB $1,781,311 Fair Value 1,696,995 Number of loans 4,183 Weighted average loan coupon 5.6% Average loan amount $427 Weighted average LTV at loan origination and deal date 67.0% Weighted average credit score at loan origination and deal date 743 Current 3-month conditional prepayment rate (“CPR”) (1) 7.4% Percentage of loans 90+ days delinquent (based on UPB) 2.0% (1) CPR is a method of expressing the prepayment rate for a mortgage pool that assumes that a constant fraction of the remaining principal is prepaid each month or year.
Numbers presented may not sum to 100% due to rounding 67 Residential Mortgage Loans Held in Securitization Trusts The following table sets forth the information regarding the underlying collateral of our residential mortgage loans held in securitization trusts as of December 31, 2025: ($ in thousands) UPB $2,090,583 Fair Value $2,076,776 Number of loans 4,947 Weighted average loan coupon 6.0% Average loan amount $424 Weighted average CLTV at loan origination and deal date 66.9% Weighted average credit score at loan origination and deal date 747 Current 3-month conditional prepayment rate (“CPR”) (1) 12.6% Percentage of loans 90+ days delinquent (based on UPB) 1.7% (1) CPR is a method of expressing the prepayment rate for a mortgage pool that assumes that a constant fraction of the remaining principal is prepaid each month or year.
Income Taxes During the year ended December 31, 2024, we recorded an income tax expense of approximately $3.3 million based on our income taxes arising from income associated with assets held in our TRS.
Income Taxes During the year ended December 31, 2025 and December 31, 2024 we recorded an income tax expense of approximately $0.5 million and $3.3 million, respectively based on our income associated with assets held in our TRS.
The following table sets forth additional information regarding our portfolio, including the manner in which our equity capital was allocated among investment types, as of December 31, 2024: Fair Value Collateralized Debt Allocated Capital % of Total Capital Portfolio: ($ in thousands) Residential mortgage loans $ 183,064 $ 129,459 $ 53,605 21.0 % Residential mortgage loans in securitization trust 1,696,995 1,593,612 103,383 40.5 % Total whole loan portfolio $ 1,880,059 $ 1,723,071 $ 156,988 61.5 % Investment securities RMBS $ 300,243 $ 50,555 $ 249,688 97.8 % Investment in Majority-Owned Affiliates (1) 20,680 — 20,680 8.1 % Total investment securities $ 320,923 $ 50,555 $ 270,368 105.9 % Total investment portfolio $ 2,200,982 $ 1,773,626 $ 427,356 167.4 % Target assets $ 2,200,982 $ 1,773,626 $ 427,356 167.4 % Cash $ 40,762 $ — $ 40,762 15.9 % Other assets and liabilities (2) (212,801) — (212,801) (83.3) % Total $ 2,028,943 $ 1,773,626 $ 255,317 100.0 % (1) Our Investment in Majority-Owned Affiliates is held at its amortized cost basis.
The following table sets forth additional information regarding our portfolio including the manner in which our equity capital was allocated among investment types, as of December 31, 2024: Fair Value Collateralized Debt Allocated Capital % of Total Capital Portfolio: ($ in thousands) Residential mortgage loans $ 183,064 $ 129,459 $ 53,605 21.0 % Residential mortgage loans in securitization trust 1,696,995 1,593,612 103,383 40.5 % Total whole loan portfolio $ 1,880,059 $ 1,723,071 $ 156,988 61.5 % Investment securities RMBS $ 300,243 $ 50,555 $ 249,688 97.8 % Investment in Majority-Owned Affiliates (1) 20,680 — 20,680 8.1 % Total investment securities $ 320,923 $ 50,555 $ 270,368 105.9 % Total investment portfolio $ 2,200,982 $ 1,773,626 $ 427,356 167.4 % Target assets $ 2,200,982 $ 1,773,626 $ 427,356 167.4 % Cash $ 40,762 $ — $ 40,762 15.9 % Other assets and liabilities (2) (212,801) — (212,801) (83.3) % Total $ 2,028,943 $ 1,773,626 $ 255,317 100.0 % (1) Our Investment in Majority-Owned Affiliates is held at its amortized cost basis (2) Other assets and liabilities presented is calculated as a net liability substantially comprised of $202 million due to broker for our quarter-end purchase of certain Freddie Mac and Fannie Mae-issued Whole Pool Agency RMBS, and excluding the portion of “other assets” which includes our investment in a Majority-Owned Affiliates, which is considered a target asset.
Certain information regarding the mortgage loans underlying our portfolio of RMBS issued in AOMT securitization transactions is set forth below as of December 31, 2024 and 2023 unless otherwise stated: As of December 31, 2024 AOMT 2019 Securitizations AOMT 2020 Securitizations AOMT 2023 Securitizations AOMT 2024 Securitizations ($ in thousands) UPB of loans $286,875 $148,016 $1,093,694 $1,153,975 Number of loans 1053 466 2122 2629 Weighted average loan coupon 7.19 % 5.83 % 5.23 % 5.79 % Average loan amount $272 $318 $515 $439 Weighted average LTV at loan origination and deal date 69 % 74 % 68 % 69 % Weighted average credit score at loan origination and deal date 708 719 732 737 Current 3-month CPR (1) 10.1 % 13.2 % 7.4 % 9.1 % 90+ day delinquency (as a % of UPB) 8.3 % 4.0 % 2.6 % 1.6 % Weighted Average 90+ Delinquency (as a % of Original Balance) 1.3 % 1.3 % 2.5 % 2.1 % Weighted Average LTV of 90+ Delinquent Loans (FHFA HPI Estimate) (2) 47.2 % — % 67.0 % 70.2 % Fair value of first loss piece (3,5,6) $19,226 $23,405 $10,995 $18,650 Investment thickness (4) 21.92 % 20.96 % 7.77 % 9.59 % (1) CPR is a method of expressing the prepayment rate for a mortgage pool that assumes that a constant fraction of the remaining principal is prepaid each month or year.
(5) Represents the average size of the subordinate securities we own as investments in each securitization relative to the average current size of the securitization. 70 December 31, 2024 AOMT 2019 Securitizations AOMT 2020 Securitizations AOMT 2023 Securitizations AOMT 2024 Securitizations ($ in thousands) UPB of loans $286,875 $148,016 $1,093,694 $1,153,975 Number of loans $ 1,053 $ 466 $ 2,122 $ 2,629 Weighted average loan coupon 7.19 % 5.83 % 5.23 % 5.79 % Average loan amount $ 272 $ 318 $ 515 $ 439 Weighted average CLTV at loan origination and deal date 69 % 74 % 68 % 69 % Weighted average credit score at loan origination and deal date 708 719 732 737 Current 3-month CPR (1) 10.1 % 13.2 % 7.4 % 9.1 % 90+ day delinquency (as a % of UPB) 8.3 % 4.0 % 2.6 % 1.6 % Weighted Average 90+ Delinquency (as a % of Original Balance) 1.3 % 1.3 % 2.5 % 2.1 % Weighted Average CLTV of 90+ Delinquent Loans (FHFA HPI Estimate) (2) 47.2 % — % 67.0 % 70.2 % Fair value of first loss piece (3, 4) $ 19,226 $ 23,405 $ 10,995 $ 18,650 Investment thickness (5) 21.92 % 20.96 % 7.77 % 9.59 % (1) CPR is a method of expressing the prepayment rate for a mortgage pool that assumes that a constant fraction of the remaining principal is prepaid each month or year.
(2) Other assets and liabilities presented is calculated as a net liability substantially comprised of $202.0 million due to broker for our quarter-end purchase of certain Freddie Mac and Fannie Mae-issued Whole Pool Agency RMBS, and excluding the portion of “other assets” which includes our investment in Majority-Owned Affiliates, which is considered a target asset.
(2) Other assets and liabilities presented is calculated as a net liability substantially comprised of $198.2 million due to broker for our quarter-end purchase of certain Freddie Mac and Fannie Mae-issued Whole Pool Agency RMBS, and excluding the portion of “other assets” which includes our investment in Majority-Owned Affiliates, which is considered a target asset. 63 As of December 31, 2024, our portfolio consisted of approximately $2.2 billion of residential mortgage loans, RMBS, and other target assets.
Overall, the increase in interest income offset the increase in interest expense and drove the $8.0 million increase to net interest income.
Overall, the increase in interest income offset the increase in interest expense and drove the $4.2 million increase to net interest income.
The table below sets forth a reconciliation of net income allocable to common stockholders, calculated in accordance with GAAP, to Distributable Earnings for the years ended December 31, 2024 and 2023: December 31, 2024 December 31, 2023 ($ in thousands) Net income (loss) allocable to common stockholders $ 28,750 $ 33,714 Adjustments: Net unrealized (gains) losses on trading securities 1,026 (484) Net unrealized (gains) losses on derivatives (2,849) 16,985 Net unrealized (gains) losses on residential loans in securitization trusts and non-recourse securitization obligation (5,313) (15,890) Net unrealized (gains) losses on residential loans (16,598) (64,009) Net unrealized (gains) losses on commercial loans (27) (91) Non-cash equity compensation expense 2,041 1,689 Distributable Earnings $ 7,030 $ (28,086) 56 Distributable Earnings Return on Average Equity Distributable Earnings Return on Average Equity is a non-GAAP measure and is defined as annual or annualized Distributable Earnings divided by average total common stockholders’ equity.
The table below sets forth a reconciliation of net income allocable to common stockholders, calculated in accordance with GAAP, to Distributable Earnings for the years ended December 31, 2025 and December 31, 2024: December 31, 2025 December 31, 2024 ($ in thousands) Net income (loss) allocable to common stockholders $ 44,024 $ 28,750 Adjustments: Net unrealized (gains) losses on trading securities (216) 1,026 Net unrealized (gains) losses on derivatives 1,307 (2,849) Net unrealized (gains) losses on residential loans in securitization trusts and non-recourse securitization obligation (28,578) (5,313) Net unrealized (gains) losses on residential loans (3,271) (16,598) Net unrealized (gains) losses on commercial loans — (27) Non-cash equity compensation expense 1,354 2,041 Distributable Earnings $ 14,620 $ 7,030 Distributable Earnings Return on Average Equity Distributable Earnings Return on Average Equity is a non-GAAP measure and is defined as annual or annualized Distributable Earnings divided by average total common stockholders’ equity.
Net interest income for the years ended December 31, 2024 and 2023 was $36.9 million and $28.9 million, respectively.
Net interest income for the years ended December 31, 2025 and December 31, 2024 was $41.1 million and $36.9 million, respectively.
We may redeem our senior unsecured notes in whole or in part at any time or from time to time at our option on or after July 30, 2026 at a redemption price equal to 100% of the principal amount of our senior unsecured notes to be redeemed, plus accrued and unpaid interest to, but excluding, the redemption date.
(3) The Company may redeem the Senior Unsecured Notes in whole or in part at any time on or after the optional redemption date, at a redemption price equal to 100% of the outstanding principal amount of the Senior Unsecured Notes to be redeemed plus accrued and unpaid interest to, but excluding, the redemption date.
In addition, the amount or timing of our reported earnings may be impacted by technical accounting issues and estimates. 83 Management discusses the ongoing development and selection of the critical accounting policies as set forth below with the Audit Committee of our Board of Directors: Fair Value Measurements We report various investments at fair value, including certain eligible financial instruments elected to be accounted for under the fair value option.
Management discusses the ongoing development and selection of the critical accounting policies as set forth below with the Audit Committee of our Board of Directors: Fair Value Measurements We report various investments at fair value, including certain eligible financial instruments elected to be accounted for under the fair value option.
Expenses Operating Expenses For the years ended December 31, 2024 and 2023, our operating expenses were $6.0 million and $7.5 million, respectively. Our operating expenses decreased compared to the comparative period due to continued cost savings actions such as in-sourcing of key accounting functions, vendor contract negotiations, and a decrease in servicing fees associated with servicing our whole loans portfolios.
Expenses Operating Expenses For the years ended December 31, 2025 and December 31, 2024, our operating expenses were $5.0 million and $6.8 million, respectively. Our operating expenses decreased compared to the comparative period due to continued cost savings actions such as in-sourcing of key accounting functions and vendor contract negotiations.
Total Realized and Unrealized Gains (Losses) The components of total realized and unrealized gains (losses), net for the years ended December 31, 2024 and 2023 are set forth as follows: 60 December 31, 2024 December 31, 2023 (in thousands) Realized and unrealized gain (loss) on residential mortgage loans $ 9,525 $ 26,564 Realized and unrealized gain (loss) on residential loans held in securitization trusts, net of non-recourse securitization obligation 887 13,031 Realized loss on RMBS (2,916) (2,152) Realized and unrealized gain (loss) on Whole Pool Agency RMBS (6,730) (16,458) Realized loss on CMBS (248) (260) Unrealized gain on commercial mortgage loans 28 121 Unrealized appreciation (depreciation) on interest rate futures 1,828 (3,948) Realized and unrealized gain (loss) on TBAs 6,397 3,486 Realized gain on interest rate futures 5,848 5,493 Unrealized loss on U.S.
Total Realized and Unrealized Gains (Losses) The components of total realized and unrealized gains (losses), net for the years ended December 31, 2025 and December 31, 2024 are set forth as follows: 61 December 31, 2025 December 31, 2024 (in thousands) Realized and unrealized gain on residential mortgage loans $ 5,255 $ 9,525 Realized and unrealized gain (loss) on residential loans held in securitization trusts, net of non-recourse securitization obligation 22,458 887 Realized loss on RMBS (2,295) (2,916) Realized and unrealized gain (loss) on Whole Pool Agency RMBS 1,960 (6,730) Realized loss on CMBS (603) (248) Unrealized gain on commercial mortgage loans — 28 Unrealized appreciation (depreciation) on interest rate futures (1,019) 1,828 Realized and unrealized gain (loss) on TBAs (2,166) 6,397 Realized gain (loss) on interest rate futures (3,108) 5,848 Unrealized loss on U.S.
In the transaction, AOMT 2024-10 issued approximately $316.8 million in face value of bonds. We used the proceeds of the securitization transaction to repay outstanding debt of approximately $260.4 million and retained cash of $39.4 million, which was used for new loan purchases and operational purposes.
We used the proceeds of the securitization transaction to repay outstanding debt of approximately $260.4 million and retained cash of $39.4 million, which was used for new loan purchases and operational purposes.
We derecognized the mortgage loans sold in AOMT 2023-7 and recorded an investment in majority-owned affiliates located within “other assets” on our consolidated balance sheet as of December 31, 2024.
We derecognized the mortgage loans sold in AOMT 2024-13 and recorded investments in RMBS and majority-owned affiliates (which is located within “other assets” on our consolidated balance sheet) as of December 31, 2025.
Numbers presented may not sum to 100% due to rounding. 73 The following chart illustrates the geographic diversification of the loans underlying our portfolio of RMBS issued in AOMT securitization transactions as of December 31, 2023 (percentages are based on the aggregate unpaid principal balance of such loans): Geographic Diversification of Loans Underlying Our Portfolio of RMBS Issued in AOMT Securitization Transactions (as of December 31, 2023) No state in “Other” represents more than a 4% concentration of the loans underlying our portfolio of RMBS issued in AOMT securitization transactions as of December 31, 2023.
The following chart illustrates the geographic diversification of the loans underlying our portfolio of RMBS issued in AOMT securitization transactions as of December 31, 2024 (percentages are based on the aggregate unpaid principal balance of such loans): Geographic Diversification of Loans Underlying Our Portfolio of RMBS Issued in AOMT Securitization Transactions (as of December 31, 2024) No state in “Other” represents more than a 3% concentration of the loans underlying our portfolio of RMBS issued in AOMT securitization transactions as of December 31, 2024.
The following table presents the amounts of collateralized borrowings outstanding under repurchase facilities as of the end of each quarter, the average amount of collateralized borrowings outstanding under repurchase facilities during the quarter and the highest balance of any month end during the quarter: Quarter End Quarter End Balance Average Balance in Quarter Highest Month-End Balance in Quarter (in thousands) Q1 2023 442,214 180,165 442,214 Q2 2023 340,701 101,731 340,701 Q3 2023 188,101 87,279 188,101 Q4 2023 193,656 62,536 193,656 Q1 2024 193,493 69,254 193,493 Q2 2024 201,051 66,804 201,051 Q3 2024 102,876 57,842 102,876 Q4 2024 50,555 53,412 51,843 We utilize short‑term repurchase facilities on our RMBS portfolio and to finance assets for REIT asset test purposes.
The following table presents the amounts of collateralized borrowings outstanding under repurchase facilities as of the end of each quarter, the average amount of collateralized borrowings outstanding under repurchase facilities during the quarter and the highest balance of any month end during the quarter: Quarter End Quarter End Balance Average Balance in Quarter Highest Month-End Balance in Quarter (in thousands) Q1 2024 193,493 69,254 193,493 Q2 2024 201,051 66,804 201,051 Q3 2024 102,876 57,842 102,876 Q4 2024 50,555 53,412 51,843 Q1 2025 148,467 62,631 148,467 Q2 2025 68,062 71,980 148,467 Q3 2025 54,041 64,557 68,062 Q4 2025 54,041 54,041 54,041 We utilize short‑term repurchase facilities on our RMBS portfolio and to finance assets for REIT asset test purposes.
AOMT 2024-3, AOMT 2024-6, and AOMT 2024-13 were securitization transactions entered into with other Angel Oak affiliates, for which we are not considered to be a "primary beneficiary" of the applicable securitization vehicle.
AOMT 2025-6 and AOMT 2025-HB2 were securitization transactions entered into with other Angel Oak affiliates, for which we are not considered to be a “primary beneficiary”of the applicable securitization vehicle.
Residential Mortgage Loans The following table sets forth additional information on the residential mortgage loans in our portfolio as of December 31, 2024: Portfolio Range Portfolio Weighted Average ($ in thousands) Unpaid principal balance (“UPB”) $75 - $2,995 $537 Interest rate 3.87%-11.88% 7.4% Maturity date 8/8/2039 - 9/26/2064 November 2054 FICO score at loan origination 628-822 752 LTV at loan origination 31.9%-90.0% 71.7% DTI at loan origination 1.94%-50.0% 31.2% Percentage of first lien loans N/A 96.7% Percentage of loans 90+ days delinquent (based on UPB) N/A —% 63 The following table sets forth additional information on the residential mortgage loans in our portfolio as of December 31, 2023: Portfolio Range Portfolio Weighted Average ($ in thousands) UPB $18-$3,410 $492 Interest rate 2.99%-12.50% 6.8% Maturity date 9/27/2048 - 11/27/2063 December 2053 FICO score at loan origination 624-825 748 LTV at loan origination 9.0%-90.0% 69.4% DTI at loan origination 1.9%-59.1% 30.9% Percentage of first lien loans N/A 100% Percentage of loans 90+ days delinquent (based on UPB) N/A 0.9% The following charts illustrate the distribution of the credit scores and interest rates by the number of loans in our residential mortgage loan portfolio as of December 31, 2024: The following charts illustrate the distribution of the credit scores and interest rates by the number of loans in our residential mortgage loan portfolio as of December 31, 2023: 64 The following charts illustrate additional characteristics of our residential mortgage loans in our portfolio that we owned directly as of December 31, 2024, based on the product profile, borrower profile and geographic location (percentages are based on the aggregate unpaid principal balance of such loans): Characteristics of Our Residential Mortgage Loans as of December 31, 2024: Note: No state in “Other” represents more than a 3% concentration of the residential mortgage loans in our portfolio that we owned directly as of December 31, 2024.
Residential Mortgage Loans The following table sets forth additional information on the residential mortgage loans in our portfolio as of December 31, 2025: Portfolio Range Portfolio Weighted Average ($ in thousands) Unpaid principal balance (“UPB”) $10 - $3,497 $386 Interest rate 3.87% - 13.41% 7.38% Maturity date 1/26/2040 - 10/19/2065 June 2055 FICO score at loan origination 628 - 850 760 CLTV at loan origination 8.7% - 85.0% 70.5% DTI at loan origination 1.7% - 50.0% 32.4% Percentage of first lien loans N/A 89.1% Percentage of loans 90+ days delinquent (based on UPB) N/A 0.4% The following table sets forth additional information on the residential mortgage loans in our portfolio as of December 31, 2024: 64 Portfolio Range Portfolio Weighted Average ($ in thousands) Unpaid principal balance (“UPB”) $75 - $2,995 $537 Interest rate 3.87% - 11.88% 7.40% Maturity date 8/8/2039 - 9/26/2064 November 2054 FICO score at loan origination 628 - 822 752 CLTV at loan origination 31.9% - 90.0% 71.7% DTI at loan origination 1.94% - 50.0% 31.2% Percentage of first lien loans N/A 96.7% Percentage of loans 90+ days delinquent (based on UPB) N/A —% The following charts illustrate the distribution of the credit scores and interest rates by the number of loans in our residential mortgage loan portfolio as of December 31, 2025: The following charts illustrate the distribution of the credit scores and interest rates by the number of loans in our residential mortgage loan portfolio as of December 31, 2024: 65 The following charts illustrate additional characteristics of our residential mortgage loans in our portfolio that we owned directly as of December 31, 2025, based on the product profile, borrower profile and geographic location (percentages are based on the aggregate unpaid principal balance of such loans): Characteristics of Our Residential Mortgage Loans as of December 31, 2025: Note: No state in “Other” represents more than a 3% concentration of the residential mortgage loans in our portfolio that we owned directly as of December 31, 2025.
Through our relationship with our Manager, we benefit from Angel Oak’s vertically integrated platform and in‑house expertise, providing us with the resources that we believe are necessary to generate attractive risk‑adjusted returns for our stockholders.
Angel Oak Mortgage Lending, an affiliated Angel Oak mortgage origination platform, is a market leader in non‑QM loan production. Through our relationship with our Manager, we benefit from Angel Oak’s vertically integrated platform and in‑house expertise, providing us with the resources that we believe are necessary to generate attractive risk‑adjusted returns for our stockholders.
Operating Expenses Incurred with Affiliate For the years ended December 31, 2024 and 2023, our operating expenses incurred with affiliate were $1.8 million and $2.1 million, respectively. These expenses, which are substantially comprised of payroll reimbursements to our Manager, decreased versus the comparative period due to a rationalization of resources.
Operating Expenses Incurred with Affiliate For the years ended December 31, 2025 and December 31, 2024, our operating expenses incurred with affiliate were $1.9 million and $1.8 million, respectively. These expenses, which are substantially comprised of payroll reimbursements to our Manager, increased slightly versus the comparative period due to standard annual compensation increases.
In March 2024, we and other affiliated entities participated in a securitization transaction of a pool of residential mortgage loans, approximately 60% of which were mortgage loans originated by our affiliated mortgage origination companies, secured primarily by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2024-3 issued approximately $439.6 million in face value of bonds.
In May 2025, we and other affiliated entities participated in a securitization transaction of a pool of residential mortgage loans secured primarily by first liens on one‑to‑four family residential properties. In the transaction, AOMT 2025-6 issued approximately $349.7 million in face value of bonds.
Certain of these portfolio assets are located in states such as Florida and California where natural disasters such as hurricanes, wildfires, and earthquakes may occasionally occur. We require all of our collateral to be adequately insured.
Our Portfolio As of December 31, 2025, our portfolio consisted of approximately $2.7 billion of residential mortgage loans, RMBS, and other target assets. Certain of these portfolio assets are located in states such as Florida and California where natural disasters such as hurricanes, wildfires, and earthquakes may occasionally occur. We require all of our collateral to be adequately insured.
We expect quarter-to-quarter GAAP earnings volatility from our business activities. This volatility can occur for a variety of reasons, particularly changes in the fair values of consolidated assets and liabilities.
We expect quarter-to-quarter GAAP earnings volatility from our business activities. This volatility can occur for a variety of reasons, particularly changes in the fair values of consolidated assets and liabilities. In addition, the amount or timing of our reported earnings may be impacted by technical accounting issues and estimates.
Our proportionate share of 34.42% of the retained bonds and investments in MOAs was approximately $8.7 million, including a retained discount on issuance of approximately $2.7 million. We used the proceeds of the securitization transaction to repay outstanding debt of approximately $63.5 million and retained cash of $10.7 million, which was used for operational purposes.
Our proportionate share of 21.03% of the retained bonds and investments in MOAs was approximately $7.0 million, including a retained discount on issuance of approximately $0.2 million. We used the proceeds of the securitization transaction to repay outstanding debt of approximately $43.4 million and released cash of $12.4 million, which was used for new loan purchases and operational purposes.
ATM Program On August 8, 2024, the Company entered into an At Market Issuance Sales Agreement (the “Sales Agreement”) to sell shares of the Company’s common stock from time to time having an aggregate gross sales price of up to $75 million, through an “at the market” equity offering program (the “ATM Program”).
The unamortized debt issuance costs will be amortized until maturity. 81 ATM Program On August 8, 2024, the Company entered into an At Market Issuance Sales Agreement (the “Sales Agreement”) to sell shares of the Company’s common stock from time to time having an aggregate gross sales price of up to $75.0 million, of which $60.2 million remains available as of December 31, 2025, through an “at the market” equity offering program (the “ATM Program”).
Our proportionate share of 41.21% of the retained bonds and investments in MOAs was approximately $21.8 million, including a retained discount on issuance of approximately $6.8 million. We used the proceeds of the securitization transaction to repay outstanding debt of approximately $190.1 million and retained cash of $15.9 million, which was used for operational purposes.
Our proportionate share of 24.94% of the retained bonds was approximately $8.1 million, including a retained premium on issuance of approximately $2.7 million. We used the proceeds of the securitization transaction to repay outstanding debt of approximately $73.1 million and retained cash of $9.2 million, which was used for operational purposes.
Our interest income for the year ended December 31, 2024 was $110.4 million compared to $96.0 million in the prior year, and our interest expense for the year ended December 31, 2024 was $73.5 million compared to $67.1 million in the prior year.
Our interest income for the year ended December 31, 2025 was $143.7 million compared to $110.4 million in the prior year, and our interest expense for the year ended December 31, 2025 was $102.6 million compared to $73.5 million in the prior year.
Financing cash inflows of $99.0 million for the year ended December 31, 2024 as compared to outflows of $107.7 million for the year ended December 31, 2023 were primarily due funds received from increased securitization activity in the year ended December 31, 2024 compared to the year ended December 31, 2023.
Treasury securities between the comparative periods. 82 Financing cash inflows of $395.7 million for the year ended December 31, 2025 as compared to $99.3 million of inflows for the year ended December 31, 2024 were primarily due funds received from increased securitization activity in the year ended December 31, 2025 compared to the year ended December 31, 2024.