Biggest changeThe tables below summarize the components of our gain (loss) on derivative instruments, net for the years ended December 31, 2024, 2023 and 2022. $ in thousands Year ended December 31, 2024 Derivative not designated as hedging instrument Realized gain (loss) on derivative instruments, net Contractual net interest income (expense) Unrealized gain (loss), net Gain (loss) on derivative instruments, net Interest Rate Swaps (47,581) 161,762 610 114,791 Futures Contracts 58,000 — 3,463 61,463 TBAs 986 — (606) 380 Total 11,405 161,762 3,467 176,634 $ in thousands Year ended December 31, 2023 Derivative not designated as hedging instrument Realized gain (loss) on derivative instruments, net Contractual net interest income (expense) Unrealized gain (loss), net Gain (loss) on derivative instruments, net Interest Rate Swaps (177,628) 239,008 918 62,298 Currency Forward Contracts (18) — — (18) TBAs (1,880) — 1,438 (442) Total (179,526) 239,008 2,356 61,838 $ in thousands Year ended December 31, 2022 Derivative not designated as hedging instrument Realized gain (loss) on derivative instruments, net Contractual net interest income (expense) Unrealized gain (loss), net Gain (loss) on derivative instruments, net Interest Rate Swaps 593,035 86,872 11,426 691,333 Currency Forward Contracts 919 — (271) 648 TBAs (134,488) — 1,514 (132,974) Total 459,466 86,872 12,669 559,007 As of December 31, 2024 and 2023, we held the following interest rate swaps whereby we pay fixed rate interest and receive floating rate interest based upon SOFR. $ in thousands As of December 31, 2024 As of December 31, 2023 Derivative instrument Notional Amount Weighted Average Fixed Pay Rate Weighted Average Floating Receive Rate Weighted Average Years to Maturity Notional Amount Weighted Average Fixed Pay Rate Weighted Average Floating Receive Rate Weighted Average Years to Maturity Interest Rate Swaps 3,265,000 0.97 % 4.49 % 5.3 4,065,000 1.10 % 5.38 % 6.6 During the year ended December 31, 2024, we entered into interest rate swaps with a notional amount of $2.6 billion and terminated or settled existing interest rate swaps with a notional amount of $3.4 billion (December 31, 2023: $3.5 billion of additions and $7.6 billion of terminations or settlements).
Biggest changeTreasury futures contracts 58,000 — 3,463 61,463 TBAs 986 — (606) 380 Total 11,405 161,762 3,467 176,634 $ in thousands Year ended December 31, 2023 Derivative Instruments Realized Gain (Loss) on Derivative Instruments, Net Contractual Net Interest Income (Expense) Unrealized Gain (Loss), Net Gain (Loss) on Derivative Instruments, Net Interest rate swaps (177,628) 239,008 918 62,298 Currency forward contracts (18) — — (18) TBAs (1,880) — 1,438 (442) Total (179,526) 239,008 2,356 61,838 As of December 31, 2025 and 2024, we held the following interest rate swaps whereby we pay fixed interest rates and receive floating interest rates based upon SOFR. $ in thousands As of December 31, 2025 As of December 31, 2024 Derivative instrument Notional Amount Weighted Average Fixed Pay Rate Weighted Average Floating Receive Rate Weighted Average Years to Maturity Notional Amount Weighted Average Fixed Pay Rate Weighted Average Floating Receive Rate Weighted Average Years to Maturity Interest rate swaps 3,820,000 1.34 % 3.87 % 4.6 3,265,000 0.97 % 4.49 % 5.3 We use interest rate swaps to manage our exposure to changing interest rates and add stability to our borrowings costs.
GAAP net income (loss) attributable to common stockholders adjusted for (gain) loss on investments, net; realized (gain) loss on derivative instruments, net; unrealized (gain) loss on derivative instruments, net; TBA dollar roll income; gain on repurchase and retirement of preferred stock; foreign currency (gains) losses, net and amortization of net deferred (gain) loss on de-designated interest rate swaps.
GAAP net income (loss) attributable to common stockholders adjusted for (gain) loss on investments, net; realized (gain) loss on derivative instruments, net; unrealized (gain) loss on derivative instruments, net; TBA dollar roll income; (gain) loss on repurchase and retirement of preferred stock; foreign currency (gains) losses, net and amortization of net deferred (gain) loss on de-designated interest rate swaps.
Because we are a holding company that conducts our business through our Operating Partnership and the Operating Partnership’s wholly-owned or majority-owned subsidiaries, the securities issued by these subsidiaries that are excepted from the definition of “investment company” under 59 Table of Contents Section 3(c)(1) or Section 3(c)(7) of the 1940 Act, together with any other investment securities the Operating Partnership may own, may not have a combined value in excess of 40% of the value of the Operating Partnership’s total assets (exclusive of U.S. government securities and cash items) on an unconsolidated basis, which we refer to as the 40% test.
Because we are a holding company that conducts our business through our Operating Partnership and the Operating Partnership’s wholly-owned or majority-owned subsidiaries, the securities issued by these subsidiaries that are excepted from the definition of “investment company” under Section 3(c)(1) or Section 3(c)(7) of the 1940 Act, together with any other investment securities the Operating Partnership may own, may not have a combined value in excess of 40% of the value of the Operating Partnership’s total assets (exclusive of 59 Table of Contents U.S. government securities and cash items) on an unconsolidated basis, which we refer to as the 40% test.
However, because not all of our peer companies use identical operating performance measures, our presentation of earnings available for distribution may not be comparable to other similarly titled measures used by our peer companies. We exclude the impact of gains and losses when calculating earnings available for distribution because (i) when analyzed in conjunction with our U.S.
However, because not all of our peer companies use identical operating performance measures, our presentation of earnings available for distribution may not be comparable to other similarly titled measures used by our peer companies. We exclude the impact of gains and losses when calculating earnings available for distribution because, when analyzed in conjunction with our U.S.
Prepayment Speeds Our RMBS portfolio is subject to inherent prepayment risk primarily driven by changes in interest rates, which impacts the amount of premium and discount on the purchase of these securities that is recognized into interest income.
Prepayment Speeds Our Agency RMBS portfolio is subject to inherent prepayment risk primarily driven by changes in interest rates, which impacts the amount of premium and discount on the purchase of these securities that is recognized into interest income.
Our primary sources of funds for liquidity consist of the net proceeds from our common and preferred equity offerings, net cash provided by operating activities, proceeds from repurchase agreements and other financing arrangements and future issuances of equity and/or debt securities.
Our primary sources of funds for liquidity consist of the net cash proceeds from our common equity offerings, net cash provided by operating activities, proceeds from repurchase agreements and other financing arrangements and future issuances of equity and/or debt securities.
The haircuts ranged from a low of 3% to a high of 5% for Agency RMBS and Agency CMBS. Declines in the value of our securities portfolio can trigger margin calls by our lenders under our repurchase agreements.
The haircuts ranged from a low of 3% to a high of 5% for Agency RMBS and a low of 4% to a high of 5% for Agency CMBS. Declines in the value of our securities portfolio can trigger margin calls by our lenders under our repurchase agreements.
Liquidity and Capital Resources Liquidity is a measure of our ability to meet potential cash requirements, including ongoing commitments to pay dividends, fund investments, repay borrowings and fund other general business needs.
Liquidity and Capital Resources Liquidity is a measure of our ability to meet potential cash requirements, including ongoing commitments to pay dividends, purchase investments, repay borrowings and fund other general business needs.
Effects of Margin Requirements, Leverage and Credit Spreads Our securities have values that fluctuate according to market conditions and the market value of our securities will decrease as prevailing interest rates or credit spreads increase.
Effects of Margin Requirements, Leverage and Spreads Our securities have values that fluctuate according to market conditions and the market value of our securities will decrease as prevailing interest rates or spreads increase.
We seek to capitalize on the impact of prepayments on our investment portfolio by purchasing specified pools with characteristics that optimize borrower incentive to prepay for both our premium and discount priced investments. The table below shows the specified pool characteristics of our 30 year fixed-rate Agency RMBS holdings as of December 31, 2024 and 2023.
We seek to capitalize on the impact of prepayments on our investment portfolio by purchasing specified pools with characteristics that optimize borrower incentive to prepay for both our premium and discount priced investments. The table below shows the specified pool characteristics of our 30 year fixed-rate Agency RMBS holdings as of December 31, 2025 and 2024.
It is possible that changes in these inputs could change the valuation estimate. Refer to the preceding discussion under “Market Conditions and Impacts” for information on how conditions in 2024 impacted valuations of our Agency securities, which constituted substantially all of our investment portfolio during 2024. Additionally, refer to Item 7A.
It is possible that changes in these inputs could change the valuation estimate. Refer to the preceding discussion under “Market Conditions and Impacts” for information on how conditions in 2025 impacted valuations of our Agency securities, which constituted substantially all of our investment portfolio during 2025. Additionally, refer to Item 7A.
For additional information regarding the characteristics of our dividends, refer to Note 11 – “Stockholders' Equity” of our consolidated financial statements in Part IV, Item 15 of this Report. Unrelated Business Taxable Income We have not engaged in transactions that would result in a portion of our income being treated as unrelated business taxable income.
For additional information regarding the characteristics of our dividends, refer to Note 10 – “Stockholders' Equity” of our consolidated financial statements in Part IV, Item 15 of this Report. Unrelated Business Taxable Income We have not engaged in transactions that would result in a portion of our income being treated as unrelated business taxable income.
“Quantitative and Qualitative Disclosures About Market Risk” for the estimated impact of an instantaneous shift in the yield curve on the market value of our interest rate-sensitive investments. Interest Income Recognition. Interest income on MBS is accrued based on the outstanding principal or notional balance of the securities and their contractual terms.
“Quantitative and Qualitative Disclosures About Market Risk” for the estimated impact of an instantaneous shift in the yield curve on the market value of our interest rate-sensitive instruments. Interest Income Recognition. Interest income on MBS is accrued based on the outstanding principal or notional balance of the securities and their contractual terms.
We use or have used derivatives to manage interest rate and currency exchange risk and as an alternative means of investing in and financing Agency RMBS. We record all derivatives on our consolidated balance sheets at fair value.
We use or have used derivatives to manage interest rate risk and as an alternative means of investing in and financing Agency RMBS. We record all derivatives on our consolidated balance sheets at fair value.
Market Conditions and Impacts Macroeconomic factors that affect our business include inflation, economic growth, employment conditions, interest rates, interest rate volatility, fiscal and monetary policy, financial conditions, spread premiums, residential and commercial real estate prices, credit availability, the health of the banking system, consumer personal income and spending and corporate 39 Table of Contents earnings.
Market Conditions and Impacts Macroeconomic factors that affect our business include inflation, economic growth, employment conditions, public policy, fiscal and monetary policy, interest rates, interest rate volatility, financial conditions, spread premiums, residential and commercial real estate prices, credit availability, the health of the banking system, consumer spending, personal income and 40 Table of Contents corporate earnings.
Refer to Note 10 – “Related Party Transactions” of our consolidated financial statements in Part IV, Item 15 of this Report for a discussion of our relationship with our Manager and a description of how our fees are calculated.
Refer to Note 9 – “Related Party Transactions” of our consolidated financial statements in Part IV, Item 15 of this Report for a discussion of our relationship with our Manager and a description of how our fees are calculated.
We are subject to financial covenants in connection with our lending, derivatives and other agreements we enter into in the normal course of our business. We intend to operate in a manner which complies with all of our financial covenants.
We are subject to financial covenants in connection with our lending, derivatives and other agreements we enter into in the normal course of our business. We intend to operate in a manner that complies with all of our financial covenants.
(2) Economic debt-to-equity ratio is calculated as the ratio of total repurchase agreements and TBAs at implied cost basis ($606,000 as of December 31, 2024; none as of December 31, 2023) to total stockholders' equity.
(2) Economic debt-to-equity ratio is calculated as the ratio of total repurchase agreements and TBAs at implied cost basis (none as of December 31, 2025; $606,000 as of December 31, 2024) to total stockholders' equity.
Other Matters We believe that we satisfied each of the asset tests in Section 856(c)(4) of the Internal Revenue Code of 1986, as amended (the “Code”) at the end of each calendar quarter in 2024.
Other Matters We believe that we satisfied each of the asset tests in Section 856(c)(4) of the Internal Revenue Code of 1986, as amended (the “Code”) at the end of each calendar quarter in 2025.
We also met all REIT requirements regarding the stock ownership and distribution of dividends of our taxable income as of December 31, 2024. Therefore, as of December 31, 2024, we believe that we qualified as a REIT under the Code.
We also met all REIT requirements regarding the stock ownership and distribution of dividends of our taxable income as of December 31, 2025. Therefore, as of December 31, 2025, we believe that we qualified as a REIT under the Code.
“Quantitative and Qualitative Disclosures About Market Risk” for an estimate of the percentage change in our net interest income, including interest paid or received under interest rate swaps, caused by an instantaneous 50 and 100 basis points increase or decrease in interest rates. 45 Table of Contents Accounting for Derivative Financial Instruments.
“Quantitative and Qualitative Disclosures About Market Risk” for an estimate of the percentage change in our net interest income, including interest paid or received under interest rate swaps, caused by an instantaneous 50 and 100 basis points increase or decrease in interest rates. Accounting for Derivative Financial Instruments.
We also believe that our revenue qualifies for the 75% source of income test and for the 95% source of income test rules for the year ended December 31, 2024. Consequently, we believe we met the REIT income and asset test as of December 31, 2024.
We also believe that our revenue qualifies for the 75% source of income test and for the 95% source of income test rules for the year ended December 31, 2025. Consequently, we believe we met the REIT income and asset test as of December 31, 2025.
Our 30 year fixed-rate Agency RMBS holdings as of December 31, 2024 and 2023 consisted of specified pools with coupon distributions as shown in the table below.
Our 30 year fixed-rate Agency RMBS holdings as of December 31, 2025 and 2024 consisted of specified pools with coupon distributions as shown in the table below.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations. The discussion and analysis disclosed herein apply to material changes in our consolidated financial statements for 2024 and 2023.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations. The discussion and analysis disclosed herein apply to material changes in our consolidated financial statements for 2025 and 2024.
The TBA settling in the later month typically prices at a discount to the TBA settling in the earlier month. TBA dollar roll income represents the price differential between the TBA price for current month settlement versus the TBA price for forward month settlement.
The TBA settling in the later month typically prices at a discount to the TBA settling in the earlier month. TBA dollar roll income represents the price differential between the TBA price for current month settlement compared to the TBA price for forward month settlement.
We currently believe that we have sufficient liquidity and capital resources available for the acquisition of additional investments, repayments on borrowings, margin requirements and the payment of cash dividends as required for continued qualification as a REIT. We generally maintain liquidity to pay down borrowings under repurchase agreements to reduce borrowing costs and otherwise efficiently manage our long-term investment capital.
We currently believe that we have sufficient liquidity and capital resources available for the acquisition of additional investments, repayments on borrowings, margin requirements and the payment of cash dividends as required for continued qualification as a REIT. We generally maintain liquidity to pay down borrowings under financing arrangements to reduce borrowing costs and otherwise efficiently manage our long-term investment capital.
Our cost of funds is generally more sensitive to changes in interest rates than the yield on our investment portfolio, which is largely comprised of 30 year fixed-rate Agency RMBS. Gain (Loss) on Investments, net The table below summarizes the components of gain (loss) on investments, net for the years ended December 31, 2024, 2023 and 2022.
Our cost of funds is generally more sensitive to changes in interest rates than the yield on our investment portfolio, which is largely comprised of 30 year fixed-rate Agency RMBS. 49 Table of Contents Gain (Loss) on Investments, net The table below summarizes the components of gain (loss) on investments, net for the years ended December 31, 2025, 2024 and 2023.
We calculate that as of December 31, 2024, we conducted our business so as not to be regulated as an investment company under the 1940 Act.
We calculate that as of December 31, 2025, we conducted our business so as not to be regulated as an investment company under the 1940 Act.
The following discussion should be read in conjunction with our consolidated financial statements and the accompanying notes to our consolidated financial statements, which are included in Part IV, Item 15 of this Report. Overview We are a Maryland corporation primarily focused on investing in, financing and managing mortgage-backed securities (“MBS”) and other mortgage-related assets.
The following discussion should be read in conjunction with our consolidated financial statements and the accompanying notes to our consolidated financial statements, which are included in Part IV, Item 15 of this Report. Overview We are a Maryland corporation primarily focused on investing in, financing and managing MBS and other mortgage-related assets.
“Quantitative and Qualitative Disclosures about Market Risk” for more information relating to interest rate risk and its impact on our operating results. 48 Table of Contents Interest Expense and Cost of Funds The table below presents our average borrowings and cost of funds for the years ended December 31, 2024, 2023 and 2022.
“Quantitative and Qualitative Disclosures about Market Risk” for more information relating to interest rate risk and its impact on our operating results. 48 Table of Contents Interest Expense and Cost of Funds The table below presents information related to our borrowings and cost of funds for the years ended December 31, 2025, 2024 and 2023.
For the year ended December 31, 2024, our general and administrative expenses not covered under our management agreement amounted to $7.2 million (2023: $7.4 million). General and administrative expenses not covered under our management agreement primarily consist of directors and officers insurance, legal costs, accounting, auditing and tax services, filing fees and miscellaneous general and administrative costs.
For the year ended December 31, 2025, our general and administrative expenses not covered under our management agreement amounted to $7.3 million (2024: $7.2 million). General and administrative expenses not covered under our management agreement primarily consist of directors and officers insurance, legal costs, accounting, auditing and tax services, filing fees and miscellaneous general and administrative costs.
Net Interest Income The table below presents the components of net interest income for the years ended December 31, 2024, 2023 and 2022.
Net Interest Income The table below presents the components of net interest income for the years ended December 31, 2025, 2024 and 2023.
In estimating these future cash flows, there are a number of assumptions that are subject to uncertainties and contingencies, including but not limited to the rate and timing of principal payments (prepayments, repurchases, defaults and liquidations), the pass through or coupon rate, and interest rate fluctuations.
In estimating these future cash flows, there are a number of assumptions that are subject to uncertainties and contingencies, including but not limited to the rate and timing of principal payments, the pass through or coupon rate and interest rate fluctuations.
In addition to changes caused by the underlying floating rate index, the amount of contractual net interest income or expense on interest rate swaps that we recognize has changed based on changes in the size and composition of our interest rate swap portfolio.
In addition to changes caused by the underlying floating rate index, the amount of contractual net interest income or expense on interest rate swaps that we recognize has changed based on changes in the size and composition of our interest rate swap portfolio. We also use U.S.
(2) Amount represents the maximum borrowings at month-end during each of the respective periods. (3) Average cost of funds is calculated by dividing annualized interest expense, including amortization of net deferred gain (loss) on de-designated interest rate swaps, by our average borrowings. Total average borrowings increased $96.8 million for the year ended December 31, 2024 compared to 2023.
(2) Amount represents the maximum borrowings at month-end during each of the respective periods. (3) Average cost of funds is calculated by dividing annualized interest expense, including amortization of net deferred gain (loss) on de-designated interest rate swaps, by our average borrowings. Total average borrowings increased $311.9 million for the year ended December 31, 2025 compared to 2024.
The table below presents the components of interest expense for the years ended December 31, 2024, 2023 and 2022.
The table below presents the components of interest expense for the years ended December 31, 2025, 2024 and 2023.
Financing and Other Liabilities We finance the majority of our investment portfolio through repurchase agreements. Repurchase agreements are generally settled on a short-term basis, usually from one to six months, and bear interest at rates that are expected to move in close relationship to SOFR.
Financing and Other Liabilities We finance the majority of our investment portfolio through repurchase agreements. Repurchase agreements are generally settled on a short-term basis, usually from one to six months, and bear interest at rates that are expected to move in close relationship to the secured overnight financing rate (“SOFR”).
For the comparison of 2023 and 2022, see the Management's Discussion and Analysis of Financial Condition and Results of Operations in Part II, Item 7 of our 2023 Annual Report on Form 10-K, filed with the SEC on February 22, 2024.
For the comparison of 2024 and 2023, see the Management's Discussion and Analysis of Financial Condition and Results of Operations in Part II, Item 7 of our 2024 Annual Report on Form 10-K, filed with the SEC on February 20, 2025.
As of December 31, 2024, all of our futures contracts were exchange-traded and all of our interest rate swaps were centrally cleared by a registered clearing organization. Changes in the fair value of our derivatives are recorded in gain (loss) on derivative instruments, net in our consolidated statement of operations.
Treasury futures contracts were exchange-traded, and all of our interest rate swaps were centrally cleared by a registered clearing organization. Changes in the fair value of our derivatives are recorded in gain (loss) on derivative instruments, net in our consolidated statement of operations.
One of the most significant factors impacting our projected cash flows is changes in long-term interest rates. When interest rates fall, prepayments will generally increase and when interest rates rise, prepayments will generally decrease. However, there are a variety of factors that may impact the rate of prepayments on our securities.
One of the most significant factors impacting our interest income recognition is changes in long-term interest rates. When interest rates fall, prepayments will generally increase and when interest rates rise, prepayments will generally decrease. However, there are a variety of factors that may impact the rate of prepayments on our securities.
We include our TBAs at implied cost basis in our measure of leverage because a forward contract to acquire Agency RMBS in the 56 Table of Contents TBA market carries similar risks to Agency RMBS purchased in the cash market and funded with on-balance sheet liabilities.
We include these types of TBAs at implied cost basis in our measure of leverage because a forward contract to acquire Agency RMBS in the TBA market carries similar risks to Agency RMBS purchased in the cash market and funded with on-balance sheet liabilities.
(2) Average earning asset yields for the period were calculated by dividing interest income, including amortization of premiums and discounts, by average earning assets based on the amortized cost of the investments. All yields are annualized. Total average earning assets increased $101.7 million for the year ended December 31, 2024 compared to 2023.
(2) Average earning asset yields for the period were calculated by dividing interest income, including amortization of premiums and discounts, by average earning assets based on the amortized cost of the investments. All yields are annualized. Total average earning assets increased $231.0 million for the year ended December 31, 2025 compared to 2024.
Our cash, cash equivalents and restricted cash change due to normal fluctuations in cash balances related to the timing of principal and interest payments, repayments of debt, and asset purchases and sales. Our operating activities provided net cash of approximately $183.2 million for the year ended December 31, 2024 (2023: $237.8 million).
Our cash, cash equivalents and restricted cash change due to normal fluctuations in cash balances related to the timing of principal and interest payments, repayments of debt, and asset purchases and sales. Our operating activities provided net cash of approximately $157.1 million for the year ended December 31, 2025 (2024: $183.2 million).
There can be no assurance that we will maintain sufficient levels of liquidity to meet any margin calls or increased collateral requirements. If our haircuts increase, our liquidity will proportionately decrease. In addition, if we increase our borrowings, our liquidity will decrease by the amount of additional haircut on the increased level of indebtedness.
There can be no assurance that we will maintain sufficient levels of liquidity to meet margin calls or increased collateral requirements. If our haircuts increase, our liquidity will proportionately decrease. In addition, if we increase our borrowings, our liquidity will decrease by the amount of additional haircut on the increased level of indebtedness. Our interest rate swaps and U.S.
We present an economic debt-to-equity ratio, a non-GAAP financial measure of leverage that considers the impact of the off-balance sheet financing of our investments in TBAs that are accounted for as derivative instruments under U.S. GAAP.
Our debt-to-equity ratio is calculated in accordance with U.S. GAAP and is the ratio of total debt to total stockholders' equity. We present an economic debt-to-equity ratio, a non-GAAP financial measure of leverage that considers the impact of the off-balance sheet financing of our investments in TBAs that are accounted for as derivative instruments under U.S. GAAP.
Refer to Note 2 - “Summary of Significant Accounting Policies” of our consolidated financial statements included in Part IV, Item 15 of this Report for a description of how we determine the fair value of our futures contracts, interest rate swaps and TBAs.
Refer to Note 2 - “Summary of Significant Accounting Policies” of our consolidated financial statements included in Part IV, Item 15 of this Report for a description of how we determine the fair value of our U.S. Treasury futures contracts, interest rate swaps and TBAs. As of December 31, 2025, all of our U.S.
(3) Foreign currency gains (losses), net includes foreign currency transaction gains and losses and the reclassification of currency translation adjustments that were previously recorded in accumulated other comprehensive income and is included in other investment income (loss), net on the consolidated statements of operations. 54 Table of Contents (4) U.S.
(3) Foreign currency gains (losses), net includes foreign currency transaction gains and losses and the reclassification of currency translation adjustments that were previously recorded in accumulated other comprehensive income and is included in other investment income (loss), net on the consolidated statements of operations. (4) U.S. GAAP interest expense on the consolidated statements of operations includes the following components.
Under these agreements, we pledge assets from our investment portfolio as collateral. Additionally, certain counterparties may require us to provide cash collateral in the event the market value of the assets declines to maintain a contractual repurchase agreement collateral ratio.
Exposure to Financial Counterparties We finance a substantial portion of our investment portfolio through repurchase agreements. Under these agreements, we pledge assets from our investment portfolio as collateral. Additionally, certain counterparties may require us to provide additional collateral in the event the market value of the assets declines to maintain a contractual repurchase agreement collateral ratio.
We elected the fair value option for our mortgage-backed securities purchased on or after September 1, 2016, and changes in the valuation of these securities are recorded in other income (loss) in our consolidated statements of operations. In addition, certain gains and losses represent one-time events.
We elected the fair value option for our mortgage-backed securities purchased on or after September 1, 2016, and changes in the valuation of these securities are recorded in other income (loss) in our consolidated statements of operations.
Years Ended December 31, $ in thousands 2024 2023 2022 Realized gain (loss) on derivative instruments, net 11,405 (179,526) 459,466 Unrealized gain (loss) on derivative instruments, net 3,467 2,356 12,669 Contractual net interest income (expense) on interest rate swaps 161,762 239,008 86,872 Gain (loss) on derivative instruments, net 176,634 61,838 559,007 (2) A TBA dollar roll is a series of derivative transactions where TBAs with the same specified issuer, term and coupon but different settlement dates are simultaneously bought and sold.
Years Ended December 31, $ in thousands 2025 2024 2023 Realized gain (loss) on derivative instruments, net (217,176) 11,405 (179,526) Unrealized gain (loss) on derivative instruments, net 6 3,467 2,356 Contractual net interest income (expense) on interest rate swaps 112,244 161,762 239,008 Gain (loss) on derivative instruments, net (104,926) 176,634 61,838 (2) A TBA dollar roll is a series of derivative transactions where TBAs with the same specified issuer, term and coupon but different settlement dates are simultaneously bought and sold.
GAAP, which requires the use of estimates and assumptions that involve the exercise of judgment and use of assumptions as to future uncertainties. Accounting estimates and assumptions discussed in this section are those that we consider to be the most critical to an understanding of our financial statements because they involve significant judgments and uncertainties.
Accounting estimates and assumptions discussed in this section are those that we consider to be the most critical to an understanding of our financial statements because they involve significant judgments and uncertainties.
Our financing activities provided net cash of $326.5 million for the year ended December 31, 2024 (2023: $218.9 million). Our primary source of cash from financing activities during the year ended December 31, 2024 was net proceeds on our repurchase agreements of $435.7 million and proceeds from issuance of common stock of $116.5 million.
Our financing activities provided net cash of $691.3 million for the year ended December 31, 2025 (2024: $326.5 million). Our primary source of cash from financing activities during the year ended December 31, 2025 was net proceeds on our repurchase agreements of $725.3 million (2024: $435.7 million) and proceeds from issuance of common stock of $81.6 million (2024: $116.5 million).
Because we view earnings available for 53 Table of Contents distribution as a consistent measure of our investment portfolio's ability to generate income for distribution to common stockholders, earnings available for distribution is one metric, but not the exclusive metric, that our board of directors uses to determine the amount, if any, and the payment date of dividends on our common stock.
Because we view earnings available for distribution as a consistent measure of our investment portfolio's ability to generate income for distribution to common stockholders, earnings available for distribution is one metric, but not the exclusive metric, that is used to determine the amount, if any, of dividends on our common stock.
Years ended December 31, $ in thousands 2024 2023 2022 Average earning assets (1) 5,208,204 5,106,473 5,137,339 Average earning asset yields (2) 5.50 % 5.44 % 3.79 % (1) Average balances for each period are based on weighted month-end balances.
Years ended December 31, $ in thousands 2025 2024 2023 Average earning assets (1) 5,439,209 5,208,204 5,106,473 Average earning asset yields (2) 5.43 % 5.50 % 5.44 % (1) Average balances for each period are based on weighted month-end balances.
For Agency RMBS where we do not estimate prepayments, premium amortization and discount accretion are not impacted by prepayments until actual prepayments occur. For those securities on which we do estimate prepayments, expected future prepayment speeds are estimated on at least a quarterly basis.
For Agency RMBS where we do not estimate prepayments, premium amortization and discount accretion are not impacted by prepayments until actual prepayments occur. For Agency RMBS purchased at a substantial premium relative to par value, expected future prepayment speeds are estimated on at least a quarterly basis.
Changes in our average earning assets are a factor of our total stockholders' equity and our desired leverage levels. 47 Table of Contents Average earning asset yields increased 6 basis points for the year ended December 31, 2024 compared to 2023.
Changes in our average earning assets are a factor of our total stockholders' equity and our desired leverage levels. Average earning asset yields decreased 7 basis points for the year ended December 31, 2025 compared to 2024.
Years ended December 31, $ in thousands 2024 2023 2022 Total average borrowings (1) 4,637,086 4,540,252 4,495,581 Maximum borrowings during the period (2) 5,184,885 4,987,006 6,636,913 Cost of funds (3) 5.39 % 5.03 % 1.15 % (1) Average borrowings for each period are based on weighted month-end balances.
Years ended December 31, $ in thousands 2025 2024 2023 Total average borrowings (1) 4,948,937 4,637,086 4,540,252 Maximum borrowings during the period (2) 5,619,255 5,184,885 4,987,006 Cost of funds (3) 4.44 % 5.39 % 5.03 % (1) Average borrowings for each period are based on weighted month-end balances.
However, there can be no assurance that we will maintain sufficient levels of liquidity to meet any margin calls. We held cash, cash equivalents and restricted cash of $210.9 million at December 31, 2024 (2023: $198.6 million).
However, there can be no assurance that we will maintain sufficient levels of liquidity to meet margin calls. We held cash, cash equivalents and restricted cash of $166.4 million as of December 31, 2025 (2024: $210.9 million).
Non-GAAP Financial Measures The table below shows the non-GAAP financial measures we use to analyze our operating results and the most directly comparable U.S. GAAP measures. We believe these non-GAAP measures are useful to investors in assessing our performance as discussed further below. Non-GAAP Financial Measure Most Directly Comparable U.S.
GAAP measures. We believe these non-GAAP measures are useful to investors in assessing our performance as discussed further below. Non-GAAP Financial Measure Most Directly Comparable U.S.
Years Ended December 31, $ in thousands 2024 2023 2022 Effective net interest income (1) 198,589 278,303 210,117 TBA dollar roll income 1,366 697 28,843 Equity in earnings (losses) of unconsolidated ventures (193) (1) (407) (Increase) decrease in provision for credit losses (458) (320) — Total expenses (19,019) (19,730) (25,324) Subtotal 180,285 258,949 213,229 Dividends to preferred stockholders (22,011) (23,153) (28,218) Issuance and redemption costs of redeemed preferred stock (3,535) — — Earnings available for distribution 154,739 235,796 185,011 (1) See below for a reconciliation of net interest income to effective net interest income, a non-GAAP measure.
Years Ended December 31, $ in thousands 2025 2024 2023 Effective net interest income (1) 187,666 198,589 278,303 TBA dollar roll income 1,147 1,366 697 Equity in earnings (losses) of unconsolidated ventures — (193) (1) (Increase) decrease in provision for credit losses — (458) (320) Total expenses (18,561) (19,019) (19,730) Subtotal 170,252 180,285 258,949 Dividends to preferred stockholders (13,120) (22,011) (23,153) Issuance and redemption costs of redeemed preferred stock — (3,535) — Earnings available for distribution 157,132 154,739 235,796 (1) See below for a reconciliation of net interest income to effective net interest income, a non-GAAP measure.
Forward-Looking Statements Regarding Liquidity As of December 31, 2024, we held $5.1 billion of Agency securities that are financed by repurchase agreements. We also had approximately $316.0 million of unencumbered investments and unrestricted cash of $73.4 million as of December 31, 2024.
Forward-Looking Statements Regarding Liquidity As of December 31, 2025, we held $5.9 billion of Agency securities that are financed by repurchase agreements. We also had approximately $397.3 million of unencumbered investments and unrestricted cash of $56.0 million as of December 31, 2025.
As of December 31, 2024, our known contractual obligations primarily consist of $4.9 billion of repurchase agreement borrowings with a weighted average remaining maturity of 29 days. We generally intend to refinance the majority of our repurchase agreement borrowings at market rates upon maturity.
As of December 31, 2025, our known contractual obligations primarily consisted of $5.6 billion of repurchase agreement borrowings with a weighted average remaining maturity of 23 days. We generally intend to refinance the majority of our repurchase agreement borrowings at market rates upon maturity.
The cash redemption price for each share of Series B Preferred Stock was $25.00. The excess of the consideration transferred over carrying value was accounted for as a deemed dividend and resulted in a reduction of $3.5 million in net income attributable to common stockholders during the year ended December 31, 2024.
The excess of the consideration transferred over carrying value was accounted for as a deemed dividend and resulted in a reduction of $3.5 million in net income attributable to common stockholders during the year ended December 31, 2024.
Years Ended December 31, $ in thousands 2024 2023 2022 Interest expense on repurchase agreement borrowings 249,719 238,634 71,268 Amortization of net deferred (gain) loss on de-designated interest rate swaps — (10,405) (19,708) Total interest expense 249,719 228,229 51,560 (5) Earnings available for distribution per common share is equal to earnings available for distribution divided by the basic weighted average number of common shares outstanding.
Years Ended December 31, $ in thousands 2025 2024 2023 Interest expense on repurchase agreement borrowings 219,865 249,719 238,634 Amortization of net deferred (gain) loss on de-designated interest rate swaps — — (10,405) Total interest expense 219,865 249,719 228,229 (5) Earnings available for distribution per common share is equal to earnings available for distribution divided by the basic weighted average number of common shares outstanding. 54 Table of Contents The table below shows the components of earnings available for distribution for the following periods.
Net realized losses during the year ended December 31, 2024 primarily reflect sales of 4.0% to 5.0% coupon Agency RMBS with a portion of the proceeds being used to purchase Agency CMBS.
Net realized losses during the year ended December 31, 2025 primarily reflect sales of Agency RMBS during the first quarter as we rotated the portfolio into higher coupons. Net realized losses during the year ended December 31, 2024 primarily reflect sales of 4.0% to 5.0% coupon Agency RMBS with a portion of the proceeds being used to purchase Agency CMBS.
We redeemed all outstanding shares of our Series B Preferred Stock for $106.2 million during the year ended December 31, 2024. We also paid dividends of $105.5 million and used $11.1 million to repurchase Series B (prior to redemption) and Series C Preferred Stock during the year ended December 31, 2024.
We also paid dividends of $106.9 million (2024: $105.5 million) and used $8.5 million to repurchase Series C Preferred Stock during the year ended December 31, 2025 (2024: $11.1 million to repurchase Series B Preferred Stock prior to redemption and Series C Preferred Stock).
In our view, the fair value option election more appropriately reflects the results of our operations because MBS fair value changes are accounted for in the same manner as fair value changes in economic hedging instruments.
In our view, the fair value option election more appropriately reflects the results of our operations because MBS fair value changes are accounted for in the same manner as fair value changes in economic hedging instruments. We determine the fair value of our MBS by obtaining valuations from an independent source.
Years Ended December 31, $ in thousands, except per share data 2024 2023 2022 Net income (loss) attributable to common stockholders 34,763 (37,541) (416,963) Adjustments: (Gain) loss on investments, net 133,911 107,280 1,079,339 Realized (gain) loss on derivative instruments, net (1) (11,405) 179,526 (459,466) Unrealized (gain) loss on derivative instruments, net (1) (3,467) (2,356) (12,669) TBA dollar roll income (2) 1,366 697 28,843 (Gain) on repurchase and retirement of preferred stock (427) (1,471) (14,179) Foreign currency (gains) losses, net (3) (2) 66 (186) Amortization of net deferred (gain) loss on de-designated interest rate swaps (4) — (10,405) (19,708) Subtotal 119,976 273,337 601,974 Earnings available for distribution 154,739 235,796 185,011 Basic earnings (loss) per common share 0.65 (0.85) (12.21) Earnings available for distribution per common share (5) 2.88 5.35 5.42 (1) U.S.
Years Ended December 31, $ in thousands, except per share data 2025 2024 2023 Net income (loss) attributable to common stockholders 88,173 34,763 (37,541) Adjustments: (Gain) loss on investments, net (149,344) 133,911 107,280 Realized (gain) loss on derivative instruments, net (1) 217,176 (11,405) 179,526 Unrealized (gain) loss on derivative instruments, net (1) (6) (3,467) (2,356) TBA dollar roll income (2) 1,147 1,366 697 (Gain) loss on repurchase and retirement of preferred stock (14) (427) (1,471) Foreign currency (gains) losses, net (3) — (2) 66 Amortization of net deferred (gain) loss on de-designated interest rate swaps (4) — — (10,405) Subtotal 68,959 119,976 273,337 Earnings available for distribution 157,132 154,739 235,796 Basic earnings (loss) per common share 1.32 0.65 (0.85) Earnings available for distribution per common share (5) 2.35 2.88 5.35 (1) U.S.
Further information is provided in Note 7 - “Derivatives and Hedging Activities” of our consolidated financial statements included in Part IV, Item 15 of this Report. The factors that impact valuations of our TBAs are similar to those that impact valuations of our Agency RMBS.
Further information is provided in Note 6 - “Derivatives and Hedging Activities” of our consolidated financial statements included in Part IV, Item 15 of this Report. The factors that impact valuations of our TBAs are similar to those that impact valuations of our Agency RMBS. Valuations of U.S. Treasury futures contracts are impacted by changes in interest rates.
As of December 31, 2024, one counterparty held collateral that exceeded the amounts borrowed under the related repurchase agreements by more than $36.5 million, or 5% of our stockholders’ equity. The following table summarizes our exposure under repurchase agreements to counterparties by geographic concentration as of December 31, 2024.
As of December 31, 2025, one counterparty held collateral that exceeded the amounts borrowed under the related repurchase agreements by more than 5% of our stockholders’ equity. The following table summarizes our exposure to counterparties by geographic concentration as of December 31, 2025. The information is based on the geographic headquarters of the counterparty or counterparty's parent company.
During the year ended December 31, 2024, we entered into new interest rate swaps with a notional amount of $2.6 billion and terminated or settled existing interest rate swaps with a notional amount of $3.4 billion.
During the year ended December 31, 2025, we entered into interest rate swaps with a notional amount of $1.3 billion and terminated or settled interest rate swaps with a notional amount of $790.0 million (2024: $2.6 billion of additions and $3.4 billion of terminations or settlements).
As of $ in thousands December 31, 2024 December 31, 2023 Repurchase agreements 4,893,958 4,458,695 Total stockholders' equity 730,729 782,665 Debt-to-equity ratio (1) 6.7 5.7 Economic debt-to-equity ratio (2) 6.7 5.7 (1) Debt-to-equity ratio is calculated as the ratio of total repurchase agreements to total stockholders' equity.
As of $ in thousands December 31, 2025 December 31, 2024 Repurchase agreements 5,619,255 4,893,958 Total stockholders' equity 797,544 730,729 Debt-to-equity ratio (1) 7.0 6.7 Economic debt-to-equity ratio (2) 7.0 6.7 (1) Debt-to-equity ratio is calculated as the ratio of total repurchase agreements to total stockholders' equity.
If conditions change from those expected, it is possible that the judgments and estimates described below could change, which may result in a change in valuation of our investment portfolio, allowances for credit losses on our available-for-sale MBS, and a change in our interest income recognition among other effects. Mortgage-Backed Securities.
If conditions change from those expected, it is possible that the judgments and estimates described below could change, which may result in a change in valuation of our investment portfolio or derivative instruments and a change in our interest income recognition among other effects. 45 Table of Contents Mortgage-Backed Securities.
We enter into interest rate swap agreements that are designed to mitigate the effects of changes in interest rates for a portion of our borrowings. Under these swap agreements, we generally pay fixed interest rates and receive floating interest rates indexed to SOFR.
(2) Amount represents the maximum borrowings at month-end during each of the respective periods. Hedging Instruments We enter into interest rate swap agreements that are designed to mitigate the effects of changes in interest rates for a portion of our borrowings. Under these swap agreements, we generally pay fixed interest rates and receive floating interest rates indexed to SOFR.
GAAP) or as an indication of our cash flow from operating activities (determined in accordance with U.S. GAAP), a measure of our liquidity or as an indication of amounts available to fund our cash needs. The table below provides a reconciliation of U.S. GAAP net income (loss) attributable to common stockholders to earnings available for distribution for the following periods.
GAAP) or as an indication of our cash flow from operating activities (determined in accordance with U.S. GAAP), a measure of our liquidity or as an indication of amounts available to fund our cash needs. 53 Table of Contents The table below provides a reconciliation of U.S.
Interest rates and prepayment speeds vary according to the type of investment, conditions in the financial markets, competition and other factors, none of which can be predicted with any certainty. The market value of our assets can be impacted by credit spread premiums (yield advantage over U.S.
Interest rates and prepayment speeds vary according to the type of investment, conditions in the financial markets, competition and other factors, none of which can be predicted with any certainty. The market value of our assets can be impacted by spreads and the supply of, and demand for, assets in which we invest.
If interest rates increase as a result of a yield curve shift or for another reason or if credit spreads widen, then the prices of our collateral (and our unpledged assets that constitute our liquidity) will decline, we will experience margin calls, and we will seek to use our liquidity to meet the margin calls.
If interest rates increase or if spreads widen, then the value of our collateral (and our unpledged assets that constitute our liquidity) will decline, we will experience margin calls, and we will seek to use our liquidity to meet the margin calls.
The following table presents net (premium amortization) discount accretion recognized on our mortgage-backed and other securities portfolio during 2024, 2023 and 2022. Years Ended December 31, $ in thousands 2024 2023 2022 Agency RMBS 4,948 5,160 (6,755) Agency CMBS 433 — — Non-Agency CMBS 496 1,101 1,624 Non-Agency RMBS (410) (479) (552) U.S.
The following table presents net (premium amortization) discount accretion recognized during 2025, 2024 and 2023. Years Ended December 31, $ in thousands 2025 2024 2023 Agency RMBS (1,726) 4,948 5,160 Agency CMBS 444 433 — Non-Agency CMBS — 496 1,101 Non-Agency RMBS (12) (410) (479) U.S.
Years Ended December 31, $ in thousands except share data 2024 2023 2022 Interest income Mortgage-backed and other securities 286,546 277,929 192,566 Commercial loan — — 1,947 Total interest income 286,546 277,929 194,513 Interest expense 249,719 228,229 51,560 Net interest income 36,827 49,700 142,953 Other income (loss) Gain (loss) on investments, net (133,911) (107,280) (1,079,339) (Increase) decrease in provision for credit losses (458) (320) — Equity in earnings (losses) of unconsolidated ventures (193) (1) (407) Gain (loss) on derivative instruments, net 176,634 61,838 559,007 Other investment income (loss), net 2 (66) 186 Total other income (loss) 42,074 (45,829) (520,553) Expenses Management fee — related party 11,866 12,290 16,906 General and administrative 7,153 7,440 8,418 Total expenses 19,019 19,730 25,324 Net income (loss) 59,882 (15,859) (402,924) Dividends to preferred stockholders (22,011) (23,153) (28,218) Gain on repurchase and retirement of preferred stock 427 1,471 14,179 Issuance and redemption costs of redeemed preferred stock (3,535) — — Net income (loss) attributable to common stockholders 34,763 (37,541) (416,963) Earnings (loss) per share: Net income (loss) attributable to common stockholders Basic 0.65 (0.85) (12.21) Diluted 0.65 (0.85) (12.21) Weighted average number of shares of common stock: Basic 53,773,405 44,073,815 34,160,080 Diluted 53,775,143 44,073,815 34,160,080 Interest Income and Average Earning Asset Yields The table below presents information related to our average earning assets and earning asset yields for the years ended December 31, 2024, 2023 and 2022.
Years Ended December 31, $ in thousands, except share data 2025 2024 2023 Interest income 295,287 286,546 277,929 Interest expense 219,865 249,719 228,229 Net interest income 75,422 36,827 49,700 Other income (loss) Gain (loss) on investments, net 149,344 (133,911) (107,280) (Increase) decrease in provision for credit losses — (458) (320) Equity in earnings (losses) of unconsolidated ventures — (193) (1) Gain (loss) on derivative instruments, net (104,926) 176,634 61,838 Other investment income (loss), net — 2 (66) Total other income (loss) 44,418 42,074 (45,829) Expenses Management fee — related party 11,295 11,866 12,290 General and administrative 7,266 7,153 7,440 Total expenses 18,561 19,019 19,730 Net income (loss) 101,279 59,882 (15,859) Dividends to preferred stockholders (13,120) (22,011) (23,153) Gain (loss) on repurchase and retirement of preferred stock 14 427 1,471 Issuance and redemption costs of redeemed preferred stock — (3,535) — Net income (loss) attributable to common stockholders 88,173 34,763 (37,541) Earnings (loss) per share: Net income (loss) attributable to common stockholders Basic 1.32 0.65 (0.85) Diluted 1.32 0.65 (0.85) Weighted average number of shares of common stock: Basic 66,881,856 53,773,405 44,073,815 Diluted 66,883,654 53,775,143 44,073,815 Interest Income and Average Earning Asset Yields The table below presents information related to our average earning assets and earning asset yields for the years ended December 31, 2025, 2024 and 2023.
As of December 31, 2024 $ in thousands Notional Amount - Short 10 year U.S. Treasury futures 136,000 Ultra 10 year U.S. Treasury futures 1,057,000 30 year U.S.
As of December 31, 2025 December 31, 2024 $ in thousands Notional Amount - Short Notional Amount - Short 10 year U.S. Treasury futures 420,000 136,000 Ultra 10 year U.S. Treasury futures 455,000 1,057,000 30 year U.S. Treasury futures 215,000 209,000 Total 1,090,000 1,402,000 We use U.S.