Biggest changeYear Ended December 31, Increase (Decrease) 2024 2023 Amount % Revenues Servicing fee revenue, net and interest income from MSRs and MSR financing receivables $ 1,993,319 $ 1,859,357 $ 133,962 7.2 % Change in fair value of MSRs and MSR financing receivables (includes realization of cash flows of $(602,241) and $(518,978), respectively) (167,574) (565,684) 398,110 70.4 % Servicing revenue, net 1,825,745 1,293,673 532,072 41.1 % Interest income 1,949,790 1,616,189 333,601 20.6 % Gain on originated residential mortgage loans, HFS, net 682,535 533,477 149,058 27.9 % Other revenues 227,472 236,167 (8,695) (3.7) % Asset management revenues 520,294 82,681 437,613 529.3 % 5,205,836 3,762,187 1,443,649 38.4 % Expenses Interest expense and warehouse line fees 1,835,325 1,401,327 433,998 31.0 % General and administrative 868,484 761,102 107,382 14.1 % Compensation and benefits 1,134,768 787,092 347,676 44.2 % 3,838,577 2,949,521 889,056 30.1 % Other Income (Loss) Realized and unrealized losses, net (215,705) (19,456) (196,249) (1008.7) % Other income (loss), net 57,255 (40,377) 97,632 241.8 % (158,450) (59,833) (98,617) (164.8) % Income before Income Taxes 1,208,809 752,833 455,976 60.6 % Income tax expense 267,317 122,159 145,158 118.8 % Net Income 941,492 630,674 310,818 49.3 % Noncontrolling interests in income of consolidated subsidiaries 9,989 8,417 1,572 18.7 % Dividends on preferred stock 96,456 89,579 6,877 7.7 % Net Income Attributable to Common Stockholders $ 835,047 $ 532,678 $ 302,369 56.8 % Percentage changes in the table above deemed “n/m” are not meaningful. 93 Servicing Revenue, Net Servicing revenue, net consists of the following: Year Ended December 31, Increase (Decrease) (dollars in thousands) 2024 2023 Amount % Servicing fee revenue, net and interest income from MSRs and MSR financing receivables $ 1,833,221 $ 1,735,060 $ 98,161 5.7 % Ancillary and other fees 160,098 124,297 35,801 28.8 % Servicing fee revenue, net and fees 1,993,319 1,859,357 133,962 7.2 % Change in fair value due to: Realization of cash flows (602,241) (518,978) (83,263) (16.0) % Change in valuation inputs and assumptions, net of realized gains (losses) (A) 434,667 (46,706) 481,373 1030.6 % Servicing Revenue, Net $ 1,825,745 $ 1,293,673 $ 532,072 41.1 % (A) The following table summarizes the components of servicing revenue, net related to changes in valuation inputs and assumptions: Year Ended December 31, Increase (Decrease) (dollars in thousands) 2024 2023 Amount % Changes in interest rates and prepayment rates $ 929,830 $ 206,970 $ 722,860 349.3 % Changes in discount rates 28,189 11,122 17,067 153.5 % Changes in other factors (523,352) (264,798) (258,554) (97.6) % Change in Valuation and Assumptions $ 434,667 $ (46,706) $ 481,373 1030.6 % The table below summarizes the UPB of our MSRs, MSR financing receivables and third-party servicing: Unpaid Principal Balance as of December 31, Increase (Decrease) (dollars in millions) 2024 2023 Amount % GSE $ 454,430 $ 360,340 $ 94,090 26.1 % Non-Agency 246,313 151,250 95,063 62.9 % Ginnie Mae 143,097 127,864 15,233 11.9 % Total $ 843,840 $ 639,454 $ 204,386 32.0 % The table below summarizes the total UPB of our servicing portfolio (owned MSRs and third-party servicing) by Performing Servicing, Special Servicing and serviced by third-parties: Unpaid Principal Balance as of December 31, Increase (Decrease) (dollars in millions) 2024 2023 Amount % Performing Servicing $ 514,044 $ 445,838 $ 68,206 15.3 % Special Servicing 264,375 122,155 142,220 116.4 % Serviced by third-parties 65,421 71,461 (6,040) (8.5) % Total Servicing Portfolio $ 843,840 $ 639,454 $ 204,386 32.0 % Servicing revenue, net increased $0.5 billion, primarily driven by a $0.4 billion increase in fair value of our MSRs portfolio and increased servicing fee revenue due to a larger servicing portfolio during the year ended December 31, 2024.
Biggest changeYear Ended December 31, Increase (Decrease) 2025 2024 Amount % Revenues Servicing fee revenue, net and interest income from MSRs and MSR financing receivables $ 2,294,969 $ 1,993,319 $ 301,650 15.1 % Change in fair value of MSRs and MSR financing receivables, net of economic hedges (includes realization of cash flows of $(746,006) and $(602,241), respectively) (1,174,549) (455,918) (718,631) (157.6) % Servicing revenue, net 1,120,420 1,537,401 (416,981) (27.1) % Interest income 1,874,315 1,949,790 (75,475) (3.9) % Gain on originated residential mortgage loans, HFS, net 729,526 682,535 46,991 6.9 % Other revenues 238,927 227,472 11,455 5.0 % Asset management revenues 627,040 520,294 106,746 20.5 % 4,590,228 4,917,492 (327,264) (6.7) % Expenses Interest expense and warehouse line fees 1,662,433 1,835,325 (172,892) (9.4) % General and administrative 1,011,564 868,484 143,080 16.5 % Compensation and benefits 1,318,879 1,134,768 184,111 16.2 % 3,992,876 3,838,577 154,299 4.0 % Other Income (Loss) Realized and unrealized gains, net 125,867 72,639 53,228 (73.3) % Other income, net 83,164 57,255 25,909 (45.3) % 209,031 129,894 79,137 (60.9) % Income before Income Taxes 806,383 1,208,809 (402,426) (33.3) % Income tax expense 88,291 267,317 (179,026) (67.0) % Net Income 718,092 941,492 (223,400) (23.7) % Non-controlling interests in income of consolidated subsidiaries 8,820 9,989 (1,169) (11.7) % Redeemable non-controlling interests in income of consolidated subsidiaries 12,215 — 12,215 100.0 % Net Income Attributable to Rithm Capital Corp. 697,057 931,503 (234,446) (25.2) % Change in redemption value of redeemable non-controlling interests 15,611 — 15,611 100.0 % Dividends on preferred stock 114,246 96,456 17,790 18.4 % Net Income Attributable to Common Stockholders $ 567,200 $ 835,047 $ (267,847) (32.1) % 100 Servicing Revenue, Net Servicing revenue, net consists of the following: Year Ended December 31, Increase (Decrease) (dollars in thousands) 2025 2024 Amount % Servicing fee revenue, net and interest income from MSRs and MSR financing receivables $ 2,099,987 $ 1,833,221 $ 266,766 14.6 % Ancillary and other fees 194,982 160,098 34,884 21.8 % Servicing fee revenue, net and fees 2,294,969 1,993,319 301,650 15.1 % Change in Fair Value due to: Realization of cash flows (746,006) (602,241) (143,765) (23.9) % Change in valuation inputs and assumptions, net of realized gains (losses) (A) (873,379) 434,667 (1,308,046) (300.9) % Gains (losses) on MSR economic hedges 444,836 (288,344) 733,180 254.3 % Servicing Revenue, Net $ 1,120,420 $ 1,537,401 $ (416,981) (27.1) % (A) The following table summarizes the components of servicing revenue, net related to changes in valuation inputs and assumptions: Year Ended December 31, Increase (Decrease) (dollars in thousands) 2025 2024 Amount % Changes in interest rates and prepayment speeds $ (640,259) $ 929,830 $ (1,570,089) (168.9) % Changes in discount rates 133,525 28,189 105,336 373.7 % Changes in other factors (366,645) (523,352) 156,707 29.9 % Change in Valuation and Assumptions $ (873,379) $ 434,667 $ (1,308,046) 300.9 % The table below summarizes the UPB of our MSRs, MSR financing receivables and third-party servicing: UPB as of December 31, Increase (Decrease) (dollars in millions) 2025 2024 Amount % GSE $ 412,978 $ 454,430 $ (41,452) (9.1) % Non-Agency 284,234 246,313 37,921 15.4 % Ginnie Mae 154,535 143,097 11,438 8.0 % Total $ 851,747 $ 843,840 $ 7,907 0.9 % The table below summarizes the total UPB of our servicing portfolio (owned MSRs and third-party servicing) by Performing Servicing, Special Servicing and serviced by third-parties: UPB as of December 31, Increase (Decrease) (dollars in millions) 2025 2024 Amount % Performing Servicing $ 529,123 $ 514,044 $ 15,079 2.9 % Special Servicing 268,508 264,375 4,133 1.6 % Serviced by third-parties 54,116 65,421 (11,305) (17.3) % Total Servicing Portfolio $ 851,747 $ 843,840 $ 7,907 0.9 % 101 Servicing revenue, net decreased $417.0 million, driven by (i) a $574.9 million increase in unrealized loss, net of economic hedges, on our MSRs and (ii) a $143.8 million increase in realization of cash flows, partially offset by (iii) a $301.7 million increase in servicing fee revenue, net and fees.
Stockholders’ Equity Preferred Stock Pursuant to our certificate of incorporation, we are authorized to designate and issue up to 100.0 million shares of preferred stock, par value of $0.01 per share, in one or more classes or series. 100 The following table summarizes our preferred shares outstanding (dollars in thousands, except share and per share amounts): Number of Shares Liquidation Preference (A) Dividends Declared per Share December 31, Year Ended December 31, Series (F) 2024 2023 2024 2023 Issuance Discount Carrying Value (B) 2024 2023 2022 Series A, issued July 2019 (C)(E) 6,200,068 6,200,068 $ 155,002 $ 155,002 3.15 % $ 149,822 $ 2.33 $ 1.88 $ 1.88 Series B, issued August 2019 (C)(E) 11,260,712 11,260,712 281,518 281,518 3.15 % 272,654 2.26 1.78 1.78 Series C, 6.375% issued February 2020 (C) 15,903,342 15,903,342 397,584 397,584 3.15 % 385,289 1.59 1.59 1.59 Series D, 7.00% issued September 2021 (D) 18,600,000 18,600,000 465,000 465,000 3.15 % 449,489 1.75 1.75 1.75 Total 51,964,122 51,964,122 $ 1,299,104 $ 1,299,104 $ 1,257,254 $ 7.93 $ 7.00 $ 7.00 (A) Each series has a liquidation preference or par value of $25.00 per share.
Stockholders’ Equity Preferred Stock Pursuant to our certificate of incorporation, we are authorized to designate and issue up to 100.0 million shares of preferred stock, par value of $0.01 per share, in one or more classes or series. 108 The following table summarizes our preferred shares outstanding (dollars in thousands, except share and per share amounts): Number of Shares Liquidation Preference (A) Carrying Value (C) Dividends Declared per Share December 31, December 31, December 31, Year Ended December 31, Series (B) 2025 2024 2025 2024 Issuance Discount 2025 2024 2025 2024 2023 Series A, issued July 2019 (D)(G)(I) 4,200,068 6,200,068 $ 105,002 $ 155,002 3.15 % $ 99,822 $ 149,822 $ 2.60 $ 2.33 $ 1.88 Series B, issued August 2019 (D)(G) 11,260,712 11,260,712 281,518 281,518 3.15 % 272,654 272,654 2.55 2.26 1.78 Series C, issued February 2020 (D)(H) 15,903,342 15,903,342 397,584 397,584 3.15 % 385,289 385,289 2.38 1.59 1.59 Series D, 7.00% issued September 2021 (E) 18,600,000 18,600,000 465,000 465,000 3.15 % 449,489 449,489 1.75 1.75 1.75 Series E, 8.75% issued September 2025 (F) 7,600,000 — 190,000 — 3.15 % 183,536 — 0.85 — — Total 57,564,122 51,964,122 $ 1,439,104 $ 1,299,104 $ 1,390,790 $ 1,257,254 $ 10.13 $ 7.93 $ 7.00 (A) Each series has a liquidation preference or par value of $25.00 per share.
The table below summarizes Rithm Capital’s assets by category as of December 31, 2024: MTM Assets OCI Assets Cost Assets MSRs and MSR financing receivables Government and government-backed securities, available-for-sale Residential mortgage loans, HFS, at lower of cost or fair value Government and government-backed securities, at fair value SFR properties Residential mortgage loans, HFI, at fair value Treasury securities, held-to-maturity Residential mortgage loans, HFS, at fair value Servicer advances receivable Consumer loans, at fair value Reverse repurchase agreements Residential transition loans, at fair value Certain Assets Included in Other Assets, Primarily: Residential mortgage loans subject to repurchase Deferred tax asset Certain Assets Included in Other Assets, Primarily: Income and fees receivable CLOs, at fair value Trade receivables Derivative and hedging assets REO Equity investments, at fair value Other assets, except as noted otherwise Excess MSRs, at fair value Non-Agency RMBS, at fair value Notes receivable, at fair value Servicer advance investments Investments of consolidated CFEs, at fair value RECENT ACCOUNTING PRONOUNCEMENTS See Note 2 to our consolidated financial statements. 92 RESULTS OF OPERATIONS Factors Impacting Comparability of Our Results of Operations Our net income is primarily generated from net interest income, servicing fee revenue less cost and gain on sale of loans less cost to originate.
The table below summarizes Rithm Capital’s assets by category as of December 31, 2025: MTM Assets OCI Assets Cost Assets MSRs and MSR financing receivables Government and government-backed securities, available-for-sale Residential mortgage loans, HFS, at lower of cost or fair value Government and government-backed securities, at fair value Real estate, net Residential mortgage loans, HFI, at fair value Treasury securities, held-to-maturity Residential mortgage loans, HFS, at fair value Servicer advances receivable Consumer loans, at fair value Reverse repurchase agreements Residential transition loans, at fair value Certain Assets Included in Other Assets, Primarily: Residential mortgage loans subject to repurchase Deferred tax asset Insurance company investments, at fair value Income and fees receivable Certain Assets Included in Other Assets, Primarily: Trade receivables CLOs, at fair value Other assets, except as noted otherwise Derivative and hedging assets Equity investments, at fair value Excess MSRs, at fair value Non-Agency securities, at fair value Notes receivable, at fair value Servicer advance investments Investments of consolidated entities, at fair value RECENT ACCOUNTING PRONOUNCEMENTS See Note 2 to our consolidated financial statements in this Annual Report on Form 10-K. 99 RESULTS OF OPERATIONS Factors Impacting Comparability of Our Results of Operations Our net income is primarily generated from net interest income, servicing fee revenue less cost to service, gain on sale of loans less cost to originate, asset management fees less expenses, and property rental revenue less operating costs.
On August 5, 2022, we entered into a Distribution Agreement to sell shares of our common stock, par value $0.01 per share, having an aggregate offering price of up to $500.0 million, from time to time, through an “at-the-market” equity offering program (the “ATM Program”).
On August 5, 2022, we entered into a Distribution Agreement (as amended by that Amendment No. 1 to the Distribution Agreement, dated August 1, 2025) to sell shares of our common stock, par value $0.01 per share, having an aggregate offering price of up to $500.0 million, from time to time, through an “at-the-market” equity offering program (the “2022 ATM Program”).
For the third and fourth quarter 2024 dividends, the Series A accrued dividends at a percentage of the $25.00 liquidation preference per share of the Series A equal to, prior to September 30, 2024, a floating rate of a three-month London Interbank Offered Rate (“LIBOR”) plus a spread of 5.802% and, after September 30, 2024, a three-month Chicago Mercantile Exchange (“CME”) SOFR, plus a spread adjustment of 0.261%, plus a spread adjustment of 5.802%, respectively, and dividends on the Series B accumulated at a percentage of the $25.00 liquidation preference per share of the Series B preferred shares equal to, prior to September 30, 2024, a floating rate of a three-month LIBOR plus a spread of 5.640% and, after September 30, 2024, a three-month CME SOFR, plus a spread adjustment of 0.261%, plus a spread of 5.640%, respectively.
For the fourth quarter 2025 dividends, the Series A accrued dividends at a percentage of the $25.00 liquidation preference per share of the Series A equal to a three-month Chicago Mercantile Exchange (“CME”) SOFR, plus a spread adjustment of 0.261%, plus a spread of 5.802%, respectively, and dividends on the Series B accumulated at a percentage of the $25.00 liquidation preference per share of the Series B preferred shares equal to a three-month CME SOFR, plus a spread adjustment of 0.261%, plus a spread of 5.640%, respectively.
As of December 31, 2024, we did not have any other commitments or obligations, including contingent obligations, arising from arrangements with unconsolidated entities or persons that have or are reasonably likely to have a material current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, cash requirements or capital resources.
As of December 31, 2025, we did not have any other commitments or obligations, including contingent obligations, arising from arrangements with unconsolidated entities or persons that have or are reasonably likely to have a material current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, cash requirements or capital resources. 111 CONTRACTUAL OBLIGATIONS As of December 31, 2025, we had the following material contractual obligations: Contract Terms Debt Obligations: Secured Financing Agreements Described under Note 17 to our consolidated financial statements.