Biggest changeThe following tables summarize certain characteristics of the loans underlying our MSR by gross weighted average coupon rate types and ranges at December 31, 2024 and December 31, 2023: December 31, 2024 (dollars in thousands) Number of Loans Unpaid Principal Balance Weighted Average Gross Coupon Rate Weighted Average Current Loan Size Weighted Average Loan Age (months) Weighted Average Original FICO Weighted Average Original LTV 60+ Day Delinquencies 3-Month CPR Net Servicing Fee (bps) 30-Year Fixed: ≤ 3.25% 290,943 $ 89,430,478 2.8 % $ 364 47 768 71.0 % 0.5 % 3.7 % 25.1 > 3.25 - 3.75% 139,660 35,290,037 3.4 % 321 59 753 74.1 % 1.0 % 4.8 % 25.2 > 3.75 - 4.25% 100,224 20,301,195 3.9 % 267 81 752 75.8 % 1.2 % 5.6 % 25.5 > 4.25 - 4.75% 56,071 10,101,522 4.4 % 259 80 739 77.3 % 2.0 % 5.9 % 25.3 > 4.75 - 5.25% 39,434 9,206,486 5.0 % 353 49 746 78.9 % 1.9 % 5.5 % 25.2 > 5.25% 53,606 16,587,910 6.0 % 409 26 750 80.1 % 2.0 % 9.0 % 26.8 679,938 180,917,628 3.6 % 342 53 759 73.7 % 1.0 % 4.8 % 25.3 15-Year Fixed: ≤ 2.25% 22,006 5,269,938 2.0 % 284 44 777 59.1 % 0.2 % 3.7 % 25.0 > 2.25 - 2.75% 36,840 7,071,915 2.4 % 238 47 772 58.8 % 0.3 % 4.9 % 25.0 > 2.75 - 3.25% 31,403 3,793,169 2.9 % 176 71 765 61.4 % 0.3 % 7.4 % 25.3 > 3.25 - 3.75% 17,399 1,525,985 3.4 % 137 85 755 64.0 % 0.4 % 9.2 % 25.4 > 3.75 - 4.25% 8,149 619,730 3.9 % 131 80 741 65.3 % 0.7 % 8.2 % 25.3 > 4.25% 5,848 689,057 4.9 % 227 41 741 65.6 % 1.3 % 10.7 % 27.0 121,645 18,969,794 2.6 % 226 55 769 60.3 % 0.3 % 5.8 % 25.2 Total ARMs 1,508 429,587 4.4 % 374 55 762 71.9 % 1.4 % 14.6 % 25.4 Total 803,091 $ 200,317,009 3.5 % $ 331 53 760 72.4 % 0.9 % 4.9 % 25.3 44 Table of Contents December 31, 2023 (dollars in thousands) Number of Loans Unpaid Principal Balance Weighted Average Gross Coupon Rate Weighted Average Current Loan Size Weighted Average Loan Age (months) Weighted Average Original FICO Weighted Average Original LTV 60+ Day Delinquencies 3-Month CPR Net Servicing Fee (bps) 30-Year Fixed: ≤ 3.25% 300,020 $ 94,894,696 2.8 % $ 374 35 768 70.9 % 0.4 % 2.9 % 25.1 > 3.25 - 3.75% 146,125 37,950,849 3.4 % 329 48 753 74.1 % 0.8 % 3.9 % 25.2 > 3.75 - 4.25% 106,188 22,115,548 3.9 % 274 70 751 75.7 % 1.1 % 4.8 % 25.5 > 4.25 - 4.75% 59,731 10,989,253 4.4 % 262 69 739 77.3 % 2.0 % 5.4 % 25.3 > 4.75 - 5.25% 41,155 9,621,267 4.9 % 355 38 746 78.7 % 1.6 % 4.4 % 25.2 > 5.25% 62,101 17,412,054 6.0 % 382 19 745 80.2 % 1.3 % 5.0 % 26.4 715,320 192,983,667 3.5 % 347 42 758 73.7 % 0.8 % 3.7 % 25.3 15-Year Fixed: ≤ 2.25% 22,725 5,921,063 2.0 % 307 32 777 59.1 % 0.2 % 2.9 % 25.0 > 2.25 - 2.75% 38,338 8,012,105 2.4 % 258 36 772 58.8 % 0.2 % 3.6 % 25.0 > 2.75 - 3.25% 34,192 4,585,258 2.9 % 190 62 766 61.8 % 0.3 % 5.7 % 25.3 > 3.25 - 3.75% 19,514 1,915,441 3.4 % 149 75 756 64.0 % 0.6 % 7.0 % 25.4 > 3.75 - 4.25% 9,125 761,588 3.9 % 139 71 741 65.2 % 1.0 % 8.1 % 25.3 > 4.25% 6,546 793,853 5.0 % 227 32 742 65.3 % 0.9 % 8.5 % 27.9 130,440 21,989,308 2.6 % 242 45 769 60.3 % 0.3 % 4.5 % 25.2 Total ARMs 2,504 674,197 4.5 % 358 56 761 70.6 % 0.9 % 12.8 % 25.4 Total 848,264 $ 215,647,172 3.5 % $ 336 42 759 72.3 % 0.7 % 3.8 % 25.3 Financing Our borrowings consist primarily of repurchase agreements, revolving credit facilities, warehouse facilities and convertible senior notes.
Biggest changeThe following tables summarize certain characteristics of the loans underlying our MSR by gross weighted average coupon rate types and ranges at December 31, 2025 and December 31, 2024: December 31, 2025 (dollars in thousands) Number of Loans Unpaid Principal Balance Weighted Average Gross Coupon Rate Weighted Average Current Loan Size Weighted Average Loan Age (months) Weighted Average Original FICO Weighted Average Original LTV 60+ Day Delinquencies 3-Month CPR Net Servicing Fee (bps) 30-Year Fixed: ≤ 3.25% 248,086 $ 73,206,447 2.8 % $ 350 59 768 71.5 % 0.5 % 3.9 % 25.0 > 3.25 - 3.75% 115,500 27,959,862 3.4 % 310 73 753 74.0 % 0.9 % 5.4 % 25.1 > 3.75 - 4.25% 77,384 14,414,797 3.9 % 247 101 752 75.2 % 1.2 % 5.8 % 25.3 > 4.25 - 4.75% 46,149 7,766,586 4.4 % 242 98 739 77.1 % 1.8 % 6.3 % 25.2 > 4.75 - 5.25% 32,883 7,472,391 5.0 % 347 62 748 79.0 % 1.9 % 6.6 % 25.2 > 5.25% 56,820 17,505,641 6.2 % 411 31 750 79.8 % 1.8 % 16.9 % 27.0 576,822 148,325,724 3.6 % 334 65 759 74.0 % 0.9 % 6.3 % 25.3 15-Year Fixed: ≤ 2.25% 17,461 3,747,145 2.0 % 257 56 776 60.0 % 0.2 % 4.3 % 25.0 > 2.25 - 2.75% 30,400 5,290,853 2.4 % 217 60 772 59.5 % 0.2 % 5.4 % 25.0 > 2.75 - 3.25% 24,800 2,536,704 2.9 % 154 84 765 61.7 % 0.3 % 7.3 % 25.2 > 3.25 - 3.75% 13,113 917,584 3.4 % 112 102 755 64.1 % 0.5 % 10.4 % 25.2 > 3.75 - 4.25% 5,927 367,989 3.9 % 109 98 739 65.7 % 0.8 % 9.7 % 25.4 > 4.25% 5,164 746,060 5.3 % 292 37 750 64.3 % 1.2 % 21.6 % 27.5 96,865 13,606,335 2.7 % 211 66 769 60.8 % 0.3 % 6.9 % 25.2 Total ARMs 1,528 518,428 5.2 % 452 44 766 71.9 % 0.4 % 30.9 % 25.2 Total 675,215 $ 162,450,487 3.6 % $ 324 65 760 72.9 % 0.9 % 6.4 % 25.3 December 31, 2024 (dollars in thousands) Number of Loans Unpaid Principal Balance Weighted Average Gross Coupon Rate Weighted Average Current Loan Size Weighted Average Loan Age (months) Weighted Average Original FICO Weighted Average Original LTV 60+ Day Delinquencies 3-Month CPR Net Servicing Fee (bps) 30-Year Fixed: ≤ 3.25% 290,943 $ 89,430,478 2.8 % $ 364 47 768 71.0 % 0.5 % 3.7 % 25.1 > 3.25 - 3.75% 139,660 35,290,037 3.4 % 321 59 753 74.1 % 1.0 % 4.8 % 25.2 > 3.75 - 4.25% 100,224 20,301,195 3.9 % 267 81 752 75.8 % 1.2 % 5.6 % 25.5 > 4.25 - 4.75% 56,071 10,101,522 4.4 % 259 80 739 77.3 % 2.0 % 5.9 % 25.3 > 4.75 - 5.25% 39,434 9,206,486 5.0 % 353 49 746 78.9 % 1.9 % 5.5 % 25.2 > 5.25% 53,606 16,587,910 6.0 % 409 26 750 80.1 % 2.0 % 9.0 % 26.8 679,938 180,917,628 3.6 % 342 53 759 73.7 % 1.0 % 4.8 % 25.3 15-Year Fixed: ≤ 2.25% 22,006 5,269,938 2.0 % 284 44 777 59.1 % 0.2 % 3.7 % 25.0 > 2.25 - 2.75% 36,840 7,071,915 2.4 % 238 47 772 58.8 % 0.3 % 4.9 % 25.0 > 2.75 - 3.25% 31,403 3,793,169 2.9 % 176 71 765 61.4 % 0.3 % 7.4 % 25.3 > 3.25 - 3.75% 17,399 1,525,985 3.4 % 137 85 755 64.0 % 0.4 % 9.2 % 25.4 > 3.75 - 4.25% 8,149 619,730 3.9 % 131 80 741 65.3 % 0.7 % 8.2 % 25.3 > 4.25% 5,848 689,057 4.9 % 227 41 741 65.6 % 1.3 % 10.7 % 27.0 121,645 18,969,794 2.6 % 226 55 769 60.3 % 0.3 % 5.8 % 25.2 Total ARMs 1,508 429,587 4.4 % 374 55 762 71.9 % 1.4 % 14.6 % 25.4 Total 803,091 $ 200,317,009 3.5 % $ 331 53 760 72.4 % 0.9 % 4.9 % 25.3 47 Table of Contents Financing Our borrowings consist primarily of repurchase agreements, revolving credit facilities, warehouse lines of credit, senior notes and convertible senior notes.
We obtain third-party valuations, industry surveys and other available market data quarterly to assess the reasonableness of the the significant unobservable inputs used in the cash flow model, as well as fair value calculated by the cash flow model, subject to internally-established hierarchy and override procedures.
We obtain third-party valuations, industry surveys and other available market data quarterly to assess the reasonableness of the significant unobservable inputs used in the cash flow model, as well as fair value calculated by the cash flow model, subject to internally-established hierarchy and override procedures.
Swaps and swaptions are used for purposes of hedging our interest rate exposure, and therefore, their unrealized valuation gains and losses (excluding the reversal of unrealized gains and losses to realized gains and losses upon termination, maturation or option expiration) generally offset a portion of the unrealized losses and gains recognized on our Agency RMBS AFS portfolio, which are recorded either directly to stockholders’ equity through other comprehensive (loss) income or to loss on investment securities, in the case of certain AFS securities for which we have elected the fair value option.
Swaps and swaptions are used for purposes of hedging our interest rate exposure, and therefore, their unrealized valuation gains and losses (excluding the reversal of unrealized gains and losses to realized gains and losses upon termination, maturation or option expiration) generally offset a portion of the unrealized losses and gains recognized on our Agency RMBS AFS portfolio, which are recorded either directly to stockholders’ equity through other comprehensive income (loss) or to loss on investment securities, in the case of certain AFS securities for which we have elected the fair value option.
Additionally, we reclassify unrealized gains and losses on AFS securities in accumulated other comprehensive loss to net income (loss) upon the recognition of any realized gains and losses on sales as individual securities are sold.
Additionally, we reclassify unrealized gains and losses on AFS securities in accumulated other comprehensive loss to net (loss) income upon the recognition of any realized gains and losses on sales as individual securities are sold.
We also hold $3.7 million in tranches of mortgage-backed and asset-backed P&I and interest-only non-Agency securities. All of our P&I Agency RMBS AFS are Fannie Mae or Freddie Mac mortgage pass-through certificates or collateralized mortgage obligations, or Ginnie Mae mortgage pass-through certificates, which are backed by the guarantee of the U.S. government.
We also hold $3.3 million in tranches of mortgage-backed and asset-backed P&I and interest-only non-Agency securities. All of our P&I Agency RMBS AFS are Fannie Mae or Freddie Mac mortgage pass-through certificates or collateralized mortgage obligations, or Ginnie Mae mortgage pass-through certificates, which are backed by the guarantee of the U.S. government.
Net interest income, as well as our servicing income, net of servicing costs, will fluctuate primarily as a result of changes in market interest rates, our financing costs and prepayment speeds on our assets.
Net interest income (expense), as well as our servicing income, net of servicing costs, will fluctuate primarily as a result of changes in market interest rates, our financing costs and prepayment speeds on our assets.
Discussions of 2022 items and year-to-year comparisons between 2023 and 2022 that are not included in this Form 10-K can be found in “ Management’s Discussion and Analysis of Financial Condition and Results of Operations ” in Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2023.
Discussions of 2023 items and year-to-year comparisons between 2024 and 2023 that are not included in this Form 10-K can be found in “ Management’s Discussion and Analysis of Financial Condition and Results of Operations ” in Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2024.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations The following discussion and analysis should be read in conjunction with the consolidated financial statements and accompanying notes included elsewhere in this Annual Report on Form 10-K. This section of this Form 10-K generally discusses 2024 and 2023 items and year-to-year comparisons between 2024 and 2023.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations The following discussion and analysis should be read in conjunction with the consolidated financial statements and accompanying notes included elsewhere in this Annual Report on Form 10-K. This section of this Form 10-K generally discusses 2025 and 2024 items and year-to-year comparisons between 2025 and 2024.
We believe the current degree of leverage within our portfolio helps ensure that we have access to unused borrowing capacity, thus supporting our liquidity and the strength of our balance sheet. 46 Table of Contents The following table provides a summary of our borrowings under repurchase agreements (excluding those collateralized by U.S.
We believe the current degree of leverage within our portfolio helps ensure that we have access to unused borrowing capacity, thus supporting our liquidity and the strength of our balance sheet. The following table provides a summary of our borrowings under repurchase agreements (excluding those collateralized by U.S.
The change in fair value of interest rate swaps and swaptions during the three and twelve months ended December 31, 2024 and 2023 was a result of changes to floating interest rates (OIS or SOFR), the swap curve and corresponding counterparty borrowing rates.
The change in fair value of interest rate swaps and swaptions during the three and twelve months ended December 31, 2025 and 2024 was a result of changes to floating interest rates (OIS or SOFR), the swap curve and corresponding counterparty borrowing rates.
(4) These repurchase facilities are secured by the related VFNs issued by TH MSR Issuer Trust and collateralized by portions of our MSR portfolio. 50 Table of Contents We are subject to a variety of financial covenants under our lending agreements.
(4) These repurchase facilities are secured by the related VFNs issued by TH MSR Issuer Trust and collateralized by portions of our MSR portfolio. 52 Table of Contents We are subject to a variety of financial covenants under our lending agreements.
Recently Issued Accounting Standards Refer to Note 2 - Basis of Presentation and Significant Accounting Policies of the notes to the consolidated financial statements included in Item 8 of this Form 10-K. Inflation Our assets and liabilities are financial in nature.
Recently Issued Accounting Standards Refer to Note 2 - Basis of Presentation and Significant Accounting Policies of the notes to the consolidated financial statements included in Part II, Item 8 of this Form 10-K. Inflation Our assets and liabilities are financial in nature.
TH MSR Holdings acquires MSR from third-party originators through flow and bulk purchases, as well as through the recapture of MSR on loans in its MSR portfolio that refinance. Beginning in 2024, TH MSR Holdings also acquires MSR on loans originated by its subsidiary, RoundPoint, through purchases and recapture of MSR.
TH MSR Holdings acquires MSR from third-party originators through flow and bulk purchases, as well as through the recapture of MSR on loans in its MSR portfolio that refinance. Beginning in 2024, TH MSR Holdings also acquires MSR on loans originated by its wholly owned subsidiary, RoundPoint, through purchases and recapture of MSR.
Our GAAP net income (loss) is also affected by fluctuations in market prices on the remainder of our financial assets and liabilities recorded at fair value, including interest rate swap and swaption agreements and certain other derivative instruments ( i.e. , Agency to-be-announced securities, or TBAs, options on TBAs, futures, options on futures, inverse interest-only securities, interest rate lock commitments and forward loan sale commitments), which are accounted for as derivative trading instruments under U.S.
Our GAAP net income (loss) is also affected by fluctuations in market prices on the remainder of our financial assets and liabilities recorded at fair value, including interest rate swap and swaption agreements and certain other derivative instruments ( i.e. , Agency TBAs, options on TBAs, futures, options on futures, inverse interest-only securities, interest rate lock commitments and forward loan sale commitments), which are accounted for as derivative trading instruments under U.S.
(2) Represents unused capacity amounts to which commitment fees are charged. (3) The revolving period of this facility ceases on March 8, 2026, at which time the facility starts a 12-month amortization period.
(2) Represents unused capacity amounts to which commitment fees are charged. (3) The revolving period of this facility ceases on March 8, 2028, at which time the facility starts a 12-month amortization period.
Accordingly, we monitor our compliance with both the 55% Test and the 80% Tests of the 1940 Act in order to maintain our exempt status. As of December 31, 2024, we determined that we maintained compliance with both the 55% Test and the 80% Test requirements.
Accordingly, we monitor our compliance with both the 55% Test and the 80% Tests of the 1940 Act in order to maintain our exempt status. As of December 31, 2025, we determined that we maintained compliance with both the 55% Test and the 80% Test requirements.
The majority of our Agency RMBS portfolio is comprised of whole pool certificates. We seek to deploy moderate leverage as part of our investment strategy. We generally finance our Agency RMBS through short- and long-term borrowings structured as repurchase agreements. We also finance our MSR through revolving credit facilities, repurchase agreements and convertible senior notes.
The majority of our Agency RMBS portfolio is comprised of whole pool certificates. We seek to deploy moderate leverage as part of our investment strategy. We generally finance our Agency RMBS through short- and long-term borrowings structured as repurchase agreements. We also finance our MSR through revolving credit facilities and repurchase agreements.
Income Taxes During the three and twelve months ended December 31, 2024, we recognized a provision for income taxes of $30.9 million and $46.6 million, respectively.
During the three and twelve months ended December 31, 2024, we recognized a provision from income taxes of $30.9 million and $46.6 million, respectively.
GAAP to taxable income timing differences than if the portfolio were accounted for as trading instruments. Dividends For the year ended December 31, 2024, we declared cash dividends totaling $1.80 per common share. As a REIT, we are required to distribute at least 90% of our taxable income to stockholders, subject to certain distribution requirements.
GAAP to taxable income timing differences than if the portfolio were accounted for as trading instruments. Dividends For the year ended December 31, 2025, we declared cash dividends totaling $1.52 per common share. As a REIT, we are required to distribute at least 90% of our taxable income to stockholders, subject to certain distribution requirements.
During the three and twelve months ended December 31, 2024, our economic debt-to-equity ratio funding our Agency and non-Agency investment securities, MSR and related servicing advances and mortgage loans held-for-sale, which includes unsecured borrowings under convertible senior notes, implied debt on net TBA cost basis and net payable (receivable) for unsettled RMBS, decreased from 7.0:1.0 to 6.5:1.0 and increased from 6.0:1.0 to 6.5:1.0, respectively. 49 Table of Contents As of December 31, 2024, we held approximately $5.4 million of unpledged Agency RMBS and $3.4 million of unpledged non-Agency securities.
During the three and twelve months ended December 31, 2025, our economic debt-to-equity ratio funding our Agency and non-Agency investment securities, MSR and related servicing advances and mortgage loans held-for-sale, which includes unsecured borrowings under senior notes and convertible senior notes, implied debt on net TBA cost basis and net payable (receivable) for unsettled RMBS, decreased from 7.2:1.0 to 7.0:1.0 and increased from 6.5:1.0 to 7.0:1.0, respectively. 51 Table of Contents As of December 31, 2025, we held approximately $6.5 million of unpledged Agency RMBS and $3.3 million of unpledged non-Agency securities.
Significant unobservable inputs include prepayment speeds; option adjusted spread, or OAS, which represents the incremental spread added to the risk-free rate to reflect the effects of any embedded options and other risk inherent in MSR; and cost to service.
Significant unobservable inputs include prepayment speeds; option adjusted spread (“OAS”), which represents the incremental spread added to the risk-free rate to reflect the effects of any embedded options and other risk inherent in MSR; and cost to service.
We calculate that at least 75% of our assets were qualified REIT assets, as defined in the Internal Revenue Code for the year ended December 31, 2024. We also calculate that our revenue qualified for the 75% source of income test and for the 95% source of income test rules for the year ended December 31, 2024.
We calculate that at least 75% of our assets were qualified REIT assets, as defined in the Code for the year ended December 31, 2025. We also calculate that our revenue qualified for the 75% source of income test and for the 95% source of income test rules for the year ended December 31, 2025.
Additionally, we frequently perform shock analyses against various market events to monitor the adequacy of our excess liquidity. During the year ended December 31, 2024, we did not experience any material issues accessing our funding sources. We expect ongoing sources of financing to be primarily repurchase agreements, revolving credit facilities, warehouse facilities, convertible notes and similar financing arrangements.
Additionally, we frequently perform shock analyses against various market events to monitor the adequacy of our excess liquidity. During the year ended December 31, 2025, we did not experience any material issues accessing our funding sources. We expect ongoing sources of financing to be primarily repurchase agreements, revolving credit facilities, warehouse lines of credit, senior notes and similar financing arrangements.
As of December 31, 2024, the debt-to-equity ratio funding our Agency and non-Agency investment securities, MSR and related servicing advances and mortgage loans held-for-sale, which includes unsecured borrowings under convertible senior notes, was 4.3:1.0.
As of December 31, 2025, the debt-to-equity ratio funding our Agency and non-Agency investment securities, MSR and related servicing advances and mortgage loans held-for-sale, which includes unsecured borrowings under senior notes and convertible senior notes, was 4.8:1.0.
One of our wholly owned subsidiaries, TH MSR Holdings LLC (formerly Matrix Financial Services Corporation) holds the requisite approvals from Fannie Mae and Freddie Mac to own and manage MSR, which represent a contractual right to control the servicing of a mortgage loan, the obligation to service the loan in accordance with applicable laws and requirements and the right to collect a fee for the performance of servicing activities, such as collecting principal and interest from a borrower and distributing those payments to the owner of the loan.
One of our wholly owned subsidiaries, TH MSR Holdings, holds the requisite approvals from Fannie Mae and Freddie Mac to own and manage MSR, which represent a contractual right to control the servicing of a mortgage loan, the obligation to service the loan in accordance with applicable laws and requirements and the right to collect a fee for the performance of servicing activities, such as collecting principal and interest from a borrower and distributing those payments to the owner of the loan.
Accordingly, there is no assurance that our estimates of fair value are indicative of the amounts that would be realized on the ultimate sale or exchange of these assets. At December 31, 2024, 24.6% of our total assets were classified as Level 3 fair value assets. Critical Accounting Estimates The preparation of financial statements in accordance with U.S.
Accordingly, there is no assurance that our estimates of fair value are indicative of the amounts that would be realized on the ultimate sale or exchange of these assets. At December 31, 2025, 22.3% of our total assets were classified as Level 3 fair value assets. Critical Accounting Estimates The preparation of financial statements in accordance with U.S.
However, certain activities that we may perform may cause us to earn income which will not be qualifying income for REIT purposes. We have designated certain of our subsidiaries as taxable REIT subsidiaries, or TRSs, as defined in the Internal Revenue Code, to engage in such activities.
However, certain activities that we may perform may cause us to earn income which will not be qualifying income for REIT purposes. We have designated certain of our subsidiaries as TRSs as defined in the Code, to engage in such activities.
As of December 31, 2024, we had master repurchase agreements in place with 36 counterparties (lenders), the majority of which are U.S. domiciled financial institutions, and we continue to evaluate additional counterparties to manage and optimize counterparty risk.
As of December 31, 2025, we had master repurchase agreements in place with 34 counterparties (lenders), the majority of which are U.S. domiciled financial institutions, and we continue to evaluate additional counterparties to manage and optimize counterparty risk.
We also operate our business in a manner that will permit us to maintain our exemption from registration under the Investment Company Act of 1940, as amended, or the 1940 Act. Certain of our subsidiaries have obtained the requisite licenses and approvals to own and manage MSR and to originate and directly service residential mortgage loans.
We also operate our business in a manner that will permit us to maintain our exemption from registration under the 1940 Act. Certain of our subsidiaries have obtained the requisite licenses and approvals to own and manage MSR and to originate and directly service residential mortgage loans.
General We are a Maryland corporation that invests in, finances and manages MSR and Agency RMBS, and, through our operational platform, RoundPoint Mortgage Servicing LLC, or RoundPoint, we are one of the largest servicers of conventional loans in the country.
General We are a Maryland corporation that invests in, finances and manages MSR and Agency RMBS, and, through our operational platform, RoundPoint, we are one of the largest servicers of conventional loans in the country.
The originations platform also originates loans for new borrowers that do not currently have a mortgage loan serviced by RoundPoint and brokers second lien loans to our borrowers.
The originations platform also originates both first and second mortgages for new borrowers that do not currently have a mortgage loan serviced by RoundPoint and brokers second lien loans to our existing borrowers.
However, changes in the provision for credit losses on AFS securities are recognized immediately in GAAP net income (loss).
GAAP purposes (“GAAP net income (loss)”). However, changes in the provision for credit losses on AFS securities are recognized immediately in GAAP net income (loss).
We believe our broker and banking counterparties are well-capitalized organizations, and we attempt to manage our cash balances across these organizations to reduce our exposure to any single counterparty. As of December 31, 2024, we had entered into repurchase agreements with 36 counterparties, 19 of which had outstanding balances.
We believe our broker and banking counterparties are well-capitalized organizations, and we attempt to manage our cash balances across these organizations to reduce our exposure to any single counterparty. As of December 31, 2025, we had entered into repurchase agreements with 34 counterparties, 18 of which had outstanding balances.
Consequently, we met the REIT income and asset tests. We also met all REIT requirements regarding the ownership of our common stock and the distribution of our net income. Therefore, for the year ended December 31, 2024, we believe that we qualified as a REIT under the Internal Revenue Code. 52 Table of Contents
Consequently, we met the REIT income and asset tests. We also met all REIT requirements regarding the ownership of our common stock and the distribution of our net income. Therefore, for the year ended December 31, 2025, we believe that we qualified as a REIT under the Code. 54 Table of Contents
TH MSR Holdings does not directly service mortgage loans; instead, it engages its wholly owned subsidiary, RoundPoint, to handle substantially all servicing functions for the mortgage loans underlying our MSR.
TH MSR Holdings does not directly service mortgage loans; instead, it engages RoundPoint to handle substantially all servicing functions for the mortgage loans underlying its MSR.
Gain On Mortgage Loans Held-For-Sale The following table provides a summary of the total net realized and unrealized gains (losses) recognized on mortgage loans held-for-sale and the related derivative instruments used to manage exposure to market risks primarily associated with fluctuations in interest rate risks related to our origination pipeline during the three and twelve months ended December 31, 2024 and 2023: Three Months Ended Year Ended (in thousands) December 31, December 31, 2024 2023 2024 2023 Mortgage loans held-for-sale $ 768 $ — $ 1,185 $ — Interest rate lock commitments (341) — 137 — Forward mortgage loan sale commitments 131 — 160 — Gain on mortgage loans held-for-sale $ 558 $ — $ 1,482 $ — Late in the second quarter of 2024, RoundPoint began operating its in-house, direct-to-consumer originations platform.
Gain On Mortgage Loans Held-For-Sale The following table provides a summary of the total net realized and unrealized gains (losses) recognized on mortgage loans held-for-sale and the related derivative instruments used to manage exposure to market risks primarily associated with fluctuations in interest rate risks related to our origination pipeline during the three and twelve months ended December 31, 2025 and 2024: Three Months Ended Year Ended December 31, December 31, (in thousands) 2025 2024 2025 2024 Mortgage loans held-for-sale $ 2,040 $ 768 $ 4,646 $ 1,185 TBAs (296) — (541) — Interest rate lock commitments (187) (341) 743 137 Forward mortgage loan sale commitments — 131 (143) 160 Gain on mortgage loans held-for-sale $ 1,557 $ 558 $ 4,705 $ 1,482 Late in the second quarter of 2024, RoundPoint began operating its in-house, direct-to-consumer originations platform.
Fair Value Measurement A significant portion of our assets and liabilities are reported at fair value and, therefore, our consolidated balance sheets and statements of comprehensive income (loss) are significantly affected by fluctuations in market prices. At December 31, 2024, approximately 85.0% of our total assets, or $10.4 billion, consisted of financial instruments recorded at fair value.
Fair Value Measurement A significant portion of our assets and liabilities are reported at fair value and, therefore, our consolidated balance sheets and statements of comprehensive (loss) income are significantly affected by fluctuations in market prices. At December 31, 2025, approximately 83.2% of our total assets, or $9.0 billion, consisted of financial instruments recorded at fair value.
The cash movements can be summarized by the following: • Cash flows from operating activities. For the year ended December 31, 2024, operating activities increased our cash balances by approximately $201.0 million, primarily driven by our financial results for the year. • Cash flows from investing activities .
The cash movements can be summarized by the following: • Cash flows from operating activities. For the year ended December 31, 2025, operating activities increased our cash balances by approximately $88.9 million, primarily driven by our financial results for the year. • Cash flows from investing activities .
As of December 31, 2024, we held $504.6 million in cash and cash equivalents, approximately $5.4 million of unpledged Agency RMBS and $3.4 million of unpledged non-Agency securities. As a result, we had an overall estimated unused borrowing capacity on our unpledged securities of approximately $6.5 million.
As of December 31, 2025, we held $842.3 million in cash and cash equivalents, approximately $6.5 million of unpledged Agency RMBS and $3.3 million of unpledged non-Agency securities. As a result, we had an overall estimated unused borrowing capacity on our unpledged securities of approximately $8.0 million.
Warehouse facilities are collateralized by our pledge of mortgage loans for a period of up to 90 days or until they are sold to the GSEs or other third-party investors in the secondary market, typically within 60 days of origination. Substantially all of our funded mortgage loans held-for-sale are currently pledged as collateral for warehouse facilities.
Substantially all of our funded mortgage loans held-for-sale are currently pledged as collateral for repurchase agreements and warehouse lines of credit for a period of up to 90 days or until they are sold to the GSEs or other third-party investors in the secondary market, typically within 60 days of origination.
As of December 31, 2024, we held $504.6 million in cash and cash equivalents available to support our operations; $10.4 billion of AFS securities, MSR, mortgage loans held-for-sale and derivative assets held at fair value; and $9.1 billion of outstanding debt in the form of repurchase agreements, borrowings under revolving credit facilities and warehouse facilities and convertible senior notes.
As of December 31, 2025, we held $842.3 million in cash and cash equivalents available to support our operations; $9.0 billion of AFS securities, MSR, mortgage loans held-for-sale and derivative assets held at fair value; and $8.6 billion of outstanding debt in the form of repurchase agreements and borrowings under revolving credit facilities, warehouse lines of credit, senior notes and convertible senior notes.
These third-party subservicing costs and other servicing expenses directly related to our MSR portfolio are included within the servicing costs line item on our consolidated statements of comprehensive income (loss). Post-acquisition, all servicing-related expenses incurred by RoundPoint are included within the other operating expenses line item on our consolidated statements of comprehensive income (loss).
All third-party subservicing costs and other servicing expenses directly related to our MSR portfolio are included within the servicing costs line item on our consolidated statements of comprehensive (loss) income. All servicing-related general and administrative expenses incurred by RoundPoint are included within the compensation and benefits and other operating expenses line items on our consolidated statements of comprehensive (loss) income.
The following table provides the three-month average CPR experienced by our Agency RMBS and MSR during the three months ended December 31, 2024, and the four immediately preceding quarters: Three Months Ended December 31, 2024 September 30, 2024 June 30, 2024 March 31, 2024 December 31, 2023 Agency RMBS 7.5 % 7.2 % 7.3 % 4.8 % 5.2 % Mortgage servicing rights 4.9 % 5.3 % 5.3 % 3.9 % 3.8 % Our Agency RMBS are primarily collateralized by pools of fixed-rate mortgage loans.
The following table provides the three-month average conditional prepayment rate (“CPR”) experienced by our Agency RMBS and MSR during the three months ended December 31, 2025, and the four immediately preceding quarters: Three Months Ended December 31, 2025 September 30, 2025 June 30, 2025 March 31, 2025 December 31, 2024 Agency RMBS 7.9 % 8.0 % 8.4 % 7.0 % 7.5 % Mortgage servicing rights 6.4 % 6.0 % 5.8 % 4.2 % 4.9 % Our Agency RMBS are primarily collateralized by fixed-rate mortgage loans.
We also have one revolving credit facility that provides long-term financing for our servicing advances and one warehouse facility that provides short-term financing for our mortgage loans held-for-sale.
We also have one revolving credit facility that provides long-term financing for our servicing advances, and one master repurchase agreement and one warehouse line of credit that provide short-term financing for our mortgage loans held-for-sale.
Our Agency portfolio also includes securities with implicit prepayment protection, including lower loan balances (securities collateralized by loans of less than $300,000 in initial principal balance), higher LTVs (securities collateralized by loans with LTVs greater than or equal to 80%), certain geographic concentrations, loans secured by investor-owned properties and lower FICO scores.
Our Agency portfolio also includes securities with implicit prepayment protection, including lower loan balances (securities collateralized by loans of less than $400,000 in initial principal balance), higher LTVs (securities collateralized by loans with LTVs greater than or equal to 80%), certain geographic concentrations, loans secured by investor-owned properties and lower FICO scores.We also hold pools backed by Agency multi-family mortgage loans and hybrid adjustable-rate mortgage loans.
GAAP, fair value option elected AFS securities, MSR and mortgage loans held-for-sale. We have numerous internal controls in place to help ensure the appropriateness of fair value measurements.
GAAP, fair value option elected AFS securities, MSR and mortgage loans held-for-sale. We have numerous internal controls in place to help ensure the appropriateness of fair value measurements. Significant fair value measures are subject to detailed analytics and management review and approval.
The methods used by us to estimate fair value for AFS securities, MSR and derivative instruments may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values.
Our most critical accounting policies involve our fair valuation of AFS securities, MSR and derivative instruments. 32 Table of Contents The methods used by us to estimate fair value for AFS securities, MSR and derivative instruments may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values.
The provision recognized during the year ended December 31, 2023 was primarily due to net income from MSR servicing activities, partially offset by net losses recognized on MSR and operating expenses in our TRSs. 42 Table of Contents Other Comprehensive (Loss) Income The following table provides a summary of the components of other comprehensive (loss) income during the three and twelve months ended December 31, 2024 and 2023: Three Months Ended Year Ended (in thousands) December 31, December 31, 2024 2023 2024 2023 Unrealized (losses) gains on available-for-sale securities $ (255,412) $ 405,935 $ (150,672) $ (38,584) Realized (gains) losses on sales of available-for-sale securities reclassified to loss on investment securities (11,153) 77,644 6,577 140,866 Other comprehensive (loss) income $ (266,565) $ 483,579 $ (144,095) $ 102,282 With our accounting treatment for AFS securities, unrealized fluctuations in the market values of AFS securities, excluding certain AFS securities for which we have elected the fair value option and securities with an allowance for credit losses, are recorded directly to stockholders’ equity through other comprehensive (loss) income.
The provision recognized during the year ended December 31, 2024 was primarily due to net income from MSR servicing and mortgage loan origination activities, partially offset by operating expenses incurred in our TRSs. 44 Table of Contents Other Comprehensive Income (Loss) The following table provides a summary of the components of other comprehensive income (loss) during the three and twelve months ended December 31, 2025 and 2024: Three Months Ended Year Ended December 31, December 31, (in thousands) 2025 2024 2025 2024 Unrealized gains (losses) on available-for-sale securities $ 37,011 $ (255,412) $ 234,130 $ (150,672) Realized losses (gains) on sales of available-for-sale securities reclassified to loss on investment securities 14,743 (11,153) 86,307 6,577 Other comprehensive income (loss) $ 51,754 $ (266,565) $ 320,437 $ (144,095) With our accounting treatment for AFS securities, unrealized fluctuations in the market values of AFS securities, excluding certain AFS securities for which we have elected the fair value option and securities with an allowance for credit losses, are recorded directly to stockholders’ equity through other comprehensive income (loss).
Our MSR business leverages our core competencies in prepayment and interest rate risk analytics, and the MSR assets may provide offsetting risks to our Agency RMBS, hedging both interest rate and mortgage spread risk. 28 Table of Contents RoundPoint has approvals from Fannie Mae and Freddie Mac to service residential mortgage loans, and services mortgage loans underlying TH MSR Holdings’ MSR as well as MSR owned by third parties.
Our MSR business leverages our core competencies in prepayment and interest rate risk analytics, and the MSR assets may provide offsetting risks to our Agency RMBS, hedging both interest rate and mortgage spread risk. 30 Table of Contents RoundPoint has approvals from Fannie Mae, Freddie Mac and, beginning in the third quarter of 2025, Ginnie Mae to service residential mortgage loans.
The following table provides the carrying value of our investment portfolio by asset type: (dollars in thousands) December 31, 2024 December 31, 2023 Agency RMBS $ 7,376,965 71.1 % $ 8,335,245 73.2 % Mortgage servicing rights 2,994,271 28.9 % 3,052,016 26.8 % Other 3,734 — % 4,150 — % Total $ 10,374,970 $ 11,391,411 Prepayment speeds and volatility due to interest rates Our portfolio is subject to market risks, primarily interest rate risk and prepayment risk.
The following table provides the carrying value of our investment portfolio by asset type: (dollars in thousands) December 31, 2025 December 31, 2024 Agency RMBS $ 6,579,141 73.1 % $ 7,376,965 71.1 % Mortgage servicing rights 2,421,910 26.9 % 2,994,271 28.9 % Other 3,259 — % 3,734 — % Total $ 9,004,310 $ 10,374,970 33 Table of Contents Prepayment speeds and volatility due to interest rates Our portfolio is subject to market risks, primarily interest rate risk and prepayment risk.
The following represent the most restrictive financial covenants across our lending agreements as of December 31, 2024: • Total indebtedness to tangible net worth must be less than 8.0:1.0. As of December 31, 2024, our total indebtedness to tangible net worth, as defined, was 4.7:1.0. • Cash liquidity must be greater than $200.0 million.
The following represent the most restrictive financial covenants across our lending agreements as of December 31, 2025: • Total indebtedness to tangible net worth must be less than 8.0:1.0.
(2) Yields on Agency Derivatives not shown as interest income is included in (loss) gain on other derivative instruments in the consolidated statements of comprehensive income (loss). (3) Yields on mortgage servicing rights and advances not shown as these assets do not earn interest. (4) U.S. Treasury securities effectively borrowed under reverse repurchase agreements.
(2) Yields on Agency Derivatives not shown as the related interest income is included in (loss) gain on derivative instruments in the consolidated statements of comprehensive (loss) income. (3) Yields on mortgage servicing rights and advances not shown as these assets do not earn interest.
The following table summarizes assets at carrying values that were pledged or restricted as collateral for the future payment obligations of repurchase agreements, revolving credit facilities, warehouse facilities, term notes payable and derivative instruments at December 31, 2024 and December 31, 2023: (in thousands) December 31, 2024 December 31, 2023 Available-for-sale securities, at fair value $ 7,097,561 $ 8,126,028 Mortgage servicing rights, at fair value 2,989,106 3,047,890 Mortgage loans held-for-sale, at fair value 2,059 — Restricted cash 218,715 12,575 Due from counterparties 25,231 36,420 Derivative assets, at fair value 5,031 11,877 Other assets 118,686 79,749 Total $ 10,456,389 $ 11,314,539 Although we generally intend to hold our target assets as long-term investments, we may sell certain of our assets in order to manage our interest rate risk and liquidity needs, to meet other operating objectives and to adapt to market conditions.
The following table summarizes assets at carrying values that were pledged or restricted as collateral for the future payment obligations of repurchase agreements, revolving credit facilities and warehouse lines of credit at December 31, 2025 and December 31, 2024: (in thousands) December 31, 2025 December 31, 2024 Available-for-sale securities, at fair value $ 6,505,374 $ 7,097,561 Mortgage servicing rights, at fair value 2,417,593 2,989,106 Mortgage loans held-for-sale, at fair value 13,350 2,059 Restricted cash 108,723 218,715 Due from counterparties 206,514 25,231 Derivative assets, at fair value 67,227 5,031 Other assets 100,133 118,686 Total $ 9,418,914 $ 10,456,389 Although we generally intend to hold our target assets as long-term investments, we may sell certain of our assets in order to manage our interest rate risk and liquidity needs, to meet other operating objectives and to adapt to market conditions.
For the year ended December 31, 2024, our board of directors elected to distribute all of our REIT taxable income for the year. Temporary differences between GAAP net income (loss) and taxable income can generate deterioration in book value on a permanent and temporary basis as taxable income is distributed that has not been earned for U.S. GAAP purposes.
For the year ended December 31, 2025, the REIT generated a taxable loss and therefore, no distribution was required. Temporary differences between GAAP net income (loss) and taxable income can generate deterioration in book value on a permanent and temporary basis as taxable income is distributed that has not been earned for U.S. GAAP purposes.
The decrease in cost of funds associated with the financing of AFS securities for the three months ended December 31, 2024, as compared to the same period in 2023, was due to declining interest rates.
The decrease in cost of funds associated with the financing of AFS securities for the three and twelve months ended December 31, 2025, as compared to the same periods in 2024, was due to the lower interest rate environment.
Because many of our assets are financed with repurchase agreements, revolving credit facilities and warehouse facilities, a significant portion of the proceeds from sales of our assets (if any), prepayments and scheduled amortization are used to repay balances under these financing sources. 51 Table of Contents The following table provides the maturities of our repurchase agreements, revolving credit facilities, warehouse facilities, term notes payable and convertible senior notes as of December 31, 2024 and December 31, 2023: (in thousands) December 31, 2024 December 31, 2023 Within 30 days $ 2,377,824 $ 2,833,162 30 to 59 days 2,316,237 1,918,818 60 to 89 days 1,307,145 2,059,438 90 to 119 days 759,177 994,789 120 to 364 days 366,706 833,571 One to three years 1,960,400 1,273,453 Total $ 9,087,489 $ 9,913,231 For the year ended December 31, 2024, our restricted and unrestricted cash balance increased approximately $22.8 million to $817.6 million at December 31, 2024.
Because many of our assets are financed with repurchase agreements, revolving credit facilities and warehouse lines of credit, a significant portion of the proceeds from sales of our assets (if any), prepayments and scheduled amortization are used to repay balances under these financing sources. 53 Table of Contents The following table provides the maturities of our repurchase agreements, revolving credit facilities, warehouse lines of credit, senior notes and convertible senior notes as of December 31, 2025 and December 31, 2024: (in thousands) December 31, 2025 December 31, 2024 Within 30 days $ 2,512,817 $ 2,377,824 30 to 59 days 1,745,355 2,316,237 60 to 89 days 1,702,483 1,307,145 90 to 119 days 916,101 759,177 120 to 364 days 721,500 366,706 One to three years 567,731 1,960,400 Three to five years 391,195 — Total $ 8,557,182 $ 9,087,489 For the year ended December 31, 2025, our restricted and unrestricted cash balance increased approximately $244.3 million to $1.1 billion at December 31, 2025.
As of December 31, 2024, we held approximately $5.2 million of unpledged MSR and $22.9 million of unpledged servicing advances. Overall, on December 31, 2024, we had $70.1 million unused committed and $795.0 million unused uncommitted borrowing capacity on MSR financing facilities, and $59.7 million in unused committed borrowing capacity on servicing advance financing facilities.
As of December 31, 2025, we held approximately $4.3 million of unpledged MSR and $7.0 million of unpledged servicing advances. Overall, on December 31, 2025, we had $102.1 million unused committed and $950.0 million unused uncommitted borrowing capacity on MSR financing facilities, and $78.5 million in unused committed borrowing capacity on servicing advance financing facilities.
The increase in yields on AFS securities for the three and twelve months ended December 31, 2024, as compared to the same periods in 2023 was driven by net purchases of higher coupon AFS securities with lower unamortized premiums.
The increase in yields on AFS securities for the three and twelve months ended December 31, 2025, as compared to the same periods in 2024, was driven by net sales of lower coupon AFS securities, which was partially offset by slightly higher premium amortization.
As of December 31, 2024 and December 31, 2023, our MSR had a fair market value of $3.0 billion and $3.1 billion, respectively. As of December 31, 2024 and December 31, 2023, our MSR portfolio included MSR on 803,091 and 848,264 loans with an unpaid principal balance of approximately $200.3 billion and $215.6 billion, respectively.
As of December 31, 2025 and December 31, 2024, our MSR had a fair market value of $2.4 billion and $3.0 billion, respectively. 46 Table of Contents As of December 31, 2025 and December 31, 2024, our MSR portfolio included MSR on 675,215 and 803,091 loans with an unpaid principal balance of approximately $162.5 billion and $200.3 billion, respectively.
Repurchase agreements and revolving credit facilities are collateralized by our pledge of AFS securities, derivative instruments, MSR, servicing advances and certain cash balances. Substantially all of our Agency RMBS are currently pledged as collateral for repurchase agreements.
Repurchase agreements, revolving credit facilities and warehouse lines of credit are collateralized by our pledge of AFS securities, derivative instruments, MSR, mortgage loans held-for-sale, servicing advances and certain cash balances, while senior notes and convertible senior notes are considered unsecured corporate debt. Substantially all of our Agency RMBS are currently pledged as collateral for repurchase agreements.
Overall, on December 31, 2024, we had $70.1 million unused committed and $795.0 million unused uncommitted borrowing capacity on MSR financing facilities, and $59.7 million in unused committed borrowing capacity on servicing advance financing facilities.
Overall, on December 31, 2025, we had $102.1 million unused committed and $950.0 million unused uncommitted borrowing capacity on MSR financing facilities, and $78.5 million in unused committed borrowing capacity on servicing advance financing facilities.
Our significant accounting policies are described in Note 2 to the consolidated financial statements, included under Item 8 of this Annual Report on Form 10-K. Our most critical accounting policies involve our fair valuation of AFS securities, MSR and derivative instruments.
Our significant accounting policies are described in Note 2 to the consolidated financial statements, included under Part II, Item 8 of this Annual Report on Form 10-K.
The decrease in yields on reverse repurchase agreements for the three months ended December 31, 2024, as compared to the same period in 2023, was due to declining interest rates.
The decrease in yields on reverse repurchase agreements for the three and twelve months ended December 31, 2025, as compared to the same periods in 2024, was due to the lower interest rate environment.
Prior to the launch of originations, our mortgage loans held-for-sale consisted of a small number of loans purchased from the collateral underlying our MSR. 41 Table of Contents Expenses The following table presents the components of expenses for the three and twelve months ended December 31, 2024 and 2023: Three Months Ended Year Ended December 31, December 31, (dollars in thousands) 2024 2023 2024 2023 Compensation and benefits: Non-cash equity compensation expenses $ 1,610 $ 1,613 $ 10,946 $ 10,976 All other compensation and benefits 20,190 19,684 78,807 41,889 Total compensation and benefits $ 21,800 $ 21,297 $ 89,753 $ 52,865 Other operating expenses: Certain operating expenses (1) $ 39 $ 3,408 $ 714 $ 26,356 All other operating expenses 19,046 20,551 75,527 35,957 Total other operating expenses $ 19,085 $ 23,959 $ 76,241 $ 62,313 Annualized operating expense ratio 7.7 % 8.6 % 7.6 % 5.2 % Annualized operating expense ratio, excluding non-cash equity compensation and certain operating expenses (1) 7.4 % 7.6 % 7.0 % 3.5 % ____________________ (1) Certain operating expenses predominantly consists of expenses incurred in connection with the Company’s ongoing litigation with PRCM Advisers, as discussed within Note 18 to the consolidated financial statements, included under Item 1 of this Annual Report on Form 10-K.
Prior to the launch of originations, our mortgage loans held-for-sale consisted of a small number of loans purchased from the collateral underlying our MSR. 43 Table of Contents Operating Expenses The following table presents the components of operating expenses for the three and twelve months ended December 31, 2025 and 2024: Three Months Ended Year Ended December 31, December 31, (dollars in thousands) 2025 2024 2025 2024 Compensation and benefits: Non-cash equity compensation expenses $ 3,352 $ 1,610 $ 13,351 $ 10,946 All other compensation and benefits 22,609 20,190 81,975 78,807 Total compensation and benefits $ 25,961 $ 21,800 $ 95,326 $ 89,753 Other operating expenses: Certain operating expenses (1) $ 4,209 $ 39 $ 11,135 $ 714 All other operating expenses 21,090 19,046 79,027 75,527 Total other operating expenses $ 25,299 $ 19,085 $ 90,162 $ 76,241 Annualized operating expense ratio 11.4 % 7.7 % 9.5 % 7.6 % Annualized operating expense ratio, excluding non-cash equity compensation and certain operating expenses (1) 9.7 % 7.4 % 8.3 % 7.0 % ____________________ (1) For the time period prior to the resolution of the Company’s litigation with PRCM Advisers in the third quarter of 2025, certain operating expenses predominantly consists of expenses incurred in connection with the litigation, as discussed within Note 14 to the consolidated financial statements, included under Part II, Item 8 of this Annual Report on Form 10-K.
As a result, we had an overall estimated unused borrowing capacity on unpledged securities of approximately $6.5 million. As of December 31, 2024, we held approximately $5.2 million of unpledged MSR and $22.9 million of unpledged servicing advances.
As a result, we had an overall estimated unused borrowing capacity on unpledged securities of approximately $8.0 million. As of December 31, 2025, we held approximately $4.3 million of unpledged MSR and $7.0 million of unpledged servicing advances.
The increase in total operating expenses during the year ended December 31, 2024, as compared to the same period in 2023, was driven by the addition of RoundPoint’s compensation, benefits, operating and loan level expenses, partially offset by lower expenses incurred in connection with the Company’s ongoing litigation with PRCM Advisers.
The increase in total operating expenses during the year ended December 31, 2025, as compared to the same period in 2024 was driven by higher expenses incurred in connection with the resolution of the Company’s litigation with PRCM Advisers, expenses incurred in connection with the proposed merger with UWM, and higher compensation and benefits and other operating expenses.
GAAP to Estimated Taxable Income The following tables provide reconciliations of our GAAP net income (loss) to our estimated taxable income (loss) split between our REIT and TRSs for the years ended December 31, 2024 and 2023: Year Ended December 31, 2024 (in millions) TRS REIT Consolidated GAAP net income (loss), pre-tax $ 183.6 $ 161.2 $ 344.8 State taxes (10.1) — (10.1) Adjusted GAAP net income (loss), pre-tax 173.5 161.2 334.7 Permanent differences Dividends from TRSs — 96.9 96.9 State deferred tax expense 6.8 — 6.8 Other permanent differences — 6.8 6.8 Temporary differences Net accretion of OID and market discount (68.2) 40.4 (27.8) Net unrealized gains and losses (6.5) (215.1) (221.6) Net realized gains and losses on sales of RMBS — 3.1 3.1 Net realized gains and losses on sales of MSR 11.5 (4.9) 6.6 Credit loss impairment — 0.3 0.3 Other temporary differences (0.1) (6.5) (6.6) Capital loss carryforward deferral — 89.5 89.5 Net operating loss carryforward utilization (71.8) — (71.8) Estimated taxable income 45.2 171.7 216.9 Dividend paid deduction — (171.7) (171.7) Estimated taxable income post-dividend paid deduction $ 45.2 $ — $ 45.2 Year Ended December 31, 2023 (in millions) TRS REIT Consolidated GAAP net income (loss), pre-tax $ 99.0 $ (182.4) $ (83.4) State taxes (2.5) (0.4) (2.9) Adjusted GAAP net income (loss), pre-tax 96.5 (182.8) (86.3) Permanent differences Dividends from TRSs — 65.0 65.0 State deferred tax benefit (2.1) — (2.1) Other permanent differences (0.8) 4.0 3.2 Temporary differences Net accretion of OID and market discount (67.7) 33.5 (34.2) Net unrealized gains and losses 53.2 48.6 101.8 Net realized gains and losses on sales of RMBS — (1.1) (1.1) Net realized gains and losses on sales of MSR 0.2 (27.3) (27.1) Credit loss impairment — (0.5) (0.5) Other temporary differences 4.0 26.3 30.3 Capital loss carryforward deferral — 331.2 331.2 Net operating loss carryforward utilization (66.6) (51.5) (118.1) Estimated taxable income 16.7 245.4 262.1 Dividend paid deduction — (245.4) (245.4) Estimated taxable post-dividend paid deduction $ 16.7 $ — $ 16.7 48 Table of Contents The permanent differences recorded in 2024 and 2023 were primarily due to dividends paid from the Company’s TRSs to the REIT as well as differences related to officer’s compensation deduction limitations, compensation expense related to restricted stock dividends and vesting, the dividends paid deduction for tax, amortization of goodwill for tax, and state taxes, net of federal benefit in the Company’s TRSs.
GAAP to Estimated Taxable Income The following tables provide reconciliations of our GAAP net income (loss) to our estimated taxable income (loss) split between our REIT and TRSs for the years ended December 31, 2025 and 2024: Year Ended December 31, 2025 (in millions) TRS REIT Consolidated GAAP net income (loss), pre-tax $ 55.3 $ (500.7) $ (445.4) State taxes 3.5 — 3.5 Adjusted GAAP net income (loss), pre-tax 58.8 (500.7) (441.9) Permanent differences: State deferred tax benefit (3.1) — (3.1) Other permanent differences 0.1 23.5 23.6 Temporary differences: Net accretion of OID and market discount (64.7) 18.9 (45.8) Net unrealized gains and losses 102.4 183.6 286.0 Net realized gains and losses on sales of RMBS — 0.2 0.2 Net realized gains and losses on sales of MSR (7.9) (23.7) (31.6) Credit loss impairment — (0.1) (0.1) Litigation settlement expense — 293.1 293.1 Other temporary differences (2.0) (11.4) (13.4) Capital loss carryforward utilization — (59.7) (59.7) Estimated taxable income 83.6 (76.3) 7.3 Dividend paid deduction — — — Estimated taxable income post-dividend paid deduction $ 83.6 $ (76.3) $ 7.3 Year Ended December 31, 2024 (in millions) TRS REIT Consolidated GAAP net income (loss), pre-tax $ 183.6 $ 161.2 $ 344.8 State taxes (10.1) — (10.1) Adjusted GAAP net income (loss), pre-tax 173.5 161.2 334.7 Permanent differences: Dividends from TRSs — 96.9 96.9 State deferred tax expense 6.8 — 6.8 Other permanent differences — 6.8 6.8 Temporary differences: Net accretion of OID and market discount (68.2) 40.4 (27.8) Net unrealized gains and losses (6.5) (215.1) (221.6) Net realized gains and losses on sales of RMBS — 3.1 3.1 Net realized gains and losses on sales of MSR 11.5 (4.9) 6.6 Credit loss impairment — 0.3 0.3 Other temporary differences (0.1) (6.5) (6.6) Capital loss carryforward deferral — 89.5 89.5 Net operating loss carryforward utilization (71.8) — (71.8) Estimated taxable income 45.2 171.7 216.9 Dividend paid deduction — (171.7) (171.7) Estimated taxable income post-dividend paid deduction $ 45.2 $ — $ 45.2 50 Table of Contents The permanent differences recorded in 2025 and 2024 included a difference in compensation expense related to the officer’s compensation limitation, dividends paid on unvested and outstanding equity incentive awards, as applicable, non-cash equity compensation expense for tax purposes, amortization of goodwill for tax purposes, and state taxes, net of federal benefit in the Company’s TRSs.
GAAP purposes was $14.47 at December 31, 2024, a decrease from $14.93 per common share at September 30, 2024, and a decrease from $15.21 per common share at December 31, 2023.
GAAP purposes was $11.13 at December 31, 2025, an increase from $11.04 per common share at September 30, 2025, and a decrease from $14.47 per common share at December 31, 2024.
The decrease in servicing costs during the three and twelve months ended December 31, 2024, as compared to the same periods in 2023, was the result of lower third-party subservicing fees due to the acquisition of RoundPoint.
The decrease in servicing costs during the year ended December 31, 2025, as compared to the same period in 2024, was the result of lower third-party deboarding and subservicing fees incurred.
Loss On Investment Securities The following table presents the components of loss on investment securities for the three and twelve months ended December 31, 2024 and 2023: Three Months Ended Year Ended December 31, December 31, (in thousands) 2024 2023 2024 2023 Proceeds from sales $ 1,286,810 $ 978,936 $ 2,183,330 $ 2,673,827 Amortized cost of securities sold (1,293,570) (1,061,837) (2,222,634) (2,792,703) Total realized losses on sales (6,760) (82,901) (39,304) (118,876) (Provision for) reversal of provision for credit losses (284) 328 (259) 545 Other (965) 104 (475) 48,361 Loss on investment securities $ (8,009) $ (82,469) $ (40,038) $ (69,970) 39 Table of Contents In the ordinary course of our business, we make investment decisions and allocate capital in accordance with our views on the changing risk/reward dynamics in the market and in our portfolio.
Loss On Investment Securities The following table presents the components of loss on investment securities for the three and twelve months ended December 31, 2025 and 2024: Three Months Ended Year Ended December 31, December 31, (in thousands) 2025 2024 2025 2024 Proceeds from sales $ 295,059 $ 1,286,810 $ 9,643,404 $ 2,183,330 Amortized cost of securities sold (310,905) (1,293,570) (9,741,773) (2,222,634) Total realized losses on sales (15,846) (6,760) (98,369) (39,304) Reversal of (provision for) credit losses 8 (284) 121 (259) Other 1,406 (965) 2,070 (475) Loss on investment securities $ (14,432) $ (8,009) $ (96,178) $ (40,038) 41 Table of Contents In the ordinary course of our business, we make investment decisions and allocate capital in accordance with our views on the changing risk/reward dynamics in the market and in our portfolio.
We also believe that it gives us the flexibility to manage our portfolio to take advantage of market opportunities. Our principal sources of cash consist of borrowings under repurchase agreements, revolving credit facilities, warehouse facilities, payments of principal and interest we receive on our target assets, cash generated from our operating results, and proceeds from capital market transactions.
Our principal sources of cash consist of borrowings under repurchase agreements, revolving credit facilities, warehouse lines of credit, senior notes, payments of principal and interest we receive on our target assets, cash generated from our operating results, and proceeds from capital market transactions.
The decline in book value for both the three and twelve months ended December 31, 2024 was primarily driven by unrealized losses recognized on AFS securities and dividends declared, partially offset by net servicing income earned.
The rise in book value for the three months ended December 31, 2025 was primarily driven by servicing income and mark-to-market gains recognized on investment securities, partially offset by net mark-to-market losses on MSR and dividends declared.
The tables below summarize certain characteristics of our Agency RMBS AFS at December 31, 2024 and December 31, 2023: December 31, 2024 (dollars in thousands, except purchase price) Principal/ Current Face Net (Discount) Premium Amortized Cost Allowance for Credit Losses Unrealized Gain Unrealized Loss Carrying Value Weighted Average Coupon Rate Weighted Average Purchase Price P&I securities $ 7,600,374 $ 64,627 $ 7,665,001 $ — $ 2,789 $ (321,829) $ 7,345,961 4.93 % $ 101.17 Interest-only securities 462,886 27,747 27,747 (2,386) 473 (3,818) 22,016 2.05 % $ 24.04 Total $ 8,063,260 $ 92,374 $ 7,692,748 $ (2,386) $ 3,262 $ (325,647) $ 7,367,977 December 31, 2023 (dollars in thousands, except purchase price) Principal/ Current Face Net (Discount) Premium Amortized Cost Allowance for Credit Losses Unrealized Gain Unrealized Loss Carrying Value Weighted Average Coupon Rate Weighted Average Purchase Price P&I securities $ 8,421,733 $ 24,239 $ 8,445,972 $ — $ 22,677 $ (196,748) $ 8,271,901 4.65 % $ 100.65 Interest-only securities 840,723 58,567 58,567 (3,619) 907 (4,757) 51,098 2.08 % $ 17.25 Total $ 9,262,456 $ 82,806 $ 8,504,539 $ (3,619) $ 23,584 $ (201,505) $ 8,322,999 43 Table of Contents Mortgage Servicing Rights, at Fair Value One of our wholly owned subsidiaries, TH MSR Holdings, has approvals from Fannie Mae and Freddie Mac to own and manage MSR, which represent the right to control the servicing of residential mortgage loans.
The tables below summarize certain characteristics of our Agency RMBS AFS at December 31, 2025 and December 31, 2024: December 31, 2025 (dollars in thousands, except purchase price) Principal/ Current Face Net (Discount) Premium Amortized Cost Allowance for Credit Losses Unrealized Gain Unrealized Loss Carrying Value Weighted Average Coupon Rate Weighted Average Purchase Price P&I securities $ 6,399,789 $ 93,527 $ 6,493,316 $ — $ 44,091 $ (43,117) $ 6,494,290 5.30 % $ 101.61 Interest-only securities 315,438 18,892 18,892 (1,319) 422 (1,073) 16,922 2.12 % $ 9.40 Total $ 6,715,227 $ 112,419 $ 6,512,208 $ (1,319) $ 44,513 $ (44,190) $ 6,511,212 45 Table of Contents December 31, 2024 (dollars in thousands, except purchase price) Principal/ Current Face Net (Discount) Premium Amortized Cost Allowance for Credit Losses Unrealized Gain Unrealized Loss Carrying Value Weighted Average Coupon Rate Weighted Average Purchase Price P&I securities $ 7,600,374 $ 64,627 $ 7,665,001 $ — $ 2,789 $ (321,829) $ 7,345,961 4.93 % $ 101.17 Interest-only securities 462,886 27,747 27,747 (2,386) 473 (3,818) 22,016 2.05 % $ 24.04 Total $ 8,063,260 $ 92,374 $ 7,692,748 $ (2,386) $ 3,262 $ (325,647) $ 7,367,977 Mortgage Servicing Rights, at Fair Value One of our wholly owned subsidiaries, TH MSR Holdings, has approvals from Fannie Mae and Freddie Mac to own and manage MSR, which represent the right to control the servicing of residential mortgage loans.
For the year ended December 31, 2024, investing activities increased our cash balances by approximately $895.3 million, primarily driven by principal payments received on AFS securities as well as net sales of both AFS securities and derivative instruments, partially offset by net payments for reverse repurchase agreements, the final payment for the acquisition of RoundPoint made in January 2024 and net purchases of MSR. • Cash flows from financing activities.
For the year ended December 31, 2025, investing activities increased our cash balances by approximately $911.6 million, primarily driven by sales of and principal payments on Agency RMBS, sales of MSR and net proceeds from reverse repurchase agreements, partially offset by purchases of Agency RMBS, MSR and net payments on derivative instruments. • Cash flows from financing activities.
A summary of our MSR, servicing advance and warehouse facilities is provided in the table below: (dollars in thousands) December 31, 2024 Expiration Date (1) Amount Outstanding Unused Committed Capacity (2) Unused Uncommitted Capacity Total Capacity Eligible Collateral March 31, 2026 $ 597,731 $ 52,269 $ 250,000 $ 900,000 Mortgage servicing rights March 8, 2027 $ 332,140 $ 17,860 $ 150,000 $ 500,000 Mortgage servicing rights (3) May 22, 2026 $ 530,000 $ — $ 20,000 $ 550,000 Mortgage servicing rights (4) October 26, 2026 $ 150,000 $ — $ 150,000 $ 300,000 Mortgage servicing rights (4) November 21, 2025 $ 75,000 $ — $ 225,000 $ 300,000 Mortgage servicing rights (4) June 14, 2026 $ 90,300 $ 59,700 $ — $ 150,000 Mortgage servicing advances August 19, 2025 $ 2,032 $ 32,968 $ — $ 35,000 Mortgage loans held-for-sale ____________________ (1) The facilities are set to mature on the stated expiration date, unless extended pursuant to their terms.
A summary of our MSR, servicing advance and mortgage loan financing facilities is provided in the table below: (in thousands) December 31, 2025 Expiration Date (1) Amount Outstanding Unused Committed Capacity (2) Unused Uncommitted Capacity Total Capacity Eligible Collateral March 31, 2027 $ 567,731 $ 82,269 $ 250,000 $ 900,000 Mortgage servicing rights March 8, 2029 $ 280,140 $ 19,860 $ 200,000 $ 500,000 Mortgage servicing rights (3) May 22, 2026 $ 375,000 $ — $ 175,000 $ 550,000 Mortgage servicing rights (4) October 26, 2026 $ 160,000 $ — $ 140,000 $ 300,000 Mortgage servicing rights (4) July 30, 2026 $ 115,000 $ — $ 185,000 $ 300,000 Mortgage servicing rights (4) June 14, 2026 $ 71,500 $ 78,500 $ — $ 150,000 Mortgage servicing advances August 18, 2026 $ 9,406 $ 25,594 $ 15,000 $ 50,000 Mortgage loans held-for-sale June 25, 2026 $ 4,095 $ — $ 45,905 $ 50,000 Mortgage loans held-for-sale ____________________ (1) The facilities are set to mature on the stated expiration date, unless extended pursuant to their terms.
Treasuries), revolving credit facilities, warehouse facilities, term notes payable and convertible senior notes, plus implied debt on net TBA cost basis and net payable (receivable) for unsettled RMBS, divided by total equity. Equity The following table provides details of our changes in stockholders’ equity from December 31, 2023 to December 31, 2024.
Treasuries), revolving credit facilities, warehouse lines of credit, senior notes and convertible senior notes, plus implied debt on net TBA cost basis and net payable (receivable) for unsettled RMBS, divided by total equity.
The cost of funds associated with our convertible senior notes for the three and twelve months ended December 31, 2024, as compared to the same periods in 2023, was consistent. 38 Table of Contents The following table presents the components of the yield earned on our AFS securities portfolio as a percentage of our average amortized cost of securities for the three and twelve months ended December 31, 2024 and 2023: Three Months Ended Year Ended December 31, December 31, (in thousands) 2024 2023 2024 2023 Gross yield/stated coupon 5.0 % 4.8 % 5.0 % 4.9 % Net (premium amortization) discount accretion (0.3) % (0.1) % (0.2) % (0.3) % Net yield 4.7 % 4.7 % 4.8 % 4.6 % Net Servicing Income The following table presents the components of net servicing income for the three and twelve months ended December 31, 2024 and 2023: Three Months Ended Year Ended December 31, December 31, (in thousands) 2024 2023 2024 2023 Servicing fee income $ 127,928 $ 139,798 $ 528,206 $ 555,221 Ancillary and other fee income 4,498 2,913 16,718 5,149 Float income 35,142 35,898 136,724 125,407 Total servicing income 167,568 178,609 681,648 685,777 Total servicing costs 4,575 12,029 20,069 95,488 Net servicing income $ 162,993 $ 166,580 $ 661,579 $ 590,289 The decrease in total servicing income for the three months ended December 31, 2024, as compared to the same period in 2023, was primarily due to lower servicing fee income on a smaller MSR portfolio as a result of sales and runoff, partially offset by higher ancillary and other fee income as a result of the acquisition of RoundPoint.
The cost of funds associated with our convertible senior notes for the three and twelve months ended December 31, 2025, as compared to the same periods in 2024, was consistent. 40 Table of Contents The following table presents the components of the yield earned on our AFS securities portfolio as a percentage of our average amortized cost of securities for the three and twelve months ended December 31, 2025 and 2024: Three Months Ended Year Ended December 31, December 31, 2025 2024 2025 2024 Gross yield/stated coupon 5.3 % 5.0 % 5.2 % 5.0 % Net (premium amortization) discount accretion (0.3) % (0.3) % (0.2) % (0.2) % Net yield 5.0 % 4.7 % 5.0 % 4.8 % Net Servicing Income The following table presents the components of net servicing income for the three and twelve months ended December 31, 2025 and 2024: Three Months Ended Year Ended December 31, December 31, (in thousands) 2025 2024 2025 2024 Servicing fee income $ 109,418 $ 127,928 $ 487,347 $ 528,206 Ancillary and other fee income 4,897 4,498 20,469 16,718 Float income 30,747 35,142 118,907 136,724 Total servicing income 145,062 167,568 626,723 681,648 Total servicing costs 3,383 4,575 12,728 20,069 Net servicing income $ 141,679 $ 162,993 $ 613,995 $ 661,579 The decrease in total servicing income for the three and twelve months ended December 31, 2025, as compared to the same periods in 2024, was primarily due to lower servicing fee income on a smaller MSR portfolio as a result of run-off and sales, as well as lower float income due to the lower interest rate environment, partially offset by higher ancillary and other fee income from RoundPoint’s subservicing of mortgage loans on behalf of third-party clients.
Accordingly, our Agency RMBS capital allocation reflects management’s flexible approach to investing in the marketplace. 32 Table of Contents The following tables provide the carrying value of our Agency RMBS portfolio by underlying mortgage loan rate type: December 31, 2024 (dollars in thousands) Principal/ Current Face Carrying Value Weighted Average CPR (1) % Prepayment Protected Gross Weighted Average Coupon Rate Amortized Cost Allowance for Credit Losses Weighted Average Loan Age (months) Agency RMBS AFS: 30-Year Fixed: ≤ 2.5% $ — $ — — % — % — % $ — $ — — 3.0% 220,041 188,239 4.9 % 85.7 % 3.7 % 195,717 — 38 3.5% 109,474 97,261 3.1 % 84.3 % 4.1 % 97,831 — 51 4.0% 585,683 537,910 9.4 % 100.0 % 4.6 % 577,462 — 55 4.5% 2,076,840 1,972,162 7.5 % 100.0 % 5.1 % 2,123,706 — 52 5.0% 1,759,213 1,713,538 6.9 % 100.0 % 5.8 % 1,791,565 — 33 5.5% 1,411,225 1,401,684 6.7 % 99.8 % 6.4 % 1,422,048 — 25 6.0% 499,542 505,297 13.0 % 91.5 % 6.9 % 509,491 — 25 ≥ 6.5% 377,197 388,924 9.7 % 100.0 % 7.5 % 389,382 — 12 7,039,215 6,805,015 7.7 % 98.7 % 5.7 % 7,107,202 — 37 Other P&I 561,159 540,946 0.1 % — % 5.4 % 557,799 — 15 Interest-only 462,886 22,016 10.1 % — % 5.4 % 27,747 (2,386) 172 Agency Derivatives 135,310 8,988 9.9 % — % 6.6 % 14,731 — 235 Total Agency RMBS $ 8,198,570 $ 7,376,965 91.1 % $ 7,707,479 $ (2,386) December 31, 2023 (dollars in thousands) Principal/ Current Face Carrying Value Weighted Average CPR (1) % Prepayment Protected Gross Weighted Average Coupon Rate Amortized Cost Allowance for Credit Losses Weighted Average Loan Age (months) Agency RMBS AFS: 30-Year Fixed: ≤ 2.5% $ 420,720 $ 359,801 3.6 % — % 3.3 % $ 359,188 $ — 30 3.0% 237,874 211,852 2.6 % 85.4 % 3.7 % 210,850 — 26 3.5% 125,647 115,675 2.0 % 84.9 % 4.3 % 113,092 — 22 4.0% 503,451 479,715 5.2 % 100.0 % 4.6 % 508,294 — 49 4.5% 2,331,021 2,281,535 5.2 % 100.0 % 5.1 % 2,384,460 — 40 5.0% 2,084,422 2,078,510 3.6 % 100.0 % 5.8 % 2,125,950 — 21 5.5% 1,358,288 1,370,920 5.4 % 99.8 % 6.4 % 1,371,534 — 18 6.0% 779,560 795,963 6.1 % 99.8 % 6.9 % 799,184 — 17 ≥ 6.5% 8,448 8,853 7.4 % 97.8 % 7.8 % 9,084 — 249 7,849,431 7,702,824 4.7 % 94.7 % 5.5 % 7,881,636 — 28 Other P&I 572,302 569,077 0.8 % — % 5.3 % 564,336 — 9 Interest-only 840,723 51,098 5.3 % — % 4.3 % 58,567 (3,619) 100 Agency Derivatives 163,735 12,246 8.0 % — % 6.7 % 17,814 — 225 Total Agency RMBS $ 9,426,191 $ 8,335,245 87.5 % $ 8,522,353 $ (3,619) ____________________ (1) Weighted average actual one-month CPR released at the beginning of the following month based on RMBS held as of the preceding month-end. 33 Table of Contents Our MSR portfolio offers attractive spreads and has many risk reducing characteristics when paired with our Agency RMBS portfolio.
Accordingly, our Agency RMBS capital allocation reflects management’s flexible approach to investing in the marketplace. 34 Table of Contents The following tables provide the carrying value of our Agency RMBS portfolio by underlying mortgage loan rate type: December 31, 2025 (dollars in thousands) Principal/ Current Face Carrying Value Weighted Average CPR (1) % Prepayment Protected Gross Weighted Average Coupon Rate Amortized Cost Allowance for Credit Losses Weighted Average Loan Age (months) Agency RMBS AFS: 30-Year Fixed: 3.0% $ — $ — — % — % — % $ — $ — — 3.5% — — — % — % — % — — — 4.0% — — — % — % — % — — — 4.5% 1,089,904 1,073,972 8.1 % 100.0 % 5.2 % 1,089,701 — 42 5.0% 1,429,457 1,441,677 8.0 % 100.0 % 5.7 % 1,451,456 — 42 5.5% 786,868 804,095 13.0 % 99.7 % 6.4 % 795,750 — 41 6.0% 1,732,107 1,789,914 9.8 % 82.9 % 6.9 % 1,776,570 — 8 ≥ 6.5% 508,260 532,258 17.0 % 89.8 % 7.3 % 528,440 — 9 5,546,596 5,641,916 10.2 % 93.6 % 6.2 % 5,641,917 — 28 Other P&I 853,193 852,374 0.7 % — % 5.2 % 851,399 — 12 Interest-only 315,438 16,922 6.7 % — % 5.4 % 18,892 (1,319) 184 Agency Derivatives 1,233,247 67,929 16.2 % — % 7.0 % 76,785 — 16 Total Agency RMBS $ 7,948,474 $ 6,579,141 80.3 % $ 6,588,993 $ (1,319) December 31, 2024 (dollars in thousands) Principal/ Current Face Carrying Value Weighted Average CPR (1) % Prepayment Protected Gross Weighted Average Coupon Rate Amortized Cost Allowance for Credit Losses Weighted Average Loan Age (months) Agency RMBS AFS: 30-Year Fixed: 3.0% $ 220,041 $ 188,239 4.9 % 85.7 % 3.7 % $ 195,717 $ — 38 3.5% 109,474 97,261 3.1 % 84.3 % 4.1 % 97,831 — 51 4.0% 585,683 537,910 9.4 % 100.0 % 4.6 % 577,462 — 55 4.5% 2,076,840 1,972,162 7.5 % 100.0 % 5.1 % 2,123,706 — 52 5.0% 1,759,213 1,713,538 6.9 % 100.0 % 5.8 % 1,791,565 — 33 5.5% 1,411,225 1,401,684 6.7 % 99.8 % 6.4 % 1,422,048 — 25 6.0% 499,542 505,297 13.0 % 91.5 % 6.9 % 509,491 — 25 ≥ 6.5% 377,197 388,924 9.7 % 100.0 % 7.5 % 389,382 — 12 7,039,215 6,805,015 7.7 % 98.7 % 5.7 % 7,107,202 — 37 Other P&I 561,159 540,946 0.1 % — % 5.4 % 557,799 — 15 Interest-only 462,886 22,016 10.1 % — % 5.4 % 27,747 (2,386) 172 Agency Derivatives 135,310 8,988 9.9 % — % 6.6 % 14,731 — 235 Total Agency RMBS $ 8,198,570 $ 7,376,965 91.1 % $ 7,707,479 $ (2,386) ____________________ (1) Weighted average actual one-month CPR released at the beginning of the following month based on RMBS held as of the preceding month-end. 35 Table of Contents Our MSR portfolio offers attractive spreads and has many risk reducing characteristics when paired with our Agency RMBS portfolio.
In addition, we held short- and long-term borrowings under revolving credit facilities, warehouse facilities and unsecured convertible senior notes. As of December 31, 2024, the debt-to-equity ratio funding our Agency and non-Agency investment securities, MSR and related servicing advances and mortgage loans held-for-sale, which includes unsecured borrowings under convertible senior notes, was 4.3:1.0.
The debt-to-equity ratio funding our Agency and non-Agency investment securities, MSR and related servicing advances and mortgage loans held-for-sale, which includes unsecured borrowings under senior notes and convertible senior notes, was 4.8:1.0 for the three months ended December 31, 2025, consistent with the prior quarter.
The provision recognized for the year ended December 31, 2024 was primarily due to net income from MSR servicing and mortgage loan origination activities, partially offset by operating expenses incurred in our TRSs.
Income Taxes During the three and twelve months ended December 31, 2025, we recognized a provision for income taxes of $5.6 million and $8.9 million, respectively, which was primarily due to net income from MSR servicing and mortgage loan origination activities, partially offset by net losses recognized on MSR and operating expenses incurred in our TRSs.