Rithm Property Trust Inc. (RPT)
SIC breadcrumb: Finance, Insurance, And Real Estate > Holding And Other Investment Offices > SIC 6798 Real Estate Investment Trusts
SEC company page: https://www.sec.gov/edgar/browse/?CIK=1614806. Latest filing source: 0001614806-26-000010.
Informational only - descriptive public-record data, not investment advice.
Business
Read RPT's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read RPT's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 15,413,000 | USD | 2025 | 2026-02-18 |
| Net income | 1,472,000 | USD | 2025 | 2026-02-18 |
| Assets | 1,041,527,000 | USD | 2025 | 2026-02-18 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-18. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001614806.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 45,115,000 | 52,323,000 | 54,846,000 | 53,091,000 | 49,644,000 | 56,641,000 | 38,950,000 | 13,046,000 | 9,302,000 | 15,413,000 |
| Net income | 27,836,000 | 28,927,000 | 28,340,000 | 34,705,000 | 28,496,000 | 41,855,000 | -15,011,000 | -47,071,000 | -91,835,000 | 1,472,000 |
| Diluted EPS | 1.65 | 1.51 | 1.43 | 1.59 | 1.00 | 1.41 | -1.24 | -2.01 | -13.76 | -0.36 |
| Operating cash flow | -5,221,000 | -8,695,000 | 1,033,000 | -14,998,000 | -14,057,000 | -18,236,000 | 1,135,000 | -46,464,000 | 290,000 | -8,305,000 |
| Assets | 957,402,000 | 1,395,738,000 | 1,602,871,000 | 1,576,841,000 | 1,653,732,000 | 1,759,680,000 | 1,484,426,000 | 1,336,291,000 | 977,339,000 | 1,041,527,000 |
| Liabilities | 674,679,000 | 1,078,300,000 | 1,268,592,000 | 1,192,757,000 | 1,139,241,000 | 1,259,207,000 | 1,146,961,000 | 1,025,396,000 | 730,571,000 | 750,430,000 |
| Stockholders' equity | 272,292,000 | 290,356,000 | 300,834,000 | 359,882,000 | 485,361,000 | 497,295,000 | 335,328,000 | 308,933,000 | 246,922,000 | 291,553,000 |
| Cash and cash equivalents | 35,723,000 | 53,721,000 | 55,146,000 | 64,343,000 | 107,147,000 | 84,426,000 | 47,845,000 | 52,834,000 | 64,252,000 | 79,321,000 |
Ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 61.70% | 55.29% | 51.67% | 65.37% | 57.40% | 73.90% | -38.54% | 9.55% | ||
| Return on equity | 10.22% | 9.96% | 9.42% | 9.64% | 5.87% | 8.42% | -4.48% | -15.24% | -37.19% | 0.50% |
| Return on assets | 2.91% | 2.07% | 1.77% | 2.20% | 1.72% | 2.38% | -1.01% | -3.52% | -9.40% | 0.14% |
| Liabilities / equity | 2.48 | 3.71 | 4.22 | 3.31 | 2.35 | 2.53 | 3.42 | 3.32 | 2.96 | 2.57 |
Industry Peer Context
Net margin peer context
ROE peer context
ROA peer context
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001614806-26-000010; filed 2026-02-18. Concept: InterestIncomeExpenseNet. Source concepts: us-gaap:InterestIncomeExpenseNet.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001614806-26-000010; filed 2026-02-18. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001614806-26-000010; filed 2026-02-18. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001614806-26-000010; filed 2026-02-18. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001614806-26-000010; filed 2026-02-18. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001614806-26-000010; filed 2026-02-18. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001614806-26-000010; filed 2026-02-18. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001614806-26-000010; filed 2026-02-18. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-07-31. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001614806.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q3 | 2022-09-30 | -0.71 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | -0.34 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | -0.51 | reported discrete quarter | ||
| 2023-Q3 | 2023-09-30 | 3,041,000 | -5,542,000 | -0.25 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 3,173,000 | -22,649,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 1,632,000 | -73,978,000 | -2.41 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 348,000 | -12,742,000 | -0.32 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 3,688,000 | -8,029,000 | -0.18 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 3,634,000 | 2,912,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 3,814,000 | -3,394,000 | -0.08 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 4,213,000 | 1,898,000 | 0.01 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 3,988,000 | -273,000 | -0.03 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 3,398,000 | 3,241,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 3,628,000 | -1,990,000 | -0.43 | reported discrete quarter |
| 2026-Q2 | 2026-06-30 | 4,056,000 | 2,005,000 | 0.09 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-06-30; accession 0001614806-26-000020; filed 2026-07-31. Concept: InterestIncomeExpenseNet. Source concepts: us-gaap:InterestIncomeExpenseNet.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-06-30; accession 0001614806-26-000020; filed 2026-07-31. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-06-30; accession 0001614806-26-000020; filed 2026-07-31. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0001614806-26-000020.
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
In this quarterly report on Form 10-Q, unless the context indicates otherwise, references to “Rithm Property Trust,” “we,” the “Company,” “our” and “us” refer to the activities of and the assets and liabilities of the business and operations of Rithm Property Trust Inc. and its subsidiaries; references to “Rithm” refer to Rithm Capital Corp., a Delaware corporation and the parent entity of RCM GA, and its subsidiaries; references to “Operating Partnership” refer to Great Ajax Operating Partnership L.P., a Delaware limited partnership; references to “RCM GA” or our “Manager” refer to RCM GA Manager LLC; references to “Newrez” refer to Newrez LLC, a Delaware limited liability company and an affiliate of RCM GA; references to “Genesis” refer to Genesis Capital LLC, a Delaware limited liability company and an affiliate of RCM GA; and references to our “Servicers” refer to both Newrez and Genesis.
Our Management’s Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with the interim consolidated financial statements and related notes included in Item 1. Consolidated Interim Financial Statements of this quarterly report and in Item 8. Consolidated Financial Statements and Supplementary Data in our most recent Annual Report, as well as other cautionary statements and risks described elsewhere in this quarterly report.
OVERVIEW
Rithm Property Trust is an opportunistic CRE investment vehicle externally managed by an affiliate of Rithm. Rithm Property Trust is a Maryland corporation that is organized and conducts its operations to qualify as a REIT for federal income tax purposes. The Company is headquartered in New York, New York.
The Company conducts substantially all of its business through our Operating Partnership and its subsidiaries. The Company, through a wholly-owned subsidiary, Great Ajax Operating LLC, is the sole general partner of the Operating Partnership. The Company has elected to treat certain wholly-owned subsidiaries as taxable REIT subsidiaries under the United States Internal Revenue Code of 1986, as amended (the “Code”). These entities are used primarily to hold certain investments and to facilitate the Company’s operations, including activities related to real estate owned (“REO”) properties. Great Ajax Funding LLC is a wholly-owned subsidiary of the Operating Partnership formed to act as the depositor of mortgage loans into securitization trusts and to hold the subordinated securities issued by such trusts. AJX Mortgage Trust I is a wholly-owned subsidiary of the Operating Partnership formed to hold mortgage loans used as collateral for financings under the Company’s repurchase agreements.
Our Operating Partnership, through interests in certain entities, as of June 30, 2026 and December 31, 2025, held 99.7% of Rithm Property Trust II REIT Inc., which owns Great Ajax II Depositor LLC, formed to act as the depositor of mortgage loans into securitization trusts and to hold the subordinated securities issued by such trusts. Also as of June 30, 2026 and December 31, 2025, the Operating Partnership wholly-owned Great Ajax III Depositor LLC, which was formed to act as the depositor for a single securitization transaction.
The Company previously completed a strategic transaction with Rithm in which (i) the Company entered into a Securities Purchase Agreement with Rithm and pursuant thereto sold shares of its common stock to Rithm, and (ii) the Company entered into a management agreement, dated June 11, 2024 (as amended by that First Amendment, dated October 18, 2024, and that Second Amendment, dated February 12, 2026, and as may be further amended, modified or supplemented from time to time, the “Management Agreement”), with RCM GA, pursuant to which RCM GA serves as the Company’s external manager.
The Company conducts its business through the following reportable segments: (i) Residential and (ii) Commercial. The Company’s Commercial segment is focused on investments in the CRE sector, including origination, acquisition and management of portfolios of CMBS, RTLs, commercial real property, commercial mortgage loans and other CRE investments. The Residential segment is focused on managing the Company’s legacy residential mortgage portfolio, including whole mortgage loans, RMBS and beneficial interests.
The Company expects to finance its investments through a variety of capital sources, which may include secured and unsecured credit facilities, capital markets transactions, securitizations and other corporate financing arrangements, depending on market conditions and investment characteristics. Through its external manager, the Company leverages Rithm’s real estate and capital markets expertise across sourcing, underwriting, financing, asset management and disposition. The Company believes the flexibility of its investment strategy and its ability to actively manage assets position it to generate attractive long-term returns for stockholders across a range of market conditions.
We elected to be taxed as a REIT for U.S. federal income tax purposes beginning with our taxable year ended December 31, 2014. Our qualification as a REIT depends upon our ability to meet, on a continuing basis, various complex requirements under
35
the Code relating to, among other things, the sources of our gross income, the composition and values of our assets, our distribution levels and the diversity of ownership of our capital stock. We believe that we are organized in conformity with the requirements for qualification as a REIT under the Code, and that our current intended manner of operation enables us to meet the requirements for taxation as a REIT for U.S. federal income tax purposes.
Acquisition of RTLs
In May 2026, as part of its investment strategy, the Company acquired multifamily RTLs originated by Genesis and held by Rithm Loan Aggregation Trust (“Seller”), both subsidiaries of Rithm, with an unpaid principal balance (“UPB”) of approximately $102.1 million for an aggregate purchase price of approximately $103.0 million, pursuant to a Flow Mortgage Loan Purchase and Sale Agreement, dated April 29, 2026, between Seller and RPT Seller LLC, as purchaser (the “Flow MLPA”). RTLs are short-term business purpose loans used by real estate investors and developers to financial transitional projects, and include construction loans (provided for ground-up construction, including mid-construction refinancing of ground-up construction and the acquisition of properties), bridge loans (for initial purchase, refinance of completed projects or rental properties) and renovation loans (for acquisition or refinancing of loans for properties requiring renovation, excluding ground-up construction). RTLs are generally secured by a mortgage or first deed of trust lien on residential or multifamily real estate, and each loan is typically backed by a corporate or personal guarantee to provide further credit support for the loan. The Flow MLPA establishes an ongoing flow arrangement pursuant to which the Company may, from time to time, acquire additional RTLs originated by Genesis that meet certain eligibility criteria. The RTLs are serviced by Genesis pursuant to a related servicing agreement.
Recent Developments
In July 2026, the Company evaluated a potential common equity offering to finance the acquisition of commercial mortgage assets, including RTLs. In light of prevailing market conditions and available pricing, the Company determined not to pursue the equity raise or the related acquisition at that time.
OUR PORTFOLIO
The following table outlines the carrying value of our portfolio of mortgage loan assets, investments in securities, CRE equity method investments and REO properties as of June 30, 2026 and December 31, 2025:
| ($ in thousands) | June 30, 2026 | December 31, 2025 | ||||
|---|---|---|---|---|---|---|
| Residential mortgage loans held-for-investment, net | $ | 348,147 | $ | 362,829 | ||
| Residential mortgage loans held-for-sale, net | 16,072 | 29,419 | ||||
| Residential transition loans, at fair value | 117,730 | — | ||||
| CMBS, at fair value | 84,365 | 273,783 | ||||
| RMBS | 189,837 | 189,947 | ||||
| CRE equity method investments | 79,466 | 79,168 | ||||
| Commercial loans, at fair value(1) | 17,150 | 17,200 | ||||
| REO(1) | 1,956 | 1,400 | ||||
| $ | 854,723 | $ | 953,746 |
(1)Presented within other assets on the consolidated balance sheets.
MARKET TRENDS AND OUTLOOK
Summary
During the second quarter of 2026, macroeconomic conditions reflected persistent inflation, an easing in labor force participation and continued volatility in energy prices and interest rates amid the ongoing conflict with Iran. The Federal Reserve maintained the federal funds target range at 3.50%–3.75% during its April and June 2026 meetings, with the June meeting marking the first under new Federal Reserve Chair Kevin Warsh, whose accompanying Summary of Economic Projections signaled a more hawkish policy stance and the potential for a rate increase later in 2026, a reversal from the cutting-
36
cycle expectations that had prevailed as recently as the first quarter; however, in its July meeting, the Federal Reserve continued to maintain the current target range.
Headline inflation increased further during the quarter, primarily reflecting higher energy prices, even as West Texas Intermediate crude oil prices, which had been up as much as 101% following the outbreak of the conflict with Iran, eased to a gain of approximately 70% by the end of the second quarter as ceasefire efforts progressed, though that truce showed signs of strain by quarter-end. Core inflation measures were roughly stable. The unemployment rate declined modestly from 4.3% in March 2026 to 4.2% in June 2026, though the improvement was driven in part by a decline in labor force participation.
Market interest rates increased further during the quarter, with the 10-year Treasury yield rising 14 basis points to 4.44%, while market expectations shifted to reflect the possibility of a rate increase later in 2026. Equity markets rallied during the quarter, with the S&P 500 gaining 14.9% and recovering from the prior quarter's decline, driven substantially by strength in technology and artificial intelligence (“AI”) sectors.
Inflation
Inflation increased further during the second quarter of 2026, primarily reflecting higher energy prices amid the ongoing conflict with Iran. Consumer Price Index (“CPI”) inflation rose from 3.3% in March 2026 to 3.5% in June 2026, driven in part by an increase in energy prices from 12.5% in March 2026 to 15.7% in June 2026 on a year-over-year basis.
Core CPI, which excludes food and energy, remained essentially flat at 2.6% in June 2026. Core Personal Consumption Expenditures, the Federal Reserve’s preferred measure of underlying inflation, increased 3.3% in June 2026 compared to the prior-year period. Other inflation indicators showed further increases, with producer price inflation rising to 5.5% in June 2026 from 4.3% in March 2026, and import prices increasing 7.1% over the 12 months ending June 30, 2026, compared to 2.3% over the 12 months ending March 31, 2026.
Treasury Yields
Treasury yields increased further during the second quarter of 2026. The ten-year Treasury yield rose 14 basis points to 4.44% from 4.30% at the end of March 2026. Shorter-term yields increased more significantly, with the two-year Treasury yield rising 35 basis points to 4.14%. As a result, the yield curve flattened further, with the spread between two-year and ten-year Treasury yields narrowing from 51 basis points to 30 basis points over the quarter. This shift reflects the more hawkish policy outlook communicated by the Federal Reserve following the change in its leadership.
Labor Markets
Labor market conditions continued
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
In this Annual Report on Form 10-K, unless the context indicates otherwise, references to “Rithm Property Trust,” “we,” the “Company,” “our” and “us” refer to the activities of and the assets and liabilities of the business and operations of Rithm Property Trust Inc. and its subsidiaries; references to “Rithm” refer to Rithm Capital Corp., a Delaware corporation and the parent entity of RCM GA, and its subsidiaries; references to “Operating Partnership” refer to Great Ajax Operating Partnership L.P., a Delaware limited partnership; references to our “Former Manager” refer to Thetis Asset Management LLC, a Delaware limited liability company; references to “RCM GA” or our “Manager” refer to RCM GA Manager LLC; references to our “Servicer” or “Newrez” refer to Newrez LLC, a Delaware limited liability company and an affiliate of RCM GA; and references to our “Former Servicer” refer to Gregory Funding LLC, an Oregon limited liability company.
Our Management’s Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with the consolidated financial statements and related notes included in Item 8. Financial statements and supplementary data, as well as other cautionary statements and risks described elsewhere in this Annual Report.
OVERVIEW
Rithm Property Trust (formerly Great Ajax Corp.) is a Maryland corporation that is organized and operates as an externally managed REIT. The Company focuses on investments in the CRE sector.
On June 11, 2024, the Company completed its previously announced Strategic Transaction with Rithm. In connection with the Strategic Transaction, the Company entered into SPA pursuant to which, following stockholder approval on May 20, 2024, it issued $14.0 million of Common Stock to Rithm. The Company also entered into the Management Agreement, with RCM GA, which became the Company’s external manager; terminated its prior management agreement; entered into a term loan with a subsidiary of Rithm; and issued warrants to Rithm to purchase shares of the Company’s Common Stock. The Company relocated its corporate headquarters to New York, New York, and on December 2, 2024, rebranded and changed its name to Rithm Property Trust Inc.
In connection with the Strategic Transaction, the Company terminated its prior loan servicing arrangement and disposed of its interest in Great Ajax FS LLC. Effective June 1, 2024, servicing of the Company’s mortgage loans and real property was transferred to Newrez, an affiliate of Rithm and the Manager, pursuant to the Servicing Transfer Agreement. The terms of the underlying servicing agreements remain unchanged.
Historically, we acquired RPLs and NPLs either directly or in security form through joint ventures with institutional accredited investors. Under RCM GA’s management, the Company repositioned its business from a predominantly residential mortgage strategy to a flexible CRE focused investment strategy, which includes originating and acquiring CRE-related investments and managing a diversified portfolio of assets. The Company believes current market conditions are creating refinancing challenges and capital dislocations in the CRE sector that may present attractive risk-adjusted investment opportunities. Target investments may include senior and subordinated mortgage loans, mezzanine loans, preferred equity, commercial mortgage servicing rights, CRE properties and other CRE-related debt and equity investments. The Company has largely transitioned away from residential mortgage loans and RMBS and does not expect to make further investments in RPLs, NPLs or RMBS.
The Company expects to finance its investments through a variety of capital sources, which may include secured and unsecured credit facilities, capital markets transactions, securitizations and other corporate financing arrangements, depending on market conditions and investment characteristics. Through its external manager, the Company leverages Rithm’s real estate and capital markets expertise across sourcing, underwriting, financing, asset management and disposition. The Company believes the flexibility of its investment strategy and its ability to actively manage assets position it to generate attractive long-term returns for stockholders across a range of market conditions.
The Company conducts substantially all of its business through our Operating Partnership and its subsidiaries. The Company, through a wholly-owned subsidiary, Great Ajax Operating LLC, is the sole general partner of the Operating Partnership. The Company has certain wholly-owned subsidiaries that it has elected to treat as TRSs under the Internal Revenue Code. These entities own an equity interest in the Former Manager, previously owned an equity interest in the Former Servicer and were also formed to own, maintain, improve and sell REO properties acquired by the Company. Great Ajax Funding LLC is a wholly-owned subsidiary of the Operating Partnership formed to act as the depositor of mortgage loans into securitization trusts and to hold the subordinated securities issued by such trusts and any additional trusts the Company may form for additional secured bonds payable. AJX Mortgage Trust I is a wholly-owned subsidiary of the Operating Partnership formed to hold mortgage
40
loans used as collateral for financings under the Company’s repurchase agreements. In addition, the Company, through its Operating Partnership, holds REO properties acquired upon the foreclosure or other settlement of its owned NPLs.
Our Operating Partnership, through interests in certain entities as of December 31, 2025, owns 99.7% of Rithm Property Trust II REIT Inc. (formerly known as Great Ajax II REIT Inc.), which owns Great Ajax II Depositor LLC, which then acts as the depositor of mortgage loans into securitization trusts and holds subordinated securities issued by such trusts. The Operating Partnership wholly-owns Great Ajax III Depositor LLC, which was formed to act as the depositor for a single joint venture with our partners. We have securitized mortgage loans through these securitization trusts and retained subordinated securities from the secured bonds payable. These trusts are considered to be variable interest entities (“VIEs”), and we have determined that we are the primary beneficiary of the VIEs.
We elected to be taxed as a REIT for U.S. federal income tax purposes beginning with our taxable year ended December 31, 2014. Our qualification as a REIT depends upon our ability to meet, on a continuing basis, various complex requirements under the Internal Revenue Code relating to, among other things, the sources of our gross income, the composition and values of our assets, our distribution levels and the diversity of ownership of our capital stock. We believe that we are organized in conformity with the requirements for qualification as a REIT under the Internal Revenue Code, and that our current intended manner of operation enables us to meet the requirements for taxation as a REIT for U.S. federal income tax purposes.
Recent Developments
In December 2025, as part of the execution of its CRE investment strategy, the Company acquired an indirect minority interest in PGOP, which through its affiliates and joint ventures owns the PGRE Portfolio, through the PGRE Investment. The PGRE Portfolio consists of ten properties: 1633 Broadway, 1301 Avenue of the Americas, 1325 Avenue of the Americas, 31 W 52nd Street, 712 Fifth Avenue, 1600 Broadway and 900 3rd Avenue in New York, New York and One Market Plaza, 300 Mission Street and One Front Street in San Francisco, California. The Company made an initial cash investment of $50.0 million and committed to make up to an additional $7.5 million of capital contributions under certain circumstances. The investment was approved by the Company’s independent directors and was funded with cash on hand.
On December 19, 2025, the Company’s Board of Directors approved the Reverse Stock Split, which was effected on December 30, 2025, of its Common Stock at a ratio of one share for every six shares issued and outstanding. Unless otherwise indicated, all share and per-share amounts in this Annual Report on Form 10-K have been retroactively adjusted to reflect the Reverse Stock Split.
In February 2026, the Company evaluated a potential common equity offering to finance the acquisition of commercial mortgage assets. In light of prevailing market conditions, the Company determined not to pursue the equity raise or the related acquisition at that time. The Company continues to evaluate capital markets activity and strategic investment opportunities intended to benefit stockholders.
OUR PORTFOLIO
The following table outlines the carrying value of our portfolio of mortgage loan assets, investments in securities, other investments and REO as of December 31, 2025 and 2024:
| ($ in millions) | December 31, 2025 | December 31, 2024 | ||||
|---|---|---|---|---|---|---|
| Residential mortgage loans held-for-investment, net | $ | 362.8 | $ | 396.1 | ||
| Residential mortgage loans held-for-sale, net | 29.4 | 27.8 | ||||
| Commercial mortgage-backed securities, at fair value | 273.8 | 246.6 | ||||
| Residential mortgage-backed securities | 189.9 | 197.9 | ||||
| Other investments | 79.2 | 30.5 | ||||
| Real estate owned | 1.4 | 4.1 | ||||
| $ | 936.5 | $ | 903.0 |
41
MARKET TRENDS AND OUTLOOK
Summary
The evaluation of economic trends continues to be clouded due to the impact of the 43-day government shutdown in the fourth quarter of 2025 that led to some reports being cancelled or delayed. For the first three quarters of 2025, real GDP growth was approximately 2.5%, which was slightly ahead of the pace seen in 2024, and estimates for the fourth quarter of 2025 suggest another strong growth quarter. The unemployment rate was 4.4% in December 2025, which was unchanged from September 2025, but above the 4.1% reading for December 2024. The Federal Reserve’s preferred inflation gauge, the Personal Consumption Expenditure price index (“core PCE”), was also unchanged from September 2025 to November 2025, at 2.8%, but down from 2024’s rate of 3.0% despite the imposition of tariffs on a wide range of goods and countries. The Federal Open Market Committee (“FOMC”) cut interest rates twice during the fourth quarter, lowering the target range from 4%-4¼% at the start of the quarter to 3½%-3¾% by the end of the fourth quarter of 2025 and for the year as a whole, the FOMC cut rates by 75 basis points. Longer-term Treasury yields were little changed during the fourth quarter of 2025 and despite continued uncertainty over the outlook for tariffs, equity prices continued to rise with the S&P 500 advancing by 2.3% during the quarter and by 16.4% for the year.
Inflation
Although inflation slowed during 2025, progress toward lower inflation stalled in the second half of the year as measured by the Federal Reserve’s preferred measure of core PCE. The 12-month increase in the overall Consumer Price Index (“CPI”) was 2.7% in December 2025 versus 3.0% in September 2025 and 2.9% in December 2024, while core CPI price inflation (i.e., excluding food and energy prices) for December 2025 stood at 2.6%, lower than the 3.0% core CPI inflation rate reported for September 2025, and down from 3.2% for December 2024. The Federal Reserve’s preferred measure of core PCE prices stood at 2.8% in November 2025, down only slightly from 2.9% in September 2025 and 3.0% in December 2024.
Treasury Yields
The nominal 10-year yield rose by two basis points during the quarter to 4.17% from 4.15% but fell from 4.58% at the end of December 2024. Much of the decline during 2025 was a result of lower real yields, as the yield on 10-year Treasury Inflation Protected Securities declined from 2.24% at the end of December 2024 to 1.93% at the end of December 2025.
Labor Markets
Job creation slowed during 2025, and the unemployment rate rose. However, the labor market showed some signs of stabilization during the fourth quarter of 2025. Average private sector payroll growth slowed from 57,000 per month during the third quarter to 29,000 jobs per month during the fourth quarter. For the year as a whole, payroll growth slowed to 61,000 jobs per month during 2025 from 130,000 per month in 2024 (although the Labor Department has indicated that job growth over the 12-month period ended March 2025 is expected to be revised down sharply). The unemployment rate increased from 4.1% at the end of 2024 to 4.4% at the end of 2025, but the rate in December 2025 was unchanged from September 2025. Slowing job creation appears to be a result of a reluctance to hire rather than due to an increase in layoffs as the layoff rate for 2025, at 1.1%, was unchanged from the average layoff rate in 2024.
Housing Market
Home sales remained at low levels in 2025. On a seasonally adjusted annual rate basis, existing home sales averaged 4.08, broadly in line with the 4.07 million pace observed in 2024. Levels of home sales showed signs of picking up during the fourth quarter of 2025 as mortgage rates declined, with existing home sales averaging 4.20 million in the fourth quarter (new home sales data for November and December remain delayed). However, home price growth slowed with the 12-month increase in the median resale price of an existing home at 0.4% in December 2025 compared to 5.8% in December 2024.
The FOMC lowered the federal funds rate target range by 25 basis points on December 10, 2025 and projected two further rate cuts for 2026, which was unchanged from its projections made in September 2024. Additionally, Federal Reserve Chairman Jerome Powell signaled monetary policy is now in the neutral range and that rates are likely to be on hold for several months unless there is a change in labor market fundamentals. The 30-year fixed mortgage rate fell to 6.27% at the end of the fourth quarter from 6.39% at the end of the third quarter of 2025 and from 6.85% at the end of 2024.
42
Commercial Real Estate
The U.S. CRE market ended 2025 in a more functional (if still bifurcated) state than it began. Price discovery advanced through the year as the refinancing cycle forced transactions, recapitalizations and extensions into the open—tightening bid-ask spreads in many property types even as stress remained concentrated in assets with structural demand impairment or near-term capital needs. Three Federal Reserve cuts in 2025 and a policy rate now closer to neutral helped reduce “tail risk” in underwriting, but the market is still operating with higher-for-longer financing discipline: lower leverage, wider debt yields and a sharper penalty for cash-flow volatility.
Market Conditions & Sector Performance
Industrial & Retail: Industrial finished the year steady but more normalized. Leasing and rent growth are generally durable where demand is tied to logistics, manufacturing re-shoring, and supply-chain resilience, while development is increasingly constrained by capital costs—supporting medium-term balance. Retail remains one of the clearer fundamental stories: necessity-based and well-located centers continue to benefit from limited new supply and improved tenant health, while discretionary formats are more sensitive to consumer trade-down and occupancy cost pressures. Broadly, investor attention continues to skew toward “bond-like” retail cash flow and infill industrial assets with long-duration demand support.
Multifamily: Multifamily remains fundamentally supported by affordability constraints and household formation, but performance is uneven by market and vintage. Supply deliveries in select Sun Belt and high-growth metros are still pressuring rent growth and concessions, while insurance, taxes and operating expenses remain key net operating income swing factors. The market is increasingly underwriting “operations first”: durable occupancy and expense control matter more than rent growth assumptions.
Office: Office remains the clearest example of divergence. Trophy/amenitized product with strong location, liquidity and tenant quality is increasingly financeable, while commodity stock continues to face elevated vacancy, rollover risk and punitive refinancing terms. Distress is still working through the system, but the conversation has shifted from generalized capitulation to segmented outcomes—where building quality, capital plan and tenant mix determine whether a refinance is viable or a restructuring is inevitable. Office performance varies greatly based on market and location within specific markets, with cities like New York leading the way.
Capital Markets & Investment Trends
Credit is available, but it is selective and structurally different than the pre-2022 market. Banks remain cautious in new origination, particularly for office and transitional business plans, which continues to create a funding gap for refinancing and recapitalization capital. At the same time, securitized and institutional channels are increasingly active where collateral and sponsorship meet current standards. Private-label CMBS issuance strengthened meaningfully through 2025, and outlook commentary heading into 2026 points to continued issuance momentum even as distress remains elevated—especially in challenged property types and legacy vintages.
The next phase of the cycle is still defined by maturities and refinancing math. A substantial volume of commercial mortgages remains scheduled to mature through 2025 and beyond, reinforcing the market’s focus on extensions, paydowns and creative capital solutions (preferred equity, mezzanine, rescue capital and structured senior loans). In this environment, “transaction volume” is increasingly synonymous with liability management—recapitalizations and refinancings—rather than purely discretionary sales.
Outlook
We expect 2026 to be a year of continued normalization in the CRE market with both a market and asset-type specific rebound occurring. The most likely path is (i) gradually improving liquidity for “financeable” assets, (ii) ongoing pressure and resolution activity in structurally challenged segments and (iii) widening dispersion in outcomes driven by asset quality and capital structure. Research outlooks entering 2026 anticipate improved investment activity alongside continued volatility tied to policy, rates and sector-specific fundamentals. CMBS delinquency data still signals elevated stress overall, even as some categories can improve month-to-month—reinforcing that recovery will be uneven and credit work will remain active.
For a mortgage REIT such as Rithm Property Trust, this setup is constructive because the market continues to produce structured-credit opportunities with both yield and downside protection—particularly where traditional lenders are constrained and where sponsors need speed, certainty and flexibility. Consistent with the Company’s flexible CRE strategy—including originating and/or acquiring senior loans, subordinated debt, mezzanine loans, preferred equity, CMBS and other CRE-related investments, as well as potential servicing-related opportunities—2026 should continue to present attractive entry points to provide liquidity against real estate with durable cash flows, while selectively pursuing dislocation-driven situations where basis resets and improved documentation terms can enhance risk-adjusted returns.
43
FACTORS THAT MAY AFFECT OUR OPERATING RESULTS
Acquisitions — In light of certain financial challenges, including the significant losses we have previously incurred and potentially limited sources of financing, we expect our ability to acquire significant new commercial mortgage assets, including equity investments, in the near future to be limited.
Financing — We previously securitized our whole loan portfolios, primarily as a financing tool, when economically efficient to create long-term, fixed rate, non-recourse financing with moderate leverage, while retaining one or more tranches of the subordinate MBS so created. The secured bonds payable are structured as debt financings and not sales through a real estate mortgage investment conduit. We completed the securitization transactions pursuant to Rule 144A under the Securities Act of 1933, as amended, in which we issued notes primarily secured by seasoned, performing and NPLs primarily secured by first liens on one-to-four family residential properties. Currently there is substantial uncertainty in the securitization markets which has limited our access to financing.
Distributions — To qualify as a REIT under the Internal Revenue Code, we generally need to distribute at least 90% of our taxable income each year (subject to certain adjustments) to our stockholders. This distribution requirement limits our ability to retain earnings and thereby replenish or increase capital to support our activities.
Expenses — Our expenses primarily consist of the fees and expenses payable by us under the Management Agreement and the servicing agreements transferred by our Former Servicer to Newrez pursuant to a Servicing Transfer Agreement (the “Servicing Agreements”). Additionally, our Former Manager incurred, and our Manager incurs, direct, out-of-pocket costs and expenses related to managing our business, which are contractually reimbursable by us. Additionally, pursuant to the Management Agreement, we also pay all of the Manager’s costs and expenses and reimburse the Manager (to the extent incurred by the Manager) on a monthly basis for the costs and expenses of providing services under the Management Agreement, including reimbursing the Manager or its affiliates, as applicable, for our allocable share of the compensation (whether paid in cash, stock or other forms), including annual base salary, bonus, any related withholding taxes and employee benefits, paid to the Manager for corporate finance, tax, accounting, middle office, internal audit, legal, risk management, operations, compliance and other non-investment personnel of the Manager and its affiliates who spend all or a portion of their time managing our affairs. Loan transaction expense is the cost of performing due diligence on pools of mortgage loans. Professional fees are primarily for legal, accounting and tax services. Real estate operating expense consists of the ownership and operating costs of our REO properties and includes any charges for impairments to the carrying value of these assets, which may be significant. Interest expense, which is subtracted from our Interest income to arrive at Net interest income, consists of the costs to borrow money.
Changes in Market Interest Rates — Increases in interest rates, in general, may over time cause: (1) the value of our mortgage loan and MBS portfolio to further decline; (2) coupons on our ARMs and Hybrid ARM loans and MBS to reset, although on a delayed basis, to higher interest rates; (3) impact adversely our ability to securitize, re-securitize or sell our assets on attractive terms; (4) reduce the ability or desire of borrowers to refinance their loans; (5) mortgage related assets may become more illiquid during periods of interest rate volatility; (6) difficulties refinancing our securitizations and increases in the costs of our repurchase facility financings; (7) increase our financing costs as we seek to renew or replace borrowing facilities; and (8) to the extent we enter into interest rate swap agreements as part of our hedging strategy, the value of these agreements to increase. Conversely, decreases in interest rates, in general, may over time cause: (1) prepayments on our mortgage loan and MBS portfolio to increase, thereby accelerating the accretion of our purchase discounts; (2) the value of our mortgage loan and MBS portfolio to increase; (3) coupons on our ARM and Hybrid ARM mortgage loans and MBS to reset, although on a delayed basis, to lower interest rates; (4) the interest expense associated with our borrowings to decrease; and (5) to the extent we enter into interest rate swap agreements as part of our hedging strategy, the value of these agreements to decrease.
CRITICAL ACCOUNTING POLICIES AND USE OF ESTIMATES
Management’s Discussion and Analysis of Financial Condition and Results of Operations is based upon our consolidated financial statements, which have been prepared in accordance with U.S. GAAP. The preparation of financial statements in conformity with GAAP requires the use of estimates and assumptions about future events that could affect the amounts reported in the financial statements and accompanying notes. Actual results could significantly differ from those estimates. The Company believes that the following discussion addresses the Company’s most critical accounting policies, which are those that are most important to the presentation of the Company’s financial condition and results of operations and require management’s most difficult, subjective and complex judgments.
44
The mortgage and financial sectors operate in a challenging and uncertain economic environment. Financial and real estate companies continue to be affected by, among other things, market volatility, heightened interest rates and inflationary pressures. We believe the estimates and assumptions underlying our consolidated financial statements are reasonable and supportable based on the information available as of December 31, 2025; however, uncertainty over the current macroeconomic conditions makes any estimates and assumptions as of December 31, 2025, inherently less certain than they would be absent the current economic environment. Actual results may materially differ from those estimates. Market volatility and inflationary pressures and their impact on the current financial, economic and capital markets environment, and future developments in these and other areas present uncertainty and risk with respect to our financial condition, results of operations, liquidity and ability to pay distributions.
Allowance for Credit Losses
We adopted ASU 2016-13, Financial Instruments - Credit Losses, otherwise known as credit losses under the current expected credit loss (“CECL”) impairment model using the prospective transition approach for purchased financial assets with credit deterioration on January 1, 2020. Under CECL, we determine the allowance for credit losses by comparing the contractual cash flows for our residential mortgage loans held-for-investment, investments in securities, held-to-maturity (“HTM”) and investments in beneficial interests by comparing the contractual cash flows to the projected cash flows as determined by management.
Acquired loans may be aggregated and accounted for as a pool of loans if the loans have common risk characteristics. A pool is accounted for as a single asset with a single composite interest rate and an aggregate expectation of cash flows. We may adjust our loan pools as the underlying risk factors change over time. We have aggregated our mortgage loan portfolio into loan pools based on similar risk factors. Excluded from the aggregate pools are loans that pay in full subsequent to the acquisition closing date but prior to pooling. Securities HTM and beneficial interests are assessed at the individual security level.
To the extent actual loan performance differs from management’s expectations, our allowance for credit losses could increase or decrease. While no single factor determines the level of our allowance for credit losses, expected borrower performance and underlying property value are two key drivers that factor into our scenario based cash flow projections. Our historical data has demonstrated the number of payments made by a borrower, either in succession or as an aggregate, to be a significant factor in predicting repayment. Additionally, we include an estimate of underlying property value. Accordingly, if our delinquency estimate is overstated and our valuation estimates are overstated, there could be a negative impact on our allowance for credit losses.
Fair Value
Fair Value of financial instruments — A fair value hierarchy has been established that requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:
•Level 1 — Quoted prices in active markets for identical assets or liabilities.
•Level 2 — Observable inputs other than Level 1 prices, such as quoted prices for similar assets and liabilities; quoted prices in markets that are less active or not active for identical or similar assets or liabilities; or other inputs that are observable, such as interest rates, yield curves, volatilities, prepayment rates, loss severities, credit risks and default rates or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
•Level 3 — Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
The degree of judgment utilized in measuring fair value generally correlates to the level of pricing observability. Assets and liabilities with readily available actively quoted prices or for which fair value can be measured from actively quoted prices generally will have a higher degree of pricing observability and a lesser degree of judgment utilized in measuring fair value. Conversely, assets and liabilities rarely traded or not quoted will generally have little or no pricing observability and a higher degree of judgment utilized in measuring fair value. Pricing observability is impacted by a number of factors, including the type of asset or liability, whether it is new to the market and not yet established, and the characteristics specific to the transaction.
45
Consolidation
The determination of whether to consolidate a VIE under GAAP requires a significant amount of judgment concerning the degree of control over an entity by its holders of variable interests. To make these judgments, management has conducted an analysis, on a case-by-case basis, of whether we are the primary beneficiary, the party who has the power to direct the activities of a VIE that most significantly impact its economic performance and who has the obligation to absorb losses or the right to receive benefits from the VIE that could potentially be significant to the VIE, and are therefore required to consolidate the entity. Management continually reconsiders whether we should consolidate a variable interest entity. Upon the occurrence of certain events, management will reconsider its conclusion regarding the status of an entity as a variable interest entity.
RECENT ACCOUNTING PRONOUNCEMENTS
See Note 2 — Basis of Presentation and Significant Accounting Policies to our consolidated financial statements included in this Annual Report.
RESULTS OF OPERATIONS
Factors Impacting Comparability of Our Results of Operations
Our net loss attributable to common stockholders is primarily generated from net interest income, our operating expenses and other gains and losses, which are primarily related to unrealized and realized gains and losses on our commercial and residential mortgage and debt securities portfolios, including allowance for credit losses on our residential mortgages and beneficial interests, mark-to-market adjustments on RMBS and CMBS carried at fair value, and income from investments in affiliates.
Changes in various factors such as market interest rates, prepayment speeds, estimated future cash flows and credit quality could affect the amount of net interest income for a given period. Changes in market interest rates directly impact the borrowing cost on our repurchase financing agreements.
Our operating results may also be affected by credit losses in excess of initial estimates or unanticipated credit events experienced by borrowers whose mortgage loans underlie our investments in mortgage loans, beneficial interests, CMBS and realization of losses or gains from our legacy RMBS portfolio.
46
Summary of Results of Operations
The following table summarizes the changes in our results of operations for the year ended December 31, 2025 compared to the year ended December 31, 2024. Our results of operations are not necessarily indicative of our future performance (dollars in thousands).
| Year ended | Variance | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | December 31, 2025 | December 31, 2024 | Year-over-Year | |||||||||||||
| Net Interest Income | ||||||||||||||||
| Interest income | $ | 52,800 | $ | 52,874 | $ | (74) | ||||||||||
| Interest expense | (37,387) | (43,572) | 6,185 | |||||||||||||
| Net interest income | 15,413 | 9,302 | 6,111 | |||||||||||||
| Expenses | ||||||||||||||||
| Related party loan servicing fee | 1,964 | 4,175 | (2,211) | |||||||||||||
| Related party management fee | 6,253 | 23,276 | (17,023) | |||||||||||||
| Professional fees | 3,612 | 3,413 | 199 | |||||||||||||
| General and administrative | 4,160 | 9,026 | (4,866) | |||||||||||||
| Total expense | 15,989 | 39,890 | (23,901) | |||||||||||||
| Other Income (Loss) | ||||||||||||||||
| Net change in the allowance for credit losses | 7,003 | (5,087) | 12,090 | |||||||||||||
| Change in unrealized gain (loss) on residential mortgage loans held-for-sale, net | 5,892 | (54,537) | 60,429 | |||||||||||||
| Fair value adjustment on mark-to-market liabilities | — | 3,078 | (3,078) | |||||||||||||
| Other loss | (10,785) | (5,771) | (5,014) | |||||||||||||
| Total other income (loss) | 2,110 | (62,317) | 64,427 | |||||||||||||
| Income (Loss) Before Income Taxes | 1,534 | (92,905) | 94,439 | |||||||||||||
| Income tax expense | 60 | 145 | (85) | |||||||||||||
| Net Income (Loss) | 1,474 | (93,050) | 94,524 | |||||||||||||
| Net income (loss) attributable to the noncontrolling interests | 2 | (1,215) | 1,217 | |||||||||||||
| Net Income (Loss) Attributable to Rithm Property Trust Inc. | 1,472 | (91,835) | 93,307 | |||||||||||||
| Dividends on Preferred Stock | 4,212 | 340 | 3,872 | |||||||||||||
| Net Loss Attributable to Common Stockholders | $ | (2,740) | $ | (92,175) | $ | 89,435 |
For the discussion of results of operations for the year ended December 31, 2024, compared to year ended December 31, 2023, please see “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our annual report on Form 10-K for the year ended December 31, 2024, dated February 18, 2025, and filed with the SEC.
47
Net Interest Income
Table 1: Net Interest Income Detail
The net interest income for the years ended December 31, 2025 and 2024 are presented in the table below:
| Year ended December 31, | Variance | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2025 | 2024 | Year-over-Year | |||||||||||||
| Interest Income: | ||||||||||||||||
| Residential mortgage loans held-for-investment | $ | 19,597 | $ | 31,802 | $ | (12,205) | ||||||||||
| CMBS | 16,585 | 4,476 | 12,109 | |||||||||||||
| RMBS AFS and HTM | 5,530 | 7,611 | (2,081) | |||||||||||||
| RMBS Beneficial interests | 6,540 | 5,178 | 1,362 | |||||||||||||
| Custodial float and Cash Balances | 3,735 | 3,610 | 125 | |||||||||||||
| Other | 813 | 197 | 616 | |||||||||||||
| Interest Income | $ | 52,800 | $ | 52,874 | $ | (74) | ||||||||||
| Interest Expense: | ||||||||||||||||
| Secured bonds and repurchase financing agreements related to RMBS and residential loans | $ | (15,127) | $ | (30,101) | $ | 14,974 | ||||||||||
| Repurchase financing agreements related to CMBS and commercial loans | (10,537) | — | (10,537) | |||||||||||||
| Unsecured notes, net | (11,723) | (10,989) | (734) | |||||||||||||
| Convertible senior notes | — | (2,482) | 2,482 | |||||||||||||
| Interest Expense | $ | (37,387) | $ | (43,572) | $ | 6,185 | ||||||||||
| Net Interest Income | $ | 15,413 | $ | 9,302 | $ | 6,111 |
Net interest income increased by $6.1 million for the year ended December 31, 2025, as compared to the prior year, which was primarily driven by a $6.2 million decrease in interest expense, while interest income remained relatively consistent year-over-year.
Interest income remained relatively flat year-over-year, primarily attributable to a $12.2 million decrease in interest income on residential mortgage loans held-for-investment that was largely offset by a $12.1 million increase in interest income on CMBS. The increase in CMBS interest income reflects the reinvestment of proceeds from sales of residential mortgage loans and RMBS into CMBS investments with a higher net interest margin.
Interest expense decreased by $6.2 million for the year ended December 31, 2025 compared to the prior year, primarily driven by lower average debt balances and reduced financing costs. Secured bonds financing related to RMBS continued to pay down during the year, largely as a result of collateral runoff, and settlement of certain repurchase financing arrangements in connection with related loan sales in 2024. The decrease in interest expense related to RMBS and residential mortgage loans was partially offset by an increase in interest expense associated with the financing of CMBS and commercial loan investments. In addition, a decrease in interest rates on repurchase financing agreements during the year further contributed to the overall decline in interest expense.
48
Table 2: Average Balances
The average carrying balances of our portfolio and debt for the years ended December 31, 2025 and 2024 are included in the table below:
| ($ in thousands) | Year ended December 31, | Variance | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Year-over-Year | ||||||||
| Assets: | ||||||||||
| Average residential mortgage loan portfolio | $ | 405,166 | $ | 581,309 | $ | (176,143) | ||||
| Average carrying value of CMBS and RMBS | 460,192 | 318,994 | 141,198 | |||||||
| Liabilities: | ||||||||||
| Average carrying value of repurchase financing agreements | $ | 364,741 | $ | 306,985 | $ | 57,756 | ||||
| Average carrying value of secured bonds payable | 241,356 | 303,130 | (61,774) |
The decrease in the average carrying value of the mortgage loan portfolio for the year ended December 31, 2025, as compared to the prior year was primarily due to loan sales and paydowns. Proceeds were largely redeployed into investments in CMBS, resulting in an increase in the average carrying value of CMBS and RMBS as the Company repositioned its balance sheet toward these investments.
The decrease in the average carrying value of secured bonds payable was primarily attributable to pay down associated with collateral runoff. In contrast, the average balance of repurchase financing agreements increased as repurchase financing agreement financing was utilized to fund a portion of the Company’s CMBS investments.
Expenses
Table 3: Expenses Detail
A breakdown of expenses for the years ended December 31, 2025 and 2024 is presented in the table below:
| Year ended December 31, | Variance | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2025 | 2024 | Year-over-Year | |||||||||||||
| Related party loan servicing fee | $ | 1,964 | $ | 4,175 | $ | (2,211) | ||||||||||
| Related party management fee | 6,253 | 23,276 | (17,023) | |||||||||||||
| Professional fees | 3,612 | 3,413 | 199 | |||||||||||||
| General and Administrative: | ||||||||||||||||
| Borrowing related expenses | 375 | 429 | (54) | |||||||||||||
| Service provider costs and share grants | 564 | 1,408 | (844) | |||||||||||||
| Insurance | 887 | 1,326 | (439) | |||||||||||||
| Taxes and regulatory expense | 251 | 780 | (529) | |||||||||||||
| Directors' fees and grants | 506 | 691 | (185) | |||||||||||||
| Other expense | 1,577 | 4,392 | (2,815) | |||||||||||||
| General and administrative | 4,160 | 9,026 | (4,866) | |||||||||||||
| Total Expenses | $ | 15,989 | $ | 39,890 | $ | (23,901) |
Total expenses decreased by $23.9 million for the year ended December 31, 2025, as compared to the prior year, primarily due to a $17.0 million decrease in related party management fees and a $4.9 million decrease in general and administrative expenses. The decrease in management fees was largely attributable to a $15.5 million management termination fee recorded in the year ended December 31, 2024 in connection with the termination of the Former Manager.
Related party loan servicing fees decreased by $2.2 million, reflecting the decline in the average balance of the mortgage loan portfolio due to loan sales and portfolio runoff. Professional fees remained relatively consistent year-over-year.
49
The decrease in general and administrative expenses was primarily driven by certain non-recurring expenses related to the Strategic Transaction recorded in 2024, including the accelerated vesting of approximately $2.8 million of deferred warrant facility expense presented within other expense, as well as lower insurance costs and regulatory expenses in 2025.
Other Income (Loss)
Table 4: Other Income (Loss) Detail
A breakdown of other income (loss) for the years ended December 31, 2025 and 2024 is provided in the table below:
| Year ended December 31, | Variance | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2025 | 2024 | Year-over-Year | |||||||||||||
| Net change in the allowance for credit losses | $ | 7,003 | $ | (5,087) | $ | 12,090 | ||||||||||
| Change in unrealized gain (loss) on residential mortgage loans held-for-sale, net | 5,892 | (54,537) | 60,429 | |||||||||||||
| Fair value adjustment on mark-to-market liabilities | — | 3,078 | (3,078) | |||||||||||||
| Other: | ||||||||||||||||
| Loss on sale of securities | (3,037) | (1,470) | (1,567) | |||||||||||||
| Gain (loss) from changes in fair value of securities | (5,669) | 1,565 | (7,234) | |||||||||||||
| Gain (loss) on sale of mortgage loans | 100 | (4,864) | 4,964 | |||||||||||||
| Impairment on real estate owned | (756) | (605) | (151) | |||||||||||||
| Other | (1,423) | (397) | (1,026) | |||||||||||||
| Total Other Income | $ | 2,110 | $ | (62,317) | $ | 64,427 |
Other income (loss) increased by $64.4 million for the year ended December 31, 2025 compared to the prior year, primarily driven by a $60.4 million of unrealized gains recognized on residential mortgage loans held-for-sale and a $12.1 million favorable change in the allowance for credit losses. This was partially offset by the fair value adjustment on mark-to-market liabilities, larger losses on sales of securities and losses from changes in fair value of securities.
The change in unrealized loss on residential mortgage loans recorded in 2024 was primarily attributable to the transfer of a substantial portion of the portfolio from held-for-investment to held-for-sale, which required the loans to be remeasured to the lower of cost or fair value at the time of reclassification. In addition, the improvement in the net change in the allowance for credit losses was primarily driven by the reversal in 2025 of the CECL related provision on beneficial interests recorded in 2024, which favorably impacted results of operations in the current year.
These favorable impacts were partially offset by a $3.1 million decrease in fair value adjustments on mark-to-market liabilities related to gains recognized on previously issued warrants in 2024 that did not recur following their exchange as part of the Strategic Transaction, and a $5.0 million increase in other losses. The increase in other losses was primarily attributable to higher realized and unrealized losses on debt securities in 2025 and write-downs related to the Company’s investment in Gaea Real Estate Corp., partially offset by losses on sales of mortgage loans recorded in 2024 that did not recur in the current year.
50
Residential Mortgage Loan Portfolio
Our loan portfolio activity for the years ended December 31, 2025 and 2024, is presented below:
Table 5: Loan Portfolio Activity
| Year ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||||||||||
| ($ in thousands) | Residential mortgage loans held-for-investment, net | Residential mortgage loans held-for-sale, net | Residential mortgage loans held-for-investment, net | Residential mortgage loans held-for-sale, net | ||||||||||
| Beginning carrying value | $ | 396,052 | $ | 27,788 | $ | 864,551 | $ | 55,718 | ||||||
| Accretion recognized | 18,241 | — | 31,802 | — | ||||||||||
| Payments received on loans, net | (51,172) | (2,411) | (67,128) | (9,996) | ||||||||||
| Net reclassifications (to) from residential mortgage loans held-for-sale, net | — | — | (428,029) | 428,029 | ||||||||||
| Change in unrealized gain (loss) on residential mortgage loans held-for-sale, net | — | 5,892 | — | (54,537) | ||||||||||
| Reclassifications to REO | (92) | (196) | (1,696) | (345) | ||||||||||
| Sale of mortgage loans | — | (1,659) | — | (388,590) | ||||||||||
| Net change in the allowance for credit losses | — | — | (1,112) | — | ||||||||||
| Other | (200) | 5 | (2,336) | (2,491) | ||||||||||
| Ending Carrying Value | $ | 362,829 | $ | 29,419 | $ | 396,052 | $ | 27,788 |
Table 6: Loan Portfolio Composition
As of December 31, 2025 and 2024, our loan portfolio consisted of the following:
| ($ in thousands) | December 31, 2025 | December 31, 2024 | ||||
|---|---|---|---|---|---|---|
| No. of Loans | 2,436 | 2,625 | ||||
| Total UPB(1) | $ | 415,555 | $ | 454,893 | ||
| Interest-Bearing Balance | $ | 375,028 | $ | 413,130 | ||
| Deferred Balance(2) | $ | 40,527 | $ | 41,763 | ||
| Market Value of Collateral | $ | 1,280,098 | $ | 1,160,673 | ||
| Current Purchase Price/Total UPB | 80.0 | % | 80.0 | % | ||
| Current Purchase Price/Market Value of Collateral | 31.9 | % | 37.4 | % | ||
| Weighted Average Coupon | 4.4 | % | 4.5 | % | ||
| Weighted Average LTV(3) | 41.3 | % | 48.2 | % | ||
| Weighted Average Remaining Term (months) | 262 | 270 |
(1)As of December 31, 2025 and 2024, our loan portfolio consisted of fixed rate (62.8% of UPB), ARM (6.4% of UPB) and Hybrid ARM (30.8% of UPB); and fixed rate (62.6% of UPB), ARM (7.3% of UPB) and Hybrid ARM (30.1% of UPB), respectively.
(2)Represents amounts that have been deferred in connection with a loan modification on which interest does not accrue. These amounts generally become payable at the time of maturity.
(3)UPB as of December 31, 2025 and 2024, divided by market value of collateral and weighted by the UPB of the loan.
51
Table 7: Portfolio Characteristics
The following tables present certain characteristics about our mortgage loans by year of origination as of December 31, 2025 and 2024, respectively:
Portfolio at December 31, 2025:
| Years of Origination | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | After 2008 | 2006 – 2008 | 2005 and prior | |||||||
| Number of loans | 285 | 1,386 | 765 | |||||||
| UPB | $ | 48,008 | $ | 275,394 | $ | 92,153 | ||||
| Percent of mortgage loan portfolio by year of origination | 11.6 | % | 66.2 | % | 22.2 | % | ||||
| Loan Attributes: | ||||||||||
| Weighted average loan age (months) | 171.1 | 227.5 | 266.4 | |||||||
| Weighted average loan-to-value | 40.7 | % | 43.7 | % | 34.5 | % | ||||
| Delinquency Performance: | ||||||||||
| Current | 75.3 | % | 82.3 | % | 81.6 | % | ||||
| 30 days delinquent | 10.1 | % | 8.7 | % | 6.7 | % | ||||
| 60 days delinquent | — | % | 0.1 | % | 0.3 | % | ||||
| 90+ days delinquent | 5.7 | % | 5.2 | % | 6.7 | % | ||||
| Foreclosure | 8.9 | % | 3.7 | % | 4.7 | % |
Portfolio at December 31, 2024
| Years of Origination | ||||||||
|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | After 2008 | 2006 – 2008 | 2005 and prior | |||||
| Number of loans | 304 | 1,485 | 836 | |||||
| UPB | $ | 51,872 | $ | 300,938 | $ | 102,083 | ||
| Percent of mortgage loan portfolio by year of origination | 11.4 | % | 66.2 | % | 22.4 | % | ||
| Loan Attributes: | ||||||||
| Weighted average loan age (months) | 157.3 | 215.3 | 254.3 | |||||
| Weighted average loan-to-value | 46.8 | % | 51.1 | % | 40.3 | % | ||
| Delinquency Performance: | ||||||||
| Current | 76.7 | % | 79.7 | % | 76.9 | % | ||
| 30 days delinquent | 7.2 | % | 10.8 | % | 10.6 | % | ||
| 60 days delinquent | 0.1 | % | 0.2 | % | 0.4 | % | ||
| 90+ days delinquent | 9.6 | % | 6.0 | % | 8.0 | % | ||
| Foreclosure | 6.4 | % | 3.4 | % | 4.1 | % |
52
Table 8: Loans by State
The following table identifies our mortgage loans for our top 10 states by number of loans, loan value, collateral value and percentages thereof as of December 31, 2025 and 2024 ($ in thousands):
| December 31, 2025 | December 31, 2024 | |||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| State | Count | UPB | % UPB | CollateralValue(1) | % of Collateral Value | State | Count | UPB | % UPB | CollateralValue(1) | % of Collateral Value | |||||||||||||||||||||||||
| CA | 414 | $ | 117,380 | 28.2 | % | $ | 341,107 | 26.6 | % | CA | 433 | $ | 127,133 | 27.9 | % | $ | 325,507 | 28.0 | % | |||||||||||||||||
| FL | 318 | 51,038 | 12.3 | % | 173,348 | 13.5 | % | FL | 346 | 55,550 | 12.2 | % | 157,625 | 13.6 | % | |||||||||||||||||||||
| NY | 133 | 38,119 | 9.2 | % | 108,189 | 8.5 | % | NY | 144 | 41,757 | 9.2 | % | 101,167 | 8.7 | % | |||||||||||||||||||||
| NJ | 128 | 25,109 | 6.0 | % | 74,474 | 5.8 | % | NJ | 136 | 27,374 | 6.0 | % | 63,381 | 5.5 | % | |||||||||||||||||||||
| MD | 103 | 22,476 | 5.4 | % | 49,838 | 3.9 | % | MD | 115 | 25,083 | 5.5 | % | 45,794 | 3.9 | % | |||||||||||||||||||||
| VA | 81 | 15,520 | 3.7 | % | 42,565 | 3.3 | % | VA | 86 | 17,108 | 3.8 | % | 37,916 | 3.3 | % | |||||||||||||||||||||
| IL | 100 | 15,344 | 3.7 | % | 35,835 | 2.8 | % | IL | 105 | 16,741 | 3.7 | % | 32,072 | 2.8 | % | |||||||||||||||||||||
| GA | 135 | 14,098 | 3.4 | % | 48,399 | 3.8 | % | TX | 165 | 13,487 | 3.0 | % | 44,561 | 3.8 | % | |||||||||||||||||||||
| TX | 153 | 11,986 | 2.9 | % | 46,420 | 3.6 | % | GA | 144 | 15,227 | 3.3 | % | 44,549 | 3.8 | % | |||||||||||||||||||||
| NC | 93 | 10,745 | 2.6 | % | 37,760 | 2.9 | % | MA | 66 | 12,756 | 2.8 | % | 34,866 | 3.0 | % | |||||||||||||||||||||
| Other | 778 | 93,740 | 22.6 | % | 322,163 | 25.3 | % | Other | 885 | 102,677 | 22.6 | % | 273,234 | 23.6 | % | |||||||||||||||||||||
| 2,436 | $ | 415,555 | 100.0 | % | $ | 1,280,098 | 100.0 | % | 2,625 | $ | 454,893 | 100.0 | % | $ | 1,160,672 | 100.0 | % |
(1)As of the reporting date.
LIQUIDITY AND CAPITAL RESOURCES
Our primary sources of funds are cash provided by net interest income, sales and repayments of our investments, debt financing sources, including secured bonds payable and repurchase financing agreements, and the issuance of equity securities when feasible and appropriate. Our total cash and cash equivalents at December 31, 2025 was $79.3 million.
We also may have difficulty accessing the capital markets on favorable terms or at all. See “Risk Factors—Risks Related to Financing and Hedging—We may not be able to access financing sources on favorable terms, or at all, which could adversely affect our ability to execute our business strategy.” Additionally, market events, including inflation and the related Federal Reserve bank actions, may still adversely impact our future operating cash flows due to the inability of some of our borrowers to make scheduled payments on time or at all, and through increased interest rates on secured bonds payable and repurchase financing agreements.
During the year ended December 31, 2025, we issued 2,084,232 shares of 9.875% Series C Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock, $0.01 par value per share, with a liquidation preference of $25.00 per share (the “Series C Preferred Stock”), with 400,000 of such shares of Series C Preferred Stock sold to certain affiliates of the Manager at the public offering price of $25.00 per share. Total net proceeds to the Company from the issuance of the Series C Preferred stock were $50.8 million, after deducting underwriting discounts and offering expenses.
Our primary uses of funds are the payment of interest, management and servicing fees and other operating expenses, repayment of borrowings and payment of dividends on our Common Stock and Series C Preferred Stock. We must distribute annually at least 90% of our REIT taxable income to maintain our status as a REIT under the Internal Revenue Code. A portion of this requirement may be able to be met through stock dividends, rather than cash, subject to limitations based on the value of our Common Stock.
53
Currently, our primary sources of financing are repurchase financing agreements and secured bonds payable. As of December 31, 2025, our RMBS and CMBS portfolios had outstanding financing on repurchase financing agreements of $375.4 million which generally have 90-day terms and are subject to margin calls. Under repurchase financing agreements, we sell a security to a counterparty and concurrently agree to repurchase the same security at a later date for a higher specified price. The sale price represents financing proceeds and the difference between the sale and repurchase prices represents interest on the financing. The price at which the security is sold generally represents the market value of the security less a discount or “haircut,” which can range broadly. During the term of the secured financing agreement, the counterparty holds the security as collateral. If the agreement is subject to margin calls, the counterparty monitors and calculates what it estimates to be the value of the collateral during the term of the agreement. If this value declines by more than a de minimis threshold, the counterparty could require us to post additional collateral, or margin, in order to maintain the initial haircut on the collateral. This margin is typically required to be posted in the form of cash and cash equivalents. We seek to maintain adequate cash reserves and other sources of available liquidity to meet any margin calls or related requirements resulting from decreases in value related to a reasonably possible (in our judgment) change in interest rates.
Our mortgage loan portfolio is primarily financed through secured bonds payable. Under our secured bonds payable, we sell mortgage loans to a special purpose entity which then issues senior and subordinated notes secured by the mortgage loans. The notes are generally fixed rate and are non-recourse. The senior notes are subject to varying call provisions that we control. We hold the non-rated subordinate classes in all of our secured bonds payable.
We are not required by our investment guidelines to maintain any specific debt-to-equity ratio, and we believe that the appropriate leverage for the particular assets we hold depends on the credit quality and risk of those assets, as well as the general availability and terms of stable and reliable financing for those assets. We do, however, have debt covenants related to our various borrowing arrangements that have minimum liquidity and tangible net worth requirements, as well as maximum leverage ratio requirements. Generally, we are required to maintain minimum levels of Liquidity (as defined in the indenture governing our 2027 Notes) (in cash and cash equivalents) and tangible net worth of $30.0 million and $240.0 million, respectively. Similarly, our Consolidated Recourse Indebtedness to our Stockholders’ Equity ratio (as defined in the indenture governing the 2027 Notes) cannot exceed 4.0 to 1.0, excluding our secured bonds payable.
See Note 9 — Debt to the consolidated financial statements included in this Annual Report, for additional details on our financing arrangements.
Our ability to obtain borrowings and to raise future equity capital is dependent on our ability to access borrowings and the capital markets on attractive terms. We continually monitor market conditions for financing opportunities and at any given time may be entering or pursuing one or more of the transactions described above. Our Manager has extensive long-term relationships with investment banks, brokerage firms and commercial banks, which we believe enhances our ability to source and finance asset acquisitions on attractive terms and access borrowings and the capital markets at attractive levels.
Our ability to fund our operations, meet financial obligations and finance acquisitions may be impacted by our ability to secure and maintain our secured financing agreements, credit facilities and other financing arrangements. Because secured financing agreements and credit facilities are short-term commitments of capital, lender responses to market conditions may make it more difficult for us to renew or replace, on a continuous basis, our maturing short-term borrowings and have imposed, and may continue to impose, more onerous conditions when rolling such financings. If we are not able to renew our existing facilities or arrange for new financing on terms acceptable to us, if we default on our covenants or are otherwise unable to access funds under our financing facilities or if we are required to post more collateral or face larger haircuts, we may have to curtail our asset acquisition activities and/or dispose of assets.
With respect to the next 12 months, we expect that our cash on hand, combined with our cash flow provided by our investments and our ability to roll our repurchase financing agreements will be sufficient to satisfy our anticipated liquidity needs with respect to our current investment portfolio, including related financings, potential margin calls and operating expenses. Our ability to roll over short-term borrowings is critical to our liquidity outlook. We have a significant number of near-term maturities, which we expect to be able to refinance. If we cannot repay or refinance our debt on favorable terms, we will need to seek out other sources of liquidity. While it is inherently more difficult to forecast beyond the next 12 months, we currently expect to meet our long-term liquidity requirements through our cash on hand and, if needed, additional borrowings, proceeds received from secured financing agreements and other financings, proceeds from equity offerings and the liquidation or refinancing of our assets.
54
Cash Flows
The following table summarizes changes to our cash and cash equivalents and restricted cash for the periods presented:
| Year ended | Variance | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | December 31, 2025 | December 31, 2024 | Year-over-Year | |||||||
| Net cash (used in) provided by operating activities | $ | (8,305) | $ | 290 | $ | (8,595) | ||||
| Net cash (used in) provided by investing activities | (33,247) | 297,275 | (330,522) | |||||||
| Net cash provided by (used in) financing activities | 57,432 | (286,147) | 343,579 | |||||||
| Net Change in Cash and Cash Equivalents and Restricted Cash | 15,880 | 11,418 | 4,462 | |||||||
| Cash and Cash Equivalents and Restricted Cash, Beginning of Period | 64,252 | 52,834 | 11,418 | |||||||
| Cash and Cash Equivalents and Restricted Cash, End of Period | $ | 80,132 | $ | 64,252 | $ | 15,880 |
Operating Activities
Net cash from operating activities decreased by $8.6 million in the year ended December 31, 2025, as compared to net cash provided by operating activities in the year ended December 31, 2024. The decrease was primarily driven by lower cash inflows related to the collection of receivables from affiliates related to residential mortgage assets in 2025 as compared to 2024. This decrease was partially offset by higher net interest income and lower operating expenses during the year ended December 31, 2025.
Investing Activities
Net cash from investing activities decreased by $330.5 million in the year ended December 31, 2025, as compared to cash flow provided by investing activities in the year ended December 31, 2024. The $297.3 million of net cash provided by investing activities in the prior year was primarily driven by the sale of residential mortgage investments in connection with the repositioning of the investment portfolio. Net cash used in investing activities for the year ended December 31, 2025 of $33.2 million includes investments in a commercial loan and indirect minority interest in PGOP, partially offset by continued sales and collateral proceeds from the residential mortgage investment portfolio.
Financing Activities
Net cash from financing activities increased by $343.6 million in the year ended December 31, 2025, as compared to the prior year. During 2024, financing activities primarily reflected cash outflows associated with the redemption of the Company’s 2024 Notes and senior convertible notes. In contrast, financing activities during 2025 were primarily driven by the issuance of Series C Preferred Stock in the first quarter of 2025, as well as net inflows from repurchase financing arrangements.
For additional details on our cash flows for the periods presented, refer to the consolidated statements of cash flows.
DIVIDENDS
We may declare dividends based on, among other things, our earnings, our financial condition, our working capital needs, new opportunities and distribution requirements imposed on REITs. The declaration of dividends to our stockholders and the amount of such dividends are at the discretion of our Board of Directors.
We generally need to distribute at least 90% of our taxable income each year (subject to certain adjustments) to our shareholders to qualify as a REIT under the Internal Revenue Code. This distribution requirement limits our ability to retain earnings and thereby replenish or increase capital to support our activities. Dividends declared in the year ended December 31, 2025, were $11.0 million on Common Stock, and in the same period the Company accrued $4.2 million on Series C Preferred Stock dividend.
55
We will continue to monitor market conditions and the potential impact the ongoing volatility and uncertainty may have on our business. Our Board of Directors will continue to evaluate the payment of dividends as market conditions evolve, and no definitive determination has been made at this time. While the terms and timing of the approval and declaration of cash dividends, if any, on shares of our capital stock is at the sole discretion of our Board of Directors and we cannot predict how market conditions may evolve, we intend to distribute to our stockholders an amount equal to at least 90% of our REIT taxable income determined before applying the deduction for dividends paid and by excluding net capital gains consistent with our intention to maintain our qualification as a REIT under the Internal Revenue Code.
SUMMARY OF ISSUER AND GUARANTOR FINANCIAL STATEMENTS
The Company’s 2027 Notes are fully and unconditionally guaranteed, jointly and severally, by certain of its subsidiaries (the “Guarantors” and each a “Guarantor”). The guarantees are subject to release under certain customary circumstances as described in the indenture governing the 2027 Notes. In accordance with Rule 13-01 of Regulation S-X, the Company is providing summarized financial information for the Guarantors and the Operating Partnership on a combined basis.
Under the indenture governing the 2027 Notes, a subsidiary Guarantor’s guarantee will terminate upon: (i) the sale, exchange, disposition or other transfer (including by way of consolidation) of the subsidiary Guarantor or the sale or disposition of all or substantially all of the subsidiary Guarantor’s assets, in each case as permitted by the indenture, (ii) satisfaction of the requirements for legal or covenant defeasance or discharge of the 2027 Notes or (iii) the absence of any default or event of default under the indenture.
The following table presents summarized financial information for the Guarantors and our Operating Partnership on a combined basis after eliminating (i) intercompany transactions and balances among the Guarantor entities and (ii) equity in earnings from, and any investments in, subsidiaries that are non-guarantors:
| ($ in thousands) | December 31, 2025 | December 31, 2024 | ||||
|---|---|---|---|---|---|---|
| Total Assets | $ | 278,568 | $ | 505,465 | ||
| Repurchase financing agreements | 96,025 | 291,140 | ||||
| Unsecured notes, net | 108,507 | 107,647 | ||||
| Other liabilities | 17,566 | 15,986 | ||||
| Total Liabilities | 222,098 | 414,773 | ||||
| Total equity | 56,470 | 90,692 | ||||
| Total Liabilities and Equity | $ | 278,568 | $ | 505,465 |
| Year ended | ||||||
|---|---|---|---|---|---|---|
| ($ in thousands) | December 31, 2025 | December 31, 2024 | ||||
| Total gain on revenue, net | $ | 2,351 | $ | 20,873 | ||
| Management fees and loan servicing fees | 1,603 | 22,207 | ||||
| Other expenses | 1,148 | 6,215 | ||||
| Loss attributable to the Company | (400) | (7,549) | ||||
| Dividends on Preferred Stock | 1,286 | 341 | ||||
| Net Loss Attributable to Common Stockholders | $ | (1,686) | $ | (7,890) |
OFF-BALANCE SHEET ARRANGEMENTS
Other than our investments in RMBS and beneficial interests issued by joint ventures, our investment in a certain equity REIT and our investment in our Former Manager, we do not have any relationships with unconsolidated entities or financial partnerships, such as entities often referred to as structured finance or special purpose entities. Further, we have not guaranteed any obligations of unconsolidated entities nor do we have any commitment or intent to provide funding to any such entities. As such, we are not materially exposed to any market, credit, liquidity or financing risk that could arise if we had engaged in such relationships.
56
CONTRACTUAL OBLIGATIONS
For 2025, our contractual obligations include secured bonds payable, repurchase financing agreements and our 2027 Notes. For additional information on our borrowing obligations, please see “Note 9 — Debt” in our consolidated financial statements included in this Annual Report.
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0001614806-25-000009.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
In this Annual Report, unless the context indicates otherwise, references to “Rithm Property Trust,” “we,” “the Company,” “our” and “us” refer to the activities of and the assets and liabilities of the business and operations of Rithm Property Trust Inc. and its subsidiaries (formerly Great Ajax Corp.); references to “Rithm” refer to Rithm Capital Corp. and its subsidiaries; references to “Operating Partnership” refers to Great Ajax Operating Partnership L.P., a Delaware limited partnership; references to our “Former Manager” refer to Thetis Asset Management LLC, a Delaware limited liability company; references to “RCM GA” or our “New Manager” refer to RCM GA LLC; references to our “Servicer” or “Newrez” refer to Newrez LLC, a Delaware limited liability company and an affiliate of RCM GA; references to “Rithm” refer to Rithm Capital Corp., a Delaware corporation and the parent entity of RCM GA; and references to “Gregory” or our “Former Servicer” refer to Gregory Funding LLC, an Oregon limited liability company.
Our Management’s Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with the consolidated financial statements and related notes included in Item 8. Financial statements and supplementary data, as well as other cautionary statements and risks described elsewhere in this Annual Report.
Overview
Rithm Property Trust Inc. (formerly Great Ajax Corp.) is a Maryland corporation that is organized and operated in a manner intended to allow us to qualify as a REIT. Historically, we acquired RPLs and NPLs either directly or in security form through joint ventures with institutional accredited investors. As discussed below, under RCM GA’s management, we have started to shift our strategic direction towards investments in the commercial real estate sector, and we have begun to invest in CMBS. Our mortgage loans and real properties are serviced by Newrez, a Rithm affiliate.
On June 11, 2024, we completed our previously announced Strategic Transaction with Rithm. The Strategic Transaction included (i) the entry into the Securities Purchase Agreement, which provided for, among other things, upon the approval of the Company’s stockholders on May 20, 2024, the sale of $14.0 million of the Company’s Common Stock to Rithm at a price of $4.87 per share (which represents the trailing five-day average closing price of the Company’s Common Stock on NYSE) as of the date of the Securities Purchase Agreement, and (ii) upon the approval of our stockholders on May 20, 2024, the entry into the Management Agreement with RCM GA, under which RCM GA became our new external manager. In connection with the Strategic Transaction, we terminated our existing management contract with the Former Manager in exchange for approximately 3.2 million shares of our Common Stock and $0.06 million in cash. For a full description of the components of the Strategic Transaction, see our Definitive Proxy Statement filed with the SEC on April 10, 2024. In addition, in connection with the Strategic Transaction, we changed our principal place of business and corporate headquarters to 799 Broadway, 8th Floor, New York, NY 10003. On December 2, 2024, we rebranded and changed our name to Rithm Property Trust Inc. from Great Ajax Corp.
The Company conducts substantially all of its business through our Operating Partnership and its subsidiaries. The Company, through a wholly-owned subsidiary, Great Ajax Operating LLC, is the sole general partner of the Operating Partnership. GA-TRS is a wholly-owned subsidiary of the Operating Partnership that owns an equity interest in the Former Manager and previously owned an equity interest in the Former Servicer. GAJX is a wholly-owned subsidiary of the Operating Partnership formed to own, maintain, improve and sell REO properties acquired by the Company. The Company elected to treat GA-TRS and GAJX as TRSs under the Internal Revenue Code. Great Ajax Funding LLC is a wholly-owned subsidiary of the Operating Partnership formed to act as the depositor of mortgage loans into securitization trusts and to hold the subordinated securities issued by such trusts and any additional trusts the Company may form for additional secured borrowings. AJX Mortgage Trust I and AJX Mortgage Trust II are wholly-owned subsidiaries of the Operating Partnership formed to hold mortgage loans used as collateral for financings under the Company’s repurchase agreements. In addition, the Company, through its Operating Partnership, holds REO properties acquired upon the foreclosure or other settlement of its owned NPLs.
Our Operating Partnership, through interests in certain entities as of December 31, 2024, owns 99.9% of Great Ajax II REIT Inc., which owns Great Ajax II Depositor LLC, which then acts as the depositor of mortgage loans into securitization trusts and holds subordinated securities issued by such trusts. Similarly, as of December 31, 2024, the Operating Partnership wholly-owned Great Ajax III Depositor LLC, which was formed to act as the depositor for a single joint venture with our partners. We have securitized mortgage loans through these securitization trusts and retained subordinated securities from the secured borrowings. These trusts are considered to be variable interest entities (“VIEs”), and we have determined that we are the primary beneficiary of the VIEs.
45
We elected to be taxed as a REIT for U.S. federal income tax purposes beginning with our taxable year ended December 31, 2014. Our qualification as a REIT depends upon our ability to meet, on a continuing basis, various complex requirements under the Internal Revenue Code relating to, among other things, the sources of our gross income, the composition and values of our assets, our distribution levels and the diversity of ownership of our capital stock. We believe that we are organized in conformity with the requirements for qualification as a REIT under the. Internal Revenue Code, and that our current intended manner of operation enables us to meet the requirements for taxation as a REIT for U.S. federal income tax purposes.
Under RCM GA’s management, we shifted our strategic direction towards investments in the commercial real estate sector, and we have begun to invest in CMBS. Although we will evaluate all potentially accretive opportunities, our new investment strategy is focused on originating and/or acquiring loans and securities collateralized by various commercial real estate assets and investing in certain target assets, including senior loans, subordinated debt, mezzanine loans secured by pledges of equity interests in entities that own commercial real estate or other forms of subordinated debt in connection with commercial real estate, preferred equity or debt instruments secured by mortgages on commercial real estate, SBC Loans, as well as commercial mortgage servicing rights, commercial real estate properties and operating businesses in the commercial real estate sector. We do not anticipate investing further in residential mortgage loans, RPLs or NPLs, and we have begun to sell our residential mortgage loans and RMBS. Given the change in focus of our business, we intend to, over time, reposition much of our existing portfolio. We believe commercial real estate offers an attractive investment opportunity given market dynamics that are creating significant refinancing challenges and funding gaps.
Through our New Manager, we have access to Rithm’s extensive expertise and network, creating opportunities to source, underwrite, and structure credit investments in the commercial real estate sector.
Our Portfolio
The following table outlines the carrying value of our portfolio of mortgage loan assets, investments in securities and REO as of December 31, 2024 and 2023 ($ in millions):
| December 31, 2024 | December 31, 2023 | ||||||
|---|---|---|---|---|---|---|---|
| Mortgage loans held-for-investment, net | $ | 396.1 | $ | 864.6 | |||
| Mortgage loans held-for-sale, net | 27.8 | 55.7 | |||||
| CMBS available-for-sale, at fair value | 246.6 | — | |||||
| RMBS available-for-sale, at fair value | 62.2 | 131.6 | |||||
| Investments in securities, held-to-maturity | 46.0 | 59.7 | |||||
| Investments in beneficial interests, net | 89.7 | 104.2 | |||||
| Other investments, at fair value | 29.9 | — | |||||
| Real estate owned | 4.1 | 3.8 | |||||
| Total mortgage related assets | $ | 902.4 | $ | 1,219.6 |
We closely monitor the status of our mortgage loans held-for-investment and held-for-sale, as well as the mortgage loans underlying our RMBS and, through our Servicer, work with our borrowers to improve their payment records.
Market Trends and Outlook
Summary
The U.S. economy expanded at a solid rate during the fourth quarter of 2024, as real gross domestic product (“GDP”) rose an annualized 2.3%, which put real growth at 2.5% in 2024 versus 3.2% in 2023. Longer-term Treasury yields rose during both the fourth quarter and in the full year2024, with most of the increase due to higher real yields from Treasury Inflation Protected Securities (“TIPS”). Interest rates remained elevated in 2024, despite the Federal Reserve initiating its first federal funds target rate cut in more than four years in September 2024, followed by additional cuts in the fourth quarter of 2024. The unemployment rate was 4.1% in December 2024, identical to the unemployment rate report for September 2024, but higher than the rate reported for year-end 2023. In addition to the steady unemployment rate, other signs of a solid labor market during the fourth quarter included a strengthening in nonfarm payroll growth, continued low levels of claims for unemployment benefits, and a rising ratio of job openings to unemployed job seekers.
46
Inflation
Although inflation slowed during 2024, progress towards lower inflation stalled in the second half of the year. The 12-month increase in the overall Consumer Price Index (“CPI”) was 2.9% in December 2024, versus 2.4% in September 2024 and 3.4% in December 2023, while core CPI price inflation (i.e., excluding food and energy prices) for December 2024, stood at 3.2%, only slightly lower than the 3.3% core CPI inflation rate reported for September 2024, but down from 3.9% for December 2023.
Treasury Yields
The nominal 10-year Treasury yield rose to 4.57% at the end of 2024 from 3.78% in September 2024 and 3.88% at the end of 2023. Most of this increase was due to higher real yields from TIPS, which rose to 2.23% in December 2024, from 1.59% in September 2024, and 1.71% at the end of 2023. The 10-year breakeven inflation rate was 2.34% in December 2024, versus 2.19% in September 2024, and 2.17% at the end of 2023.
Labor Markets
Average payroll growth picked up to 170,000 jobs per month in the fourth quarter versus an average of 159,000 jobs per month in the third quarter. For 2024, payroll rose an average of 186,000 per month versus 251,000 per month in 2023. The unemployment rate was unchanged at 4.1% in December 2024 compared to September 2024, however, 0.3% higher from December 2023. Judged by the ratio of job openings to unemployed job seekers, which rose to 1.18 in December 2024, from 1.06 in September 2024, the labor market tightened during the fourth quarter; however, improved overall over the course of 2024 when compared to December 2023 ratio of 1.45. Also, year-over-year growth in average hourly earnings was 3.9% in December 2024, the same wage rate as for September 2024, but slower than the 4.3% wage growth reported for December 2023.
Housing Market
Home sales remained at low levels in 2024, as total home sales (new and existing) averaged 4.75 million, which is relatively unchanged from the average of 4.77 million for 2023. However, home price growth picked up with the 12-month increase in the median resale price of an existing home at 6.0% in December 2024 compared to 4.1% in December 2023.
The economic conditions discussed above influence our investment strategy and results. The Federal Open Market Committee (“FOMC”) lowered the federal funds rate target range by 25 basis points on December 18, 2024, but projected fewer 2025 rate cuts compared to its projections made in September 2024. Additionally, Federal Reserve Chairman Jerome Powell signaled that the recalibration phase of lowering the policy rate is over and the FOMC has entered a phase where further reductions in the policy rate will require further progress in lowering inflation toward the 2% target. The 30-year fixed mortgage rate rose to 6.85% at the end of the fourth quarter from 6.08% at the end of the third quarter of 2024, up from 6.6% at the end of 2023.
Commercial Real Estate
The commercial real estate market in 2024 faced headwinds due to persistent inflation and elevated interest rates, which suppressed transaction volumes, kept financing costs high, and left capitalization rates relatively flat. Despite the overall challenges facing CRE, multifamily and industrial assets continued to perform well, driven by resilient demand and limited new supply, though performance varied by market. The office sector continues to struggle with high vacancy rates and tenant right sizing; however certain Class A office markets experienced a resurgence in demand, offering signs that the office market may be beginning to reverse. Looking ahead to 2025, stabilization in inflation and potential interest rate cuts could improve liquidity and lead to cap rate contraction, though investors remain cautious about underwriting assumptions. Overall, multifamily and industrial sectors are expected to maintain strong fundamentals, while distressed office assets may present selective opportunistic investments.
Factors That May Affect Our Operating Results
Acquisitions — In light certain financial challenges, including the significant losses we have incurred to date and limited sources of financing, we do not expect to be able to acquire significant new commercial mortgage assets in the near future.
47
Financing — We previously securitized our whole loan portfolios, primarily as a financing tool, when economically efficient to create long-term, fixed rate, non-recourse financing with moderate leverage, while retaining one or more tranches of the subordinate MBS so created. The secured borrowings are structured as debt financings and not sales through a real estate mortgage investment conduit (“REMIC”). We completed the securitization transactions pursuant to Rule 144A under the Securities Act, in which we issued notes primarily secured by seasoned, performing and non-performing mortgage loans primarily secured by first liens on one-to-four family residential properties. Currently there is substantial uncertainty in the securitization markets which has limited our access to financing.
Distributions — To qualify as a REIT under the Internal Revenue Code, we generally need to distribute at least 90% of our taxable income each year (subject to certain adjustments) to our stockholders. This distribution requirement limits our ability to retain earnings and thereby replenish or increase capital to support our activities.
Expenses — Our expenses primarily consist of the fees and expenses payable by us under the Management Agreement and the Servicing Agreements. Additionally, our Former Manager incurred and our New Manager incurs direct, out-of-pocket costs and expenses related to managing our business, which are contractually reimbursable by us. Additionally, pursuant to the Management Agreement, we also pay all of the New Manager’s costs and expenses and reimburse the New Manager (to the extent incurred by the New Manager) on a monthly basis for the costs and expenses of providing services under the Management Agreement, including reimbursing the New Manager or its affiliates, as applicable, for our allocable share of the compensation (whether paid in cash, stock or other forms), including annual base salary, bonus, any related withholding taxes and employee benefits, paid to (i) the New Manager’s personnel serving as our chief financial officer based on the percentage of his or her time spent managing the Company’s affairs and (ii) other corporate finance, tax, accounting, middle office, internal audit, legal, risk management, operations, compliance and other non-investment personnel of the New Manager and its affiliates who spend all or a portion of their time managing our affairs. Loan transaction expense is the cost of performing due diligence on pools of mortgage loans. Professional fees are primarily for legal, accounting and tax services. Real estate operating expense consists of the ownership and operating costs of our REO properties, and includes any charges for impairments to the carrying value of these assets, which may be significant. Interest expense, which is subtracted from our Interest income to arrive at Net interest income, consists of the costs to borrow money.
Changes in Market Interest Rates — The FOMC recently cut the federal funds rate by 50 basis points which has had a favorable impact on the cost of funds of our repurchase lines of credit. Increases in interest rates, in general, may over time cause: (1) the value of our mortgage loan and MBS portfolio to further decline; (2) coupons on our ARM and Hybrid ARM mortgage loans and MBS to reset, although on a delayed basis, to higher interest rates; (3) impact adversely our ability to securitize, re-securitize or sell our assets on attractive terms; (4) reduce the ability or desire of borrowers to refinance their loans; (5) mortgage related assets may become more illiquid during periods of interest rate volatility; (6) difficulties refinancing our securitizations and increases in the costs of our repurchase facility financings; (7) increase our financing costs as we seek to renew or replace borrowing facilities; and (8) to the extent we enter into interest rate swap agreements as part of our hedging strategy, the value of these agreements to increase. Conversely, decreases in interest rates, in general, may over time cause: (1) prepayments on our mortgage loan and MBS portfolio to increase, thereby accelerating the accretion of our purchase discounts; (2) the value of our mortgage loan and MBS portfolio to increase; (3) coupons on our ARM and Hybrid ARM mortgage loans and MBS to reset, although on a delayed basis, to lower interest rates; (4) the interest expense associated with our borrowings to decrease; and (5) to the extent we enter into interest rate swap agreements as part of our hedging strategy, the value of these agreements to decrease.
Critical Accounting Policies and Use of Estimates
The Company’s significant accounting policies are described detail in Note 2 — Basis of Presentation and Significant Accounting Policies to the consolidated financial statements included in this Annual Report. As disclosed in the Note 2, the preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions about future events that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ significantly from those estimates. The Company believes that the following discussion addresses the Company’s most critical accounting policies, which are those that are most important to the presentation of the Company’s financial condition and results of operations and require management’s most difficult, subjective and complex judgments.
48
The mortgage and financial sectors operate in a challenging and uncertain economic environment. Financial and real estate companies continue to be affected by, among other things, market volatility, heightened interest rates and inflationary pressures. We believe the estimates and assumptions underlying our consolidated financial statements are reasonable and supportable based on the information available as of December 31, 2024; however, uncertainty over the current macroeconomic conditions makes any estimates and assumptions as of December 31, 2024, inherently less certain than they would be absent the current economic environment. Actual results may materially differ from those estimates. Market volatility and inflationary pressures and their impact on the current financial, economic and capital markets environment, and future developments in these and other areas present uncertainty and risk with respect to our financial condition, results of operations, liquidity and ability to pay distributions.
Allowance for Credit Losses
We adopted ASU 2016-13, Financial Instruments - Credit Losses, otherwise known as CECL using the prospective transition approach for PCD assets on January 1, 2020. Under CECL, we determine the allowance for credit losses by comparing the contractual cash flows for our mortgage loans held-for-investment, investments in securities, held-to-maturity (“HTM”) and investments in beneficial interests by comparing the contractual cash flows to the projected cash flows as determined by management.
Acquired loans may be aggregated and accounted for as a pool of loans if the loans have common risk characteristics. A pool is accounted for as a single asset with a single composite interest rate and an aggregate expectation of cash flows. We may adjust our loan pools as the underlying risk factors change over time. We have aggregated our mortgage loan portfolio into loan pools based on similar risk factors. Excluded from the aggregate pools are loans that pay in full subsequent to the acquisition closing date but prior to pooling. Securities HTM and beneficial interests are assessed at the individual security level.
To the extent actual loan performance differs from management’s expectations, our allowance for credit losses could increase or decrease. While no single factor determines the level of our allowance for credit losses, expected borrower performance and underlying property value are two key drivers that factor into our scenario based cash flow projections. Our historical data has demonstrated the number of payments made by a borrower, either in succession or as an aggregate, to be a significant factor in predicting repayment. Additionally, we include an estimate of underlying property value. Accordingly, if our delinquency estimate is overstated and our valuation estimates are overstated, there could be a negative impact on our allowance for credit losses.
Mortgage Loans
Our loans are classified as (i) held-for-investment at amortized cost net of the allowance for credit losses or (ii) held-for-sale at lower of cost or market. When we have the intent and ability to hold loans for the foreseeable future or to maturity/payoff, such loans are classified as held-for-investment. When we have the intent to sell loans, such loans are classified as held-for-sale.
Mortgage Loans Held-for-Investment
Investments in mortgage loans held-for-investment are carried at amortized cost net of any allowance for credit losses. Upon acquisition, the mortgage loans are recorded as three separate elements: (i) the amount of purchase discount which we expect to recover through eventual repayment of the investment, (ii) an allowance for future expected credit loss and (iii) the par value of the investment. The purchase discount and interest income expected to be recovered through eventual repayment of the loans gives rise to an accretable yield. The accretable yield is recognized as interest income on a prospective level yield basis over the life of the loans based on the expected cash flows to be collected. Periodically, the mortgage loans are assessed for any allowance for credit loss that may be required by comparing the expected contractual cash flows to the projected cash flows. For purposes of determining the need for an allowance for credit losses, we aggregate our mortgage loans in pools based on like characteristics and legal entity ownership. If the net present value of the contractual cash flows for any pool exceeds the net present value of the projected cash flows for the same pool, an allowance for credit losses will be recorded. Conversely, if the net present value of the contractual cash flows for any pool is less than the net present value of the projected cash flows for the same pool, no allowance will be recorded and any existing allowance will be reversed.
When the timing and amount of cash flows expected to be collected are reasonably estimable, we use these expected cash flows to apply the effective interest method of income recognition. Any allowance for credit losses is determined under CECL as discussed in “Allowance for Credit Losses” above.
49
Mortgage Loans Held-for-Sale
Mortgage loans held-for-sale are carried at the lower of cost or fair value. We account for any excess of cost over fair value as a valuation allowance and include changes in the valuation allowance in earnings in the period in which the change occurs. Interest income is recognized on a cash basis because the loans are in varying stages of delinquency. Purchase price discounts or premiums are deferred in a contra loan account until the related loan is sold. The deferred discounts or premiums are an adjustment to the basis of the loan and are included in the quarterly determination of the lower of cost or fair value adjustments and/or the gain or loss recognized at the time of sale.
CMBS Available-for-Sale, at Fair Value
The Company elected the fair value option for its investments in CMBS. Any changes in fair value are recorded through earnings in the period they occur. Income on CMBS is recognized using the effective interest method. The CMBS are marked-to-market using prices received from a third party pricing vendor subject to review by the Company’s Manager.
RMBS Available-for-Sale, at Fair Value
Investments in RMBS not classified as HTM are classified as available-for-sale (“AFS”). Accordingly, each security is marked-to-market on each balance sheet date and any gain or loss recorded to other comprehensive loss. Income is accrued on RMBS using the effective interest method. Any periodic loss that is determined to be other than temporary would be recorded in earnings in the period the loss occurs. The RMBS are marked-to-market using prices received from a third party pricing vendor subject to review by the Company’s Manager.
Investments in Securities, Held-to-Maturity
We designate the 5.01% of RMBS held to satisfy the European risk retention provisions for certain secured borrowing transactions as HTM because the securities cannot be sold until all classes of the secured borrowing are redeemed. RMBS HTM are carried at amortized cost, net of any allowance for credit losses, and interest income is accrued using the effective interest method. Periodically, each RMBS HTM is assessed for any credit loss that may be required by comparing the expected contractual cash flows to the projected cash flows. If the net present value of the contractual cash flows exceeds the net present value of the projected cash flows, an allowance for credit losses will be recorded. Conversely, if the net present value of the contractual cash flows is less than the net present value of projected cash flows, no allowance will be recorded and any existing allowance will be reversed.
Transfers of securities from AFS to HTM are non-cash transactions and are recorded at fair value and on the date of transfer. Any unrealized gains or losses continue to be reported in accumulated other comprehensive loss and amortized into interest income on a level-yield basis over the remaining life of the securities. This amortization offsets the effect on interest income of the amortization of the discount resulting from the transfer recorded at fair value.
Because these securities are designated as HTM, we do not mark these securities to market through earnings or through other comprehensive loss. Any allowance for credit losses is determined under CECL as discussed in “Allowance for Credit Losses” above. Transfers of securities from AFS to HTM are non-cash transactions and are recorded at fair value and on the date of transfer. Any unrealized gains or losses continue to be reported in accumulated other comprehensive loss and amortized into interest income on a level-yield basis over the remaining life of the securities. This amortization offsets the effect on interest income of the amortization of the discount resulting from the transfer recorded at fair value.
Investments in Beneficial Interests, Net
Investments in beneficial interests are carried at amortized cost net of any allowance for credit losses. Upon acquisition, the investments are recorded as three separate elements: (i) the amount of purchase discount which we expect to recover through eventual repayment of the investment, (ii) an allowance for future expected credit loss and (iii) the par value of the investment. The purchase discount expected to be recovered through eventual repayment of the investment gives rise to an accretable yield. The accretable yield is recognized as interest income on a prospective level yield basis over the life of the investment based on the expected cash flows to be collected. Periodically, each beneficial interest is assessed for any credit loss that may be required by comparing the expected contractual cash flows to the projected cash flows. If the net present value of the contractual cash flows exceeds the net present value of the projected cash flows, an allowance for credit losses will be recorded. Conversely, if the net present value of the contractual cash flows is less than the net present value of projected cash flows, no allowance will be recorded and any existing allowance will be reversed.
Any allowance for credit losses is determined under CECL as discussed in “Allowance for Credit Losses” above.
50
Fair Value
Fair Value of financial instruments — A fair value hierarchy has been established that requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:
•Level 1 — Quoted prices in active markets for identical assets or liabilities.
•Level 2 — Observable inputs other than Level 1 prices, such as quoted prices for similar assets and liabilities; quoted prices in markets that are less active or not active for identical or similar assets or liabilities; or other inputs that are observable, such as interest rates, yield curves, volatilities, prepayment rates, loss severities, credit risks and default rates or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
•Level 3 — Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
The degree of judgment utilized in measuring fair value generally correlates to the level of pricing observability. Assets and liabilities with readily available actively quoted prices or for which fair value can be measured from actively quoted prices generally will have a higher degree of pricing observability and a lesser degree of judgment utilized in measuring fair value. Conversely, assets and liabilities rarely traded or not quoted will generally have little or no pricing observability and a higher degree of judgment utilized in measuring fair value. Pricing observability is impacted by a number of factors, including the type of asset or liability, whether it is new to the market and not yet established, and the characteristics specific to the transaction.
Consolidation
The determination of whether or not to consolidate a VIE under GAAP requires a significant amount of judgment concerning the degree of control over an entity by its holders of variable interests. To make these judgments, management has conducted an analysis, on a case-by-case basis, of whether we are the primary beneficiary, the party who has the power to direct the activities of a VIE that most significantly impact its economic performance and who has the obligation to absorb losses or the right to receive benefits from the VIE that could potentially be significant to the VIE, and are therefore required to consolidate the entity. Management continually reconsiders whether we should consolidate a variable interest entity. Upon the occurrence of certain events, management will reconsider its conclusion regarding the status of an entity as a variable interest entity.
Recent Accounting Pronouncements
See Note 2 — Basis of Presentation and Significant Accounting Policies to our consolidated financial statements included in this Annual Report.
51
Results of Operations
Our net loss is primarily generated from net interest income offset by losses on mark-to-market adjustments on mortgage loans held for sale, losses on the sale of our mortgage loans and securities, as well as servicing fee expense, management fee expense and general and administrative expenses. In 2023, our net loss was also impacted by a loss on joint venture refinancing on beneficial interests, which did not reoccur in 2024. Changes in various factors such as market interest rates, prepayment speeds, estimated future cash flows, and credit quality could affect the amount of net interest income for a given period. Changes in market interest rates directly impact the borrowing cost on our repurchase lines of credit.
Our operating results may also be affected by credit losses in excess of initial estimates or unanticipated credit events experienced by borrowers whose mortgage loans underlie our investments in mortgage loans, beneficial interests, CMBS and RMBS.
During the year ended December 31, 2024, we executed the Strategic Transaction with Rithm. As a result, we incurred incremental costs related to the termination of the management agreement with Former Manager.
| Year ended | Variance | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands except per share data) | December 31, 2024 | December 31, 2023 | Year-over-Year | |||||||||||
| Revenues: | ||||||||||||||
| Interest income | $ | 52,874 | $ | 72,332 | $ | (19,458) | ||||||||
| Interest expense | (43,572) | (59,286) | 15,714 | |||||||||||
| Net interest income | 9,302 | 13,046 | (3,744) | |||||||||||
| Net change in the allowance for credit losses | (5,087) | (8,137) | 3,050 | |||||||||||
| Net interest income after the net change in the allowance for credit losses | 4,215 | 4,909 | (694) | |||||||||||
| Loss from investments in affiliates | (1,077) | (1,308) | 231 | |||||||||||
| Loss on joint venture refinancing on beneficial interests | — | (11,024) | 11,024 | |||||||||||
| Mark-to-market loss on mortgage loans held-for-sale, net | (54,537) | (8,559) | (45,978) | |||||||||||
| Other loss | (4,089) | (1,092) | (2,997) | |||||||||||
| Total revenue/(loss), net | (55,488) | (17,074) | (38,414) | |||||||||||
| Expenses: | ||||||||||||||
| Related party loan servicing fee | 4,175 | 7,269 | (3,094) | |||||||||||
| Related party management fee | 23,276 | 7,769 | 15,507 | |||||||||||
| Professional fees | 3,413 | 3,157 | 256 | |||||||||||
| Fair value adjustment on mark-to-market liabilities | (3,078) | 4,491 | (7,569) | |||||||||||
| Other expense | 9,631 | 6,985 | 2,646 | |||||||||||
| Total expense | 37,417 | 29,671 | 7,746 | |||||||||||
| Gain on debt extinguishment | — | (31) | 31 | |||||||||||
| Loss before provision for income taxes | (92,905) | (46,714) | (46,191) | |||||||||||
| Provision for income taxes | 145 | 243 | (98) | |||||||||||
| Net loss | (93,050) | (46,957) | (46,093) | |||||||||||
| Less: net (loss)/income attributable to the non-controlling interests | (1,215) | 114 | (1,329) | |||||||||||
| Net loss attributable to the Company | (91,835) | (47,071) | (44,764) | |||||||||||
| Less: dividends on preferred stock | 340 | 2,190 | (1,850) | |||||||||||
| Net loss attributable to common stockholders | $ | (92,175) | $ | (49,261) | $ | (42,914) |
For the discussion of results of operations for the year ended December 31, 2023, compared to year ended December 31, 2022, please see “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our annual report on Form 10-K for the year ended December 31, 2023, dated February 28, 2024, and filed with the SEC.
52
Net Interest Income before the Allowance for Credit Losses
Year Ended December 31, 2024 versus Year Ended December 31, 2023
Net interest income before the allowance for credit losses decreased $3.7 million versus the prior year period, primarily as a result of lower average balances of our investments in mortgage loans and RMBS, partially offset by acquisitions of CMBS. During the year ended December 31, 2024, we sold mortgage loans with a total UPB of $440.4 million and RMBS with a total UPB of $62.5 million, and we acquired CMBS with $255.9 million in UPB as of the year end, as a result of our strategic transition into the commercial real estate sector. Comparatively, during the year ended December 31, 2023, we sold no mortgage loans and sold or redeemed approximately $69.4 million in RMBS.
Allowance for Credit Losses
Year Ended December 31, 2024 versus Year Ended December 31, 2023
Our allowance for credit losses decreased $3.1 million versus the prior year period, primarily as a result of lower impairments of our investments in beneficial interests in the current year period, partially offset by the reversal of the allowance for credit losses on our loans held-for-sale in the prior year period. Loans held-for-sale are not subject to accounting under CECL and the allowance was reversed and reclassified to the mark-to-market loss recorded during the same period.
The interest income detail and interest expense for the years ended December 31, 2024 and 2023, are presented in the table below ($ in thousands):
Table 1: Interest Income Detail & Interest Expense
| Year ended December 31, | Variance | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Year-over-Year | ||||||||||||
| Accretable yield recognized on loans | $ | 31,802 | $ | 51,326 | $ | (19,524) | ||||||||
| Interest income on debt securities | 12,087 | 9,520 | 2,567 | |||||||||||
| Bank interest income | 3,610 | 2,579 | 1,031 | |||||||||||
| Accretable yield recognized on beneficial interests | 5,178 | 8,036 | (2,858) | |||||||||||
| Other interest income | 197 | 871 | (674) | |||||||||||
| Interest income | $ | 52,874 | $ | 72,332 | $ | (19,458) | ||||||||
| Net change in the allowance for credit losses | (5,087) | (8,137) | 3,050 | |||||||||||
| Interest income after the net change in the allowance for credit losses | $ | 47,787 | $ | 64,195 | $ | (16,408) | ||||||||
| Interest expense | $ | (43,572) | $ | (59,286) | $ | 15,714 |
The average carrying balance of our mortgage loan portfolio decreased for the year ended December 31, 2024, versus 2023, primarily due to loan sales as we reposition our balance sheet into investments in CMBS. Additionally, the average carrying balances of our RMBS and beneficial interests decreased for the year ended December 31, 2024, as compared to 2023 balances, due to paydowns, sales and redemptions, partially offset by investments in CMBS.
Our interest expense decreased in 2024 as compared to 2023, as a result of the redemption of our convertible senior notes due in April 2024 (the “2024 Notes”). The average carrying balance of borrowings under repurchase transactions and secured borrowings also decreased in the year ended December 31, 2024, as compared to 2023, primarily due to paydowns and asset sales.
53
The average carrying balances for our portfolio and debt are included in the table below ($ in thousands):
Table 2: Average Balances
| Year ended December 31, | Variance | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Year-over-Year | ||||||||
| Assets: | ||||||||||
| Average mortgage loan portfolio | $ | 581,309 | $ | 957,478 | $ | (376,169) | ||||
| Average carrying value of debt securities | 227,456 | 240,453 | (12,997) | |||||||
| Average carrying value of beneficial interests | 91,538 | 126,776 | (35,238) | |||||||
| Liabilities: | ||||||||||
| Average carrying value of repurchase lines of credit | $ | 306,985 | $ | 406,217 | $ | (99,232) | ||||
| Average carrying value of secured borrowings | 303,130 | 444,391 | 851 | (141,261) |
Loss from Investments in Affiliates
Year Ended December 31, 2024 versus Year Ended December 31, 2023
Our loss from investment in affiliates in 2024, as compared to 2023, remained relatively flat. During the year ended December 31, 2024, we paid a termination fee and the final management fee to our Former Manager. We expect to liquidate our remaining investment in our Former Manager during the first quarter of 2025. Also, during the year ended December 31, 2024, we liquidated our investments in two affiliates and reclassified our investment in Gaea to other investments, at fair value on our consolidated balance sheets. We no longer have substantial influence over Gaea and as a result are no longer able to account for our investment using the equity method of accounting.
Loss on Joint Venture Refinancing on Beneficial Interests
During the year ended December 31, 2023, we recorded an $11.0 million loss on the redemption of several of our joint ventures. While the underlying loans from the joint ventures were re-securitized into new joint ventures where we continued to own the same proportionate interest of each class of securities, the transactions are treated as the redemption of the notes and certificates from the original trust. The redemptions proceeds were not sufficient to recover our carrying value of the beneficial interests. As a result, we recorded a loss on the redemptions. Comparatively, two joint ventures were redeemed and not re-securitized during the year ended December 31, 2024. The loss associated with the 2024 redemptions was recorded in the year ended December 31, 2023 as an impairment of the two beneficial interests being redeemed as the net proceeds was known prior to the filing of our Form 10-K.
Other Loss/Income
Year Ended December 31, 2024 versus Year Ended December 31, 2023
Our other loss increased for the year ended December 31, 2024 versus the prior year, primarily due to losses on the sale of our mortgage loans held-for-sale, partially offset by mark-to-market gains on our CMBS and lower losses on our sale of securities. The losses were incurred as we repositioned our balance sheet to investments in CMBS. Comparatively, we did not sell any mortgage loans in 2023. A breakdown of other loss/income is provided in the table below ($ in thousands):
Table 3: Other (Loss)/Income
| Year ended December 31, | Variance | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Year-over-Year | |||||||||||||
| Loss on sale of securities | $ | (2,197) | $ | (3,347) | $ | 1,150 | |||||||||
| Loss on sale of mortgage loans | (4,864) | — | (4,864) | ||||||||||||
| Mark-to-market adjustment on securities | 1,565 | — | 1,565 | ||||||||||||
| Other income | 1,407 | 2,255 | (848) | ||||||||||||
| Total other loss | $ | (4,089) | $ | (1,092) | $ | (2,997) |
54
Expenses
Year Ended December 31, 2024 versus Year Ended December 31, 2023
Total expenses increased for the year ended December 31, 2024, as compared to the year ended December 31, 2023, primarily as a result of the management termination fee paid to the Former Manager in shares of our Common Stock, the requirement to pay management fee to both our New Manager and the Former Manger from June 10, 2024, through August 26, 2024, and borrowing costs related to the Strategic Transaction. These increases were partially offset by lower servicing fees as the average balance of our mortgage loan portfolio declined year over year. Additionally, we recorded fair value gains on the 2024 Warrants that were classified as liabilities prior to the closing date of the Strategic Transaction and reclassified to equity on June 11, 2024.
A breakdown of other expense is provided in the table below ($ in thousands):
Table 4: Other Expense
| Year ended December 31, | Variance | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Year-over-Year | |||||||||||||
| Borrowing related expenses | $ | 3,223 | $ | 625 | $ | 2,598 | |||||||||
| Employee and service provider share grants | 1,408 | 1,347 | 61 | ||||||||||||
| Insurance | 1,326 | 1,019 | 307 | ||||||||||||
| Taxes and regulatory expense | 780 | 476 | 304 | ||||||||||||
| Directors' fees and grants | 691 | 902 | (211) | ||||||||||||
| Impairment on real estate owned | 605 | 1,096 | (491) | ||||||||||||
| Consulting expense | 614 | 218 | 396 | ||||||||||||
| Other expense | 984 | 1,302 | (318) | ||||||||||||
| Total other expense | $ | 9,631 | $ | 6,985 | $ | 2,646 |
Mortgage Loan Portfolio
Our loan portfolio activity for the years ended December 31, 2024 and 2023, is presented below ($ in thousands):
Table 5: Loan Portfolio Activity
| Year ended December 31, | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||||||||||
| Mortgage loans held-for-investment, net | Mortgage loans held-for-sale, net | Mortgage loans held-for-investment, net | Mortgage loans held-for-sale, net | |||||||||||
| Beginning carrying value | $ | 864,551 | $ | 55,718 | $ | 989,084 | $ | — | ||||||
| Mortgage loans acquired | — | — | 14,400 | — | ||||||||||
| Accretion recognized | 31,802 | — | 51,326 | — | ||||||||||
| Payments received on loans, net | (67,128) | (9,996) | (129,230) | — | ||||||||||
| Net reclassifications (to)/from mortgage loans held-for-sale, net | (428,029) | 428,029 | (64,277) | 64,277 | ||||||||||
| Mark-to-market on loans held-for-sale | — | (54,537) | — | (8,559) | ||||||||||
| Reclassifications to REO | (1,696) | (345) | (2,379) | — | ||||||||||
| Sale of mortgage loans | — | (388,590) | — | — | ||||||||||
| Net change in the allowance for credit losses | (1,112) | — | 5,597 | — | ||||||||||
| Other | (2,336) | (2,491) | 30 | — | ||||||||||
| Ending carrying value | $ | 396,052 | $ | 27,788 | $ | 864,551 | $ | 55,718 |
55
Table 6: Loan Portfolio Composition
As of December 31, 2024 and 2023, our loan portfolios consisted of the following ($ in thousands):
| December 31, 2024 | December 31, 2023 | ||||||
|---|---|---|---|---|---|---|---|
| No. of Loans | 2,625 | No. of Loans | 5,023 | ||||
| Total UPB(1) | $ | 454,893 | Total UPB(1) | $ | 957,175 | ||
| Interest-Bearing Balance | $ | 413,131 | Interest-Bearing Balance | $ | 875,209 | ||
| Deferred Balance(2) | $ | 41,763 | Deferred Balance(2) | $ | 81,966 | ||
| Market Value of Collateral | $ | 1,160,673 | Market Value of Collateral | $ | 2,115,857 | ||
| Current Purchase Price/Total UPB | 80.0 | % | Current Purchase Price/Total UPB | 81.6 | % | ||
| Current Purchase Price/Market Value of Collateral | 37.4 | % | Current Purchase Price/Market Value of Collateral | 41.5 | % | ||
| Weighted Average Coupon | 4.48 | % | Weighted Average Coupon | 4.51 | % | ||
| Weighted Average LTV(3) | 48.2 | % | Weighted Average LTV(3) | 54.2 | % | ||
| Weighted Average Remaining Term (months) | 270 | Weighted Average Remaining Term (months) | 288 |
(1)At December 31, 2024 and 2023, our loan portfolio consists of fixed rate (62.6% of UPB), ARM (7.3% of UPB) and Hybrid ARM (30.1% of UPB); and fixed rate (60.0% of UPB), ARM (6.4% of UPB) and Hybrid ARM (33.6% of UPB), respectively.
(2)Represents amounts that have been deferred in connection with a loan modification on which interest does not accrue. These amounts generally become payable at the time of maturity.
(3)UPB as of December 31, 2024 and 2023, divided by market value of collateral and weighted by the UPB of the loan.
Table 7: Portfolio Characteristics
The following tables present certain characteristics about our mortgage loans by year of origination as of December 31, 2024 and 2023, respectively ($ in thousands):
Portfolio at December 31, 2024:
| Years of Origination(1) | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| After 2008 | 2006 – 2008 | 2005 and prior | ||||||||
| Number of loans | 304 | 1,485 | 836 | |||||||
| UPB | $ | 51,872 | $ | 300,938 | $ | 102,083 | ||||
| Percent of mortgage loan portfolio by year of origination | 11.4 | % | 66.2 | % | 22.4 | % | ||||
| Loan Attributes: | ||||||||||
| Weighted average loan age (months) | 157.3 | 215.3 | 254.3 | |||||||
| Weighted average loan-to-value | 46.8 | % | 51.1 | % | 40.3 | % | ||||
| Delinquency Performance: | ||||||||||
| Current | 76.7 | % | 79.7 | % | 76.9 | % | ||||
| 30 days delinquent | 7.2 | % | 10.8 | % | 10.6 | % | ||||
| 60 days delinquent | 0.1 | % | 0.2 | % | 0.4 | % | ||||
| 90+ days delinquent | 9.6 | % | 6.0 | % | 8.0 | % | ||||
| Foreclosure | 6.4 | % | 3.4 | % | 4.1 | % |
(1) Includes 249 loans that were classified from mortgage loans held-for investment, net to mortgage loans held-for-sale, net with a total UPB of $38.7 million and a carrying value of $27.8 million.
56
Portfolio at December 31, 2023:
| Years of Origination(1) | ||||||||
|---|---|---|---|---|---|---|---|---|
| After 2008 | 2006 – 2008 | 2005 and prior | ||||||
| Number of loans | 578 | 2,827 | 1,618 | |||||
| UPB | $ | 123,340 | $ | 616,185 | $ | 217,650 | ||
| Percent of mortgage loan portfolio by year of origination | 12.9 | % | 64.4 | % | 22.7 | % | ||
| Loan Attributes: | ||||||||
| Weighted average loan age (months) | 129.5 | 203.1 | 242.2 | |||||
| Weighted average loan-to-value | 54.5 | % | 57.0 | % | 46.1 | % | ||
| Delinquency Performance: | ||||||||
| Current | 59.2 | % | 61.1 | % | 61.2 | % | ||
| 30 days delinquent | 9.1 | % | 11.7 | % | 11.8 | % | ||
| 60 days delinquent | 5.8 | % | 6.5 | % | 6.8 | % | ||
| 90+ days delinquent | 15.9 | % | 13.7 | % | 14.5 | % | ||
| Foreclosure | 10.0 | % | 7.0 | % | 5.7 | % |
(1)Includes 262 loans that were classified from mortgage loans held-for investment, net to mortgage loans held-for-sale, net with a total UPB of $64.2 million and a carrying value of $64.3 million.
Table 8: Loans by State
The following table identifies our mortgage loans for our top 10 states by number of loans, loan value, collateral value and percentages thereof at December 31, 2024 and 2023 ($ in thousands):
| December 31, 2024 | December 31, 2023 | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| State | Count | UPB | % UPB | CollateralValue(1) | % of Collateral Value | State | Count | UPB | % UPB | CollateralValue(1) | % of Collateral Value | ||||||||||||||||||||||||
| CA | 433 | 127,133 | 27.9 | % | $ | 325,507 | 28.0 | % | CA | 678 | $ | 216,124 | 22.6 | % | $ | 508,854 | 24.0 | % | |||||||||||||||||
| FL | 346 | 55,550 | 12.2 | % | 157,625 | 13.6 | % | FL | 792 | 159,018 | 16.6 | % | 366,829 | 17.3 | % | ||||||||||||||||||||
| TX | 165 | 13,487 | 3.0 | % | 44,561 | 3.8 | % | NY | 344 | 101,946 | 10.7 | % | 209,509 | 9.9 | % | ||||||||||||||||||||
| GA | 144 | 15,227 | 3.3 | % | 44,549 | 3.8 | % | NJ | 274 | 60,837 | 6.4 | % | 115,635 | 5.5 | % | ||||||||||||||||||||
| NY | 144 | 41,757 | 9.2 | % | 101,167 | 8.7 | % | MD | 198 | 47,391 | 5.0 | % | 79,587 | 3.8 | % | ||||||||||||||||||||
| NJ | 136 | 27,374 | 6.0 | % | 63,381 | 5.5 | % | VA | 171 | 35,359 | 3.7 | % | 68,100 | 3.2 | % | ||||||||||||||||||||
| MD | 115 | 25,083 | 5.5 | % | 45,794 | 3.9 | % | TX | 318 | 31,445 | 3.3 | % | 85,808 | 4.1 | % | ||||||||||||||||||||
| IL | 105 | 16,741 | 3.7 | % | 32,072 | 2.8 | % | GA | 264 | 30,719 | 3.2 | % | 77,210 | 3.6 | % | ||||||||||||||||||||
| NC | 100 | 11,567 | 2.5 | % | 32,913 | 2.8 | % | IL | 182 | 29,826 | 3.1 | % | 48,824 | 2.3 | % | ||||||||||||||||||||
| VA | 86 | 17,108 | 3.8 | % | 37,916 | 3.3 | % | MA | 136 | 27,266 | 2.8 | % | 64,592 | 3.1 | % | ||||||||||||||||||||
| Other | 851 | 103,866 | 22.9 | % | 275,188 | 23.8 | % | Other | 1,666 | 217,244 | 22.6 | % | 490,909 | 23.2 | % | ||||||||||||||||||||
| 2,625 | 454,893 | 100.0 | % | $ | 1,160,673 | 100.0 | % | 5,023 | $ | 957,175 | 100.0 | % | $ | 2,115,857 | 100.0 | % |
57
Liquidity and Capital Resources
Source and Uses of Cash
During the year ended December 31, 2024, our primary sources of cash have consisted of proceeds from the sale of residential mortgage loans and securities, as well as paydowns and interest income from our investment portfolio. Historically, our primary sources of cash have also included proceeds from our securities offerings, our secured borrowings, repurchase agreements, principal and interest payments on our loan portfolio, principal paydowns on securities, and sales of properties held-for-sale. Depending on market conditions, we expect that our primary financing sources will continue to include secured borrowings, repurchase agreements, and securities offerings in addition to transaction or asset specific funding arrangements and credit facilities (including term loans and revolving facilities).
We also may have difficulty accessing the capital markets on favorable terms or at all. Additionally, market events, including inflation and the related Federal Reserve bank actions, may still adversely impact our future operating cash flows due to the inability of some of our borrowers to make scheduled payments on time or at all, and through increased interest rates on secured borrowings and repurchase lines of credit. From time to time, we may invest with third parties and acquire interests in loans and other real estate assets through investments in joint ventures using special purpose entities that can result in investments AFS, investments HTM and investments in beneficial interests, which are included on our consolidated balance sheets.
As of December 31, 2024 and 2023, substantially all of our invested capital was in residential mortgage loans, CMBS, RMBS and beneficial interests. We also held approximately $64.3 million of cash and cash equivalents, an increase of $11.4 million from our balance of $52.8 million at December 31, 2023. Our average cash balance during the year was $68.5 million, an increase of $17.9 million from our average cash balance of $50.6 million during the year ended December 31, 2023.
Operating, Investing and Financing Cash Flows
Our operating cash inflows for the year ended December 31, 2024, were $0.3 million. Comparatively, our operating cash outflows for the year ended December 31, 2023, were $46.5 million. Our primary operating cash inflow is cash interest payments on our mortgage loans of $28.8 million and $43.5 million for the years ended December 31, 2024 and 2023, respectively. Non-cash interest income accretion on our mortgage loans was $3.0 million and $8.1 million for the years ended December 31, 2024 and 2023, respectively. Non-cash interest income on beneficial interests was $5.2 million and $8.0 million during the years ended December 31, 2024 and 2023, respectively. Interest income on debt securities was $10.5 million and $9.5 million during the years ended December 31, 2024 and 2023, respectively.
For the year ended December 31, 2024, our investing cash inflows of $297.3 million were driven by the net proceeds from the sales of our mortgage loans of $384.1 million, net proceeds on sales of our RMBS and CMBS of $65.0 million, proceeds from refinancing and sale of debt securities AFS and beneficial interests of $44.5 million, principal and interest collections on our debt securities HTM of $12.3 million, and principal payments and payoffs of our mortgage loan portfolio of $52.5 million, partially offset by purchases of CMBS of $255.3 million. For the year ended December 31, 2023, our investing cash inflows of $172.8 million were driven by payoffs of our mortgage loan portfolio of $85.7 million, proceeds from refinancing and sale of debt securities AFS and beneficial interests of $79.5 million, sales of RMBS of $61.7 million, and principal and interest collections on our securities HTM of $29.8 million, partially offset by the purchase of debt securities and beneficial interests of $74.3 million and acquisitions of mortgage loans of $14.4 million.
Our financing cash flows were driven primarily by funding used to acquire mortgage assets, as well as the debt service on our 2024 Notes and our notes payable, net (“2027 Notes”). We fund our mortgage loan pools primarily through secured borrowings and repurchase agreements and we fund our debt securities primarily through repurchase agreements. For the year ended December 31, 2024, we had net financing cash outflows of $286.1 million, primarily driven by the redemption of our 2024 Notes of $103.5 million, pay downs of our secured borrowings of $154.7 million and net repayments on our repurchase transactions of $19.2 million. For the year ended December 31, 2023, we had net financing cash outflows of $121.4 million primarily driven by net repayments of $70.1 million on repurchase transactions, and pay downs of $57.5 million on secured borrowings. For the years ended December 31, 2024 and 2023, we paid $12.3 million and $20.9 million, respectively, in combined dividends and distributions.
58
Financing Activities — Equity Offerings
On February 28, 2020, our Board of Directors approved a stock repurchase program of up to $25.0 million of our Common Stock. The amount and timing of any repurchases depends on a number of factors, including, but not limited to, the price and availability of the Common Stock, the trading volume and general circumstances and market conditions. To date, we have repurchased 525,039 shares of Common Stock for an aggregate purchase price of $5.1 million leaving $19.1 million remaining under the authorization. No shares were repurchased during the years ended December 31, 2024 and 2023.
As of December 31, 2024, we held 1,664,365 shares of treasury stock consisting of 777,414 shares received through distributions of our shares of Common Stock previously held by our Former Manager, 361,912 shares received through our Former Servicer and 525,039 shares acquired through open market purchases. As of December 31, 2024, we held 1,035,785 shares of treasury stock consisting of 148,834 shares received through distributions of our shares of Common Stock previously held by our Former Manager, 361,912 shares received through our Servicer and 525,039 shares acquired through open market purchases.
On June 11, 2024, we entered into a termination and release agreement with the Former Manager and issued approximately 3.2 million shares of Common Stock to our Former Manager at a share price of $4.87 per share. In connection with the Strategic Transaction, we issued 2.9 million shares of Common Stock to Rithm at a purchase price of $4.87 per share, for aggregate proceeds of approximately $14.0 million. During the year ended December 31, 2024, we exchanged the remaining 424,949 shares of our outstanding 7.25% Series A Fixed-to-Floating Rate Preferred Stock and 1,135,590 shares of our outstanding 5.00% Series B Fixed-to-Floating Rate Preferred Stock and the associated warrants for a total of 12,046,218 newly issued shares of our Common Stock. No preferred stock or warrants were exchanged during year ended December 31, 2023.
During year ended December 31, 2024, we did not sell any shares of Common Stock under our At the Market program. Comparatively, during the year ended December 31, 2023, we sold 2,621,742 shares of Common Stock for proceeds, net of issuance costs of $17.2 million. Under our At the Market program, through our agents, we may sell shares of Common Stock with an aggregate offering price of up to $100.0 million. In accordance with the terms of the agreements, we may offer and sell shares of our Common Stock at any time and from time to time through the sales agents. Sales of the shares, if any, will be made by means of ordinary brokers’ transactions on the NYSE or otherwise at market prices prevailing at the time of the sale. On September 6, 2024, the Company filed a registration statement with the SEC on Form S-3 to increase the maximum aggregate offering price to up to $400 million of Common Stock, preferred stock, debt securities, warrants and units available to be sold in public offerings or pursuant to the “at the market” program, as defined in Rule 415 under the Securities Act of 1933, as amended, or the Securities Act. The shelf registration statement was declared effective by the SEC on November 13, 2024.
Financing Activities - Debt
We finance our investment activities using secured borrowings, borrowings under repurchase transactions and corporate debt notes, which in the year ended December 31, 2024, included our 2027 Notes and 2024 Notes. The 2024 Notes were redeemed in full in 2024.
We are not required by our investment guidelines to maintain any specific debt-to-equity ratio, and we believe that the appropriate leverage for the particular assets we hold depends on the credit quality and risk of those assets, as well as the general availability and terms of stable and reliable financing for those assets. We do, however, have debt covenants related to our various borrowing arrangements that have minimum liquidity and tangible net worth requirements, as well as maximum leverage ratio requirements. Generally, we are required to maintain minimum levels of Liquidity (as defined in the indenture governing the 2027 Notes) (in cash and cash equivalents) and tangible net worth of $30.0 million and $240.0 million, respectively. Similarly, our Consolidated Recourse Indebtedness to our Stockholders’ Equity ratio (as defined in the indenture governing the 2027 Notes) cannot exceed 4.0 to 1.0, excluding our secured borrowings.
See Note 8 — Debt to the consolidated financial statements included in this report, for additional details on our financing arrangements.
Under the indenture governing the 2027 Notes, a subsidiary guarantor’s guarantee will terminate upon: (i) the sale, exchange, disposition or other transfer (including by way of consolidation) of the subsidiary guarantor or the sale or disposition of all or substantially all the assets of the subsidiary guarantor otherwise permitted by the indenture, (ii) satisfaction of the requirements for legal or covenant defeasance or discharge of the 2027 Notes, or (iii) no default or event of default has occurred and is continuing under the indenture.
59
The following table presents summarized financial information for the guarantors and our Operating Partnership, on a combined basis after eliminating (i) intercompany transactions and balances among the guarantor entities and (ii) equity in earnings from, and any investments in, any subsidiary that is a non-guarantor ($ in thousands):
Table 9: Summary of Issuer and Guarantor Financial Statements
| December 31, 2024 | December 31, 2023 | ||||||
|---|---|---|---|---|---|---|---|
| Total Assets | $ | 505,465 | $ | 382,962 | |||
| Borrowings under repurchase transactions | 291,140 | 158,741 | |||||
| Convertible senior notes and notes payable, net | 107,647 | 210,360 | |||||
| Other liabilities | 15,986 | 44,931 | |||||
| Total liabilities | 414,773 | 414,032 | |||||
| Total equity (deficit) | 90,692 | (31,070) | |||||
| Total Liabilities and Equity | $ | 505,465 | $ | 382,962 |
| Year ended | ||||||
|---|---|---|---|---|---|---|
| December 31, 2024 | December 31, 2023 | |||||
| Total loss on revenue, net | $ | 20,873 | $ | (17,839) | ||
| Management fees and loan servicing fees | 22,207 | 6,491 | ||||
| Other expenses | 6,215 | 13,173 | ||||
| Loss attributable to the Company | (7,549) | (37,503) | ||||
| Less: dividends on preferred stock | 341 | 2,190 | ||||
| Net loss attributable to common stockholders | $ | (7,890) | $ | (39,693) |
Dividends
We may declare dividends based on, among other things, our earnings, our financial condition, our working capital needs, new opportunities, and distribution requirements imposed on REITs. The declaration of dividends to our stockholders and the amount of such dividends are at the discretion of our Board of Directors.
We generally need to distribute at least 90% of our taxable income each year (subject to certain adjustments) to our shareholders to qualify as a REIT under the Internal Revenue Code. This distribution requirement limits our ability to retain earnings and thereby replenish or increase capital to support our activities. Dividends declared for the year ended December 31, 2024, were $12.3 million.
We will continue to monitor market conditions and the potential impact the ongoing volatility and uncertainty may have on our business. Our Board of Directors will continue to evaluate the payment of dividends as market conditions evolve, and no definitive determination has been made at this time. While the terms and timing of the approval and declaration of cash dividends, if any, on shares of our capital stock is at the sole discretion of our Board of Directors and we cannot predict how market conditions may evolve, we intend to distribute to our stockholders an amount equal to at least 90% of our REIT taxable income determined before applying the deduction for dividends paid and by excluding net capital gains consistent with our intention to maintain our qualification as a REIT under the Internal Revenue Code.
Off-Balance Sheet Arrangements
Other than our investments in RMBS and beneficial interests issued by joint ventures, our investment in Gaea Real Estate Corp and our investment in our Former Manager, we do not have any relationships with unconsolidated entities or financial partnerships, such as entities often referred to as structured finance or special purpose entities. Further, we have not guaranteed any obligations of unconsolidated entities nor do we have any commitment or intent to provide funding to any such entities. As such, we are not materially exposed to any market, credit, liquidity or financing risk that could arise if we had engaged in such relationships.
60
Table 10: Investments in Joint Ventures
We form joint ventures with third party institutional accredited investors to purchase mortgage loans and other mortgage related assets. The RMBS and beneficial interests we carry on our consolidated balance sheets are primarily issued by securitization trusts formed by these joint ventures, which are VIEs, that we have sponsored but which we do not consolidate since we have determined we are not the primary beneficiary.
A summary of our investments in RMBS retained from our joint ventures is presented below ($ in thousands):
| Rithm Property Trust Inc. Ownership | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Issuing Trust/Issue Date | Security | Total Original Outstanding Principal | Coupon | Ownership Percent | Original Stated or Notional Principal Balance Retained | Current Owned Stated or Notional Principal Balance Retained | |||||||||||||||
| Ajax Mortgage Loan Trust 2021-C/ April 2021 | Class A notes due 2061 | $ | 194,673 | 5.12 | % | 5.01 | % | $ | 9,753 | $ | 3,739 | (4) | |||||||||
| Class B notes due 2061 | 18,170 | 3.72 | % | 31.90 | % | 5,796 | 5,796 | (4) | |||||||||||||
| Ajax Mortgage Loan Trust 2021-D/ May 2021 | Class A notes due 2060 | $ | 191,468 | 2.00 | % | 5.00 | % | $ | 9,573 | $ | 3,898 | (4) | |||||||||
| Class B notes due 2060 | 25,529 | 4.00 | % | 20.00 | % | 5,106 | 5,106 | (4) | |||||||||||||
| Ajax Mortgage Loan Trust 2021-E/ July 2021(1) | Class A notes due 2060 | $ | 430,760 | 1.82 | % | (2) | 5.59 | % | $ | 43,119 | $ | 16,295 | (4) | ||||||||
| Class M notes due 2060 | 19,415 | 2.94 | % | 10.01 | % | 1,943 | 1,943 | (4) | |||||||||||||
| Class B-1 and B-2 notes due 2060 | 38,313 | 3.73 | % | 10.01 | % | 3,835 | 3,835 | (4) | |||||||||||||
| Class B-3 notes due 2060 | 29,253 | 3.73 | % | 19.57 | % | 5,725 | 5,691 | (4) | |||||||||||||
| Ajax Mortgage Loan Trust 2021-F/ June 2021 | Class A notes due 2061 | $ | 476,082 | 1.88 | % | 5.01 | % | $ | 23,852 | $ | 8,268 | (4) | |||||||||
| Class B notes due 2061 | 49,463 | 3.75 | % | 12.60 | % | 6,232 | 6,232 | (4) | |||||||||||||
| Ajax Mortgage Loan Trust 2021-G/ June 2021 | Class A notes due 2061 | $ | 317,573 | 1.88 | % | 5.08 | % | $ | 16,133 | $ | 8,354 | (4) | |||||||||
| Class B notes due 2061 | 32,995 | 3.75 | % | 20.00 | % | 6,599 | 6,413 | (4) | |||||||||||||
| Ajax Mortgage Loan Trust 2022-A/ April 2022 | Class A notes due 2061 | $ | 154,921 | 3.47 | % | (2) | 5.00 | % | (3) | $ | 7,746 | $ | 5,003 | ||||||||
| Class M notes due 2061 | 21,762 | 3.00 | % | 5.89 | % | 1,282 | 1,282 |
61
| Rithm Property Trust Inc. Ownership | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Issuing Trust/Issue Date | Security | Total Original Outstanding Principal | Coupon | Ownership Percent | Original Stated or Notional Principal Balance Retained | Current Owned Stated or Notional Principal Balance Retained | |||||||||||||
| Ajax Mortgage Loan Trust 2022-B/ June 2022 | Class A notes due 2062 | $ | 169,924 | 3.47 | % | (2) | 5.99 | % | (3) | $ | 9,692 | $ | 6,914 | ||||||
| Class M notes due 2062 | 17,776 | 3.00 | % | 17.18 | % | 3,054 | 3,054 | ||||||||||||
| Ajax Mortgage Loan Trust 2023-A/ February 2023 | Class A notes due 2062 | $ | 163,741 | 3.46 | % | (2) | 5.89 | % | (3) | $ | 9,644 | $ | 7,874 | ||||||
| Class M notes due 2062 | 10,561 | 2.50 | % | 20.00 | % | 2,112 | 2,112 | ||||||||||||
| Class B notes due 2062 | 20,506 | 2.50 | % | 20.00 | % | 4,101 | 4,101 | ||||||||||||
| Ajax Mortgage Loan Trust 2023-B/ July 2023 | Class A notes due 2062 | $ | 91,312 | 4.25 | % | 5.00 | % | $ | 4,566 | $ | 3,250 | ||||||||
| Class B notes due 2062 | 8,522 | 4.25 | % | 20.00 | % | 1,704 | 1,704 | ||||||||||||
| Ajax Mortgage Loan Trust 2023-C/ July 2023 | Class A notes due 2063 | $ | 147,386 | 3.45 | % | (2) | 20.00 | % | (3) | $ | 29,477 | $ | 8,119 | ||||||
| Class M notes due 2063 | 25,650 | 2.50 | % | 20.00 | % | 5,130 | 5,130 |
(1)Ajax Mortgage Loan Trust 2021-E made an election to be taxed as a REMIC however the residual class was placed with an unrelated third party.
(2)Weighted average of Class A notes.
(3)Weighted average ownership of Class A notes.
(4)Total principal includes 5.01% EU risk retention component classified as investments in securities HTM on our consolidated balance sheets.
A summary of our investments in beneficial interests issued by joint ventures is presented below ($ in thousands):
| Rithm Property Trust Inc. Ownership | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Issuing Trust/Issue Date | Total Original Outstanding Principal | Ownership Percent | Original Stated or Notional Principal Balance Retained | Current Owned Stated or Notional Principal Balance Retained | ||||||||||
| Ajax Mortgage Loan Trust 2021-C/ April 2021 | $ | 46,722 | 31.90 | % | $ | 14,904 | $ | 14,860 | ||||||
| Ajax Mortgage Loan Trust 2021-D/ May 2021 | 38,293 | 20.00 | % | 7,659 | 7,630 | |||||||||
| Ajax Mortgage Loan Trust 2021-E/ July 2021(1) | 518,357 | 19.57 | % | 101,471 | (2) | — | ||||||||
| Ajax Mortgage Loan Trust 2021-F/ June 2021 | 92,743 | 12.60 | % | 11,686 | 11,670 |
62
| Rithm Property Trust Inc. Ownership | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Issuing Trust/Issue Date | Total Original Outstanding Principal | Ownership Percent | Original Stated or Notional Principal Balance Retained | Current Owned Stated or Notional Principal Balance Retained | |||||||
| Ajax Mortgage Loan Trust 2021-G/ June 2021 | 61,864 | 20.00 | % | 12,373 | 11,630 | ||||||
| 2021-NPL 1/ November 2021 | 52,773 | 16.33 | % | 8,620 | 8,574 | ||||||
| Ajax Mortgage Loan Trust 2022-A/ April 2022(3) | 38,784 | 23.28 | % | 9,029 | 8,287 | ||||||
| Ajax Mortgage Loan Trust 2022-B/ June 2022(4) | 33,125 | 17.18 | % | 5,691 | 5,133 | ||||||
| 2022-RPL 1/ October 2022 | 55,326 | 17.50 | % | 9,682 | 9,099 | ||||||
| Ajax Mortgage Loan Trust 2023-A/ February 2023 | 10,254 | 20.00 | % | 2,051 | 1,876 | ||||||
| Ajax Mortgage Loan Trust 2023-B/ July 2023 | 29,274 | 20.00 | % | 5,855 | 5,062 | ||||||
| Ajax Mortgage Loan Trust 2023-C/ July 2023 | 30,537 | 20.00 | % | 6,107 | 5,832 | ||||||
| Trusts with no Bonds Outstanding | n/a | n/a | 50,341 | 15,713 |
(1)Ajax Mortgage Loan Trust 2021-E was formed on July 19, 2021 and an election to be taxed as a REMIC however the residual class was placed with an unrelated third party.
(2)The trust certificate has no stated principal balance and is tied to the unpaid balance of the underlying mortgage loans.
(3)Includes the addition of Class B notes classified as beneficial interests on our consolidated balance sheets. Total original outstanding principal and principal balance retained of the Class B notes is $25.9 million and $6.0 million, respectively.
(4)Includes the addition of Class B notes classified as beneficial interests on our consolidated balance sheets. Total original outstanding principal and principal balance retained of the Class B notes is $22.1 million and $3.8 million, respectively.
Contractual Obligations
For 2024, our contractual obligations include secured borrowings, borrowings under repurchase transactions and our 2027 Notes. For additional information on our borrowing obligations, please see “Note 8 — Debt” in our consolidated financial statements included in this Annual Report.
FY 2023 10-K MD&A
SEC filing source: 0001628280-24-007349.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Overview
Great Ajax Corp. is a Maryland corporation that is organized and operated in a manner intended to allow us to qualify as a REIT. We primarily target acquisitions of (i) RPLs, which are residential mortgage loans on which at least five of the seven most recent payments have been made, or the most recent payment has been made and accepted pursuant to an agreement, or the full dollar amount, to cover at least five payments has been paid in the last seven months and (ii) NPLs, which are residential mortgage loans on which the most recent three payments have not been made. We may acquire RPLs and NPLs either directly or in joint ventures with institutional accredited investors. The joint ventures are structured as securitization trusts, of which we acquire debt securities and beneficial interests. We may also acquire or originate SBC loans. The SBC loans that we target through acquisitions generally have a principal balance of up to $5.0 million and are secured by multi-family residential and commercial mixed use retail/residential properties on which at least five of the seven most recent payments have been made, or the most recent payment has been made and accepted pursuant to an agreement, or the full dollar amount to cover at least five payments has been paid in the last seven months. Additionally, we invest in single-family and smaller commercial properties directly either through a foreclosure event of a loan in our mortgage portfolio, or, less frequently, through a direct acquisition. We own a 19.8% equity interest in our Manager and an 9.5% equity interest in the parent company of our Servicer through GA-TRS, a wholly owned subsidiary of the Operating Partnership. We have elected to treat GA-TRS as
49
a taxable REIT subsidiary under the Code. Our mortgage loans and real properties are serviced by the Servicer, also an affiliated company.
In 2014, we formed Great Ajax Funding LLC, a wholly owned subsidiary of the Operating Partnership, to act as the depositor of mortgage loans into securitization trusts and to hold the subordinated securities issued by such trusts and any additional trusts we may form for additional secured borrowings. AJX Mortgage Trust I and AJX Mortgage Trust II are wholly owned subsidiaries of the Operating Partnership formed to hold mortgage loans used as collateral for financings under our repurchase agreements. On February 1, 2015, we formed GAJX Real Estate Corp., as a wholly owned subsidiary of the Operating Partnership, to own, maintain, improve and sell certain REOs purchased by us. We have elected to treat GAJX Real Estate Corp. as a TRS under the Code.
Our Operating Partnership, through interests in certain entities as of December 31, 2023, owns 99.9% of Great Ajax II REIT Inc. which owns Great Ajax II Depositor LLC which then acts as the depositor of mortgage loans into securitization trusts and holds subordinated securities issued by such trusts. Similarly, as of December 31, 2023, the Operating Partnership wholly owned Great Ajax III Depositor LLC, which was formed to act as the depositor into 2021-E, which is a REMIC. We have securitized mortgage loans through these securitization trusts and retained subordinated securities from the secured borrowings. These trusts are considered to be VIEs, and we have determined that we are the primary beneficiary of the VIEs.
In 2018, we formed Gaea as a wholly-owned subsidiary of the Operating Partnership that invests in multifamily properties with a focus on property appreciation and triple net lease veterinary clinics. We elected to treat Gaea as a TRS under the Code for 2018 and elected to treat Gaea as a REIT under the Code in 2019 and thereafter. Also during 2018, we formed Gaea Real Estate Operating Partnership LP, a wholly-owned subsidiary of Gaea, to hold investments in commercial real estate assets, and Gaea Real Estate Operating LLC, to act as its general partner. We also formed Gaea Veterinary Holdings LLC, BFLD Holdings LLC, Gaea Commercial Properties LLC, Gaea Commercial Finance LLC and Gaea RE Holdings LLC as subsidiaries of Gaea Real Estate Operating Partnership. In 2019, we formed DG Brooklyn Holdings LLC, also a subsidiary of Gaea Real Estate Operating Partnership LP, to hold investments in multi-family properties.
On November 22, 2019, Gaea completed a private capital raise transaction through which it raised $66.3 million from the issuance of its common stock to third parties to allow Gaea to continue to advance its investment strategy. Additionally, in January 2022, Gaea completed a second private capital raise in which it raised approximately $30.0 million from the issuance of its common stock and warrants. Also, during the year ended December 31, 2023, GA-TRS received an additional 20,991 shares of Gaea common stock due to the termination of Gaea's management agreement, which increased our ownership. At December 31, 2023, we owned approximately 22.2% of total shares outstanding. We account for our investment in Gaea under the equity method.
We elected to be taxed as a REIT for U.S. federal income tax purposes beginning with our taxable year ended December 31, 2014. Our qualification as a REIT depends upon our ability to meet, on a continuing basis, various complex requirements under the Code relating to, among other things, the sources of our gross income, the composition and values of our assets, our distribution levels and the diversity of ownership of our capital stock. We believe that we are organized in conformity with the requirements for qualification as a REIT under the Code, and that our current intended manner of operation enables us to meet the requirements for taxation as a REIT for U.S. federal income tax purposes.
Termination of the Merger Agreement
As we previously announced on October 20, 2023, we and Ellington Financial mutually terminated our merger agreement with Ellington Financial. The termination was approved by both companies’ boards of directors after careful consideration of the proposed merger and the progress made towards completing the transaction. In connection with the termination, Ellington Financial paid us $16.0 million, $5.0 million of which was paid in cash, and $11.0 million of which was paid in cash as consideration for approximately 1,666,666 shares of our common stock. The common stock was purchased at $6.60 per share. The purchase price was determined based on the merger exchange ratio. Ellington Financial holds approximately 6.1% of our stock. An affiliate of Ellington Financial’s external manager owned 273,983 shares of our common stock or 1.2% as of June 30, 2023. Ellington Financial remains one of our securitization joint venture partners.
As we discussed when we announced the now terminated transaction, our board regularly evaluates and considers our strategic direction, our objectives and our succession plans, as well as our ongoing business, all with a view to maximizing long-term value for our stockholders. This evaluation and consideration led to our entry into the merger agreement with Ellington Financial. Following termination of the agreement, the board engaged Piper Sandler & Co. as our financial adviser to assist us with a thorough evaluation of strategic alternatives, including, but not limited to, other strategic transactions, potential
50
capital injections involving us and/or our affiliates, other monetization opportunities involving us and/or our affiliates, specific asset sales, or other opportunities.
New Strategic Transaction
On February 26, 2024, we entered into a strategic transaction with Rithm, a global asset manager focused on real estate, credit and financial services. For a full description of the transaction, see Item 1 — Business — Overview — New Strategic Transaction.
Our Portfolio
The following table outlines the carrying value of our portfolio of mortgage loan assets and single-family and smaller commercial properties as of December 31, 2023 and 2022 ($ in millions):
| December 31, 2023 | December 31, 2022 | ||||||
|---|---|---|---|---|---|---|---|
| Residential RPLs | $ | 822.1 | $ | 872.9 | |||
| Residential NPLs | 92.0 | 105.1 | |||||
| SBC loans | 6.2 | 11.1 | |||||
| Real estate owned properties, net | 3.8 | 6.3 | |||||
| Investments in securities available-for-sale | 131.6 | 257.1 | |||||
| Investments in securities held-to-maturity | 59.7 | — | |||||
| Investment in beneficial interests | 104.2 | 134.6 | |||||
| Total mortgage related assets | $ | 1,219.6 | $ | 1,387.1 |
We closely monitor the status of our mortgage loans and, through our Servicer, work with our borrowers to improve their payment records.
Market Trends and Outlook
In February, March, May and July 2023, the U.S. Federal Reserve (the "Fed") raised its benchmark federal-funds rate by a quarter of a percentage point for each month respectively, for a year to date increase of 1.00 point. The Fed signaled that further rate increases are possible over the course of the year in response to the elevated level of inflation in the United States. Although inflation has eased somewhat over the past few months, it is still unclear how much the Fed will further increase interest rates to bring inflation down to its 2.00% target. According to Freddie Mac, the 30-year fixed rate mortgage rate decreased to an average of 6.63% for the week of February 1, 2024, from 7.63% for the year earlier period.(1)
Ongoing disruption in the credit markets could result in margin calls from our financing counterparties and additional mark downs on our Investments in debt securities, beneficial interests and mortgage loans.
Through the end of the fourth quarter, the recent trends noted below have continued, including:
•rising interest rates have increased our borrowing costs;
•increasing mortgage interest rates and higher home prices, are slowing home purchases and refinancing activity resulting in lower prepayments of our loan and securities portfolios;
•rising home prices and higher mortgage rates have triggered significant NPL borrower re-performance extending duration;
•borrowers that purchased or refinanced in 2020 and 2021 have record low interest rates and will be unlikely to trade up in the current interest rate environment leading to lower inventory for first time buyers and a small population of move up buyers; and
•the Dodd-Frank risk retention rules for asset backed securities have reduced the universe of participants in the securitization markets.
The combination of these factors has also resulted in a significant number of families that cannot qualify to obtain new residential mortgage loans. We believe the U.S. federal regulations addressing “qualified mortgages” based on, among other factors such as employment status, debt-to-income level, impaired credit history or lack of savings, limit mortgage loan availability from traditional mortgage lenders. In addition, we believe that many homeowners displaced by foreclosure or who
51
either cannot afford to own or cannot be approved for a mortgage will prefer to live in single-family rental properties with similar characteristics and amenities to owned homes as well as smaller multi-family residential properties. In certain demographic areas, new households are being formed at a rate that exceeds the new homes being added to the market, which we believe favors future demand for non-federally guaranteed mortgage financing for single-family and smaller multi-family rental properties. For all these reasons, we believe that demand for single-family and smaller multi-family rental properties will continue to be stable in the near term and for the foreseeable future.
We believe that investments in residential RPLs and NPLs with positive equity can provide a good investment value. As a result, we are currently focused on acquiring pools of RPLs and NPLs, at attractive prices. Rising mortgage rates, however, have reduced supply of residential mortgage loans and stronger payment performance has reduced the supply of NPLs.
We also believe there are significant attractive investment opportunities in the SBC loan and property markets and originate as well as purchase these loans, particularly in urban areas where there is a sustainable trend of young adults desiring to live near where they work. We focus on urban areas where we expect positive economic change based on certain demographic, economic and social statistical data. The primary lenders for smaller multi-family and mixed retail/residential properties are community banks and not regional and national banks and large institutional lenders. There has been significant disruption in the commercial real estate loan market as a result of the pandemic and rising interest rates. We believe the primary lenders and loan purchasers are less interested in these assets because they typically require significant commercial and residential mortgage credit and underwriting expertise, special servicing capability and active property management. It is also more difficult to create the large pools of these loans that primary banks, lenders and portfolio acquirers typically desire. We continually monitor opportunities to increase our holdings of these SBC loans and properties.
We also believe that banks that have deposit outflows due to rising interest rates and significant commercial real estate loan exposure will begin to sell certain SBC loans to dispose of their inventory.
(1)Freddie Mac Primary Mortgage Market Survey, U.S. weekly averages as of February 1, 2024.
Factors That May Affect Our Operating Results
Acquisitions. Our operating results depend heavily on sourcing residential RPLs and SBC loans and, when attractive opportunities are identified, NPLs at attractive prices. We expect that our residential mortgage loan portfolio may grow at an uneven pace, as opportunities to acquire distressed residential mortgage loans may be irregularly timed and may involve large portfolios of loans, and the timing and extent of our success in acquiring such loans cannot be predicted. In addition, for any given portfolio of loans that we agree to acquire, we typically acquire fewer loans than originally expected, as certain loans may be resolved prior to the closing date or may fail to meet our diligence standards. The number of loans not acquired typically constitutes a small portion of a particular portfolio. In any case where we do not acquire the full portfolio, we make appropriate adjustments to the applicable purchase price. Acquisitions of RPLs have generally been lower recently primarily due to reduced supply and unfavorable market conditions. In light of current market conditions and certain financial challenges, including the significant losses we have incurred to date and limited sources of financing, we do not expect to be in a position to make a significant number of new acquisitions in the near future.
Financing. Our ability to grow our business by acquiring residential RPLs and SBC loans depends on the availability of adequate financing, including additional equity financing, debt financing or both in order to meet our objectives. We intend to leverage our investments with debt, the level of which may vary based upon the particular characteristics of our portfolio and on market conditions. We have funded and intend to continue to fund our asset acquisitions with non-recourse secured borrowings in which the underlying collateral is not marked to market and employ repurchase agreements without the obligation to mark to market the underlying collateral to the extent available. We securitize our whole loan portfolios, primarily as a financing tool, when economically efficient to create long-term, fixed rate, non-recourse financing with moderate leverage, while retaining one or more tranches of the subordinate MBS so created. The secured borrowings are structured as debt financings and not REMIC sales. We completed the securitization transactions pursuant to Rule 144A under the Securities Act of 1933, as amended (the “Securities Act”), in which we issued notes primarily secured by seasoned, performing and non-performing mortgage loans primarily secured by first liens on one-to-four family residential properties. Currently there is substantial uncertainty in the securitization markets which could limit our access to financing.
To qualify as a REIT under the Code, we generally will need to distribute at least 90% of our taxable income each year (subject to certain adjustments) to our stockholders. This distribution requirement limits our ability to retain earnings and thereby replenish or increase capital to support our activities.
52
Resolution Methodologies. We, through the Servicer, or our affiliates, employ various loan resolution methodologies with respect to our residential mortgage loans, including loan modification, collateral resolution and collateral disposition. The manner in which an NPL is resolved will affect the amount and timing of revenue we will receive. Our preferred resolution methodology is typically to cause the RPLs to continue to perform and NPLs to perform through loan modification. Following a period of continued performance, we expect that borrowers will typically refinance these loans at or near the estimated value of the underlying property. We believe modification followed by refinancing generates near-term cash flows, provides the highest possible economic outcome for us and is a socially responsible business strategy because it keeps more families in their homes. In certain circumstances, we may also consider selling these modified loans. Through historical experience, we expect that many of our NPLs will enter into foreclosure or similar proceedings, ultimately becoming REO that we can sell. We expect the timelines for these different processes to vary significantly. The exact nature of resolution will depend on a number of factors that are beyond our control, including borrower willingness, property value, availability of refinancing, interest rates, conditions in the financial markets, regulatory environment and other factors. To avoid the 100% prohibited transaction tax on the sale of dealer property by a REIT, we may dispose of assets that may be treated as held “primarily for sale to customers in the ordinary course of a trade or business” by contributing or selling the asset to a TRS prior to marketing the asset for sale. The state of the real estate market and home prices will determine proceeds from any sale of real estate.
Conversion to Rental Property. From time to time we may retain an REO property as a rental property. We do not expect to retain a material number of single family residential properties for use as rentals.
Expenses. Our expenses primarily consist of the fees and expenses payable by us under the Management Agreement and the Servicing Agreement. Additionally, our Manager incurs direct, out-of-pocket costs related to managing our business, which are contractually reimbursable by us. Loan transaction expense is the cost of performing due diligence on pools of mortgage loans under consideration for purchase. Professional fees are primarily for legal, accounting and tax services. Real estate operating expense consists of the ownership and operating costs of our REO properties, and includes any charges for impairments to the carrying value of these assets, which may be significant. Those expenses may increase due to extended eviction timelines caused by the pandemic. Interest expense, which is subtracted from our Interest income to arrive at Net interest income, consists of the costs to borrow money.
Changes in Home Prices. As discussed above, generally, rising home prices are expected to positively affect our results, particularly as this should result in greater levels of re-performance of mortgage loans, faster refinancing of those mortgage loans, more re-capture of principal on greater than 100% LTV (loan-to-value) mortgage loans and increased recovery of the principal of the mortgage loans upon sale of any REO. Conversely, declining real estate prices are expected to negatively affect our results, particularly if the home prices should decline below our purchase price for the loans and especially if borrowers determine that it is better to strategically default as their equity in their homes decline. We typically concentrate our investments in specific urban geographic locations in which we expect stable or better property markets. However, when we analyze loan and property acquisitions we do not take home price appreciation ("HPA") into account except for rural properties for which we model negative HPA related to our expectation of worse than expected property condition. While we initially expected the COVID-19 outbreak to have a material downward effect on home prices, we are generally seeing increases in HPA in our target markets. A significant decline in HPA could have an adverse impact on our operating results.
Changes in Market Interest Rates. With respect to our business operations, increases in existing interest rates, in general, may over time cause: (1) the value of our mortgage loan and MBS portfolio to further decline; (2) coupons on our ARM and hybrid ARM mortgage loans and MBS to reset, although on a delayed basis, to higher interest rates; (3) impact adversely our ability to securitize, re-securitize or sell our assets on attractive terms; (4) reduce the ability or desire of borrowers to refinance their loans; (5) mortgage related assets may become more illiquid during periods of interest rate volatility; (6) difficulties refinancing our securitizations and increases in the costs of our repurchase facility financings; (7) increase our financing costs as we seek to renew or replace borrowing facilities; and (8) to the extent we enter into interest rate swap agreements as part of our hedging strategy, the value of these agreements to increase. Conversely, decreases in interest rates, in general, may over time cause: (a) prepayments on our mortgage loan and MBS portfolio to increase, thereby accelerating the accretion of our purchase discounts; (b) the value of our mortgage loan and MBS portfolio to increase; (c) coupons on our ARM and hybrid ARM mortgage loans and MBS to reset, although on a delayed basis, to lower interest rates; (d) the interest expense associated with our borrowings to decrease; and (e) to the extent we enter into interest rate swap agreements as part of our hedging strategy, the value of these agreements to decrease.
Market Conditions. As the Fed continues its current trend toward monetary tightening, mortgage markets are undergoing a great deal of uncertainty with regard to both interest rates and origination volume. We expect that market conditions will continue to impact our operating results and will cause us to adjust our investment and financing strategies over time as new opportunities emerge and risk profiles of our business change.
53
Critical Accounting Policies and Estimates
(See also Note 2 to the consolidated financial statements for a discussion of our significant accounting policies )
The preparation of financial statements in accordance with GAAP requires us to make a number of judgments and assumptions that affect estimates of the reported amounts within our consolidated financial statements. Critical accounting estimates are important to the presentation of our financial condition and results of operations and require management to make difficult, complex, or subjective judgments and estimates, often regarding matters that are inherently uncertain. Actual results could differ from our estimates, and the use of different judgments and assumptions related to these estimates could have a material impact on our consolidated financial statements. For additional information about our critical accounting estimates and significant accounting policies, see the notes accompanying our consolidated financial statements.
Various elements of our accounting policies, by their nature, are inherently subject to estimation techniques, and other subjective assessments. In particular, we have identified six policies that, due to the judgment and estimates inherent in those policies, are critical to understanding our consolidated financial statements. These policies relate to (i) the allowance for credit losses, (ii) accounting for Interest income on our mortgage loan portfolio; (iii) accounting for Investments in securities available-for-sale ("AFS") and Investments in securities held-to-maturity ("HTM"); (iv) accounting for investments in beneficial interests; (v) accounting for Interest expense on our secured borrowings, repurchase facilities, 2024 Notes and 2027 Notes; and (vi) fair values. We believe that the judgment and estimates used in the preparation of our consolidated financial statements are appropriate given the factual circumstances at the time. However, given the sensitivity of our consolidated financial statements to these critical accounting policies, the use of other judgments or estimates could result in material differences in our results of operations or financial condition.
Allowance for Credit Losses
The allowance for credit losses represents management's estimate of expected credit losses over the contractual term of the mortgage loans and applies to all of our loans classified as held for investment on our consolidated balance sheets. Determining the appropriateness of the allowance for credit losses is a complex process that is subject to estimates and assumptions requiring significant management judgment about matters that involve a high degree of subjectivity. This process involves the use of models that requires management to make judgments about matters that are difficult to predict, the most significant of which are the probability of default and the severity of expected credit losses. Management regularly evaluates the underlying estimates and models we use when determining the allowance for credit losses and updates our assumptions to reflect our historical experience and current view of broader market conditions.
To the extent actual loan performance differs from management's expectations, our allowance for credit losses could increase or decrease. While no single factor determines the level of our allowance for credit losses, expected borrower performance and underlying property value are two key drivers that factor into our scenario based cash flow projections. Our historical data has demonstrated the number of payments made by a borrower, either in succession or as an aggregate, to be a significant factor in predicting repayment. Additionally, we include an estimate of underlying property value. Accordingly, if our delinquency estimate is overstated and our valuation estimates are overstated, there could be a negative impact on our allowance for credit losses.
Based on our review of the key inputs and our methodology used, we believe our current allowance for credit losses is properly stated at December 31, 2023 and 2022.
Mortgage Loans
We adopted ASU 2016-13, Financial Instruments - Credit Losses, otherwise known as CECL using the prospective transition approach for PCD assets on January 1, 2020. At the time, $10.2 million of loan discount was reclassified to the allowance for expected credit losses with no net impact on the amortized cost basis of the portfolio.
Purchased Credit Deteriorated Loans ("PCD Loans") — As of their acquisition date, the loans we acquired have generally suffered some credit deterioration subsequent to origination. As a result, our recognition of interest income for PCD loans is based upon our having a reasonable expectation of the amount and timing of the cash flows expected to be collected. When the timing and amount of cash flows expected to be collected are reasonably estimable, we use expected cash flows to apply the effective interest method of income recognition.
Acquired loans may be aggregated and accounted for as a pool of loans if the loans have common risk characteristics. A pool is accounted for as a single asset with a single composite interest rate and an aggregate expectation of cash flows. We
54
may adjust our loan pools as the underlying risk factors change over time. We have aggregated our mortgage loan portfolio into loan pools based on similar risk factors. Excluded from the aggregate pools are loans that pay in full subsequent to the acquisition closing date but prior to pooling. Any gain or loss on these loans is recognized as interest income in the period the loan pays in full.
Non-PCD Loans — While we generally acquire loans that have experienced deterioration in credit quality, we may also, from time to time, acquire loans that have not experienced a deterioration in credit quality and originate SBC loans.
We account for our non-PCD loans by estimating any allowance for expected credit losses for our non-PCD loans based on the risk characteristics of the individual loans. If necessary, an allowance for expected credit losses is established through a provision for loan losses. The allowance is the difference between the net present value of the expected future cash flows from the loan and the contractual balance due.
NPLs are carried at the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s market price, or the fair value of the collateral if the loan is collateral dependent.
Mortgage Loans Held-for-sale
From time to time we will identify specific loans that we will sell. When the loans are identified and a plan to sell the loans are in place, we will reclassify the loans from Mortgage Loans held-for-investment, net to Mortgage loans held-for-sale, net. When a loan is designated as held-for-sale, it is held at the lower of amortized cost or fair value with any mark to market adjustment recorded on our consolidated statements of operations through other loss/income.
Investments in Securities
Our Investments in Securities Available-for-Sale ("AFS") and Investments in Securities Held-to-Maturity ("HTM") consist of investments in senior and subordinated notes issued by joint ventures which we form with third party institutional accredited investors. Investments in debt securities for which we do not have the positive intent and ability to hold to maturity are classified as AFS. Investments in debt securities for which we have the positive intent, ability, or is required to hold to maturity are classified as HTM.
We recognize income on the AFS debt securities using the effective interest method. Historically, the notes have been classified as AFS and are carried at fair value with changes in fair value reflected in our consolidated statements of comprehensive income. We mark our investments to fair value using prices received from its financing counterparties and believes any unrealized losses on its debt securities are expected to be temporary. Any other-than-temporary losses, which represent the excess of the amortized cost basis over the present value of expected future cash flows, are recognized in the period identified in our consolidated statements of operations.
On January 1, 2023, we transferred a carrying value of $83.0 million of investment securities from AFS to HTM due to sale restrictions pursuant to Article 6(1) of Regulation (EU) 2017/2402 of the European Parliament and of the Council (as amended, the “EU Securitization Regulation” and, together with applicable regulatory and implementing technical standards in relation thereto, the “EU Securitization Rules”). Pursuant to the terms of these debt securities, we must hold at least 5.01% of the nominal value of each class of securities offered or sold to investors (the EU Retained Interest) subject to the EU Securitization Rules. Under the EU Securitization Rules, we are prohibited from selling, transferring or otherwise surrendering all or part of the EU Retained Interest until all such classes are paid in full or redeemed.
Transfers of securities from AFS to HTM are non-cash transactions and are recorded at fair value. Unrealized gains or losses recorded to accumulated other comprehensive income for the transferred securities continue to be reported in accumulated other comprehensive income and are amortized into interest income on a level-yield basis over the remaining life of the securities. This amortization will offset the effect on interest income of the amortization of the discount resulting from the transfer recorded at fair value.
We account for our investments in securities HTM under CECL and carry them at amortized cost. Interest income is recognized using the effective interest method and is based upon us having a reasonable expectation of the amount and timing of the cash flows expected to be collected. Our expectation of the amount of undiscounted cash flows to be collected, and the corresponding need for an allowance for credit loss, is evaluated at the end of each calendar quarter and takes into consideration past events, current conditions, and supportable forecasts about the future. The net present value of changes in expected cash flows as compared to contractual amounts due, whether caused by timing or investment performance, is reported in the period in which it arises and is reflected as an increase or decrease in the allowance for credit loss to the extent an allowance for credit
55
loss is recorded against the investments. If no allowance for credit loss is recorded against the investment, the increase in expected future cash flows is recognized prospectively as an increase in yield.
Risks inherent in our debt securities portfolio, affecting both the valuation of its securities as well as the portfolio's interest income and recovery of principal include the risk of default, delays and inconsistency in the frequency and amount of payments, risks affecting borrowers such as man-made or natural disasters and damage to or delay in realizing the value of the underlying collateral. We monitor the credit quality of the mortgage loans underlying its debt securities on an ongoing basis, principally by considering loan payment activity or delinquency status. In addition, we assess the expected cash flows from the mortgage loans, the fair value of the underlying collateral and other factors and evaluates whether and when it becomes probable that all amounts contractually due will not be collected. Additionally, slower prepayments can result in lower yields on our debt securities acquired at a discount.
Investments in Beneficial Interests
Our Investments in Beneficial Interests consist of the residual investment in the securitization trusts which we form with third party institutional accredited investors. We account for our Investments in Beneficial Interests under CECL, which we adopted using the prospective transition approach. Each beneficial interest is accounted for individually, and we recognize our ratable share of gain, loss, income or expense based on our percentage ownership interest.
Our Investments in Beneficial Interests are carried at amortized cost. Upon acquisition, the investments are recorded as three separate elements: (i) the amount of purchase discount which we expect to recover through eventual repayment of the investment, (ii) an allowance for future expected credit loss and (iii) the par value of the investment. The purchase discount which we expect to recover through eventual repayment of the investment gives rise to an accretable yield. We recognize this accretable yield as interest income on a prospective level yield basis over the life of the investment. Our recognition of interest income is based upon us having a reasonable expectation of the amount and timing of the cash flows expected to be collected. When the timing and amount of cash flows expected to be collected are reasonably estimable, we use these expected cash flows to apply the effective interest method of income recognition.
Our expectation of the amount of undiscounted cash flows to be collected is evaluated at the end of each calendar quarter. The net present value of changes in expected cash flows as compared to contractual amounts due, whether caused by timing or investment performance, is reported in the period in which it arises and is reflected as an increase or decrease in the allowance for expected credit losses to the extent a provision for expected credit losses is recorded against the investment. If no provision for expected credit losses is recorded against the investment, the increase in expected future cash flows is recognized prospectively as an increase in yield.
Risks inherent in our beneficial interest portfolio include the risk of default, delays and inconsistency in the frequency and amount of payments, risks affecting borrowers such as man-made or natural disasters and damage to or delay in realizing the value of the underlying collateral. Additionally, lower than expected prepayments could reduce our yields on our beneficial interest portfolio. We monitor the credit quality of the mortgage loans underlying our beneficial interests on an ongoing basis, principally by considering loan payment activity or delinquency status. In addition, we assess the expected cash flows from the mortgage loans, the fair value of the underlying collateral and other factors, and evaluate whether and when it becomes probable that all amounts contractually due will not be collected.
Debt
Secured Borrowings — Through securitization trusts which are VIEs, we issue callable debt secured by our mortgage loans in the ordinary course of business. The secured borrowings facilitated by the trusts are structured as debt financings, and the mortgage loans used as collateral remain on our consolidated balance sheet as we are the primary beneficiary of the securitization trusts. These secured borrowing VIEs are structured as pass through entities that receive principal and interest on the underlying mortgages and distribute those payments to the holders of the notes. Our exposure to the obligations of the VIEs is generally limited to our investments in the entities; the creditors do not have recourse to the primary beneficiary. Coupon interest expense on the debt is recognized using the accrual method of accounting. Deferred issuance costs, including original issue discount and debt issuance costs, are carried on our consolidated balance sheets as a deduction from Secured borrowings, and are amortized to interest expense on an effective yield basis based on the underlying cash flow of the mortgage loans serving as collateral. We assume the debt will be called at the specified call date for purposes of amortizing discount and issuance costs because we believe it will have the intent and ability to call the debt on the call date. Changes in the actual or projected underlying cash flows are reflected in the timing and amount of deferred issuance cost amortization.
56
Repurchase Facilities — We enter into repurchase financing facilities under which we nominally sell assets to a counterparty and simultaneously enter into an agreement to repurchase the sold assets at a price equal to the sold amount plus an interest factor. Despite being legally structured as sales and subsequent repurchases, repurchase transactions are generally accounted for as debt secured by the underlying assets. At the maturity of a repurchase financing, unless the repurchase financing is renewed, we are required to repay the borrowing including any accrued interest and concurrently receive back our pledged collateral from the lender. The repurchase financings are treated as collateralized financing transactions; pledged assets are recorded as assets in our consolidated balance sheets, and debt is recognized at the contractual amount. Interest is recorded at the contractual amount on an accrual basis. Costs associated with the set-up of a repurchasing contract are recorded as deferred expense at inception and amortized over the contractual life of the agreement. Any draw fees associated with individual transactions and any facility fees assessed on the amounts outstanding are recorded as expense when incurred.
Convertible Senior Notes
During 2017 and 2018, we completed the public offer and sale of our convertible senior notes due 2024 (the "2024 Notes"). At December 31, 2023 and 2022, the UPB of the debt was $103.5 million and $104.5 million, respectively. The 2024 Notes bear interest at a rate of 7.25% per annum, payable quarterly in arrears on January 15, April 15, July 15 and October 15 of each year. The 2024 Notes will mature on April 30, 2024, unless earlier repurchased, converted or redeemed. During certain periods and subject to certain conditions the 2024 Notes will be convertible by their holders into shares of our common stock at a current conversion rate of 1.7405 shares of common stock per $25.00 principal amount of the 2024 Notes, which represents a conversion price of approximately $14.36 per share of common stock. The conversion rate, and thus the conversion price, are subject to adjustment under certain circumstances.
Coupon interest on the 2024 Notes is recognized using the accrual method of accounting. Discount and deferred issuance costs are carried on our consolidated balance sheets as a reduction of the carrying value of the 2024 Notes, and are amortized to interest expense on an effective yield basis through April 30, 2023.. We assume the debt will be converted at the specified conversion date for purposes of amortizing issuance costs because we believe such conversion will be in the economic interest of the holders. No sinking fund has been established for redemption of the principal.
On January 1, 2022, we adopted ASU 2020-06, Debt – Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging – Contracts in an Entity’s Own Equity (Subtopic 815-40) by recording a reduction in our additional paid-in capital account of $0.7 million and a corresponding increase in the carrying value of our Convertible senior notes of $0.7 million, representing the carrying value of the conversion feature associated with the 2024 Notes.
Notes Payable
During August 2022, our Operating Partnership issued $110.0 million aggregate principal amount of 8.875% senior unsecured notes due September 2027 (the "2027 Notes"). The 2027 Notes have a five-year term and were issued at 99.009% of par value and are fully and unconditionally guaranteed by us and two of our subsidiaries: Great Ajax Operating LLC (the "GP Guarantor") and Great Ajax II Operating Partnership L.P. (the "Subsidiary Guarantor," and together with us and the GP Guarantor, "Guarantors"). Interest on the 2027 Notes is payable semi-annually on March 1 and September 1, with the first payment due and payable on March 1, 2023. The 2027 Notes will mature on September 1, 2027. Net proceeds from the sale of the 2027 Notes totaled approximately $106.1 million, after deducting the discount, commissions, and offering expenses which will be amortized over the term of the unsecured 2027 Notes using the effective interest method.
Fair Value
Fair Value of Financial Instruments — A fair value hierarchy has been established that requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:
•Level 1 — Quoted prices in active markets for identical assets or liabilities.
•Level 2 — Observable inputs other than Level 1 prices, such as quoted prices for similar assets and liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
•Level 3 — Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
The degree of judgment utilized in measuring fair value generally correlates to the level of pricing observability. Assets and liabilities with readily available actively quoted prices or for which fair value can be measured from actively quoted
57
prices generally will have a higher degree of pricing observability and a lesser degree of judgment utilized in measuring fair value. Conversely, assets and liabilities rarely traded or not quoted will generally have little or no pricing observability and a higher degree of judgment utilized in measuring fair value. Pricing observability is impacted by a number of factors, including the type of asset or liability, whether it is new to the market and not yet established, and the characteristics specific to the transaction.
Recent Accounting Pronouncements
Refer to the notes to our consolidated financial statements for a description of relevant recent accounting pronouncements.
Results of Operations
Key items for the year ended December 31, 2023 include:
•Interest income of $72.3 million; net interest income of $13.0 million
•Net loss attributable to common stockholders of $(49.3) million
•Operating loss of $(8.8) million
•Earnings per share ("EPS") per basic common share was a loss of $(2.01)
•Operating loss per basic common share of $(0.36)
•Taxable income of $0.01 per share attributable to common stockholders after payment of dividends on our preferred stock
•Book value per common share of $9.99 at December 31, 2023
•Formed two joint venture that acquired $325.3 million in UPB of mortgage loans with collateral values of $718.7 million and retained $57.9 million of varying classes of the related debt securities and beneficial interests issued by the joint venture to end the year with $295.4 million of investments in debt securities and beneficial interests
•Refinanced three joint ventures into one new joint ventures with $205.1 million in UPB of mortgage loans with collateral values of $497.4 million and retained $16.1 million of varying classes of related securities issued by the joint venture and sold a single debt security with a carrying value of $30.2 million to end the year with $295.4 million of investments in debt securities and beneficial interests
•Collected total cash of $163.0 million from loan payments, sales of REO and collections from investments in debt securities and beneficial interests
•Held $52.8 million of cash and cash equivalents at December 31, 2023; average daily cash balance was $50.6 million
•As of December 31, 2023, approximately 80.4% of portfolio based on acquisition UPB made at least 12 out of the last 12 payments
We generated a consolidated net loss attributable to common stockholders under GAAP for the year ended December 31, 2023 of $(49.3) million or $(2.01) per common share after preferred dividends, and Operating loss of $(8.8) million or $(0.36) per common share. Operating (loss)/income is a non-GAAP financial measure which adjusts GAAP earnings by removing gains and losses as well as certain other non-core income and expenses and preferred dividends. We consider Operating (loss)/income a useful measure for comparing the results of our ongoing operations over multiple years. Comparatively, our GAAP consolidated net loss and income attributable to common stockholders for the years ended December 31, 2022 and 2021 was $(28.7) million and $34.1 million, or $(1.24) and $1.48 per common share, respectively. Operating income during the years ended December 31, 2022 and 2021 was $17.7 million and $34.1 million, or $0.77 and $1.48 per common share, respectively.
At December 31, 2023, our book value decreased to $9.99 per common share from $13.00 at December 31, 2022, driven by the year-to-date net loss attributable to common stockholders of $49.3 million and dividends on our common stock of $18.4 million, partially offset by the sale of our common stock of $28.2 million, the effect of mark to market net gain adjustments of $6.7 million on our investments in debt securities AFS and amortization of $5.0 million of unrealized losses on our investments in debt securities AFS transferred to HTM.
58
Table 1: Results of Operations
| For the year ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2023 | 2022 | 2021 | |||||||
| INCOME | ||||||||||
| Interest income | $ | 72,332 | $ | 82,582 | $ | 93,383 | ||||
| Interest expense | (59,286) | (43,632) | (36,742) | |||||||
| Net interest income | 13,046 | 38,950 | 56,641 | |||||||
| Net (increase)/decrease in the net present value of expected credit losses | (8,137) | 8,026 | 18,223 | |||||||
| Net interest income after the impact of changes in the net present value of expected credit losses | 4,909 | 46,976 | 74,864 | |||||||
| (Loss)/income from investment in affiliates, net | (1,308) | (1,218) | 699 | |||||||
| Loss on joint venture refinancing on beneficial interests | (11,024) | (6,115) | — | |||||||
| Other (loss)/income | (9,651) | (4,007) | 2,385 | |||||||
| Total (loss)/revenue, net | (17,074) | 35,636 | 77,948 | |||||||
| EXPENSE | ||||||||||
| Related party expense – loan servicing fees | 7,269 | 7,960 | 7,433 | |||||||
| Related party expense – management fee | 7,769 | 8,326 | 9,116 | |||||||
| Professional fees | 3,157 | 2,052 | 2,940 | |||||||
| Fair value adjustment on put option liability | 4,491 | 11,143 | 9,462 | |||||||
| Other expense | 6,985 | 5,912 | 5,490 | |||||||
| Total expense | 29,671 | 35,393 | 34,441 | |||||||
| Acceleration of put option settlement | — | 12,344 | — | |||||||
| (Gain)/loss on debt extinguishment | (31) | — | 1,439 | |||||||
| (Loss)/income before provision for income taxes | (46,714) | (12,101) | 42,068 | |||||||
| Provision for income taxes | 243 | 2,835 | 293 | |||||||
| Consolidated net (loss)/income | (46,957) | (14,936) | 41,775 | |||||||
| Less: consolidated net income/(loss) attributable to the non-controlling interest | 114 | 75 | (80) | |||||||
| Consolidated net (loss)/income attributable to the Company | (47,071) | (15,011) | 41,855 | |||||||
| Less: dividends on preferred stock | 2,190 | 5,474 | 7,798 | |||||||
| Less: discount on retirement of preferred stock | — | 8,194 | — | |||||||
| Consolidated net (loss)/income attributable to common stockholders | $ | (49,261) | $ | (28,679) | $ | 34,057 | ||||
| Basic (loss)/earnings per common share | $ | (2.01) | $ | (1.24) | $ | 1.48 | ||||
| Diluted (loss)/earnings per common share | $ | (2.01) | $ | (1.24) | $ | 1.41 |
59
| For the year ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2023 | 2022 | 2021 | |||||||
| Reconciliation of consolidated net (loss)/income attributable to common stockholders to consolidated operating (loss)/income | ||||||||||
| Consolidated net (loss)/income attributable to common stockholders | $ | (49,261) | $ | (28,679) | $ | 34,057 | ||||
| Dividends on preferred stock | (2,190) | (5,474) | (7,798) | |||||||
| Discount on retirement of preferred stock | — | (8,194) | — | |||||||
| Consolidated net (loss)/income attributable to the Company | (47,071) | (15,011) | 41,855 | |||||||
| Provision for income taxes | (243) | (2,835) | (293) | |||||||
| Consolidated net (income)/loss attributable to the non-controlling interest | (114) | (75) | 80 | |||||||
| (Loss)/income before provision for income taxes | (46,714) | (12,101) | 42,068 | |||||||
| Loss on joint venture refinancing on beneficial interests | (11,024) | (6,115) | — | |||||||
| Realized (loss)/gain on sale of securities | (3,347) | (4,775) | 201 | |||||||
| Net (increase)/decrease in the net present value of expected credit losses | (8,137) | 8,026 | 18,223 | |||||||
| Fair value adjustment on put option liability | (4,491) | (11,143) | (9,462) | |||||||
| Acceleration of put option settlement | — | (12,344) | — | |||||||
| Mark to market on mortgage loans held-for-sale, net | (8,559) | — | — | |||||||
| Other adjustments | (2,373) | (3,489) | (1,033) | |||||||
| Consolidated operating (loss)/income | $ | (8,783) | $ | 17,739 | $ | 34,139 | ||||
| Basic operating (loss)/income per common share | $ | (0.36) | $ | 0.77 | $ | 1.48 | ||||
| Diluted operating (loss)/income per common share | $ | (0.36) | $ | 0.77 | $ | 1.42 |
Interest Income
Our primary source of income is accretion earned on our mortgage loan portfolio offset by the interest expense incurred to fund and hold portfolio acquisitions. Our gross interest income excluding the impact of credit losses decreased to $72.3 million for the year ended December 31, 2023 from $82.6 million for the year ended 2022 and $93.4 million for the year ended 2021 primarily due to lower average balances of our mortgage loan and debt security portfolios.
Interest expense for the year ended December 31, 2023 increased to $59.3 million from $43.6 million for the year ended 2022 and increased from $36.7 million for the year ended 2021 due to increases in the effective interest rate on our borrowings on repurchase lines of credit.
Net interest income after recording the impact of changes in the net present value of expected credit losses decreased to $4.9 million for the year ended December 31, 2023 from $47.0 million for the year ended 2022 and decreased from $74.9 million for the year ended 2021 primarily as a result of a net $8.1 million impact of the net increase in the net present value of expected credit losses for the year ended December 31, 2023 compared to a $8.0 million decrease for the year ended 2022 and $18.2 million decrease for the year ended 2021. The main drivers of the decline in net interest income year over year are lower average balance of our loan portfolio, higher interest rates and reduced recoveries of our allowance for losses year over year. Additionally, for the year ended December 31, 2023, we recorded a reduction in the carrying value of our beneficial interest in the amount of $13.7 million based on lower expected loan sale prices on the redemption date. Loan prices have fallen as the duration of the portfolio extends as more loans are current and higher interest rates and reduced prepayments. Comparatively, of the $8.0 million for the year ended December 31, 2022, $8.1 million relates to our mortgage loan portfolio and $0.1 million to our investments in beneficial interests. Of the $18.2 million for the year ended December 31, 2021, $13.7 million relates to our mortgage loan portfolio and $4.6 million to our investments in beneficial interests.
During the year ended December 31, 2023, we collected $163.0 million in cash payments and proceeds on our mortgage loans, securities and REO held-for-sale compared to $261.2 million and $318.5 million for the years ended December 31, 2022 and 2021, respectively.
60
The interest income detail for the years ended December 31, 2023, 2022 and 2021 is included in the table below ($ in thousands):
Table 2: Interest Income Detail
| For the year ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||
| Accretable yield recognized on RPL, NPL and SBC loans | $ | 51,326 | $ | 59,971 | $ | 66,459 | ||||
| Interest income on debt securities | 9,520 | 10,558 | 10,963 | |||||||
| Accretable yield recognized on beneficial interests | 8,036 | 10,785 | 15,540 | |||||||
| Bank interest income | 2,579 | 703 | 261 | |||||||
| Other interest income | 871 | 565 | 160 | |||||||
| Interest income | $ | 72,332 | $ | 82,582 | $ | 93,383 | ||||
| Net (increase)/decrease in the net present value of expected credit losses | (8,137) | 8,026 | 18,223 | |||||||
| Interest income after the impact of changes in the net present value of expected credit losses | $ | 64,195 | $ | 90,608 | $ | 111,606 |
The average carrying balance of our mortgage loan portfolio decreased for the year ended December 31, 2023 versus the prior year of 2022 primarily due to lower acquisition combined with continued paydown of the loans. The average carrying balances of our debt securities and beneficial interests decreased for the year ended December 31, 2023 versus the prior year of 2022 as we did not invest in any new joint ventures with newly acquired loans. The average carrying balance of our debt outstanding decreased for the year ended December 31, 2023 versus the prior year of 2022 commensurate with the paydown of the related assets. The average carrying balances for our portfolio are included in the table below ($ in thousands):
Table 3: Average Balances
| For the year ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||
| Average mortgage loan portfolio | $ | 957,478 | $ | 1,033,907 | ||
| Average carrying value of debt securities | $ | 240,453 | $ | 327,387 | ||
| Average carrying value of beneficial interests | $ | 126,776 | $ | 133,121 | ||
| Total average asset backed debt | $ | 850,607 | $ | 1,016,804 |
Loss/Income from Equity Method Investments
We recorded a loss from our investments in affiliates of $1.3 million for the year ended December 31, 2023, a loss of $1.2 million for the year ended 2022 and income of $0.7 million for the year ended 2021. The 2023 loss is primarily a result of the impact of Gaea terminating its management agreement with Thetis Real Estate Management, in which our Manager held a 80.2% interest. The 2022 loss is primarily the impact of the flow through of the mark to market adjustment on shares of our stock held by our Manager and our Servicer. We account for our investments in our Manager and our Servicer using the equity method of accounting.
During the year ended December 31, 2023, we contributed an additional $0.7 million equity interest in Great Ajax FS LLC ("GAFS") to increase our total ownership of GAFS to $2.6 million. As of December 31, 2023, our ownership of GAFS is 9.5%.
During the year ended December 31, 2022, we invested an additional $6.1 million in Gaea to increase our total investment to $25.5 million. In addition to common stock, we received 371,103 warrants to purchase additional shares at $16.41 per share for a two year period following the date that the common stock commences trading on a trading market. Also, during the year ended December 31, 2023, GA-TRS received an additional 20,991 shares of Gaea common stock due to the termination of Gaea's management agreement, which increased our ownership. At December 31, 2023, we owned approximately 22.2% of Gaea.
Loss on Joint Venture Refinancing on Beneficial Interests
During the year ended December 31, 2023, we recorded a $11.0 million loss on joint venture refinancing on beneficial interests. Of the $11.0 million, $1.2 million that was recorded during the third quarter of 2023, was primarily due to recording
61
the final sales price of the loans sold to Ajax Mortgage Loan Trusts 2023-B and 2023-C ("2023-B and -C"). During the second quarter of 2023, we recorded a $8.8 million loss on joint venture refinancing on beneficial interests due to other than temporary impairment due to various joint ventures redeemed or partially paid down and the underlying loans being re-securitized to form 2023-B and -C, which closed during the third quarter of 2023. The remaining $1.0 million of the $11.0 million loss on joint venture refinancing on beneficial interests due to other than temporary impairment occurred during the first quarter of 2023. The $1.0 million relates to the resecuritization of Ajax Mortgage Loan Trusts 2019-E, 2019-G and 2019-H ("2019-E, -G, -H") into Ajax Mortgage Loan Trust 2023-A ("2023-A"). Although we retained a proportionate investment in the securities issued by the new joint ventures, the beneficial interests are accounted for as distinct legal securities and the loss recorded represents the mark to market adjustment on the sale of the underlying loans by the old joint ventures to the new joint ventures.
During the year ended December 31, 2022, we recorded a $6.1 million loss on joint venture refinancing. Of the $6.1 million loss, $2.1 million was due to the resecuritization of Ajax Mortgage Loan Trusts 2019-A and 2019-B ("2019-A and -B") into Ajax Mortgage Loan Trust 2022-B ("2022-B") during the second quarter of 2022. The remaining $4.0 million of the $6.1 million loss on joint venture refinancing occurred during the first quarter of 2022 when we recorded an other than temporary impairment for Ajax Mortgage Loan Trusts 2018-D and 2018-G ("2018-D and -G"), which became a realized loss in the second quarter of 2022, when the loans were resecuritized into Ajax Mortgage Loan Trust 2022-A. Although we retained a proportionate investment in the securities issued by the new joint ventures, the beneficial interests are accounted for as distinct legal securities and the loss recorded represents the mark to market adjustment on the sale of the underlying loans by the old joint ventures to the new joint ventures.
Other Loss/Income
Other loss/income increased for the year ended December 31, 2023 by $5.6 million from 2022. The increase in Other loss/income was driven by a $8.6 million mark to market loss on mortgage loans held-for-sale. During the quarter ended December 31, 2023, we began actively marketing a pool of NPLs. Final bids were received in January 2024 and the loan sale is expected to close in February 2024. We recorded a mark to market loss equal to the difference between the expected sales price and our carrying value. We also recorded a $3.3 million loss on the disposition of debt securities driven by the sales of securities during the year. This was partially offset by an increase in the first quarter in late fee income. Other loss/income decreased for the year ended December 31, 2022 by $6.4 million from 2021, primarily due to a $4.8 million loss on the disposition of debt securities, primarily driven by the sale of securities and a lower of cost or market adjustment on our mortgage loan portfolio of $1.8 million due to extension of a portion of our loan portfolio as previously delinquent borrowers have become more consistent payers. A breakdown of Other income is provided in the table below ($ in thousands):
Table 4: Other (Loss)/Income
| For the year ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022(1) | 2021(1) | |||||||||
| Other gain/(loss) | $ | 2,155 | $ | (130) | $ | 1,291 | |||||
| Net gain on sale of property held-for-sale | 100 | 898 | 893 | ||||||||
| (Loss)/gain on sale of securities | (3,347) | (4,775) | 201 | ||||||||
| Mark to market loss on mortgage loans held-for-sale, net | (8,559) | — | — | ||||||||
| Total Other (loss)/income | $ | (9,651) | $ | (4,007) | $ | 2,385 |
(1)Includes a reclass of Late fee income to Other gain/(loss).
Expenses
Total expenses for the year ended December 31, 2023 decreased from the year ended 2022 as a result of our put option expense. Our put option expense increased monthly as the liability accreted to its maximum redemption price. We redeemed a significant portion of the put option liability, along with the corresponding preferred stock, in 2022. Accordingly, the accretion was substantially lower post redemption. Similarly, total expenses for the year ended 2022 increased from 2021 as a result of the accretion on our put option liability and an increase in loan servicing fees as NPLs increased as a percentage of the total portfolio. These were partially offset by lower management fees in 2022 due to a reduction in stockholders' equity. A breakdown of our expenses is provided in the table below ($ in thousands):
62
Table 5: Expenses
| For the year ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||
| Related party expense – management fee | $ | 7,769 | $ | 8,326 | $ | 9,116 | ||||
| Related party expense – loan servicing fees | 7,269 | 7,960 | 7,433 | |||||||
| Other expense | 6,985 | 5,912 | 5,490 | |||||||
| Fair value adjustment on put option liability | 4,491 | 11,143 | 9,462 | |||||||
| Professional fees | 3,157 | 2,052 | 2,940 | |||||||
| Total expense | $ | 29,671 | $ | 35,393 | $ | 34,441 |
Other Expense
Other expense for the year ended December 31, 2023 increased from the year ended 2022 primarily due to an increase in real estate operating expense as a result of higher impairment on our REO, taxes and regulatory expense and employee and service provider grants. Other expense for the year ended 2022 increased from 2021 primarily due to an increase in employee and service provider grants and travel, meals and entertainment, partially offset by lower non due diligence lien release. A breakdown of other expense is provided in the table below ($ in thousands):
Table 6: Other Expense
| For the year ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | |||||||||
| Employee and service provider share grants | $ | 1,347 | $ | 1,147 | $ | 900 | |||||
| Real estate operating expense | 1,096 | 434 | 328 | ||||||||
| Insurance | 1,019 | 941 | 964 | ||||||||
| Directors' fees and grants | 902 | 750 | 746 | ||||||||
| Borrowing related expenses | 625 | 714 | 727 | ||||||||
| Software licenses and amortization | 534 | 444 | 407 | ||||||||
| Travel, meals, entertainment | 505 | 467 | 193 | ||||||||
| Taxes and regulatory expense | 476 | 351 | 368 | ||||||||
| Other expense | 295 | 459 | 677 | ||||||||
| Internal audit services | 186 | 205 | 180 | ||||||||
| Total Other expense | $ | 6,985 | $ | 5,912 | $ | 5,490 |
Redemption of Put Option Liability and Preferred Stock
During the year ended December 31, 2022, we repurchased and retired 1,882,451 shares of our series A preferred stock and 1,757,010 shares of our series B preferred stock in a series of repurchase transactions. The series A and series B preferred stock was repurchased for an aggregate of $88.7 million at an average price of $24.37 per share, representing a discount of approximately 2.5% to the face value of $25.00 per share. The repurchase of the preferred stock caused the recognition of $8.2 million of preferred stock discount during the year ended December 31, 2022. The repurchase is expected to save us approximately $5.6 million annually in preferred dividends. There was no repurchase of preferred stock during the years ended December 31, 2023 and 2021.
In connection with the retirement of the preferred stock in 2022, we retired 4,549,328 of the corresponding warrants. At issuance, we recorded the warrants as a put option liability due to the holder's ability to put the warrants back to the issuer for settlement in common shares or cash. The warrants had an initial exercise price of $10.00 per share and were historically out of money from issuance. In connection with the retirement of the warrants, we paid $35.0 million and accelerated the unaccreted value of the liability. Prospectively, the put option will accrue at a rate of 10.75% for the Series A Preferred Stock warrants and 13.00% for the Series B Preferred Stock warrants with no compounding. There were no repurchase of warrants during the year ended December 31, 2023 and 2021.
63
Loss on Debt Extinguishment
During the year ended December 31, 2023, we recorded a $31.0 thousand gain related to the repurchase of $1.0 million aggregate principal on our 2024 Notes. Comparatively, for years ended December 31, 2022 and 2021, we recorded zero and $1.4 million, respectively, related to the acceleration of deferred issuance costs for calling and re-securitizing our secured borrowings at a lower cost of funds.
Equity and Net Book Value per Share
Our net book value per common share was $9.99 and $13.00 at December 31, 2023 and 2022, respectively. The decrease in book value was primarily due to the year to date net loss attributable to common stockholders of $49.3 million and the dividends on our common stock of $18.4 million, partially offset by the recovery of mark to market losses of $6.7 million on our investments in debt securities AFS and the amortization of $5.0 million of unrealized losses on our investments in debt securities AFS transferred to HTM. We believe our calculation is representative of our book value on a per share basis, and our Manager believes book value per share is a valuable metric for evaluating our business. The net book value per share is calculated by taking equity at the balance sheet date (i) less preferred stock and non-controlling interest, (ii) adjusted for any addition for potential conversion of our 2024 Notes, divided by outstanding shares at the balance sheet date adjusted to include (i) unvested restricted stock earned but unissued and (ii) any share equivalents for our 2024 Notes or our put option liability as determined by the dilution requirements for our EPS calculation. A breakdown of our book value per share is set forth in the table below ($ in thousands except per share amounts):
Table 7: Book Value per Common Share
| As of December 31, | ||||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||
| Outstanding shares | 27,460,161 | 23,130,956 | ||||
| Adjustments for(1): | ||||||
| Unvested grants of restricted stock and shares earned but not issued as of the date indicated(2) | — | 10,580 | ||||
| Settlement of put option in shares(3) | — | — | ||||
| Total adjusted shares outstanding | 27,460,161 | 23,141,536 | ||||
| Equity at period end(1) | $ | 310,895 | $ | 337,465 | ||
| Adjustment for equity due to preferred shares | (34,554) | (34,554) | ||||
| Net adjustment for equity due to non-controlling interests | (1,962) | (2,137) | ||||
| Adjusted equity | $ | 274,379 | $ | 300,774 | ||
| Book value per share | $ | 9.99 | $ | 13.00 |
(1)The conversion of convertible senior notes is not included in the book value calculation as of December 31, 2023 or 2022 as it has an anti-dilutive effect on our earnings per share calculation.
(2)There were no unvested grants of restricted stock and shares earned but not issued as of December 31, 2023 as the independent director fees will be settled 100% in cash.
(3)The settlement of the put option in shares is not included in the book value calculation as of December 31, 2023 or 2022 as it has an anti-dilutive effect on our earnings per share calculation.
Mortgage Loan Portfolio
For the years ended December 31, 2023 and 2022, we purchased $14.2 million and $10.1 million of RPLs with UPB of $17.3 million and $11.2 million, respectively, at 47.9% and 44.7% of property value, respectively, and 82.2% and 89.7% of UPB, respectively. For the years ended December 31, 2023 and 2022 we purchased $0.2 million and $1.3 million of NPLs with UPB of $0.2 million and $1.5 million, respectively, at 60.7% and 54.0% of the underlying property value, respectively, and 93.7% and 87.5% of UPB, respectively. For the years ended December 31, 2023 and 2022, we purchased no SBC loans. We ended the period with $920.3 million of net mortgage loans and aggregate UPB of $957.2 million as of December 31, 2023 and $1.0 billion for both our mortgage loans and aggregate UPB as of December 31, 2022.
64
The following table shows loan portfolio acquisitions for the years ended December 31, 2023 and 2022 ($ in thousands):
Table 8: Loan Portfolio Acquisitions
| For the year ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||
| RPLs | |||||||
| Count | 72 | 45 | |||||
| UPB | $ | 17,325 | $ | 11,233 | |||
| Purchase price | $ | 14,237 | $ | 10,081 | |||
| Purchase price % of UPB | 82.2 | % | 89.7 | % | |||
| NPLs | |||||||
| Count | 1 | 8 | |||||
| UPB | $ | 175 | $ | 1,524 | |||
| Purchase price | $ | 164 | $ | 1,333 | |||
| Purchase price % of UPB | 93.7 | % | 87.5 | % |
During the year ended December 31, 2023, 384 mortgage loans, representing 7.2% of our ending UPB, were liquidated. Comparatively, during the year ended 2022, 667 mortgage loans, representing 12.5% of our ending UPB, were liquidated. Our loan portfolio activity for the years ended December 31, 2023 and 2022 are presented below ($ in thousands):
Table 9: Loan Portfolio Activity
| For the year ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||||||||||
| Mortgage loans held-for-investment, net | Mortgage loans held-for-sale, net | Mortgage loans held-for-investment, net | Mortgage loans held-for-sale, net | ||||||||||||
| Beginning carrying value | $ | 989,084 | $ | — | $ | 1,080,434 | $ | 29,572 | |||||||
| Mortgage loans acquired | 14,401 | — | 11,414 | — | |||||||||||
| Accretion recognized | 51,325 | — | 59,971 | — | |||||||||||
| Payments received on loans, net | (129,230) | — | (193,951) | — | |||||||||||
| Net reclassifications (to)/from mortgage loans held-for-sale, net | (64,277) | 64,277 | 29,572 | (29,572) | |||||||||||
| Mark to market on loans held-for-sale | — | (8,559) | — | — | |||||||||||
| Reclassifications to REO | (2,379) | — | (4,699) | — | |||||||||||
| Decrease in net present value of expected credit losses on mortgage loans and lower of cost or market adjustment | 5,597 | — | 6,275 | — | |||||||||||
| Other | 30 | — | 68 | — | |||||||||||
| Ending carrying value | $ | 864,551 | $ | 55,718 | $ | 989,084 | $ | — |
65
Table 10: Portfolio Composition
As of December 31, 2023 and 2022, our portfolios consisted of the following ($ in thousands):
| December 31, 2023(1) | December 31, 2022 | ||||||
|---|---|---|---|---|---|---|---|
| No. of Loans | 5,023 | No. of Loans | 5,331 | ||||
| Total UPB(2) | $ | 957,175 | Total UPB(2) | $ | 1,027,511 | ||
| Interest-Bearing Balance | $ | 875,209 | Interest-Bearing Balance | $ | 939,115 | ||
| Deferred Balance(3) | $ | 81,966 | Deferred Balance(3) | $ | 88,396 | ||
| Market Value of Collateral(4) | $ | 2,115,857 | Market Value of Collateral(4) | $ | 2,186,776 | ||
| Current Purchase Price/Total UPB | 81.6 | % | Current Purchase Price/Total UPB | 81.7 | % | ||
| Current Purchase Price/Market Value of Collateral | 41.5 | % | Current Purchase Price/Market Value of Collateral | 42.2 | % | ||
| Weighted Average Coupon | 4.51 | % | Weighted Average Coupon | 4.38 | % | ||
| Weighted Average LTV(5) | 54.2 | % | Weighted Average LTV(5) | 56.4 | % | ||
| Weighted Average Remaining Term (months) | 288 | Weighted Average Remaining Term (months) | 293 | ||||
| No. of first liens | 4,979 | No. of first liens | 5,282 | ||||
| No. of second liens | 44 | No. of second liens | 49 | ||||
| RPLs | 89.3 | % | RPLs | 88.3 | % | ||
| NPLs | 10.0 | % | NPLs | 10.6 | % | ||
| SBC loans | 0.7 | % | SBC loans | 1.1 | % | ||
| No. of REO properties held-for-sale | 20 | No. of REO properties held-for-sale | 39 | ||||
| Market Value of REO(6) | $ | 4,592 | Market Value of REO(6) | $ | 7,437 | ||
| Carrying value of debt securities and beneficial interests in trusts | $ | 310,330 | Carrying value of debt securities and beneficial interests in trusts | $ | 417,262 | ||
| Loans with 12 for 12 payments as an approximate percentage of acquisition UPB(7) | 80.4 | % | Loans with 12 for 12 payments as an approximate percentage of acquisition UPB(7) | 79.6 | % | ||
| Loans with 24 for 24 payments as an approximate percentage of acquisition UPB(8) | 76.9 | % | Loans with 24 for 24 payments as an approximate percentage of acquisition UPB(8) | 69.8 | % |
(1)Includes 262 loans that were classified from Mortgage loans held-for investment, net to Mortgage loans held-for-sale, net with a total UPB of $64.2 million and a carrying value of $64.3 million.
(2)At December 31, 2023 and 2022, our loan portfolio consists of fixed rate (60% of UPB), ARM (6.4% of UPB) and Hybrid ARM (33.6% of UPB); and fixed rate (61.2% of UPB), ARM (6.8% of UPB) and Hybrid ARM (32.0% of UPB), respectively.
(3)Amounts that have been deferred in connection with a loan modification on which interest does not accrue. These amounts generally become payable at the time of maturity.
(4)As of the reporting date.
(5)UPB as of December 31, 2023 and 2022, divided by market value of collateral and weighted by the UPB of the loan.
(6)Market value of REO is based on net realizable value. Fair market value is determined based on appraisals, BPOs, or other market indicators of fair value including list price or contract price.
(7)Loans that have made at least 12 of the last 12 payments, or for which the full dollar amount to cover at least 12 payments has been made in the last 12 months.
(8)Loans that have made at least 24 of the last 24 payments, or for which the full dollar amount to cover at least 24 payments has been made in the last 24 months.
66
Table 11: Portfolio Characteristics
The following tables present certain characteristics about our mortgage loans by year of origination as of December 31, 2023 and 2022 ($ in thousands):
Portfolio at December 31, 2023
| Years of Origination(1) | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| After 2008 | 2006 – 2008 | 2005 and prior | ||||||||
| Number of loans | 578 | 2,827 | 1,618 | |||||||
| UPB | $ | 123,340 | $ | 616,185 | $ | 217,650 | ||||
| Percent of mortgage loan portfolio by year of origination | 12.9 | % | 64.4 | % | 22.7 | % | ||||
| Loan Attributes: | ||||||||||
| Weighted average loan age (months) | 129.5 | 203.1 | 242.2 | |||||||
| Weighted average loan-to-value | 54.5 | % | 57.0 | % | 46.1 | % | ||||
| Delinquency Performance: | ||||||||||
| Current | 59.0 | % | 60.9 | % | 61.5 | % | ||||
| 30 days delinquent | 9.4 | % | 12.0 | % | 11.8 | % | ||||
| 60 days delinquent | — | % | — | % | 0.5 | % | ||||
| 90+ days delinquent | 21.6 | % | 20.1 | % | 20.5 | % | ||||
| Foreclosure | 10.0 | % | 7.0 | % | 5.7 | % |
(1)Includes 262 loans that were classified from Mortgage loans held-for investment, net to Mortgage loans held-for-sale, net with a total UPB of $64.2 million and a carrying value of $64.3 million.
Portfolio at December 31, 2022
| Years of Origination | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| After 2008 | 2006 – 2008 | 2005 and prior | ||||||||
| Number of loans | 596 | 2,998 | 1,737 | |||||||
| UPB | $ | 129,867 | $ | 661,477 | $ | 236,167 | ||||
| Percent of mortgage loan portfolio by year of origination | 12.6 | % | 64.4 | % | 23.0 | % | ||||
| Loan Attributes: | ||||||||||
| Weighted average loan age (months) | 119.3 | 190.9 | 230.3 | |||||||
| Weighted average loan-to-value | 55.2 | % | 59.5 | % | 48.6 | % | ||||
| Delinquency Performance: | ||||||||||
| Current | 58.4 | % | 59.9 | % | 58.7 | % | ||||
| 30 days delinquent | 7.6 | % | 10.2 | % | 9.1 | % | ||||
| 60 days delinquent | 0.1 | % | 0.1 | % | 0.5 | % | ||||
| 90+ days delinquent | 27.3 | % | 24.2 | % | 26.6 | % | ||||
| Foreclosure | 6.6 | % | 5.6 | % | 5.1 | % |
Table 12: Loans by State
The following table identifies our mortgage loans for our top 10 states by number of loans, loan value, collateral value and percentages thereof at December 31, 2023 and 2022 ($ in thousands):
| December 31, 2023 | December 31, 2022 | |||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| State | Count | UPB | % UPB | CollateralValue(1) | % of Collateral Value | State | Count | UPB | % UPB | CollateralValue(1) | % of Collateral Value | |||||||||||||||||||||||||
| CA | 678 | $ | 216,124 | 22.6 | % | $ | 508,854 | 24.0 | % | CA | 704 | $ | 226,963 | 22.1 | % | $ | 525,595 | 24.0 | % | |||||||||||||||||
| FL | 792 | 159,018 | 16.6 | % | 366,829 | 17.3 | % | FL | 862 | 174,303 | 17.0 | % | 376,233 | 17.2 | % | |||||||||||||||||||||
| NY | 344 | 101,946 | 10.7 | % | 209,509 | 9.9 | % | NY | 354 | 107,425 | 10.5 | % | 216,384 | 9.9 | % | |||||||||||||||||||||
| NJ | 274 | 60,837 | 6.4 | % | 115,635 | 5.5 | % | NJ | 285 | 64,085 | 6.2 | % | 111,284 | 5.1 | % |
67
| December 31, 2023 | December 31, 2022 | |||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| State | Count | UPB | % UPB | CollateralValue(1) | % of Collateral Value | State | Count | UPB | % UPB | CollateralValue(1) | % of Collateral Value | |||||||||||||||||||||||||
| MD | 198 | 47,391 | 5.0 | % | 79,587 | 3.8 | % | MD | 212 | 50,034 | 4.9 | % | 84,185 | 3.8 | % | |||||||||||||||||||||
| VA | 171 | 35,359 | 3.7 | % | 68,100 | 3.2 | % | VA | 176 | 37,361 | 3.6 | % | 67,647 | 3.1 | % | |||||||||||||||||||||
| TX | 318 | 31,445 | 3.3 | % | 85,808 | 4.1 | % | TX | 337 | 33,903 | 3.3 | % | 90,805 | 4.2 | % | |||||||||||||||||||||
| GA | 264 | 30,719 | 3.2 | % | 77,210 | 3.6 | % | GA | 283 | 33,157 | 3.2 | % | 80,103 | 3.7 | % | |||||||||||||||||||||
| IL | 182 | 29,826 | 3.1 | % | 48,824 | 2.3 | % | IL | 194 | 32,297 | 3.1 | % | 50,732 | 2.3 | % | |||||||||||||||||||||
| MA | 136 | 27,266 | 2.8 | % | 64,592 | 3.1 | % | MA | 148 | 30,086 | 2.9 | % | 67,160 | 3.1 | % | |||||||||||||||||||||
| Other | 1,666 | 217,244 | 22.6 | % | 490,909 | 23.2 | % | Other | 1,776 | 237,897 | 23.2 | % | 516,648 | 23.6 | % | |||||||||||||||||||||
| Total | 5,023 | $ | 957,175 | 100.0 | % | $ | 2,115,857 | 100.0 | % | Total | 5,331 | $ | 1,027,511 | 100.0 | % | $ | 2,186,776 | 100.0 | % |
(1)As of the reporting date.
Table 13: Debt Securities and Trust Certificate Acquisitions
The following table shows our debt securities and trust certificate acquisitions for the years ended December 31, 2023 and 2022 ($ in thousands):
| For the year ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||
| Class A securities | |||||||
| UPB | $ | 57,388 | $ | 102,252 | |||
| Purchase price(1,2) | $ | 53,004 | $ | 98,227 | |||
| Purchase price % of UPB | 92.4 | % | 96.1 | % | |||
| Class M securities | |||||||
| UPB | $ | 7,242 | $ | 8,120 | |||
| Purchase price(1,2) | $ | 5,054 | $ | 6,533 | |||
| Purchase price % of UPB | 69.8 | % | 80.5 | % | |||
| Class B securities | |||||||
| UPB | $ | 5,805 | $ | 14,951 | |||
| Purchase price(1,2) | $ | 4,281 | $ | 11,600 | |||
| Purchase price % of UPB | 73.7 | % | 77.6 | % | |||
| Trust certificates | |||||||
| Purchase price(1,2) | $ | 11,751 | $ | 14,206 |
(1)The securities were received in exchange for our investments in Ajax Mortgage Loan Trusts 2018-A, 2018-B, 2018-E, 2018-F, 2019-E, 2019-G, 2019-H and 2020-A and include cash and non-cash components for the year ended December 31, 2023.
(2)The securities were received in exchange for our investments in 2018-D and -G and 2019-A and -B and include cash and non-cash components for the year ended December 31, 2022.
Liquidity and Capital Resources
Source and Uses of Cash
Our primary sources of cash have consisted of proceeds from our securities offerings, our secured borrowings, repurchase agreements, principal and interest payments on our loan portfolio, principal paydowns on securities, and sales of properties held-for-sale. Depending on market conditions, we expect that our primary financing sources will continue to include secured borrowings, repurchase agreements, and securities offerings in addition to transaction or asset specific funding arrangements and credit facilities (including term loans and revolving facilities).
We expect to incur significant losses from the sale of certain mortgage loans that we have identified and propose to sell in the near future. These include loans that are on our repurchase lines of credit, as well as loans included in Ajax Mortgage Loan Trust 2021-B and that in aggregate have a UPB of approximately $330.0 million and a carrying value of approximately $320.0 million. For each $100.0 million of loans sold, we anticipate that we may record a $10.0 million loss. Our decision to
68
market these loans for sale was based on market uncertainty and the upcoming maturity of our convertible notes. Additionally, we entered into a term note agreement with NIC RMBS on February 26, 2024. See Note 16 — Subsequent Events.
We also may have difficulty accessing the capital markets on favorable terms or at all. Additionally, market events, including inflation and the related Federal Reserve bank actions, may still adversely impact our future operating cash flows due to the inability of some of our borrowers to make scheduled payments on time or at all, and through increased interest rates on secured borrowings and repurchase lines of credit. From time to time, we may invest with third parties and acquire interests in loans and other real estate assets through investments in joint ventures using special purpose entities that can result in investments AFS, investments held-to-maturity and investments in beneficial interests, which are included on our consolidated balance sheet.
As of December 31, 2023 and 2022, substantially all of our invested capital was in RPLs, NPLs, SBC loans, debt securities, and beneficial interests. We also held approximately $52.8 million of cash and cash equivalents, an increase of $5.0 million from our balance of $47.8 million at December 31, 2022, which was a decrease of $36.6 million from our balance of $84.4 million at 2021. Our average daily cash balance during the year ended December 31, 2023 was $50.6 million, a decrease from our average daily cash balance of $60.9 million during the year ended 2022 and a decrease from our average daily cash balance of $99.1 million during the year ended 2021.
Annual Operating, Investing and Financing Cash Flows
Our operating cash outflows for the year ended December 31, 2023 were $46.5 million. Our operating cash inflows/(outflows) for the year ended December 31, 2022 and 2021 were $1.1 million and $(18.2) million, respectively. Our primary operating cash inflow is cash interest payments on our mortgage loan pools of $43.5 million, $46.6 million and $47.6 million for the years ended December 31, 2023, 2022 and 2021, respectively. Non-cash interest income accretion on our mortgage loans was $8.1 million, $13.8 million and $19.5 million for the years ended December 31, 2023, 2022 and 2021 respectively. Discount accretion on beneficial interests was $8.0 million, $10.8 million and $16.0 million during the years ended December 31, 2023, 2022 and 2021, respectively. Interest income and discount accretion on debt securities was $9.5 million, $10.6 million and $11.0 million during the years ended December 31, 2023, 2022 and 2021, respectively.
Though the ownership of mortgage loans and other real estate assets is our business, U.S. GAAP requires that operating cash flows do not include the portion of principal payments that are allocable to the discount we recognize on our mortgage loans including proceeds from loans that pay in full or are liquidated in a short sale or third party sale at foreclosure or the proceeds on the sales of our property held-for-sale. These activities are all considered to be investing activities under U.S. GAAP, and the cash flows from these activities are included in the investing section of our consolidated statements of cash flows.
For the year ended December 31, 2023, our investing cash inflows of $172.8 million were driven by proceeds from principal payments on and payoffs of our mortgage loan portfolio of $85.7 million and principal and interest collections on our securities of $79.5 million and refinancing and sale of our debt securities and beneficial interests of $61.7 million, partially offset by the purchase of securities of $74.3 million, acquisitions of mortgage loans of $14.4 million and a $0.7 million investment in our Servicer. For the year ended December 31, 2022, our investing cash inflows of $223.1 million were driven by proceeds from principal payments on and payoffs of our mortgage loan portfolio of $147.3 million and principal and interest collections on our securities of $68.2 million and refinancing and sale of our debt securities and beneficial interests of $147.9 million, partially offset by the purchase of securities of $129.1 million, acquisitions of mortgage loans of $11.4 million and a $6.1 million purchase of additional shares in Gaea. For the year ended December 31, 2021, our investing cash outflows of $50.2 million were driven by acquisition of mortgage loans of $286.2 million, SBC loans of $20.7 million, and securities and beneficial interests of $341.8 million, partially offset by principal paydowns on and payoffs of mortgage loans of $218.8 million, proceeds from the sale of mortgage loans of $126.0 million, proceeds from the refinancing and sale of our debt securities and beneficial interests of $90.2 million and principal and interest collections from our debt securities and beneficial interests of $155.2 million.
Our financing cash flows are driven primarily by funding used to acquire mortgage loan pools and debt securities. We fund our mortgage loan pools primarily through secured borrowings and repurchase agreements and we fund our debt securities primarily through repurchase agreements. For the year ended December 31, 2023, we had net financing cash outflows of $121.4 million primarily driven by repayments of $134.9 million on repurchase transactions, pay downs of $57.5 million on our secured borrowings and $20.6 million of dividends on our common and preferred stock, partially offset by additional borrowing through repurchase transactions of $64.8 million and common stock offerings of $28.2 million. For the year ended December 31, 2022, we had net financing cash outflows of $260.8 million primarily driven by repayments of $284.1 million on repurchase transactions and pay downs of existing debt obligations of $111.0 million on secured borrowings, the repurchase of
69
our preferred stock and warrants in the amount of $125.0 million, and dividends on our common and preferred stock of $29.9 million, partially offset by additional borrowing through repurchase transactions of $183.9 million and the issuance of $108.9 million of senior unsecured notes, the proceeds of which were primarily used to repurchase our preferred stock and warrants. For the year ended December 31, 2021, we had net financing cash inflows of $45.7 million due to the borrowings through repurchase transactions of $560.6 million and secured borrowings of $391.0 million, partially offset by repayments of $435.7 million on repurchase transactions, pay downs of $393.0 million on secured borrowings and common and preferred dividends of $28.8 million.
Financing Activities — Equity Offerings
On February 28, 2020, our Board of Directors approved a stock repurchase of up to $25.0 million of our common shares. The amount and timing of any repurchases depends on a number of factors, including but not limited to the price and availability of the common shares, trading volume and general circumstances and market conditions. As of December 31, 2023, we held 1,035,785 shares of treasury stock consisting of 148,834 shares received through distributions of our shares previously held by our Manager, 361,912 shares received through our Servicer and 525,039 shares acquired through open market purchases. As of December 31, 2022, we held 1,031,609 shares of treasury stock consisting of 144,658 shares received through distributions of our shares previously held by our Manager, 361,912 shares received through our Servicer and 525,039 shares acquired through open market purchases.
During the year ended December 31, 2022, we repurchased and retired 1,882,451 shares of our series A preferred stock and 1,757,010 shares of our series B preferred stock in a series of repurchase transactions. The series A and series B preferred stock were repurchased for an aggregate of $88.7 million at an average price of $24.37 per share, representing discounts of approximately 2.5% to the face value of $25.00 per share. The repurchase of the preferred stock caused the recognition of $8.2 million of discount during the year ended December 31, 2022. There were no repurchases of preferred stock during the years ended December 31, 2023 and 2021. The repurchase is expected to reduce preferred dividends by $5.6 million annually. Also, during the year ended December 31, 2022, we repurchased and retired 4,549,328 of our outstanding warrants for $35.0 million, resulting in the acceleration of $12.3 million of accretion expense, which will result in less accretion expense in future periods. There were no repurchases of warrants during the years ended December 31, 2023 and 2021.
During the year ended December 31, 2023, we sold 2,621,742 shares of common stock for proceeds, net of issuance costs of $17.2 million under our At the Market program, which we sell, through our agents, shares of common stock with an aggregate offering price of up to $100.0 million. Comparatively, during the year ended December 31, 2022, we sold 613,337 shares of common stock for proceeds, net of issuance costs of $4.8 million under our At the Market program. During the year ended December 31, 2021, we sold 24,951 shares of common stock for proceeds, net of issuance costs of $0.3 million under our At the Market program. In accordance with the terms of the agreements, we may offer and sell shares of our common stock at any time and from time to time through the sales agents. Sales of the shares, if any, will be made by means of ordinary brokers’ transactions on the NYSE or otherwise at market prices prevailing at the time of the sale.
Financing Activities — Secured Borrowings, 2024 Notes and 2027 Notes
Secured Borrowings
From our inception (January 30, 2014) to December 31, 2023, we have completed 18 secured borrowings, not including borrowings we completed for our non-consolidated joint ventures (See "Table 18: Investments in Joint Ventures"), through securitization trusts pursuant to Rule 144A under the Securities Act, five of which were outstanding at December 31, 2023. The secured borrowings are generally structured as debt financings. The loans included in the secured borrowings remain on our consolidated balance sheet as we are the primary beneficiary of the securitizations trusts, which are VIEs. The securitization VIEs are structured as pass through entities that receive principal and interest on the underlying mortgages and distribute those payments to the holders of the notes. Our exposure to the obligations of the VIEs is generally limited to our investments in the entities. The notes that are issued by the securitization trusts are secured solely by the mortgages held by the applicable trusts and not by any of our other assets. The mortgage loans of the applicable trusts are the only source of repayment and interest on the notes issued by such trusts. We do not guarantee any of the obligations of the trusts under the terms of the agreement governing the notes or otherwise.
Our non-rated secured borrowings are generally structured with Class A notes, subordinated notes, and trust certificates, which have rights to the residual interests in the mortgages once the notes are repaid. We have retained the subordinated notes and the applicable trust certificates from one non-rated secured borrowing outstanding at December 31, 2023.
70
Our rated secured borrowings are generally structured as “REIT TMP” transactions which allows us to issue multiple classes of securities without using a REMIC structure or being subject to an entity level tax. Our rated secured borrowings generally issue classes of debt from AAA through mezzanine. We generally retain the mezzanine and residual certificates in the transactions. We have retained the applicable mezzanine and residual certificates from the other four rated secured borrowings outstanding at December 31, 2023. Our rated secured borrowings are designated in the table below.
At March 31, 2021, our 2017-D secured borrowing contained Class A notes and Class B certificates representing the residual interests in the mortgages held within the securitization trusts subsequent to repayment of the Class A debt. We had retained 50.0% of both the Class A notes and Class B certificates from 2017-D; and the assets and liabilities were included on our consolidated balance sheets. During the second quarter of 2021, the majority of the loans in 2017-D were sold into 2021-C and the Class A note was redeemed. Based on the structure of the transaction we do not consolidate 2021-C under U.S. GAAP.
Our secured borrowings carry no provision for a step-up in interest rate on any of the Class B notes, except for 2021-B.
The following table sets forth the original terms of all outstanding notes from our secured borrowings outstanding at December 31, 2023 at their respective cutoff dates:
Table 14: Secured Borrowings
| Issuing Trust/Issue Date | Interest Rate Step-up Date | Security | Original Principal | Interest Rate | |||||
|---|---|---|---|---|---|---|---|---|---|
| Rated | |||||||||
| Ajax Mortgage Loan Trust 2019-D/ July 2019 | July 25, 2027 | Class A-1 notes due 2065 | $140.4 million | 2.96 | % | ||||
| July 25, 2027 | Class A-2 notes due 2065 | $6.1 million | 3.50 | % | |||||
| July 25, 2027 | Class A-3 notes due 2065 | $10.1 million | 3.50 | % | |||||
| July 25, 2027 | Class M-1 notes due 2065(1) | $9.3 million | 3.50 | % | |||||
| None | Class B-1 notes due 2065(2) | $7.5 million | 3.50 | % | |||||
| None | Class B-2 notes due 2065(2) | $7.1 million | variable(3) | ||||||
| None | Class B-3 notes due 2065(2) | $12.8 million | variable(3) | ||||||
| Deferred issuance costs | $(2.7) million | — | % | ||||||
| Rated | |||||||||
| Ajax Mortgage Loan Trust 2019-F/ November 2019 | November 25, 2026 | Class A-1 notes due 2059 | $110.1 million | 2.86 | % | ||||
| November 25, 2026 | Class A-2 notes due 2059 | $12.5 million | 3.50 | % | |||||
| November 25, 2026 | Class A-3 notes due 2059 | $5.1 million | 3.50 | % | |||||
| November 25, 2026 | Class M-1 notes due 2059(1) | $6.1 million | 3.50 | % | |||||
| None | Class B-1 notes due 2059(2) | $11.5 million | 3.50 | % | |||||
| None | Class B-2 notes due 2059(2) | $10.4 million | variable(3) | ||||||
| None | Class B-3 notes due 2059(2) | $15.1 million | variable(3) | ||||||
| Deferred issuance costs | $(1.8) million | — | % | ||||||
| Rated | |||||||||
| Ajax Mortgage Loan Trust 2020-B/ August 2020 | July 25, 2027 | Class A-1 notes due 2059 | $97.2 million | 1.70 | % | ||||
| July 25, 2027 | Class A-2 notes due 2059 | $17.3 million | 2.86 | % | |||||
| July 25, 2027 | Class M-1 notes due 2059(1) | $7.3 million | 3.70 | % | |||||
| None | Class B-1 notes due 2059(2) | $5.9 million | 3.70 | % | |||||
| None | Class B-2 notes due 2059(2) | $5.1 million | variable(3) | ||||||
| None | Class B-3 notes due 2059(2) | $23.6 million | variable(3) | ||||||
| Deferred issuance costs | $(1.8) million | — | % |
71
| Issuing Trust/Issue Date | Interest Rate Step-up Date | Security | Original Principal | Interest Rate | |||||
|---|---|---|---|---|---|---|---|---|---|
| Rated | |||||||||
| Ajax Mortgage Loan Trust 2021-A/ January 2021 | January 25, 2029 | Class A-1 notes due 2065 | $146.2 million | 1.07 | % | ||||
| January 25, 2029 | Class A-2 notes due 2065 | $21.1 million | 2.35 | % | |||||
| January 25, 2029 | Class M-1 notes due 2065(1) | $7.8 million | 3.15 | % | |||||
| None | Class B-1 notes due 2065(2) | $5.0 million | 3.80 | % | |||||
| None | Class B-2 notes due 2065(2) | $5.0 million | variable(3) | ||||||
| None | Class B-3 notes due 2065(2) | $21.5 million | variable(3) | ||||||
| Deferred issuance costs | $(2.5) million | — | % | ||||||
| Non-rated | |||||||||
| Ajax Mortgage Loan Trust 2021-B/ February 2021 | August 25, 2024 | Class A notes due 2066 | $215.9 million | 2.24 | % | ||||
| February 25, 2025 | Class B notes due 2066(2) | $20.2 million | 4.00 | % | |||||
| Deferred issuance costs | $(4.3) million | — | % |
(1)The Class M notes are subordinated, sequential pay, fixed rate notes. We have retained the Class M notes, with the exception of Ajax Mortgage Loan Trust 2021-A.
(2)The Class B notes are subordinated, sequential pay, with B-2 and B-3 notes having variable interest rates and subordinate to the Class B-1 notes. The Class B-1 notes are fixed rate notes. We have retained the Class B notes.
(3)The interest rate is effectively the rate equal to the spread between the gross average rate of interest the trust collects on its mortgage loan portfolio minus the rate derived from the sum of the servicing fee and other expenses of the trust.
2024 Notes (Convertible Senior Notes)
During 2017 and 2018, we completed the public offer and sale of our 2024 Notes, in three separate offerings which form a single series of fungible securities. At December 31, 2023 and 2022, the UPB of the debt was $103.5 million and $104.5 million, respectively. The 2024 Notes bear interest at a rate of 7.25% per annum, payable quarterly in arrears on January 15, April 15, July 15 and October 15 of each year. The 2024 Notes will mature on April 30, 2024, unless earlier repurchased, converted or redeemed. During certain periods and subject to certain conditions the 2024 Notes will be convertible by their holders into shares of our common stock at a current conversion rate of 1.7405 shares of common stock per $25.00 principal amount of the 2024 Notes, which represents a conversion price of approximately $14.36 per share of common stock. The conversion rate, and thus the conversion price, may be subject to adjustment under certain circumstances. (See "Critical Accounting Policies" above.)
2027 Notes (Unsecured Notes)
During August 2022, our Operating Partnership issued $110.0 million aggregate principal amount of 8.875% 2027 Notes. The 2027 Notes were issued at 99.009% of par value and are fully and unconditionally guaranteed by the Guarantors. (See "Critical Accounting Policies" above.)
Under the indenture governing the 2027 Notes, a subsidiary guarantor's guarantee will terminate upon: (i) the sale, exchange, disposition or other transfer (including by way of consolidation) of the subsidiary guarantor or the sale or disposition of all or substantially all the assets of the subsidiary guarantor otherwise permitted by the indenture, (ii) satisfaction of the requirements for legal or covenant defeasance or discharge of the 2027 Notes, or (iii) no default or event of default has occurred and is continuing under the indenture.
The following table presents summarized financial information for the Guarantors and our Operating Partnership, on a combined basis after eliminating (i) intercompany transactions and balances among the guarantor entities and (ii) equity in earnings from, and any investments in, any subsidiary that is a non-guarantor ($ in thousands):
72
Table 15: Summary of Issuer and Guarantor Financial Statements
| December 31, 2023 | December 31, 2022 | ||||||
|---|---|---|---|---|---|---|---|
| Total assets | $ | 382,962 | $ | 455,096 | |||
| Borrowings under repurchase transactions | 158,741 | 206,872 | |||||
| Convertible senior notes and notes payable, net | 210,360 | 210,302 | |||||
| Other liabilities | 44,931 | 46,401 | |||||
| Total liabilities | 414,032 | 463,575 | |||||
| Total equity (deficit) | (31,070) | (8,479) | |||||
| Total liabilities and equity | $ | 382,962 | $ | 455,096 |
| For the year ended | |||
|---|---|---|---|
| December 31, 2023 | |||
| Total loss on revenue, net | $ | (17,839) | |
| Management fees and loan servicing fees | 6,491 | ||
| Other expenses | 13,173 | ||
| Consolidated loss attributable to the Company | (37,503) | ||
| Less: dividends on preferred stock | 2,190 | ||
| Consolidated net loss attributable to common stockholders | $ | (39,693) |
Repurchase Transactions
We have two repurchase facilities whereby we, through two wholly owned Delaware trusts (the “Trusts”), acquire pools of mortgage loans, which are then sold by the Trusts, as “Seller” to two separate counterparties, the “buyer” or “buyers.” One facility has a ceiling of $150.0 million and the other $400.0 million at any one time. Upon the time of the initial sale to the buyer, each Trust, with a simultaneous agreement, also agrees to repurchase the pools of mortgage loans from the buyer. Mortgage loans sold under these facilities carry interest calculated based on a spread to one-month SOFR, which are fixed for the term of the borrowing. The purchase price that the Trust realizes upon the initial sale of the mortgage loans to the buyer can vary between 75% and 90% of the asset’s acquisition price, depending upon the facility being utilized and/or the quality of the underlying collateral. The obligations of the Trust to repurchase these mortgage loans at a future date are guaranteed by the Operating Partnership. The difference between the market value of the asset and the amount of the repurchase agreement is generally the amount of equity we have in the position and is intended to provide the buyer with some protection against fluctuations in the value of the collateral, and/or a failure by us to repurchase the asset and repay the borrowing at maturity. We also have four repurchase facilities, as of December 31, 2023, substantially similar to the mortgage loan repurchase facilities where the pledged assets are bonds retained from our securitization transactions. These facilities have no effective ceilings. Each repurchase transaction represents its own borrowing. As such, the ceilings associated with these transactions are the amounts currently borrowed at any one time. We have effective control over the assets subject to all of these transactions; therefore, our repurchase transactions are accounted for as financing arrangements.
A summary of our outstanding repurchase transactions at December 31, 2023 and 2022 is as follows ($ in thousands):
Table 16: Repurchase Transactions by Maturity Date
| December 31, 2023 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Maturity Date | Amount Outstanding | Amount of Collateral | Interest Rate | ||||||||||
| Barclays - bonds(1) | $ | 70,095 | $ | 101,041 | 7.03 | % | |||||||
| A Bonds | January 3, 2024 | 10,850 | 15,572 | 6.90 | % | ||||||||
| January 19, 2024 | 21,762 | 28,503 | 6.79 | % | |||||||||
| May 3, 2024 | 9,628 | 12,329 | 6.87 | % | |||||||||
| May 22, 2024 | 2,134 | 3,358 | 6.97 | % |
73
| December 31, 2023 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Maturity Date | Amount Outstanding | Amount of Collateral | Interest Rate | ||||||||||
| B Bonds | January 26, 2024 | 3,027 | 4,998 | 7.68 | % | ||||||||
| March 13, 2024 | 13,398 | 20,121 | 7.13 | % | |||||||||
| May 3, 2024 | 3,608 | 6,185 | 7.70 | % | |||||||||
| May 22, 2024 | 4,312 | 7,565 | 7.57 | % | |||||||||
| M Bonds | May 3, 2024 | 281 | 499 | 7.05 | % | ||||||||
| May 22, 2024 | 1,095 | 1,911 | 7.17 | % | |||||||||
| Nomura - bonds(1) | $ | 68,623 | $ | 98,448 | 6.98 | % | |||||||
| A Bonds | January 26, 2024 | 35,184 | 47,149 | 7.02 | % | ||||||||
| February 15, 2024 | 5,079 | 7,449 | 6.93 | % | |||||||||
| March 28, 2024 | 17,019 | 23,238 | 6.74 | % | |||||||||
| January 26, 2024 | 1,024 | 1,761 | 7.31 | % | |||||||||
| B Bonds | February 15, 2024 | 3,002 | 5,149 | 7.33 | % | ||||||||
| March 28, 2024 | 3,900 | 6,413 | 7.30 | % | |||||||||
| M Bonds | January 26, 2024 | 2,307 | 5,177 | 7.30 | % | ||||||||
| March 28, 2024 | 1,108 | 2,112 | 6.90 | % | |||||||||
| JP Morgan - bonds(1) | $ | 33,564 | $ | 53,978 | 6.90 | % | |||||||
| A Bonds | February 28, 2024 | 9,632 | 12,633 | 6.73 | % | ||||||||
| B Bonds | February 28, 2024 | 6,598 | 11,140 | 7.13 | % | ||||||||
| M Bonds | January 4, 2024 | 13,541 | 22,813 | 6.82 | % | ||||||||
| M Bonds | January 22, 2024 | 3,290 | 6,497 | 7.23 | % | ||||||||
| February 28, 2024 | 503 | 895 | 7.03 | % | |||||||||
| Nomura - loans(2) | October 5, 2024 | $ | 193,060 | $ | 277,632 | 7.79 | % | ||||||
| JP Morgan - loans(3) | July 10, 2024 | $ | 10,403 | $ | 14,656 | 8.38 | % | ||||||
| Totals/weighted averages | $ | 375,745 | $ | 545,755 | (4) | 7.44 | % |
(1)Maximum borrowing capacity subject to pledging sufficient collateral is the equivalent of the amount outstanding as of December 31, 2023.
(2)Maximum borrowing capacity subject to pledging sufficient collateral as of December 31, 2023 was $400.0 million.
(3)Maximum borrowing capacity subject to pledging sufficient collateral as of December 31, 2023 was $150.0 million.
(4)Includes $42.8 million of bonds that are consolidated on our balance sheet for GAAP as of December 31, 2023.
| December 31, 2022 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Maturity Date | Amount Outstanding | Amount of Collateral | Interest Rate | ||||||||||
| Barclays - bonds(1) | $ | 126,458 | $ | 181,667 | 6.10 | % | |||||||
| A Bonds | January 3, 2023 | 12,345 | 18,399 | 5.33 | % | ||||||||
| January 20, 2023 | 47,591 | 64,692 | 5.76 | % | |||||||||
| April 26, 2023 | 27,655 | 37,216 | 6.60 | % | |||||||||
| May 3, 2023 | 11,879 | 15,535 | 5.97 | % | |||||||||
| May 22, 2023 | 2,107 | 3,421 | 6.17 | % | |||||||||
| B Bonds | March 13, 2023 | 12,639 | 20,755 | 6.45 | % | ||||||||
| April 26, 2023 | 2,943 | 5,174 | 7.00 | % | |||||||||
| May 3, 2023 | 3,627 | 6,405 | 6.77 | % | |||||||||
| May 22, 2023 | 4,306 | 7,606 | 6.77 | % | |||||||||
| M Bonds | May 3, 2023 | 292 | 521 | 6.12 | % | ||||||||
| May 22, 2023 | 1,074 | 1,943 | 6.37 | % | |||||||||
| Nomura - bonds(1) | $ | 35,742 | $ | 55,303 | 6.02 | % | |||||||
| A Bonds | January 12, 2023 | 3,910 | 5,458 | 5.32 | % |
74
| December 31, 2022 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Maturity Date | Amount Outstanding | Amount of Collateral | Interest Rate | ||||||||||
| February 14, 2023 | 6,481 | 9,818 | 5.81 | % | |||||||||
| February 24, 2023 | 3,795 | 5,178 | 6.05 | % | |||||||||
| March 23, 2023 | 11,186 | 17,202 | 6.08 | % | |||||||||
| B Bonds | February 14, 2023 | 5,619 | 9,542 | 6.24 | % | ||||||||
| February 24, 2023 | 1,054 | 1,689 | 6.45 | % | |||||||||
| March 23, 2023 | 3,697 | 6,416 | 6.48 | % | |||||||||
| Goldman Sachs - bonds(1) | $ | 3,102 | $ | 4,044 | 5.58 | % | |||||||
| A Bonds | January 13, 2023 | 3,102 | 4,044 | 5.58 | % | ||||||||
| JP Morgan - bonds(1) | $ | 56,656 | $ | 82,071 | 5.59 | % | |||||||
| A Bonds | March 7, 2023 | 11,103 | 14,836 | 5.62 | % | ||||||||
| March 24, 2023 | 22,131 | 30,215 | 5.41 | % | |||||||||
| B Bonds | February 3, 2023 | 7,846 | 13,583 | 5.86 | % | ||||||||
| M Bonds | March 7, 2023 | 490 | 893 | 5.85 | % | ||||||||
| April 11, 2023 | 15,086 | 22,544 | 5.70 | % | |||||||||
| Nomura - loans(2) | October 5, 2023 | $ | 212,147 | $ | 292,415 | 6.65 | % | ||||||
| JP Morgan - loans(3) | July 10, 2023 | $ | 11,750 | $ | 17,839 | 6.90 | % | ||||||
| Totals/weighted averages | $ | 445,855 | $ | 633,339 | (4) | 6.31 | % |
(1)Maximum borrowing capacity subject to pledging sufficient collateral is the equivalent of the amount outstanding as of December 31, 2022.
(2)Maximum borrowing capacity subject to pledging sufficient collateral as of December 31, 2022 was $400.0 million.
(3)Maximum borrowing capacity subject to pledging sufficient collateral as of December 31, 2022 was $150.0 million.
(4)Includes $42.8 million of bonds that are consolidated on our balance sheet for GAAP as of December 31, 2022.
As of December 31, 2023, we had $375.7 million outstanding under our repurchase transactions compared to $445.9 million as of December 31, 2022. The maximum month-end balance outstanding during the year ended December 31, 2023 was $447.3 million, compared to a maximum month-end balance for the year ended 2022 of $548.9 million. The following table presents certain details of our repurchase transactions for the years ended December 31, 2023 and 2022 ($ in thousands):
Table 17: Repurchase Balances
| For the year ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||
| Balance at the end of year | $ | 375,745 | $ | 445,855 | |||
| Maximum month-end balance outstanding during the year | $ | 447,344 | $ | 548,876 | |||
| Average balance | $ | 406,010 | $ | 497,687 |
The decrease in our average balance from $497.7 million for the year ended December 31, 2022 to $406.0 million for the year ended December 31, 2023 as a result of paydowns and asset sales.
As of December 31, 2023 and 2022, we did not have any credit facilities or other outstanding debt obligations other than the repurchase facilities, secured borrowings, put option liability, 2024 Notes and 2027 Notes.
We are not required by our investment guidelines to maintain any specific debt-to-equity ratio, and we believe that the appropriate leverage for the particular assets we hold depends on the credit quality and risk of those assets, as well as the general availability and terms of stable and reliable financing for those assets.
75
Dividends
We may declare dividends based on, among other things, our earnings, our financial condition, our working capital needs, new opportunities, and distribution requirements imposed on REITs. The declaration of dividends to our stockholders and the amount of such dividends are at the discretion of our Board of Directors.
On February 26, 2024, our Board of Directors declared a dividend of $0.10 per share, to be paid on March 29, 2024 to stockholders of record as of March 15, 2024. Our Management Agreement with our Manager requires the payment of an incentive management fee above the amount of the base management fee if either, (1) for any quarterly incentive fee, the sum of cash dividends on our common stock paid out of our taxable income plus any quarterly increase in book value, all calculated on an annualized basis, exceed 8% of our book value, or (2) for any annual incentive fee, the value of quarterly cash dividends on our common stock plus cash special dividends on our common stock paid out of our taxable income, plus the increase in our book value, taken together exceeds 8% (on an annualized basis) of our stock’s book value at the end of the year. During the years ended December 31, 2023 and 2021, we recorded no incentive fee payable to the Manager. Comparatively, during the year ended December 31, 2022 we recorded incentive fees payable to the Manager of $0.3 million. Our dividend payments are driven by the amount of our taxable income, subject to IRS rules for maintaining our status as a REIT.
Our most recently declared quarterly dividend represents a payment of approximately 4.00% on an annualized basis of our book value of $9.99 per share at December 31, 2023. If our taxable income increases, we could exceed the threshold for paying an incentive fee to our Manager, and thereby trigger such payments. See Note 10 — Related Party Transactions.
Off-Balance Sheet Arrangements
Other than our investments in debt securities and beneficial interests issued by joint ventures, which are summarized below by securitization trust, and our equity method investments discussed elsewhere in this report, we do not have any relationships with unconsolidated entities or financial partnerships, such as entities often referred to as structured finance or special purpose entities, which would have been established for the purpose of facilitating off-balance sheet arrangements or other contractually narrow or limited purposes. Further, we have not guaranteed any obligations of unconsolidated entities nor do we have any commitment or intent to provide funding to any such entities. As such, we are not materially exposed to any market, credit, liquidity or financing risk that could arise if we had engaged in such relationships.
Table 18: Investments in Joint Ventures
We form joint ventures with third party institutional accredited investors to purchase mortgage loans and other mortgage related assets. The debt securities and beneficial interests we carry on our consolidated balance sheets are issued by securitization trusts formed by these joint ventures, which are VIEs, that we have sponsored but which we do not consolidate since we have determined we are not the primary beneficiary.
On January 1, 2023, we transferred a carrying value of $83.0 million of investment securities from AFS to HTM due to sale restrictions pursuant to Article 6(1) of Regulation (EU) 2017/2402 of the European Parliament and of the Council (as amended, the “EU Securitization Regulation” and, together with applicable regulatory and implementing technical standards in relation thereto, the “EU Securitization Rules”). Pursuant to the terms of these debt securities, we must hold at least 5.01% of the nominal value of each class of securities offered or sold to investors (the "EU Retained Interest") subject to the EU Securitization Rules. Under the EU Securitization Rules, we are prohibited from selling, transferring or otherwise surrendering all or part of the EU Retained Interest until all such classes are paid in full or redeemed. The EU risk retention component of our investments in securities is classified as HTM on our consolidated balance sheets.
A summary of our investments in debt securities AFS and HTM issued by joint ventures is presented below ($ in thousands):
| Great Ajax Corp. Ownership | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Issuing Trust/Issue Date | Security | Total Original Outstanding Principal | Coupon | Ownership Percent | Original Stated or Notional Principal Balance Retained | Current Owned Stated or Notional Principal Balance Retained | |||||||||||||||
| Ajax Mortgage Loan Trust 2020-C/ September 2020 | Class A notes due 2060 | $ | 339,365 | 2.25 | % | 10.01 | % | $ | 33,970 | $ | 360 | (4) |
76
| Great Ajax Corp. Ownership | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Issuing Trust/Issue Date | Security | Total Original Outstanding Principal | Coupon | Ownership Percent | Original Stated or Notional Principal Balance Retained | Current Owned Stated or Notional Principal Balance Retained | |||||||||||||||
| Class B notes due 2060 | $ | 21,754 | 5.00 | % | 10.01 | % | $ | 2,178 | $ | 2,178 | (4) | ||||||||||
| Ajax Mortgage Loan Trust 2020-D/ September 2020 | Class A notes due 2060 | $ | 330,721 | 2.25 | % | 10.01 | % | $ | 33,105 | $ | 3,720 | (4) | |||||||||
| Class B notes due 2060 | $ | 30,867 | 5.00 | % | 10.01 | % | $ | 3,090 | $ | 3,090 | (4) | ||||||||||
| Ajax Mortgage Loan Trust 2021-C/ April 2021 | Class A notes due 2061 | $ | 194,673 | 2.12 | % | 5.01 | % | $ | 9,753 | $ | 4,881 | (4) | |||||||||
| Class B notes due 2061 | $ | 18,170 | 3.72 | % | 31.90 | % | $ | 5,796 | $ | 5,796 | (4) | ||||||||||
| Ajax Mortgage Loan Trust 2021-D/ May 2021 | Class A notes due 2060 | $ | 191,468 | 2.00 | % | 6.94 | % | $ | 13,288 | $ | 7,168 | (4) | |||||||||
| Class B notes due 2060 | $ | 25,529 | 4.00 | % | 20.00 | % | $ | 5,106 | $ | 5,106 | (4) | ||||||||||
| Ajax Mortgage Loan Trust 2021-E/ July 2021(1) | Class A notes due 2060 | $ | 430,760 | 1.82 | % | (2) | 10.01 | % | $ | 43,119 | $ | 31,811 | (4) | ||||||||
| Class M notes due 2060 | $ | 19,415 | 2.94 | % | 10.01 | % | $ | 1,943 | $ | 1,943 | (4) | ||||||||||
| Class B-1 and B-2 notes due 2060 | $ | 38,313 | 3.73 | % | 10.01 | % | $ | 3,835 | $ | 3,835 | (4) | ||||||||||
| Class B-3 notes due 2060 | $ | 29,253 | 3.73 | % | 19.57 | % | $ | 5,725 | $ | 5,725 | (4) | ||||||||||
| Ajax Mortgage Loan Trust 2021-F/ June 2021 | Class A notes due 2061 | $ | 476,082 | 1.88 | % | 5.01 | % | $ | 23,852 | $ | 15,125 | (4) | |||||||||
| Class B notes due 2061 | $ | 49,463 | 3.75 | % | 12.60 | % | $ | 6,232 | $ | 6,232 | (4) | ||||||||||
| Ajax Mortgage Loan Trust 2021-G/ June 2021 | Class A notes due 2061 | $ | 317,573 | 1.88 | % | 7.26 | % | $ | 23,056 | $ | 14,386 | (4) | |||||||||
| Class B notes due 2061 | $ | 32,995 | 3.75 | % | 20.00 | % | $ | 6,599 | $ | 6,413 | (4) | ||||||||||
| 2021-NPL 1/ November 2021 | Class B notes due 2051 | $ | 23,088 | 4.63 | % | 16.33 | % | $ | 3,771 | $ | 3,771 | ||||||||||
| Ajax Mortgage Loan Trust 2022-A/ April 2022 | Class A notes due 2061 | $ | 154,921 | 3.47 | % | (2) | 6.24 | % | (3) | $ | 9,664 | $ | 7,775 | ||||||||
| Class M notes due 2061 | $ | 21,762 | 3.00 | % | 23.28 | % | $ | 5,066 | $ | 5,066 | |||||||||||
| Ajax Mortgage Loan Trust 2022-B/ June 2022 | Class A notes due 2062 | $ | 169,924 | 3.47 | % | (2) | 5.70 | % | (3) | $ | 9,692 | $ | 7,963 |
77
| Great Ajax Corp. Ownership | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Issuing Trust/Issue Date | Security | Total Original Outstanding Principal | Coupon | Ownership Percent | Original Stated or Notional Principal Balance Retained | Current Owned Stated or Notional Principal Balance Retained | |||||||||||||
| Class M notes due 2062 | $ | 17,776 | 3.00 | % | 17.18 | % | $ | 3,054 | $ | 3,054 | |||||||||
| 2022-RPL 1/ October 2022 | Class B notes due 2028 | $ | 29,364 | 4.25 | % | 17.50 | % | $ | 5,139 | $ | 5,139 | ||||||||
| Ajax Mortgage Loan Trust 2023-A/ February 2023 | Class A notes due 2062 | $ | 163,741 | 3.46 | % | (2) | 5.89 | % | (3) | $ | 9,644 | $ | 8,851 | ||||||
| Class M notes due 2062 | $ | 10,561 | 2.50 | % | 20.00 | % | $ | 2,112 | $ | 2,112 | |||||||||
| Class B notes due 2062 | $ | 20,506 | 2.50 | % | 20.00 | % | $ | 4,101 | $ | 4,101 | |||||||||
| Ajax Mortgage Loan Trust 2023-B/ July 2023 | Class A notes due 2062 | $ | 91,312 | 4.25 | % | 20.00 | % | $ | 18,262 | $ | 16,545 | ||||||||
| Class B notes due 2062 | $ | 8,522 | 4.25 | % | 20.00 | % | $ | 1,704 | $ | 1,704 | |||||||||
| Ajax Mortgage Loan Trust 2023-C/ July 2023 | Class A notes due 2063 | $ | 147,386 | 3.45 | % | (2) | 20.00 | % | (3) | $ | 29,477 | $ | 28,038 | ||||||
| Class M notes due 2063 | $ | 25,650 | 2.50 | % | 20.00 | % | $ | 5,130 | $ | 5,130 |
(1)Ajax Mortgage Loan Trust 2021-E was formed on July 19, 2021 which was subsequent to completing Ajax Mortgage Loan Trust 2021-F and 2021-G. The trust made an election to be taxed as a REMIC however the residual class was placed with an unrelated third party.
(2)Weighted average of Class A notes.
(3)Weighted average ownership of Class A notes.
(4)Total principal includes 5.01% EU risk retention component classified as investments in securities HTM on our consolidated balance sheets.
A summary of our investments in beneficial interests issued by joint ventures is presented below ($ in thousands):
| Great Ajax Corp. Ownership | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Issuing Trust/Issue Date | Total Original Outstanding Principal | Ownership Percent | Original Stated or Notional Principal Balance Retained | Current Owned Stated or Notional Principal Balance Retained | ||||||||||
| Ajax Mortgage Loan Trust 2018-B/ June 2018 | $ | 28,447 | 20.00 | % | $ | 5,689 | $ | 2,122 | ||||||
| Ajax Mortgage Loan Trust 2018-D/ September 2018 | $ | 20,166 | 20.00 | % | $ | 4,033 | $ | 790 | ||||||
| Ajax Mortgage Loan Trust 2018-F/ December 2018 | $ | 43,201 | 20.00 | % | $ | 8,640 | $ | 3,641 | ||||||
| Ajax Mortgage Loan Trust 2019-E/ September 2019 | $ | 43,464 | 20.00 | % | $ | 8,693 | $ | 2,295 | ||||||
| Ajax Mortgage Loan Trust 2019-G/ December 2019 | $ | 33,941 | 20.00 | % | $ | 6,788 | $ | 2,285 | ||||||
| Ajax Mortgage Loan Trust 2020-A/ March 2020 | $ | 59,852 | 20.00 | % | $ | 11,970 | $ | 5,297 |
78
| Ajax Mortgage Loan Trust 2020-C/ September 2020 | $ | 73,964 | 10.01 | % | $ | 7,404 | $ | 7,393 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ajax Mortgage Loan Trust 2020-D/ September 2020 | $ | 79,373 | 10.01 | % | $ | 7,945 | $ | 7,934 | ||||||
| Ajax Mortgage Loan Trust 2021-C/ April 2021 | $ | 46,722 | 31.90 | % | $ | 14,904 | $ | 14,860 | ||||||
| Ajax Mortgage Loan Trust 2021-D/ May 2021 | $ | 38,293 | 20.00 | % | $ | 7,659 | $ | 7,630 | ||||||
| Ajax Mortgage Loan Trust 2021-E/ July 2021(1) | $ | 518,357 | 19.57 | % | $ | 101,471 | (2) | $ | 1,271 | |||||
| Ajax Mortgage Loan Trust 2021-F/ June 2021 | $ | 92,743 | 12.60 | % | $ | 11,686 | $ | 11,670 | ||||||
| Ajax Mortgage Loan Trust 2021-G/ June 2021 | $ | 61,864 | 20.00 | % | $ | 12,373 | $ | 11,630 | ||||||
| 2021-NPL 1/ November 2021 | $ | 52,773 | 16.33 | % | $ | 8,620 | $ | 8,575 | ||||||
| Ajax Mortgage Loan Trust 2022-A/ April 2022(3) | $ | 38,784 | 23.28 | % | $ | 9,029 | $ | 8,557 | ||||||
| Ajax Mortgage Loan Trust 2022-B/ June 2022(4) | $ | 33,125 | 17.18 | % | $ | 5,691 | $ | 5,352 | ||||||
| 2022-RPL 1/ October 2022 | $ | 55,326 | 17.50 | % | $ | 9,682 | $ | 9,308 | ||||||
| Ajax Mortgage Loan Trust 2023-A/ February 2023 | $ | 10,254 | 20.00 | % | $ | 2,051 | $ | 1,956 | ||||||
| Ajax Mortgage Loan Trust 2023-B/ July 2023 | $ | 29,274 | 20.00 | % | $ | 5,855 | $ | 5,398 | ||||||
| Ajax Mortgage Loan Trust 2023-C/ July 2023 | $ | 30,537 | 20.00 | % | $ | 6,107 | $ | 6,009 |
(1)Ajax Mortgage Loan Trust 2021-E was formed on July 19, 2021 which was subsequent to completing Ajax Mortgage Loan Trust 2021-F and 2021-G. The trust made an election to be taxed as a REMIC however the residual class was placed with an unrelated third party.
(2)The trust certificate has no stated principal balance and is tied to the unpaid balance of the underlying mortgage loans.
(3)Includes the addition of Class B notes classified as beneficial interests on our consolidated balance sheets. Total original outstanding principal and principal balance retained of the Class B notes is $25.9 million and $6.0 million, respectively.
(4)Includes the addition of Class B notes classified as Beneficial Interests on our consolidated balance sheets. Total original outstanding principal and principal balance retained of the Class B notes is $22.1 million and $3.8 million, respectively.
Contractual Obligations
Our contractual obligations include obligations under repurchase agreements, our 2024 Notes, our 2027 Notes, accrued interest on the repurchase agreements and notes, and the put obligation on our outstanding warrants.
We use repurchase agreements to finance certain acquisitions of mortgage loans and certain debt securities we retain from our securitizations. At December 31, 2023 and 2022, our repurchase obligations totaled $375.7 million and $445.9 million, respectively. Our repurchase financing is considered short term in nature as the underlying agreements generally renew within one year. (See “Repurchase Transactions” above.)
Our 2024 Notes had outstanding principal balances of $103.5 million and $104.5 million at December 31, 2023 and 2022, respectively. The 2024 Notes will mature on April 30, 2024 unless earlier repurchased, converted or redeemed. During certain periods and subject to certain conditions the 2024 Notes will be convertible by their holders into shares of our common stock at a current conversion rate of 1.7405 shares of common stock per $25.00 principal amount of the notes, which represents
79
a conversion price of approximately $14.36 per share of common stock. The conversion rate, and thus the conversion price, may be subject to adjustment under certain circumstances. (See “Critical Accounting Policies” above.)
Our 2027 Notes had an outstanding principal balance of $110.0 million at both December 31, 2023 and 2022. The 2027 Notes will mature on September 1, 2027. (See "Critical Accounting Policies" above.)
Our accrued interest expense associated with our repurchase obligations at December 31, 2023 and 2022, was $2.3 million and $2.3 million, respectively. Our interest expense expected to be paid on our 2024 Notes at December 31, 2023 and 2022, was $4.1 million and $11.7 million, respectively. Our interest expense expected to be paid on our 2027 Notes at December 31, 2023 and 2022, was $39.1 million and $49.0 million, respectively. Interest expense accrued on our repurchase financings is paid upon the maturity of a financing. Unless the repurchase financing is renewed, we are required to repay the borrowing and any accrued interest and we concurrently receive back our pledged collateral from the lender. Interest expense on our 2024 Notes is paid quarterly in arrears on January 15, April 15, July 15 and October 15 of each year. Interest expense on our 2027 Notes is payable semi-annually on March 1 and September 1, with the first payment due and payable on March 1, 2023.
We have two series of five-year warrants outstanding which allow the holders to purchase an aggregate of 1,950,672 shares of our common stock at an exercise price of $10.00 per share. Each series of warrants includes a put option that allows the holder to sell the warrants back to us at a specified put price on or after July 6, 2023. We believe the most economically beneficial result for the holders will be to exercise the put, which we expect to settle for $16.6 million.
Our secured borrowings are not included under our contractual obligations as such borrowings are non-recourse to us and principal and interest are only paid to the extent that cash flows from mortgage loans (in the securitization trust) collateralizing the debt are received. Accordingly, a projection of contractual maturities over the next five years is inapplicable.
Inflation
Virtually all of our assets and liabilities are interest-rate sensitive in nature. Recent and expected rate increases by the Federal Reserve Bank to mitigate inflation have increased and are expected to continue to increase our cost of funds. Increasing mortgage interest rates may also have a negative impact on housing prices. Additionally, inflation that outpaces wage increases could drive a decrease in disposable household income and increase the credit risk of certain borrowers.
Subsequent Events
On February 26, 2024, our Board declared a dividend of $0.10 per share, to be paid on March 29, 2024 to stockholders of record as of March 15, 2024.
In late February 2024, we identified mortgage loans that we proposed to market for sale. These include loans that are on our repurchase lines of credit, as well as loans included in Ajax Mortgage Loan Trust 2021-B and that in aggregate have a UPB of approximately $330.0 million and a carrying value of approximately $320.0 million. We anticipate that we will record a loss in connection with any loans we ultimately sell; any such loss would likely be recorded and reflected in our March 31, 2024 financial statements. For each $100.0 million of loans sold, we anticipate that we may record a $10.0 million loss. Our decision to market these loans for sale was based on market uncertainty and the upcoming maturity of our convertible notes.
On February 26, 2024, we announced the entry into a strategic transaction with Rithm. We will be moving forward promptly with an annual/special stockholders' meeting as previously disclosed.
FY 2022 10-K MD&A
SEC filing source: 0001628280-23-006118.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Overview
Great Ajax Corp. is a Maryland corporation that is organized and operated in a manner intended to allow us to qualify as a REIT. We primarily target acquisitions of (i) RPLs, which are residential mortgage loans on which at least five of the seven most recent payments have been made, or the most recent payment has been made and accepted pursuant to an agreement, or the full dollar amount, to cover at least five payments has been paid in the last seven months and (ii) NPLs, which are residential mortgage loans on which the most recent three payments have not been made. We may acquire RPLs and NPLs either directly or in joint ventures with institutional accredited investors. The joint ventures are structured as securitization trusts, of which we acquire debt securities and beneficial interests. We may also acquire or originate SBC loans. The SBC loans that we target through acquisitions generally have a principal balance of up to $5.0 million and are secured by multi-family residential and commercial mixed use retail/residential properties on which at least five of the seven most recent payments have been made, or the most recent payment has been made and accepted pursuant to an agreement, or the full dollar amount to cover at least five payments has been paid in the last seven months. Additionally, we invest in single-family and smaller commercial properties directly either through a foreclosure event of a loan in our mortgage portfolio, or, less frequently, through a direct acquisition. We own a 19.8% equity interest in our Manager and an 8.0% equity interest in the parent company of our Servicer through GA-TRS, a wholly owned subsidiary of the Operating Partnership. We have elected to treat GA-TRS as a taxable REIT subsidiary under the Code. Our mortgage loans and real properties are serviced by the Servicer, also an affiliated company.
In 2014, we formed Great Ajax Funding LLC, a wholly owned subsidiary of the Operating Partnership, to act as the depositor of mortgage loans into securitization trusts and to hold the subordinated securities issued by such trusts and any additional trusts we may form for additional secured borrowings. AJX Mortgage Trust I and AJX Mortgage Trust II are wholly owned subsidiaries of the Operating Partnership formed to hold mortgage loans used as collateral for financings under our repurchase agreements. On February 1, 2015, we formed GAJX Real Estate Corp., as a wholly owned subsidiary of the Operating Partnership, to own, maintain, improve and sell certain REOs purchased by us. We have elected to treat GAJX Real Estate Corp. as a TRS under the Code.
Our Operating Partnership, through interests in certain entities as of December 31, 2022, owns 99.9% of Great Ajax II REIT Inc. which owns Great Ajax II Depositor LLC which then acts as the depositor of mortgage loans into securitization trusts and holds subordinated securities issued by such trusts. Similarly, as of December 31, 2022, the Operating Partnership wholly owned Great Ajax III Depositor LLC, which was formed to act as the depositor into 2021-E, which is a REMIC. We have securitized mortgage loans through these securitization trusts and retained subordinated securities from the secured borrowings. These trusts are considered to be VIEs, and we have determined that we are the primary beneficiary of the VIEs.
In 2018, we formed Gaea as a wholly-owned subsidiary of the Operating Partnership that invests in multifamily properties with a focus on property appreciation and triple net lease veterinary clinics. We elected to treat Gaea as a TRS under the Code for 2018 and elected to treat Gaea as a REIT under the Code in 2019 and thereafter. Also during 2018, we formed Gaea Real Estate Operating Partnership LP, a wholly-owned subsidiary of Gaea, to hold investments in commercial real estate assets, and Gaea Real Estate Operating LLC, to act as its general partner. We also formed Gaea Veterinary Holdings LLC, BFLD Holdings LLC, Gaea Commercial Properties LLC, Gaea Commercial Finance LLC and Gaea RE Holdings LLC as subsidiaries of Gaea Real Estate Operating Partnership. In 2019, we formed DG Brooklyn Holdings LLC, also a subsidiary of Gaea Real Estate Operating Partnership LP, to hold investments in multi-family properties.
On November 22, 2019, Gaea completed a private capital raise transaction through which it raised $66.3 million from the issuance of its common stock to third parties to allow Gaea to continue to advance its investment strategy. Additionally, in January 2022, Gaea completed a second private capital raise in which it raised approximately $30.0 million from the issuance of its common stock and warrants. At December 31, 2022 we owned approximately 22.0% of Gaea. We account for our investment in Gaea under the equity method.
We elected to be taxed as a REIT for U.S. federal income tax purposes beginning with our taxable year ended December 31, 2014. Our qualification as a REIT depends upon our ability to meet, on a continuing basis, various complex requirements under the Code relating to, among other things, the sources of our gross income, the composition and values of our assets, our distribution levels and the diversity of ownership of our capital stock. We believe that we are organized in conformity with the requirements for qualification as a REIT under the Code, and that our current intended manner of operation enables us to meet the requirements for taxation as a REIT for U.S. federal income tax purposes.
46
Our Portfolio
The following table outlines the carrying value of our portfolio of mortgage loan assets and single-family and smaller commercial properties as of December 31, 2022 and 2021 ($ in millions):
| December 31, 2022 | December 31, 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Residential RPLs | $ | 872.9 | $ | 971.1 | |||
| Residential NPLs | 105.1 | 119.5 | |||||
| SBC loans | 11.1 | 19.3 | |||||
| Real estate owned properties, net | 6.3 | 6.1 | |||||
| Investments in securities at fair value | 257.1 | 355.2 | |||||
| Investment in beneficial interests | 134.6 | 139.6 | |||||
| Total mortgage related assets | $ | 1,387.1 | $ | 1,610.8 |
We closely monitor the status of our mortgage loans and, through our Servicer, work with our borrowers to improve their payment records.
Market Trends and Outlook
In December 2022, the Federal Reserve raised its benchmark federal-funds rate by half a percentage point. This follows rate increases in March, May, June, July, September and November for a year to date increase of 4.25 points. Also, in February 2023, the Federal Reserve raised its benchmark federal-funds rate by another quarter of a percentage point. The Federal Reserve indicated it would likely continue raising the federal-funds rate as long as inflation remained above its 2.00% target and would continue reducing its holdings of Treasury securities and agency debt and agency mortgage-backed securities. According to Freddie Mac, the 30-year fixed rate mortgage rate averaged 6.09% for the week of February 2, 2023.(1)
Ongoing disruption in the credit markets could result in margin calls from our financing counterparties and additional mark downs on our Investments in debt securities, beneficial interests and mortgage loans.
Through the end of the fourth quarter, the recent trends noted below have continued, including:
•rising interest rates have increased our borrowing costs;
•increasing mortgage interest rates and higher home prices, are slowing home purchases and refinancing activity resulting in lower prepayments of our loan and securities portfolios;
•rising home prices are triggering significant prepayments by borrowers selling their homes to downsize or relocate to lower cost markets;
•borrowers that purchased or refinanced in 2020 and 2021 have record low interest rates and will be unlikely to trade up in the current interest rate environment;
•the flight to the suburbs during the COVID pandemic has increased the demand for single-family and multi-family residential rental properties; and
•the Dodd-Frank risk retention rules for asset backed securities have reduced the universe of participants in the securitization markets.
The combination of these factors has also resulted in a significant number of families that cannot qualify to obtain new residential mortgage loans. We believe the U.S. federal regulations addressing “qualified mortgages” based on, among other factors such as employment status, debt-to-income level, impaired credit history or lack of savings, limit mortgage loan availability from traditional mortgage lenders. In addition, we believe that many homeowners displaced by foreclosure or who either cannot afford to own or cannot be approved for a mortgage will prefer to live in single-family rental properties with similar characteristics and amenities to owned homes as well as smaller multi-family residential properties. In certain demographic areas, new households are being formed at a rate that exceeds the new homes being added to the market, which we believe favors future demand for non-federally guaranteed mortgage financing for single-family and smaller multi-family rental properties. For all these reasons, we believe that demand for single-family and smaller multi-family rental properties will continue to increase in the near term and remain at heightened levels for the foreseeable future.
We believe that investments in residential RPLs and NPLs with positive equity provide an optimal investment value. As a result, we are currently focused on acquiring pools of RPLs and NPLs, at attractive prices. Through our Servicer, we work
47
with our borrowers to improve their payment records. Once there is a period of continued performance, we expect that borrowers will typically refinance these loans at or near the estimated value of the underlying property.
We also believe there are significant attractive investment opportunities in the SBC loan and property markets and originate as well as purchase these loans, particularly in urban areas where there is a sustainable trend of young adults desiring to live near where they work. We focus on densely populated urban areas where we expect positive economic change based on certain demographic, economic and social statistical data. The primary lenders for smaller multi-family and mixed retail/residential properties are community banks and not regional and national banks and large institutional lenders. We believe the primary lenders and loan purchasers are less interested in these assets because they typically require significant commercial and residential mortgage credit and underwriting expertise, special servicing capability and active property management. It is also more difficult to create the large pools of these loans that primary banks, lenders and portfolio acquirers typically desire. We continually monitor opportunities to increase our holdings of these SBC loans and properties.
We also believe that banks and other mortgage lenders have strengthened their capital bases and are more aggressively foreclosing on delinquent borrowers or selling these loans to dispose of their inventory. Additionally, many NPL buyers are now interested in reducing their investment duration and are selling RPLs.
(1)Freddie Mac Primary Mortgage Market Survey, U.S. weekly averages as of February 2, 2023.
Factors That May Affect Our Operating Results
Acquisitions. Our operating results depend heavily on sourcing residential RPLs and SBC loans and, when attractive opportunities are identified, NPLs. We believe that there is generally a large supply of RPLs available to us for acquisition and we believe the available supply provides for a steady acquisition pipeline of assets since large institutions are active sellers in the market. However, we expect that our residential mortgage loan portfolio may grow at an uneven pace, as opportunities to acquire distressed residential mortgage loans may be irregularly timed and may involve large portfolios of loans, and the timing and extent of our success in acquiring such loans cannot be predicted. In addition, for any given portfolio of loans that we agree to acquire, we typically acquire fewer loans than originally expected, as certain loans may be resolved prior to the closing date or may fail to meet our diligence standards. The number of loans not acquired typically constitutes a small portion of a particular portfolio. In any case where we do not acquire the full portfolio, we make appropriate adjustments to the applicable purchase price.
Financing. Our ability to grow our business by acquiring residential RPLs and SBC loans depends on the availability of adequate financing, including additional equity financing, debt financing or both in order to meet our objectives. We intend to leverage our investments with debt, the level of which may vary based upon the particular characteristics of our portfolio and on market conditions. We have funded and intend to continue to fund our asset acquisitions with non-recourse secured borrowings in which the underlying collateral is not marked to market and employ repurchase agreements without the obligation to mark to market the underlying collateral to the extent available. We securitize our whole loan portfolios, primarily as a financing tool, when economically efficient to create long-term, fixed rate, non-recourse financing with moderate leverage, while retaining one or more tranches of the subordinate MBS so created. The secured borrowings are structured as debt financings and not REMIC sales. We completed the securitization transactions pursuant to Rule 144A under the Securities Act of 1933, as amended (the “Securities Act”), in which we issued notes primarily secured by seasoned, performing and non-performing mortgage loans primarily secured by first liens on one-to-four family residential properties. Currently there is substantial uncertainty in the securitization markets which could limit our access to financing.
To qualify as a REIT under the Code, we generally will need to distribute at least 90% of our taxable income each year (subject to certain adjustments) to our stockholders. This distribution requirement limits our ability to retain earnings and thereby replenish or increase capital to support our activities.
Resolution Methodologies. We, through the Servicer, or our affiliates, employ various loan resolution methodologies with respect to our residential mortgage loans, including loan modification, collateral resolution and collateral disposition. The manner in which an NPL is resolved will affect the amount and timing of revenue we will receive. Our preferred resolution methodology is typically to cause the RPLs to continue to perform and NPLs to perform through loan modification. Following a period of continued performance, we expect that borrowers will typically refinance these loans at or near the estimated value of the underlying property. We believe modification followed by refinancing generates near-term cash flows, provides the highest possible economic outcome for us and is a socially responsible business strategy because it keeps more families in their homes. In certain circumstances, we may also consider selling these modified loans. Through historical experience, we expect that many of our NPLs will enter into foreclosure or similar proceedings, ultimately becoming REO that we can sell. We expect the timelines for these different processes to vary significantly. The exact nature of resolution will depend on a number of factors
48
that are beyond our control, including borrower willingness, property value, availability of refinancing, interest rates, conditions in the financial markets, regulatory environment and other factors. To avoid the 100% prohibited transaction tax on the sale of dealer property by a REIT, we may dispose of assets that may be treated as held “primarily for sale to customers in the ordinary course of a trade or business” by contributing or selling the asset to a TRS prior to marketing the asset for sale. The state of the real estate market and home prices will determine proceeds from any sale of real estate.
Conversion to Rental Property. From time to time we may retain an REO property as a rental property. We do not expect to retain a material number of single family residential properties for use as rentals.
Expenses. Our expenses primarily consist of the fees and expenses payable by us under the Management Agreement and the Servicing Agreement. Additionally, our Manager incurs direct, out-of-pocket costs related to managing our business, which are contractually reimbursable by us. Loan transaction expense is the cost of performing due diligence on pools of mortgage loans under consideration for purchase. Professional fees are primarily for legal, accounting and tax services. Real estate operating expense consists of the ownership and operating costs of our REO properties, and includes any charges for impairments to the carrying value of these assets, which may be significant. Those expenses may increase due to extended eviction timelines caused by the pandemic. Interest expense, which is subtracted from our Interest income to arrive at Net interest income, consists of the costs to borrow money.
Changes in Home Prices. As discussed above, generally, rising home prices are expected to positively affect our results, particularly as this should result in greater levels of re-performance of mortgage loans, faster refinancing of those mortgage loans, more re-capture of principal on greater than 100% LTV (loan-to-value) mortgage loans and increased recovery of the principal of the mortgage loans upon sale of any REO. Conversely, declining real estate prices are expected to negatively affect our results, particularly if the home prices should decline below our purchase price for the loans and especially if borrowers determine that it is better to strategically default as their equity in their homes decline. We typically concentrate our investments in specific urban geographic locations in which we expect stable or better property markets. However, when we analyze loan and property acquisitions we do not take home price appreciation ("HPA") into account except for rural properties for which we model negative HPA related to our expectation of worse than expected property condition. While we initially expected the COVID-19 outbreak to have a material downward effect on home prices, we are generally seeing increases in HPA in our target markets. A significant decline in HPA could have an adverse impact on our operating results.
Changes in Market Interest Rates. With respect to our business operations, increases in existing interest rates, in general, may over time cause: (1) the value of our mortgage loan and MBS portfolio to decline; (2) coupons on our ARM and hybrid ARM mortgage loans and MBS to reset, although on a delayed basis, to higher interest rates; (3) prepayments on our mortgage loans and MBS portfolio to slow, thereby slowing the amortization of our purchase premiums and the accretion of our purchase discounts; (4) the interest expense associated with our borrowings to increase; and (5) to the extent we enter into interest rate swap agreements as part of our hedging strategy, the value of these agreements to increase. Conversely, decreases in interest rates, in general, may over time cause: (a) prepayments on our mortgage loan and MBS portfolio to increase, thereby accelerating the accretion of our purchase discounts; (b) the value of our mortgage loan and MBS portfolio to increase; (c) coupons on our ARM and hybrid ARM mortgage loans and MBS to reset, although on a delayed basis, to lower interest rates; (d) the interest expense associated with our borrowings to decrease; and (e) to the extent we enter into interest rate swap agreements as part of our hedging strategy, the value of these agreements to decrease.
Market Conditions. As the Federal Reserve continues its current trend toward monetary tightening, mortgage markets are undergoing a great deal of uncertainty with regard to both interest rates and origination volume. We believe that in spite of the continuing uncertain market environment for mortgage-related assets current market conditions offer potentially attractive investment opportunities for us, even in the face of a riskier and more volatile market environment. We expect that market conditions will continue to impact our operating results and will cause us to adjust our investment and financing strategies over time as new opportunities emerge and risk profiles of our business change.
COVID-19 Pandemic. While lock downs and restrictions from the pandemic have ended, the effects of the pandemic on inflation and resulting increase in interest rates have contributed to a substantial dislocation in the credit markets. A return to any COVID-19 pandemic restriction could also negatively impact our business if the reactions of federal, state and local governments caused additional disruption in the capital markets and in housing.
Critical Accounting Policies and Estimates
(See also Note 2 to the consolidated financial statements for a discussion of our significant accounting policies )
49
The preparation of financial statements in accordance with GAAP requires us to make a number of judgments and assumptions that affect estimates of the reported amounts within our consolidated financial statements. Critical accounting estimates are important to the presentation of our financial condition and results of operations and require management to make difficult, complex, or subjective judgments and estimates, often regarding matters that are inherently uncertain. Actual results could differ from our estimates, and the use of different judgments and assumptions related to these estimates could have a material impact on our consolidated financial statements. For additional information about our critical accounting estimates and significant accounting policies, see the notes accompanying our consolidated financial statements.
Various elements of our accounting policies, by their nature, are inherently subject to estimation techniques, and other subjective assessments. In particular, we have identified six policies that, due to the judgment and estimates inherent in those policies, are critical to understanding our consolidated financial statements. These policies relate to (i) the allowance for credit losses, (ii) accounting for Interest income on our mortgage loan portfolio; (iii) accounting for Investments at fair value; (iv) accounting for investments in Beneficial Interests; (v) accounting for Interest expense on our secured borrowings, repurchase facilities, 2024 Notes and 2027 Notes; and (vi) fair values. We believe that the judgment and estimates used in the preparation of our consolidated financial statements are appropriate given the factual circumstances at the time. However, given the sensitivity of our consolidated financial statements to these critical accounting policies, the use of other judgments or estimates could result in material differences in our results of operations or financial condition.
Allowance for Credit Losses
The allowance for credit losses represents management's estimate of expected credit losses over the contractual term of the mortgage loans and applies to all of our loans classified as held for investment on our consolidated balance sheets. Determining the appropriateness of the allowance for credit losses is a complex process that is subject to estimates and assumptions requiring significant management judgment about matters that involve a high degree of subjectivity. This process involves the use of models that requires management to make judgments about matters that are difficult to predict, the most significant of which are the probability of default and the severity of expected credit losses. Management regularly evaluates the underlying estimates and models we use when determining the allowance for credit losses and updates our assumptions to reflect our historical experience and current view of broader market conditions.
To the extent actual loan performance differs from management's expectations, our allowance for credit losses could increase or decrease. While no single factor determines the level of our allowance for credit losses, expected borrower performance and underlying property value are two key drivers that factor into our scenario based cash flow projections. Our historical data has demonstrated the number of payments made by a borrower, either in succession or as an aggregate, to be a significant factor in predicting repayment. Additionally, we include an estimate of underlying property value. Accordingly, if our delinquency estimate is overstated and our valuation estimates are overstated, there could be a negative impact on our allowance for credit losses.
Based on our review of the key inputs and our methodology used, we believe our current allowance for credit losses is properly stated at December 31, 2022 and 2021.
Mortgage Loans
We adopted ASU 2016-13, Financial Instruments - Credit Losses, otherwise known as CECL using the prospective transition approach for PCD assets on January 1, 2020. At the time, $10.2 million of loan discount was reclassified to the allowance for expected credit losses with no net impact on the amortized cost basis of the portfolio.
Purchased Credit Deteriorated Loans ("PCD Loans") — As of their acquisition date, the loans we acquired have generally suffered some credit deterioration subsequent to origination. As a result, our recognition of interest income for PCD loans is based upon our having a reasonable expectation of the amount and timing of the cash flows expected to be collected. When the timing and amount of cash flows expected to be collected are reasonably estimable, we use expected cash flows to apply the effective interest method of income recognition.
Acquired loans may be aggregated and accounted for as a pool of loans if the loans have common risk characteristics. A pool is accounted for as a single asset with a single composite interest rate and an aggregate expectation of cash flows. We may adjust our loan pools as the underlying risk factors change over time. We have aggregated our mortgage loan portfolio into loan pools based on similar risk factors. Excluded from the aggregate pools are loans that pay in full subsequent to the acquisition closing date but prior to pooling. Any gain or loss on these loans is recognized as interest income in the period the loan pays in full.
50
Non-PCD Loans — While we generally acquire loans that have experienced deterioration in credit quality, we also acquire loans that have not experienced a deterioration in credit quality and originate SBC loans.
We account for our non-PCD loans by estimating any allowance for expected credit losses for our non-PCD loans based on the risk characteristics of the individual loans. If necessary, an allowance for expected credit losses is established through a provision for loan losses. The allowance is the difference between the net present value of the expected future cash flows from the loan and the contractual balance due.
Impaired loans are carried at the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s market price, or the fair value of the collateral if the loan is collateral dependent.
Investments in Securities at Fair Value
Our Investments in Securities at Fair Value consist of investments in senior and subordinated notes issued by joint ventures, which we form with third party institutional accredited investors. We recognize income on the debt securities using the effective interest method. Additionally, the notes are classified as available-for-sale and are carried at fair value with changes in fair value reflected in our consolidated statements of comprehensive income. We mark our investments to fair value using prices received from our financing counterparties and believe any unrealized losses on our debt securities are expected to be temporary. Any other-than-temporary losses, which represent the excess of the amortized cost basis over the present value of expected future cash flows, are recognized in the period identified in our consolidated statements of income. Risks inherent in our debt securities portfolio, affecting both the valuation of the securities as well as the portfolio’s interest income include the risk of default, delays and inconsistency in the frequency and amount of payments, risks affecting borrowers such as man-made or natural disasters, or the pandemic, and damage to or delay in realizing the value of the underlying collateral. We monitor the credit quality of the mortgage loans underlying our debt securities on an ongoing basis, principally by considering loan payment activity or delinquency status. In addition, we assess the expected cash flows from the mortgage loans, the fair value of the underlying collateral and other factors, and evaluate whether and when it becomes probable that all amounts contractually due will not be collected.
Investments in Beneficial Interests
Our Investments in Beneficial Interests consist of the residual investment in the securitization trusts which we form with third party institutional accredited investors. We account for our Investments in Beneficial Interests under CECL, which we adopted using the prospective transition approach. At adoption, $1.7 million of discount was reclassified to the allowance for expected credit losses with no net impact on the amortized cost basis of the beneficial interests. Each beneficial interest is accounted for individually, and we recognize our ratable share of gain, loss, income or expense based on our percentage ownership interest.
Our Investments in Beneficial Interests are carried at amortized cost. Upon acquisition, the investments are recorded as three separate elements: (i) the amount of purchase discount which we expect to recover through eventual repayment of the investment, (ii) an allowance for future expected credit loss and (iii) the par value of the investment. The purchase discount which we expect to recover through eventual repayment of the investment gives rise to an accretable yield. We recognize this accretable yield as interest income on a prospective level yield basis over the life of the investment. Our recognition of interest income is based upon us having a reasonable expectation of the amount and timing of the cash flows expected to be collected. When the timing and amount of cash flows expected to be collected are reasonably estimable, we use these expected cash flows to apply the effective interest method of income recognition.
Our expectation of the amount of undiscounted cash flows to be collected is evaluated at the end of each calendar quarter. The net present value of changes in expected cash flows as compared to contractual amounts due, whether caused by timing or investment performance, is reported in the period in which it arises and is reflected as an increase or decrease in the allowance for expected credit losses to the extent a provision for expected credit losses is recorded against the investment. If no provision for expected credit losses is recorded against the investment, the increase in expected future cash flows is recognized prospectively as an increase in yield.
Risks inherent in our beneficial interest portfolio include the risk of default, delays and inconsistency in the frequency and amount of payments, risks affecting borrowers such as man-made or natural disasters and damage to or delay in realizing the value of the underlying collateral. We monitor the credit quality of the mortgage loans underlying our beneficial interests on an ongoing basis, principally by considering loan payment activity or delinquency status. In addition, we assess the expected cash flows from the mortgage loans, the fair value of the underlying collateral and other factors, and evaluate whether and when it becomes probable that all amounts contractually due will not be collected.
51
Debt
Secured Borrowings — Through securitization trusts which are VIEs, we issue callable debt secured by our mortgage loans in the ordinary course of business. The secured borrowings facilitated by the trusts are structured as debt financings, and the mortgage loans used as collateral remain on our consolidated balance sheet as we are the primary beneficiary of the securitization trusts. These secured borrowing VIEs are structured as pass through entities that receive principal and interest on the underlying mortgages and distribute those payments to the holders of the notes. Our exposure to the obligations of the VIEs is generally limited to our investments in the entities; the creditors do not have recourse to the primary beneficiary. Coupon interest expense on the debt is recognized using the accrual method of accounting. Deferred issuance costs, including original issue discount and debt issuance costs, are carried on our consolidated balance sheets as a deduction from Secured borrowings, and are amortized to interest expense on an effective yield basis based on the underlying cash flow of the mortgage loans serving as collateral. We assume the debt will be called at the specified call date for purposes of amortizing discount and issuance costs because we believe it will have the intent and ability to call the debt on the call date. Changes in the actual or projected underlying cash flows are reflected in the timing and amount of deferred issuance cost amortization.
Repurchase Facilities — We enter into repurchase financing facilities under which we nominally sell assets to a counterparty and simultaneously enter into an agreement to repurchase the sold assets at a price equal to the sold amount plus an interest factor. Despite being legally structured as sales and subsequent repurchases, repurchase transactions are generally accounted for as debt secured by the underlying assets. At the maturity of a repurchase financing, unless the repurchase financing is renewed, we are required to repay the borrowing including any accrued interest and concurrently receive back our pledged collateral from the lender. The repurchase financings are treated as collateralized financing transactions; pledged assets are recorded as assets in our consolidated balance sheets, and debt is recognized at the contractual amount. Interest is recorded at the contractual amount on an accrual basis. Costs associated with the set-up of a repurchasing contract are recorded as deferred expense at inception and amortized over the contractual life of the agreement. Any draw fees associated with individual transactions and any facility fees assessed on the amounts outstanding are recorded as expense when incurred.
Convertible Senior Notes
During 2017 and 2018, we completed the public offer and sale of our convertible senior notes due 2024 (the "2024 Notes"). At December 31, 2022 and 2021, the UPB of the debt was $104.5 million and $104.6 million, respectively. The 2024 Notes bear interest at a rate of 7.25% per annum, payable quarterly in arrears on January 15, April 15, July 15 and October 15 of each year. The 2024 Notes will mature on April 30, 2024, unless earlier repurchased, converted or redeemed. During certain periods and subject to certain conditions the 2024 Notes will be convertible by their holders into shares of our common stock at a current conversion rate of 1.7405 shares of common stock per $25.00 principal amount of the 2024 Notes, which represents a conversion price of approximately $14.36 per share of common stock. The conversion rate, and thus the conversion price, are subject to adjustment under certain circumstances.
Coupon interest on the 2024 Notes is recognized using the accrual method of accounting. Discount and deferred issuance costs are carried on our consolidated balance sheets as a reduction of the carrying value of the 2024 Notes, and are amortized to interest expense on an effective yield basis through April 30, 2023, the date at which the 2024 Notes can be converted. We assume the debt will be converted at the specified conversion date for purposes of amortizing issuance costs because we believe such conversion will be in the economic interest of the holders. No sinking fund has been established for redemption of the principal.
On January 1, 2022, we adopted ASU 2020-06, Debt – Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging – Contracts in an Entity’s Own Equity (Subtopic 815-40) by recording a reduction in our additional paid-in capital account of $0.7 million and a corresponding increase in the carrying value of our Convertible senior notes of $0.7 million, representing the carrying value of the conversion feature associated with the 2024 Notes.
Notes Payable
During August 2022, our Operating Partnership issued $110.0 million aggregate principal amount of 8.875% senior unsecured notes due September 2027 (the "2027 Notes"). The 2027 Notes have a five-year term and were issued at 99.009% of par value and are fully and unconditionally guaranteed by us and two of our subsidiaries: Great Ajax Operating LLC (the "GP Guarantor") and Great Ajax II Operating Partnership L.P. (the "Subsidiary Guarantor," and together with us and the GP Guarantor, "Guarantors"). Interest on the 2027 Notes is payable semi-annually on March 1 and September 1, with the first payment due and payable on March 1, 2023. The 2027 Notes will mature on September 1, 2027. Net proceeds from the sale of the 2027 Notes totaled approximately $106.1 million, after deducting the discount, commissions, and offering expenses which
52
will be amortized over the term of the unsecured 2027 Notes using the effective interest method.
Fair Value
Fair Value of Financial Instruments — A fair value hierarchy has been established that requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:
•Level 1 — Quoted prices in active markets for identical assets or liabilities.
•Level 2 — Observable inputs other than Level 1 prices, such as quoted prices for similar assets and liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
•Level 3 — Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
The degree of judgment utilized in measuring fair value generally correlates to the level of pricing observability. Assets and liabilities with readily available actively quoted prices or for which fair value can be measured from actively quoted prices generally will have a higher degree of pricing observability and a lesser degree of judgment utilized in measuring fair value. Conversely, assets and liabilities rarely traded or not quoted will generally have little or no pricing observability and a higher degree of judgment utilized in measuring fair value. Pricing observability is impacted by a number of factors, including the type of asset or liability, whether it is new to the market and not yet established, and the characteristics specific to the transaction.
Recent Accounting Pronouncements
Refer to the notes to our consolidated financial statements for a description of relevant recent accounting pronouncements.
Results of Operations
Key items for the year ended December 31, 2022 include:
•Interest income of $82.6 million; net interest income of $39.0 million
•Net loss attributable to common stockholders of $(28.7) million
•Earnings per share ("EPS") per basic common share of $(1.24)
•Operating income of $17.7 million
•Operating income per basic common share of $0.77
•Taxable income of $1.24 per share attributable to common stockholders after payment of dividends on our preferred stock
•Book value per common share of $13.00 at December 31, 2022
•Repurchased and retired $91.0 million face amount of our preferred stock and associated warrants
•Repurchased 475,355 shares of common stock at an average purchase price of $9.77 per share
•Issued $110.0 million aggregate principal amount of 8.875% senior unsecured notes due 2027
•Formed one joint venture that acquired $293.6 million in UPB of mortgage loans with collateral values of $653.1 million and retained $44.6 million of varying classes of related securities issued by the joint venture
•Refinanced four joint ventures into two new joint ventures with $436.3 million in UPB of mortgage loans with collateral values of $1.1 billion and retained $86.0 million of varying classes of related agency rated securities to end the year with $391.6 million of investments in debt securities and beneficial interests
•Collected total cash of $261.2 million from loan payments, sales of REO and collections from investments in debt securities and beneficial interests
•Invested an additional $6.1 million in Gaea to increase our total investment to $25.5 million, or 22.0%
•Held $47.8 million of cash and cash equivalents at December 31, 2022; average daily cash balance was $60.9 million
•As of December 31, 2022, approximately 79.6% of portfolio based on acquisition UPB made at least 12 out of the last 12 payments
We generated a consolidated net loss attributable to common stockholders under GAAP for the year ended December 31, 2022 of $(28.7) million or $(1.24) per common share after preferred dividends, and Operating income of $17.7 million or $0.77 per common share. Operating income is a non-GAAP financial measure which adjusts GAAP earnings by removing gains and losses as well as certain other non-core income and expenses and preferred dividends. We consider
53
Operating income a useful measure for comparing the results of our ongoing operations over multiple quarters. Comparatively, our GAAP consolidated net income attributable to common stockholders for the years ended December 31, 2021 and 2020 was $34.1 million and $22.8 million, or $1.48 and $1.00 per common share, respectively. Operating income during the years ended December 31, 2021 and 2020 was $34.1 million and $27.8 million, or $1.48 and $1.22 per common share, respectively.
During the year ended December 31, 2022, we repurchased and retired 1,882,451 shares of our series A preferred stock, 1,757,010 shares of our series B preferred stock and 4,549,328 warrants for our common stock in a series of repurchases transactions. The series A and series B preferred stock was repurchased for an aggregate of $88.7 million at an average price of $24.37 per share, representing a discount of approximately 2.5% to the face value of $25.00 per share. The warrants were repurchased for an aggregate of $35.0 million which is equal to the expected future put value obligation of $20.00 per warrant. The repurchase of the preferred stock caused the recognition of $8.2 million of GAAP preferred stock discount, and the repurchase of the warrants accelerated future GAAP accretion expense on the warrant's put option of $12.3 million. The repurchase of the preferred stock is expected to save us approximately $5.6 million annually in preferred dividends while the repurchase of the warrants will reduce future put option accretion expense by $10.8 million annually.
At December 31, 2022, our book value decreased to $13.00 per common share from $15.92 at December 31, 2021, driven by the effect of mark to market adjustments of $26.7 million on our investments in debt securities, dividends on our common stock of $24.5 million and the year-to-date net loss attributable to common stockholders of $28.7 million, partially offset by the repurchase of 475,355 shares of our common stock during the second quarter at an average price of $9.77 per share and the removal of our convertible senior notes from the calculation due to their antidilutive effect on our earnings per share.
During the three months ended March 31, 2022, we invested an additional $6.1 million in Gaea to increase our total investment to $25.5 million, or 22.2% of total shares outstanding. In addition to common stock, we received 371,103 warrants to purchase additional shares at $16.41 per share for a two year period following the date that the common stock commences trading on a trading market. At December 31, 2022, we owned approximately 22.0% of Gaea.
54
Table 1: Results of Operations
| For the year ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2022 | 2021 | 2020 | |||||||
| INCOME | ||||||||||
| Interest income | $ | 82,582 | $ | 93,383 | $ | 98,336 | ||||
| Interest expense | (43,632) | (36,742) | (48,692) | |||||||
| Net interest income | 38,950 | 56,641 | 49,644 | |||||||
| Net decrease in the net present value of expected credit losses(1) | 8,026 | 18,223 | 12,555 | |||||||
| Net interest income after the impact of changes in the net present value of expected credit losses | 46,976 | 74,864 | 62,199 | |||||||
| (Loss)/income from investment in affiliates, net | (1,218) | 699 | (155) | |||||||
| Loss on joint venture refinancing on beneficial interests | (6,115) | — | — | |||||||
| Other (loss)/income | (4,007) | 2,385 | 1,567 | |||||||
| Total revenue, net | 35,636 | 77,948 | 63,611 | |||||||
| EXPENSE | ||||||||||
| Related party expense – loan servicing fees | 7,960 | 7,433 | 7,678 | |||||||
| Related party expense – management fee | 8,326 | 9,116 | 8,456 | |||||||
| Professional fees | 2,052 | 2,940 | 2,834 | |||||||
| Fair value adjustment on put option liability | 11,143 | 9,462 | 4,733 | |||||||
| Other expense | 5,912 | 5,490 | 5,680 | |||||||
| Total expense | 35,393 | 34,441 | 29,381 | |||||||
| Acceleration of put option settlement | 12,344 | — | — | |||||||
| Loss on debt extinguishment | — | 1,439 | 661 | |||||||
| (Loss)/income before provision for income taxes | (12,101) | 42,068 | 33,569 | |||||||
| Provision for income taxes (benefit) | 2,835 | 293 | (39) | |||||||
| Consolidated net (loss)/income | (14,936) | 41,775 | 33,608 | |||||||
| Less: consolidated net (loss)/income attributable to the non-controlling interest | 75 | (80) | 5,112 | |||||||
| Consolidated net (loss)/income attributable to the Company | (15,011) | 41,855 | 28,496 | |||||||
| Less: dividends on preferred stock | 5,474 | 7,798 | 5,740 | |||||||
| Less: discount on retirement of preferred stock | 8,194 | — | — | |||||||
| Consolidated net (loss)/income attributable to common stockholders | $ | (28,679) | $ | 34,057 | $ | 22,756 | ||||
| Basic (loss)/earnings per common share | $ | (1.24) | $ | 1.48 | $ | 1.00 | ||||
| Diluted (loss)/earnings per common share | $ | (1.24) | $ | 1.41 | $ | 1.00 |
(1)Net decrease in the net present value of expected credit losses represents the net decrease to the allowance resulting from changes in actual and expected cash flows during the years ended December 31, 2022, 2021 and 2020. It represents the net increase of the present value of the expected cash flows in excess of contractual cash flows offset by any incremental provision expense on the Mortgage loan pools and Beneficial interests. The decrease is calculated at the pool level for Mortgage loans and at the security level for Beneficial interests. To the extent a pool or Beneficial interest has an associated allowance, the decrease in expected credit losses is recorded in the period in which the change occurs, otherwise it is recognized prospectively as an increase in yield.
55
| For the year ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2022 | 2021 | 2020 | |||||||
| Reconciliation of consolidated net (loss)/income attributable to common stockholders to consolidated operating income | ||||||||||
| Consolidated net (loss)/income attributable to common stockholders | $ | (28,679) | $ | 34,057 | $ | 22,756 | ||||
| Dividends on preferred stock | (5,474) | (7,798) | (5,740) | |||||||
| Discount on retirement of preferred stock | (8,194) | — | — | |||||||
| Consolidated net (loss)/income attributable to the Company | (15,011) | 41,855 | 28,496 | |||||||
| Provision for income taxes (benefit) | (2,835) | (293) | 39 | |||||||
| Consolidated net (income)/loss attributable to the non-controlling interest | (75) | 80 | (5,112) | |||||||
| (Loss)/income before provision for income taxes | (12,101) | 42,068 | 33,569 | |||||||
| Loss on joint venture refinancing on beneficial interests | (6,115) | — | — | |||||||
| Realized (loss)/gain on sale of securities | (4,775) | 201 | 145 | |||||||
| Net decrease in the net present value of expected credit losses(1) | 8,026 | 18,223 | 12,555 | |||||||
| Fair value adjustment on put option liability | (11,143) | (9,462) | (4,733) | |||||||
| Acceleration of put option settlement | (12,344) | — | — | |||||||
| Other adjustments | (3,489) | (1,033) | (2,175) | |||||||
| Consolidated operating income | $ | 17,739 | $ | 34,139 | $ | 27,777 | ||||
| Basic operating income per common share | $ | 0.77 | $ | 1.48 | $ | 1.22 | ||||
| Diluted operating income per common share | $ | 0.77 | $ | 1.42 | $ | 1.22 |
(1)Net decrease in the net present value of expected credit losses represents the net decrease to the allowance resulting from changes in actual and expected cash flows during the years ended December 31, 2022, 2021 and 2020. It represents the net increase of the present value of the expected cash flows in excess of contractual cash flows offset by any incremental provision expense on the Mortgage loan pools and Beneficial interests. The decrease is calculated at the pool level for Mortgage loans and at the security level for Beneficial interests. To the extent a pool or Beneficial interest has an associated allowance, the decrease in expected credit losses is recorded in the period in which the change occurs, otherwise it is recognized prospectively as an increase in yield.
Interest Income
Our primary source of income is accretion earned on our mortgage loan portfolio offset by the interest expense incurred to fund and hold portfolio acquisitions. Our gross interest income excluding the impact of credit losses decreased to $82.6 million for the year ended December 31, 2022 from $93.4 million for the year ended 2021 and $98.3 million for the year ended 2020 primarily due to lower yields on our mortgage loan portfolio and beneficial interests.
Interest expense for the year ended December 31, 2022 increased to $43.6 million from $36.7 million for the year ended 2021 due to increases in the effective interest rate on our borrowings on repurchase lines of credit. Comparatively, interest expense for the year ended December 31, 2021 decreased from $48.7 million for the year ended 2020 due to decreases in the average interest rates applicable to our borrowings.
Net interest income after recording the impact of the net present value of decreases in expected credit losses decreased to $47.0 million for the year ended December 31, 2022 from $74.9 million for the year ended 2021 and increased from $62.2 million for the year ended 2020 primarily as a result of a net $8.0 million impact of the net decrease in the net present value of expected credit losses for the year ended December 31, 2022 compared to a $18.2 million decrease for the year ended 2021 and $12.6 million decrease for the year ended 2020. Of the $8.0 million for the year ended December 31, 2022, $8.1 million relates to the net decrease in the net present value of expected credit losses on our mortgage loan portfolio and $0.1 million relates to the net increase in the net present value of expected credit losses on our investments in beneficial interests. Comparatively, of the $18.2 million for the year ended December 31, 2021, $13.7 million relates to our mortgage loan portfolio and $4.6 million to our investments in beneficial interests. Of the $12.6 million for the year ended December 31, 2020, $9.4 million relates to our mortgage loan portfolio and $3.2 million to our investments in beneficial interests.
During the year ended December 31, 2022, we collected $261.2 million in cash payments and proceeds on our mortgage loans, securities and REO held-for-sale compared to $318.5 million and $240.3 million for the years ended December 31, 2021 and 2020, respectively.
56
The interest income detail for the years ended December 31, 2022, 2021 and 2020 is included in the table below ($ in thousands):
Table 2: Interest Income Detail
| For the year ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||
| Accretable yield recognized on RPL, NPL and SBC loans | $ | 59,971 | $ | 66,459 | $ | 76,769 | ||||
| Accretable yield recognized on beneficial interests | 10,785 | 15,540 | 11,091 | |||||||
| Interest income on debt securities | 10,558 | 10,963 | 9,852 | |||||||
| Bank interest income | 703 | 261 | 346 | |||||||
| Other interest income | 565 | 160 | 278 | |||||||
| Interest income | $ | 82,582 | $ | 93,383 | $ | 98,336 | ||||
| Net decrease in the present value of expected credit losses(1) | 8,026 | 18,223 | 12,555 | |||||||
| Interest income after the impact of changes in the net present value of expected credit losses | $ | 90,608 | $ | 111,606 | $ | 110,891 |
(1)Net decrease in the net present value of expected credit losses represents the net decrease to the allowance resulting from changes in actual and expected cash flows during the years ended December 31, 2022, 2021 and 2020. It represents the net increase of the present value of the expected cash flows in excess of contractual cash flows offset by any incremental provision expense on the Mortgage loan pools and Beneficial interests. The decrease is calculated at the pool level for Mortgage loans and at the security level for Beneficial interests. To the extent a pool or Beneficial interest has an associated allowance, the decrease in expected credit losses is recorded in the period in which the change occurs, otherwise it is recognized prospectively as an increase in yield.
The average carrying balance of our mortgage loan portfolio increased for the year ended December 31, 2022 versus the prior year of 2021 primarily due to loan acquisitions in the fourth quarter of 2021. The average carrying balances of our debt securities and beneficial interests increased for the year ended December 31, 2022 versus the prior year of 2021 due to acquisitions outpacing paydowns and sales. The average carrying balance of our debt outstanding decreased for the year ended December 31, 2022 versus the prior year of 2021 as paydowns and sales outpaced acquisitions. The average carrying balances for our portfolio are included in the table below ($ in thousands):
Table 3: Average Balances
| For the year ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||
| Average mortgage loan portfolio | $ | 1,033,907 | $ | 1,028,528 | ||
| Average carrying value of debt securities | $ | 327,387 | $ | 325,543 | ||
| Average carrying value of beneficial interests | $ | 133,121 | $ | 118,303 | ||
| Total average asset backed debt | $ | 1,016,804 | $ | 1,053,572 |
Loss/Income from Equity Method Investments
We recorded a loss from our investments in affiliates of $1.2 million for the year ended December 31, 2022, income of $0.7 million for the year ended 2021 and loss of $0.2 million for the year ended 2020. The change year over year is partially due to the flow-through impact of the mark to market adjustment on shares of our stock held by our Manager and our Servicer. We account for our investments in our Manager and our Servicer using the equity method of accounting.
During the three months ended March 31, 2022, we invested an additional $6.1 million in Gaea to increase our total investment to $25.5 million, or 22.2% of total shares outstanding. In addition to common stock, we received 371,103 warrants to purchase additional shares at $16.41 per share for a two year period following the date that the common stock commences trading on a trading market. At December 31, 2022, we owned approximately 22.0% of Gaea.
Loss on Joint Venture Refinancing on Beneficial Interests
The was a $6.1 million loss on joint venture refinancing on beneficial interests driven by $4.0 million other than temporary impairment on the partial redemption of our beneficial interests in Ajax Mortgage Loan Trusts 2018-D and 2018-G ("2018-D and -G") during the first quarter of 2022, which became a realized loss when the transaction closed in April 2022. The 2018-D and -G trusts were re-securitized in the second quarter of 2022 and the underlying mortgage loans were used to form
57
Ajax Mortgage Loan Trust 2022-A ("2022-A"). We also had a $2.1 million loss on the partial redemption of our beneficial interests in Ajax Mortgage Loan Trust 2019-A and 2019-B ("2019-A and -B") during the second quarter of 2022. The 2019-A and -B trusts were also re-securitized in the second quarter of 2022 and the underlying mortgage loans were used to form Ajax Mortgage Loan Trust 2022-B ("2022-B"). Although we continue to own approximately the same interest in the underlying mortgage loans and related cash flows, we account for our beneficial interests as legal securities and recorded a loss on the transaction as a result. The beneficial interests were exchanged for a combination of the beneficial interest in 2022-A and -B, respectively, and cash received from the sale of the underlying loans to 2022-A and -B, respectively.
Other Loss/Income
Other loss/income decreased for the year ended December 31, 2022 by $6.4 million from 2021. The decrease in Other income was driven by a $4.8 million loss on the disposition of debt securities, primarily driven by the sale of securities in Ajax Mortgage Loan Trust 2021-F and lower of cost or market adjustment on our mortgage loan portfolio of $1.8 million due to extension of a portion of our loan portfolio as previously delinquent borrowers have become more consistent payers. This was partially offset by an increase in the first quarter in late fee income. Other income increased for the year ended December 31, 2021 by $0.8 million from 2020, primarily due to increases in late fee income and a gain on sale of mortgage loans in 2021 versus a loss in 2020. A breakdown of Other income is provided in the table below ($ in thousands):
Table 4: Other (Loss)/Income
| For the year ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021(1) | 2020(1) | |||||||||
| Late fee income | $ | 1,789 | $ | 1,046 | $ | 700 | |||||
| Net gain on sale of property held-for-sale | 898 | 893 | 1,011 | ||||||||
| Other (loss)/gain | (1,919) | 245 | (289) | ||||||||
| (Loss)/gain on sale of securities | (4,775) | 201 | 145 | ||||||||
| Total Other (loss)/income | $ | (4,007) | $ | 2,385 | $ | 1,567 |
(1)Includes a reclass of Gain/(loss) on sale of mortgage loans, HAMP fees and Rental income to Other (loss)/gain.
Expenses
Total expenses for the year ended December 31, 2022 increased from the year ended 2021 as a result of our put option expense on our outstanding common stock warrants and an increase in loan servicing fees as NPLs increased as a percentage of the total portfolio. These were partially offset by lower management fees in 2022 due to a reduction in stockholders' equity. Similarly, total expenses for the year ended 2021 increased from 2020 as a result of our put option expense on our outstanding common stock warrants. This was partially offset by lower loan servicing fees as a result of the lower average carrying balance of our mortgage loan portfolio due to increased investments in our joint ventures. A breakdown of our expenses is provided in the table below ($ in thousands):
Table 5: Expenses
| For the year ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021(1) | 2020(1) | ||||||||
| Fair value adjustment on put option liability | $ | 11,143 | $ | 9,462 | $ | 4,733 | ||||
| Related party expense – management fee | 8,326 | 9,116 | 8,456 | |||||||
| Related party expense – loan servicing fees | 7,960 | 7,433 | 7,678 | |||||||
| Other expense | 5,912 | 5,490 | 5,680 | |||||||
| Professional fees | 2,052 | 2,940 | 2,834 | |||||||
| Total expense | $ | 35,393 | $ | 34,441 | $ | 29,381 |
(1)Previously presented to include Real estate operating expense as its own line item, which has now been reclassed to Other expense.
Other Expense
Other expense for the year ended December 31, 2022 increased from the year ended 2021 primarily due to an increase in employee and service provider grants and travel, meals and entertainment, partially offset by lower non due diligence lien release. Other expense for the year ended 2021 decreased from 2020 primarily due to real estate operating expense, partially
58
offset by employee and service provider grants and directors' fees and grants. A breakdown of other expense is provided in the table below ($ in thousands):
Table 6: Other Expense
| For the year ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021(1,2) | 2020(1,2) | |||||||||
| Employee and service provider share grants | $ | 1,147 | $ | 900 | $ | 728 | |||||
| Insurance | 941 | 964 | 835 | ||||||||
| Directors' fees and grants | 750 | 746 | 427 | ||||||||
| Borrowing related expenses | 714 | 727 | 802 | ||||||||
| Travel, meals, entertainment | 467 | 193 | 265 | ||||||||
| Other expense | 459 | 677 | 300 | ||||||||
| Software licenses and amortization | 444 | 407 | 302 | ||||||||
| Real estate operating expense | 434 | 328 | 1,482 | ||||||||
| Taxes and regulatory expense | 351 | 368 | 395 | ||||||||
| Internal audit services | 205 | 180 | 144 | ||||||||
| Total Other expense | $ | 5,912 | $ | 5,490 | $ | 5,680 |
(1)Includes a reclass of Real estate operating expense.
(2)Includes a reclass of Loan transaction expense and Lien release non due diligence to Other expense.
Acceleration of Put Option Settlement
During the year ended December 31, 2022, we repurchased and retired 4,549,328 warrants for our common stock in a series of repurchase transactions. The warrants were repurchased for an aggregate of $35.0 million at a price equal to the expected future put value obligation of $20.00 per warrant. The repurchase of the warrants accelerated future accretion expense on the warrant's put option of $12.3 million. The repurchase is expected to reduce future put option expense by $10.8 million annually. There was no repurchase of warrants during the years ended December 31, 2021and 2020.
Loss on Debt Extinguishment
During the year ended December 31, 2022, we had no acceleration of deferred issuance costs from refinancing activities. Comparatively, for years ended December 31, 2021 and 2020, we recorded $1.4 million and $0.7 million, respectively, related to the acceleration of deferred issuance costs for calling and re-securitizing our secured borrowings at a lower cost of funds.
Discount on Retirement of Preferred Stock
During the year ended December 31, 2022, we repurchased and retired 1,882,451 shares of our series A preferred stock and 1,757,010 shares of our series B preferred stock in a series of repurchase transactions. The series A and series B preferred stock was repurchased for an aggregate of $88.7 million at an average price of $24.37 per share, representing a discount of approximately 2.5% to the face value of $25.00 per share. The repurchase of the preferred stock caused the recognition of $8.2 million of preferred stock discount during the year ended December 31, 2022. The repurchase is expected to save us approximately $5.6 million annually in preferred dividends. There was no repurchase of preferred stock during the years ended December 31, 2021 and 2020.
Equity and Net Book Value per Share
Our net book value per common share was $13.00 and $15.92 at December 31, 2022 and 2021, respectively. The decrease in book value was primarily due to the year to date net loss attributable to common stockholders of $28.7 million, the effect of mark to market adjustments of $26.7 million on our investments in debt securities and dividends on our common stock of $24.5 million, partially offset by the repurchase of 475,355 shares of our common stock at an average price of $9.77 per share and the removal of our convertible senior notes from the calculation due to their antidilutive effect on our earnings per share. We believe our calculation is representative of our book value on a per share basis, and our Manager believes book value per share is a valuable metric for evaluating our business. The net book value per share is calculated by taking equity at the balance sheet date (i) less preferred stock and non-controlling interest, (ii) adjusted for any addition for potential conversion of
59
our 2024 Notes, divided by outstanding shares at the balance sheet date adjusted to include (i) unvested restricted stock earned but unissued and (ii) any share equivalents for our 2024 notes or our put option liability as determined by the dilution requirements for our EPS calculation. A breakdown of our book value per share is set forth in the table below ($ in thousands except per share amounts):
Table 7: Book Value per Common Share
| As of December 31, | ||||||
|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||
| Outstanding shares | 23,130,956 | 23,146,775 | ||||
| Adjustments for: | ||||||
| Unvested grants of restricted stock and shares earned but not issued as of the date indicated | 10,580 | 3,470 | ||||
| Conversion of convertible senior notes into shares of common stock(1) | — | 7,228,910 | ||||
| Settlement of put option in shares(2) | — | — | ||||
| Total adjusted shares outstanding | 23,141,536 | 30,379,155 | ||||
| Equity at period end | $ | 337,465 | $ | 500,473 | ||
| Net increase in equity from expected conversion of convertible senior notes(1) | — | 101,511 | ||||
| Adjustment for equity due to preferred shares | (34,554) | (115,144) | ||||
| Net adjustment for equity due to non-controlling interests | (2,137) | (3,178) | ||||
| Adjusted equity | $ | 300,774 | $ | 483,662 | ||
| Book value per share | $ | 13.00 | $ | 15.92 |
(1)The conversion of convertible senior notes was removed as of December 31, 2022 due to it having an anti-dilutive effect on our earnings per share calculation.
(2)The settlement of the put option in shares is not included in the book value calculation as of December 31, 2022 or 2021 as it has an anti-dilutive effect on our earnings per share calculation.
Mortgage Loan Portfolio
For the years ended December 31, 2022 and 2021, we purchased $10.1 million and $185.7 million of RPLs with UPB of $11.2 million and $191.3 million, respectively, at 44.7% and 54.8% of property value, respectively, and 89.7% and 97.1% of UPB, respectively, including loans acquired from Ajax Mortgage Loan Trust 2019-C ("2019-C") in December 2021, wherein we acquired the outstanding equity certificate of 2019-C, resulting in recognition of the underlying loans on our consolidated balance sheet. For the years ended December 31, 2022 and 2021 we purchased $1.3 million and $91.5 million of NPLs with UPB of $1.5 million and $94.8 million, respectively, at 54.0% and 63.6% of the underlying property value, respectively, and 87.5% and 96.6% of UPB, respectively. For the year ended December 31, 2022, we purchased no SBC loans, however, during the year ended 2021, we purchased $9.0 million of SBC loans with UPB of $8.9 million at 40.5% of the underlying property value and 101.4% of UPB. We ended the period with $1.0 billion for both our mortgage loans and aggregate UPB as of December 31, 2022 and $1.1 billion of mortgage loans with an aggregate UPB of $1.2 billion as of 2021.
60
The following table shows loan portfolio acquisitions for the years ended December 31, 2022 and 2021 ($ in thousands):
Table 8: Loan Portfolio Acquisitions
| For the year ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2022 | 2021(1) | ||||||
| RPLs | |||||||
| Count | 45 | 1,006 | |||||
| UPB | $ | 11,233 | $ | 191,250 | |||
| Purchase price | $ | 10,081 | $ | 185,654 | |||
| Purchase price % of UPB | 89.7 | % | 97.1 | % | |||
| NPLs | |||||||
| Count | 8 | 387 | |||||
| UPB | $ | 1,524 | $ | 94,781 | |||
| Purchase price | $ | 1,333 | $ | 91,521 | |||
| Purchase price % of UPB | 87.5 | % | 96.6 | % | |||
| SBC loans | |||||||
| Count | — | 16 | |||||
| UPB | $ | — | $ | 8,917 | |||
| Purchase price | $ | — | $ | 9,044 | |||
| Purchase price % of UPB | — | % | 101.4 | % |
(1)During the fourth quarter of 2021 we acquired the remaining trust certificates of our non-consolidated joint venture, 2019-C resulting in the addition of 772 loans to our loan portfolio. Our 34.0% investment was previously reflected in our investment in debt securities and beneficial interests.
During the year ended December 31, 2022, 667 mortgage loans, representing 12.5% of our ending UPB, were liquidated. Comparatively, during the year ended 2021, 1,502 mortgage loans, representing 25.4% of our ending UPB, were liquidated. Our loan portfolio activity for the years ended December 31, 2022 and 2021 are presented below ($ in thousands):
Table 9: Loan Portfolio Activity
| For the year ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||||||||||
| Mortgage loans held-for-investment, net | Mortgage loans held-for-sale, net | Mortgage loans held-for-investment, net | Mortgage loans held-for-sale, net | ||||||||||||
| Beginning carrying value | $ | 1,080,434 | $ | 29,572 | $ | 1,119,372 | $ | — | |||||||
| Mortgage loans acquired | 11,414 | — | 286,219 | — | |||||||||||
| Draws on SBC loans | — | — | 20,689 | — | |||||||||||
| Accretion recognized | 59,971 | — | 65,953 | 460 | |||||||||||
| Payments received on loans, net | (193,951) | — | (264,713) | (1,851) | |||||||||||
| Net reclassifications from/(to) mortgage loans held-for-sale, net | 29,572 | (29,572) | (159,733) | 159,733 | |||||||||||
| Reclassifications to REO | (4,699) | — | (3,511) | — | |||||||||||
| Sale of mortgage loans | — | — | — | (128,770) | |||||||||||
| Decrease in net present value of expected credit losses on mortgage loans and lower of cost or market adjustment | 6,275 | — | 13,668 | — | |||||||||||
| Other | 68 | — | 2,490 | — | |||||||||||
| Ending carrying value | $ | 989,084 | $ | — | $ | 1,080,434 | $ | 29,572 |
61
Table 10: Portfolio Composition
As of December 31, 2022 and 2021, our portfolios consisted of the following ($ in thousands):
| December 31, 2022 | December 31, 2021 | ||||||
|---|---|---|---|---|---|---|---|
| No. of Loans | 5,331 | No. of Loans | 5,941 | ||||
| Total UPB(1) | $ | 1,027,511 | Total UPB(1) | $ | 1,165,841 | ||
| Interest-Bearing Balance | $ | 939,115 | Interest-Bearing Balance | $ | 1,069,407 | ||
| Deferred Balance(2) | $ | 88,396 | Deferred Balance(2) | $ | 96,434 | ||
| Market Value of Collateral(3) | $ | 2,186,776 | Market Value of Collateral(3) | $ | 2,193,143 | ||
| Original Purchase Price/Total UPB | 81.7 | % | Original Purchase Price/Total UPB | 82.0 | % | ||
| Original Purchase Price/Market Value of Collateral | 42.2 | % | Original Purchase Price/Market Value of Collateral | 47.1 | % | ||
| Weighted Average Coupon | 4.38 | % | Weighted Average Coupon | 4.33 | % | ||
| Weighted Average LTV(4) | 56.4 | % | Weighted Average LTV(4) | 63.7 | % | ||
| Weighted Average Remaining Term (months) | 293 | Weighted Average Remaining Term (months) | 295 | ||||
| No. of first liens | 5,282 | No. of first liens | 5,883 | ||||
| No. of second liens | 49 | No. of second liens | 58 | ||||
| RPLs | 88.3 | % | RPLs | 87.5 | % | ||
| NPLs | 10.6 | % | NPLs | 10.8 | % | ||
| SBC loans | 1.1 | % | SBC loans | 1.7 | % | ||
| No. of REO properties held-for-sale | 39 | No. of REO properties held-for-sale | 31 | ||||
| Market Value of other REO(5) | $ | 7,437 | Market Value of other REO(5) | $ | 6,611 | ||
| Carrying value of debt securities and beneficial interests in trusts | $ | 417,262 | Carrying value of debt securities and beneficial interests in trusts | $ | 494,361 | ||
| Loans with 12 for 12 payments as an approximate percentage of UPB(6) | 79.6 | % | Loans with 12 for 12 payments as an approximate percentage of UPB(6) | 72.3 | % | ||
| Loans with 24 for 24 payments as an approximate percentage of UPB(7) | 69.8 | % | Loans with 24 for 24 payments as an approximate percentage of UPB(7) | 63.9 | % |
(1)At December 31, 2022 and 2021, our loan portfolio consists of fixed rate (61.2% of UPB), ARM (6.8% of UPB) and Hybrid ARM (32.0% of UPB); and fixed rate (60.6% of UPB), ARM (7.5% of UPB) and Hybrid ARM (31.9% of UPB), respectively.
(2)Amounts that have been deferred in connection with a loan modification on which interest does not accrue. These amounts generally become payable at the time of maturity.
(3)As of the reporting date.
(4)UPB as of December 31, 2022 and 2021, divided by market value of collateral and weighted by the UPB of the loan.
(5)Market value of REO is based on net realizable value. Fair market value is determined based on appraisals, BPOs, or other market indicators of fair value including list price or contract price.
(6)Loans that have made at least 12 of the last 12 payments, or for which the full dollar amount to cover at least 12 payments has been made in the last 12 months.
(7)Loans that have made at least 24 of the last 24 payments, or for which the full dollar amount to cover at least 24 payments has been made in the last 24 months.
62
Table 11: Portfolio Characteristics
The following tables present certain characteristics about our mortgage loans by year of origination as of December 31, 2022 and 2021 ($ in thousands):
Portfolio at December 31, 2022
| Years of Origination | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Mortgages held-for-investment, net | After 2008 | 2006 – 2008 | 2005 and prior | |||||||
| Number of loans | 596 | 2,998 | 1,737 | |||||||
| UPB | $ | 129,867 | $ | 661,477 | $ | 236,167 | ||||
| Percent of mortgage loan portfolio by year of origination | 12.6 | % | 64.4 | % | 23.0 | % | ||||
| Loan Attributes: | ||||||||||
| Weighted average loan age (months) | 119.3 | 190.9 | 230.3 | |||||||
| Weighted average loan-to-value | 55.2 | % | 59.5 | % | 48.6 | % | ||||
| Delinquency Performance: | ||||||||||
| Current | 58.4 | % | 59.9 | % | 58.7 | % | ||||
| 30 days delinquent | 7.6 | % | 10.2 | % | 9.1 | % | ||||
| 60 days delinquent | 0.1 | % | 0.1 | % | 0.5 | % | ||||
| 90+ days delinquent | 27.3 | % | 24.2 | % | 26.6 | % | ||||
| Foreclosure | 6.6 | % | 5.6 | % | 5.1 | % |
Portfolio at December 31, 2021
| Years of Origination | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Mortgages held-for-investment, net | After 2008 | 2006 – 2008 | 2005 and prior | |||||||
| Number of loans | 638 | 3,258 | 1,868 | |||||||
| UPB | $ | 144,418 | $ | 727,856 | $ | 261,101 | ||||
| Percent of mortgage loan portfolio by year of origination | 12.7 | % | 64.2 | % | 23.1 | % | ||||
| Loan Attributes: | ||||||||||
| Weighted average loan age (months) | 105.0 | 178.8 | 217.9 | |||||||
| Weighted average loan-to-value | 60.6 | % | 67.1 | % | 54.2 | % | ||||
| Delinquency Performance: | ||||||||||
| Current | 55.4 | % | 55.3 | % | 52.6 | % | ||||
| 30 days delinquent | 7.4 | % | 9.6 | % | 9.2 | % | ||||
| 60 days delinquent | 4.5 | % | 5.1 | % | 7.0 | % | ||||
| 90+ days delinquent | 27.2 | % | 23.7 | % | 27.1 | % | ||||
| Foreclosure | 5.5 | % | 6.3 | % | 4.1 | % |
63
| Years of Origination | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Mortgages held-for-sale, net | After 2008 | 2006 – 2008 | 2005 and prior | |||||||
| Number of loans | 25 | 82 | 70 | |||||||
| UPB | $ | 4,791 | $ | 17,464 | $ | 10,211 | ||||
| Percent of mortgage loan portfolio by year of origination | 14.8 | % | 53.8 | % | 31.4 | % | ||||
| Loan Attributes: | ||||||||||
| Weighted average loan age (months) | 125.5 | 178.3 | 217.2 | |||||||
| Weighted average loan-to-value | 64.2 | % | 83.6 | % | 74.5 | % | ||||
| Delinquency Performance: | ||||||||||
| Current | 45.0 | % | 44.0 | % | 48.8 | % | ||||
| 30 days delinquent | 5.5 | % | 15.7 | % | 12.0 | % | ||||
| 60 days delinquent | 3.6 | % | 8.4 | % | 9.4 | % | ||||
| 90+ days delinquent | 45.9 | % | 24.0 | % | 23.2 | % | ||||
| Foreclosure | — | % | 7.9 | % | 6.6 | % |
Table 12: Loans by State
The following table identifies our mortgage loans by state, number of loans, loan value, collateral value and percentages thereof at December 31, 2022 and 2021 ($ in thousands):
| December 31, 2022 | December 31, 2021 | |||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| State | Count | UPB | % UPB | CollateralValue(1) | % of Collateral Value | State | Count | UPB | % UPB | CollateralValue(1) | % of Collateral Value | |||||||||||||||||||||||||
| CA | 704 | $ | 226,963 | 22.1 | % | $ | 525,595 | 24.0 | % | CA | 774 | $ | 254,732 | 21.8 | % | $ | 542,547 | 24.7 | % | |||||||||||||||||
| FL | 862 | 174,303 | 17.0 | % | 376,233 | 17.2 | % | FL | 998 | 197,755 | 17.0 | % | 350,213 | 16.0 | % | |||||||||||||||||||||
| NY | 354 | 107,425 | 10.5 | % | 216,384 | 9.9 | % | NY | 370 | 115,297 | 10.0 | % | 209,610 | 9.6 | % | |||||||||||||||||||||
| NJ | 285 | 64,085 | 6.2 | % | 111,284 | 5.1 | % | NJ | 311 | 72,179 | 6.3 | % | 109,171 | 5.0 | % | |||||||||||||||||||||
| MD | 212 | 50,034 | 4.9 | % | 84,185 | 3.8 | % | MD | 240 | 57,412 | 4.9 | % | 88,757 | 4.0 | % | |||||||||||||||||||||
| VA | 176 | 37,361 | 3.6 | % | 67,647 | 3.1 | % | VA | 186 | 39,780 | 3.4 | % | 66,701 | 3.0 | % | |||||||||||||||||||||
| TX | 337 | 33,903 | 3.3 | % | 90,805 | 4.2 | % | TX | 372 | 37,838 | 3.2 | % | 88,631 | 4.0 | % | |||||||||||||||||||||
| GA | 283 | 33,157 | 3.2 | % | 80,103 | 3.7 | % | IL | 218 | 37,505 | 3.2 | % | 54,622 | 2.5 | % | |||||||||||||||||||||
| IL | 194 | 32,297 | 3.1 | % | 50,732 | 2.3 | % | GA | 301 | 36,733 | 3.2 | % | 73,635 | 3.4 | % | |||||||||||||||||||||
| MA | 148 | 30,086 | 2.9 | % | 67,160 | 3.1 | % | MA | 163 | 34,322 | 2.9 | % | 68,812 | 3.1 | % | |||||||||||||||||||||
| NC | 199 | 24,800 | 2.4 | % | 57,711 | 2.6 | % | NC | 227 | 32,371 | 2.8 | % | 67,322 | 3.1 | % | |||||||||||||||||||||
| AZ | 105 | 19,393 | 1.9 | % | 44,743 | 2.0 | % | AZ | 119 | 23,270 | 2.0 | % | 47,579 | 2.2 | % | |||||||||||||||||||||
| PA | 175 | 18,617 | 1.8 | % | 34,307 | 1.6 | % | PA | 193 | 21,302 | 1.8 | % | 35,222 | 1.6 | % | |||||||||||||||||||||
| WA | 81 | 18,464 | 1.8 | % | 47,159 | 2.2 | % | WA | 91 | 20,578 | 1.8 | % | 46,555 | 2.1 | % | |||||||||||||||||||||
| NV | 70 | 13,094 | 1.3 | % | 30,572 | 1.4 | % | SC | 127 | 14,381 | 1.2 | % | 25,379 | 1.2 | % | |||||||||||||||||||||
| SC | 113 | 12,194 | 1.2 | % | 25,940 | 1.2 | % | NV | 75 | 13,992 | 1.2 | % | 29,298 | 1.3 | % | |||||||||||||||||||||
| CT | 67 | 11,187 | 1.1 | % | 20,317 | 0.9 | % | CT | 75 | 12,980 | 1.1 | % | 20,634 | 0.9 | % | |||||||||||||||||||||
| OH | 95 | 9,977 | 1.0 | % | 18,253 | 0.8 | % | OR | 63 | 12,275 | 1.1 | % | 26,938 | 1.2 | % | |||||||||||||||||||||
| TN | 89 | 8,625 | 0.8 | % | 21,987 | 1.0 | % | OH | 106 | 12,109 | 1.0 | % | 19,242 | 0.9 | % | |||||||||||||||||||||
| OR | 53 | 8,466 | 0.8 | % | 22,066 | 1.0 | % | TN | 108 | 10,884 | 0.9 | % | 23,233 | 1.0 | % | |||||||||||||||||||||
| IN | 86 | 7,901 | 0.8 | % | 16,094 | 0.7 | % | IN | 99 | 9,414 | 0.8 | % | 16,833 | 0.8 | % | |||||||||||||||||||||
| MI | 68 | 7,846 | 0.8 | % | 16,703 | 0.8 | % | MI | 80 | 9,331 | 0.8 | % | 18,099 | 0.8 | % | |||||||||||||||||||||
| CO | 39 | 6,956 | 0.7 | % | 21,269 | 1.0 | % | CO | 43 | 8,127 | 0.7 | % | 21,188 | 1.0 | % | |||||||||||||||||||||
| LA | 65 | 6,285 | 0.6 | % | 11,702 | 0.5 | % | MO | 61 | 6,957 | 0.6 | % | 11,624 | 0.5 | % | |||||||||||||||||||||
| UT | 36 | 5,698 | 0.6 | % | 17,110 | 0.8 | % | LA | 71 | 6,885 | 0.6 | % | 11,573 | 0.5 | % | |||||||||||||||||||||
| MN | 33 | 5,597 | 0.5 | % | 10,437 | 0.5 | % | UT | 39 | 6,156 | 0.5 | % | 16,978 | 0.8 | % | |||||||||||||||||||||
| MO | 51 | 5,437 | 0.5 | % | 10,426 | 0.5 | % | MN | 35 | 5,881 | 0.5 | % | 10,205 | 0.5 | % | |||||||||||||||||||||
| DE | 28 | 5,052 | 0.5 | % | 8,095 | 0.4 | % | WI | 44 | 5,771 | 0.5 | % | 8,829 | 0.4 | % | |||||||||||||||||||||
| DC | 15 | 4,501 | 0.4 | % | 8,464 | 0.4 | % | AL | 49 | 5,613 | 0.5 | % | 7,872 | 0.4 | % | |||||||||||||||||||||
| WI | 37 | 4,310 | 0.4 | % | 7,831 | 0.4 | % | DE | 30 | 5,416 | 0.5 | % | 7,779 | 0.4 | % |
64
| December 31, 2022 | December 31, 2021 | |||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| State | Count | UPB | % UPB | CollateralValue(1) | % of Collateral Value | State | Count | UPB | % UPB | CollateralValue(1) | % of Collateral Value | |||||||||||||||||||||||||
| AL | 40 | 3,623 | 0.4 | % | 5,748 | 0.3 | % | DC | 16 | 5,039 | 0.4 | % | 9,182 | 0.4 | % | |||||||||||||||||||||
| NM | 23 | 3,590 | 0.3 | % | 6,758 | 0.3 | % | HI | 11 | 3,941 | 0.3 | % | 7,058 | 0.3 | % | |||||||||||||||||||||
| HI | 10 | 3,508 | 0.3 | % | 7,321 | 0.3 | % | NM | 24 | 3,784 | 0.3 | % | 6,143 | 0.3 | % | |||||||||||||||||||||
| KY | 28 | 3,386 | 0.3 | % | 6,175 | 0.3 | % | KY | 29 | 3,504 | 0.3 | % | 5,777 | 0.3 | % | |||||||||||||||||||||
| RI | 13 | 2,926 | 0.3 | % | 5,377 | 0.2 | % | RI | 15 | 3,236 | 0.3 | % | 5,203 | 0.2 | % | |||||||||||||||||||||
| NH | 15 | 2,745 | 0.3 | % | 5,662 | 0.3 | % | NH | 16 | 3,006 | 0.3 | % | 5,450 | 0.2 | % | |||||||||||||||||||||
| MS | 23 | 1,879 | 0.2 | % | 3,398 | 0.2 | % | OK | 22 | 2,104 | 0.2 | % | 3,768 | 0.2 | % | |||||||||||||||||||||
| OK | 19 | 1,761 | 0.2 | % | 3,633 | 0.2 | % | MS | 25 | 2,025 | 0.2 | % | 3,327 | 0.2 | % | |||||||||||||||||||||
| ID | 10 | 1,377 | 0.1 | % | 4,072 | 0.2 | % | KS | 22 | 1,593 | 0.1 | % | 3,713 | 0.2 | % | |||||||||||||||||||||
| KS | 17 | 1,300 | 0.1 | % | 3,306 | 0.2 | % | ID | 11 | 1,569 | 0.1 | % | 3,995 | 0.2 | % | |||||||||||||||||||||
| IA | 13 | 1,035 | 0.1 | % | 1,830 | 0.1 | % | ME | 9 | 1,296 | 0.1 | % | 2,118 | 0.1 | % | |||||||||||||||||||||
| WV | 10 | 989 | 0.1 | % | 1,831 | 0.1 | % | WV | 13 | 1,283 | 0.1 | % | 2,095 | 0.1 | % | |||||||||||||||||||||
| ME | 7 | 944 | 0.1 | % | 1,860 | 0.1 | % | IA | 14 | 1,137 | 0.1 | % | 1,837 | 0.1 | % | |||||||||||||||||||||
| PR | 6 | 865 | 0.1 | % | 948 | — | % | MT | 6 | 1,003 | 0.1 | % | 1,966 | 0.1 | % | |||||||||||||||||||||
| MT | 5 | 861 | 0.1 | % | 1,946 | 0.1 | % | PR | 6 | 884 | 0.1 | % | 929 | — | % | |||||||||||||||||||||
| AR | 14 | 735 | 0.1 | % | 1,593 | — | % | AR | 15 | 863 | 0.1 | % | 1,592 | 0.1 | % | |||||||||||||||||||||
| SD | 5 | 691 | 0.1 | % | 1,726 | — | % | SD | 5 | 713 | 0.1 | % | 1,524 | 0.1 | % | |||||||||||||||||||||
| VT | 3 | 514 | 0.1 | % | 547 | — | % | VT | 3 | 520 | — | % | 493 | — | % | |||||||||||||||||||||
| NE | 5 | 389 | — | % | 997 | — | % | NE | 5 | 408 | — | % | 886 | — | % | |||||||||||||||||||||
| WY | 2 | 238 | — | % | 302 | — | % | ND | 3 | 388 | — | % | 580 | — | % | |||||||||||||||||||||
| ND | 2 | 87 | — | % | 239 | — | % | WY | 2 | 244 | — | % | 257 | — | % | |||||||||||||||||||||
| AK | 1 | 54 | — | % | 193 | — | % | AK | 1 | 55 | — | % | 169 | — | % | |||||||||||||||||||||
| Total | 5,331 | $ | 1,027,511 | 100.0 | % | $ | 2,186,776 | 100.0 | % | Total | 5,941 | $ | 1,165,841 | 100.0 | % | $ | 2,193,143 | 100.0 | % |
(1)As of the reporting date.
Table 13: Debt Securities and Trust Certificate Acquisitions
The following table shows our debt securities and trust certificate acquisitions for the years ended December 31, 2022 and 2021 ($ in thousands):
| For the year ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||
| Class A securities | |||||||
| UPB | $ | 102,252 | $ | 255,451 | |||
| Purchase price(1,2) | $ | 98,227 | $ | 254,210 | |||
| Purchase price % of UPB | 96.1 | % | 99.5 | % | |||
| Class M securities | |||||||
| UPB | $ | 8,120 | $ | 1,943 | |||
| Purchase price(1,2) | $ | 6,533 | $ | 1,943 | |||
| Purchase price % of UPB | 80.5 | % | 100.0 | % | |||
| Class B securities | |||||||
| UPB | $ | 14,951 | $ | 36,993 | |||
| Purchase price(1,2) | $ | 11,600 | $ | 33,663 | |||
| Purchase price % of UPB | 77.6 | % | 91.0 | % | |||
| Trust certificates | |||||||
| Purchase price(1,2) | $ | 14,206 | $ | 53,118 |
(1)The securities were received in exchange for our investments in 2018-D and -G and 2019-A and -B and include cash and non-cash components for the year ended December 31, 2022.
(2)The securities were received in exchange for our investments in Ajax Mortgage Loan Trust 2020-C and Ajax Mortgage Loan Trust 2020-D and include cash and non-cash components for the year ended December 31, 2021.
65
Liquidity and Capital Resources
Source and Uses of Cash
Our primary sources of cash have consisted of proceeds from our securities offerings, our secured borrowings, repurchase agreements, principal and interest payments on our loan portfolio, principal paydowns on securities, and sales of properties held-for-sale. Depending on market conditions, we expect that our primary financing sources will continue to include secured borrowings, repurchase agreements, and securities offerings in addition to transaction or asset specific funding arrangements and credit facilities (including term loans and revolving facilities). We expect that these sources of funds will be sufficient to meet our short-term and long-term liquidity needs. We believe we have access to adequate resources to meet the needs of our existing operations, mandatory capital expenditures, dividend payments, and working capital, to the extent not funded by cash provided by operating activities. However, we expect market events, including inflation and the related Federal Reserve bank actions, may adversely impact our future operating cash flows due to the inability of some of our borrowers to make scheduled payments on time or at all, and through increased interest rates on secured borrowings and repurchase lines of credit. From time to time, we may invest with third parties and acquire interests in loans and other real estate assets through investments in joint ventures using special purpose entities that can result in investments at fair value and investments in beneficial interests, which are included on our consolidated balance sheet.
As of December 31, 2022 and 2021, substantially all of our invested capital was in RPLs, NPLs, SBC loans, debt securities, and beneficial interests. We also held approximately $47.8 million of cash and cash equivalents, a decrease of $36.6 million from our balance of $84.4 million at December 31, 2021, which was a decrease of $22.7 million from our balance of $107.1 million at 2020. Our average daily cash balance during the year ended December 31, 2022 was $60.9 million, a decrease from our average daily cash balance of $99.1 million during the year ended 2021 and a decrease from our average daily cash balance of $110.5 million during the year ended 2020.
Our collections of principal and interest payments on mortgages and securities, and payoffs and proceeds on the sale of our property held-for-sale were $261.2 million, $318.5 million and $240.3 million for the years ended December 31, 2022, 2021 and 2020, respectively.
Annual Operating, Investing and Financing Cash Flows
Our operating cash inflows for the year ended December 31, 2022 were $1.1 million. Our operating cash outflows for the year ended December 31, 2021 and 2020 were $18.2 million and $14.1 million, respectively. Our primary operating cash inflow is cash interest payments on our mortgage loan pools of $46.6 million, $47.6 million and $48.8 million for the years ended December 31, 2022, 2021 and 2020, respectively. Non-cash interest income accretion on our mortgage loans was $13.8 million, $19.5 million and $29.0 million for the years ended December 31, 2022, 2021 and 2020 respectively. Interest income on beneficial interests was $10.8 million, $16.0 million and $11.8 million during the years ended December 31, 2022, 2021 and 2020, respectively. Interest income on debt securities was $10.6 million, $11.0 million and $9.9 million during the years ended December 31, 2022, 2021 and 2020, respectively.
Though the ownership of mortgage loans and other real estate assets is our business, U.S. GAAP requires that operating cash flows do not include the portion of principal payments that are allocable to the discount we recognize on our mortgage loans including proceeds from loans that pay in full or are liquidated in a short sale or third party sale at foreclosure or the proceeds on the sales of our property held-for-sale. These activities are all considered to be investing activities under U.S. GAAP, and the cash flows from these activities are included in the investing section of our consolidated statements of cash flows.
For the year ended December 31, 2022, our investing cash inflows of $223.1 million were driven by proceeds from refinancing and sale of our debt securities and beneficial interests of $147.9 million, principal payments on and payoffs of our mortgage loan portfolio of $147.3 million and principal and interest collections on our securities of $68.2 million, partially offset by the purchase of securities of $129.1 million, acquisitions of our mortgage loans of $11.4 million and the purchase of additional shares of common stock in Gaea of $6.1 million. For the year ended December 31, 2021, our investing cash outflows of $50.2 million were driven primarily by the purchases of debt securities and beneficial interests of $341.8 million and acquisitions of mortgage loans of $286.2 million. This was offset by proceeds from principal payments on and payoffs of our mortgage loan portfolio of $218.8 million, principal payments and interest collections on our securities of $155.2 million, the sale of $90.2 million of debt securities held as investments and the proceeds from the sale of loans from our 2017-D mortgage loan trust of $126.0 million. For the year ended December 31, 2020 our investing cash inflows of $24.2 million were driven primarily by the proceeds from principal payments on and payoffs of our mortgage loan portfolio of $127.5 million, principal
66
and interest collections on our securities of $53.5 million, the sale of $38.9 million of debt securities held as investments and the sale of our mortgage loans to Gaea in the amount of $25.4 million. This was offset by purchases of debt securities and beneficial interests of $144.7 million and acquisitions of mortgage loans of $89.0 million.
Our financing cash flows are driven primarily by funding used to acquire mortgage loan pools and debt securities. We fund our mortgage loan pools primarily through secured borrowings and repurchase agreements and we fund our debt securities primarily through repurchase agreements. For the year ended December 31, 2022, we had net financing cash outflows of $260.8 million primarily driven by repayments of $284.1 million on repurchase transactions and pay downs of existing debt obligations of $111.0 million on secured borrowings, partially offset by additional borrowing through repurchase transactions of $183.9 million. We repurchased $125.0 million of our preferred stock and warrants, net of discount, which was partially funded by issuing $106.1 million of unsecured debt, net of discount and deferred expenses. For the year ended December 31, 2021, we had net financing cash inflows of $45.7 million due to the borrowings through repurchase transactions of $560.6 million and secured debt of $391.0 million, offset by repayments of $435.7 million on repurchase transactions and pay downs of existing debt obligations of $393.0 million on secured debt. We purchased the remaining 37% ownership of the Class B notes and trust certificates of 2018-C for a total of $17.2 million. We had net financing cash inflows for the year ended December 31, 2020 of $32.7 million due to the issuance of our preferred stock and warrants, net of any offering costs for $125.0 million in a series of private placements to institutional accredited investors. Financing cash flows were also impacted by additional borrowings through repurchase transactions of $315.4 million and secured debt of $114.5 million, offset by repayments of $308.3 million on repurchase transactions and pay downs of existing debt obligations of $183.5 million on secured debt. For the years ended December 31, 2022, 2021 and 2020, we paid $31.1 million, $29.2 million and $17.8 million, respectively, in combined dividends and distributions.
Financing Activities — Equity Offerings
On February 28, 2020, our Board of Directors approved a stock repurchase of up to $25.0 million of our common shares. The amount and timing of any repurchases depends on a number of factors, including but not limited to the price and availability of the common shares, trading volume and general circumstances and market conditions. As of December 31, 2022, we held 1,031,609 shares of treasury stock consisting of 144,658 shares received through distributions of our shares previously held by our Manager, 361,912 shares received through our Servicer and 525,039 shares acquired through open market purchases. As of December 31, 2021, we held 147,370 shares of treasury stock consisting of 97,686 shares received through distributions of our shares previously held by our Manager and 49,684 shares acquired through open market purchases.
During the year ended December 31, 2022, we repurchased and retired 1,882,451 shares of our series A preferred stock and 1,757,010 shares of our series B preferred stock in a series of repurchase transactions. The series A and series B preferred stock was repurchased for an aggregate of $88.7 million at an average price of $24.37 per share, representing a discount of approximately 2.5% to the face value of $25.00 per share. The repurchase of the preferred stock caused the recognition of $8.2 million of discount during the year ended December 31, 2022. The repurchase is expected to save us approximately $5.6 million annually in preferred dividends. There were no repurchases of preferred stock during the years ended December 31, 2021 and 2020. Also, during the year ended December 31, 2022, we repurchased and retired 4,549,328 of our outstanding warrants for $35.0 million resulting in the acceleration of $12.3 million of accretion expense, which will result in less accretion expense in future periods.
During the year ended December 31, 2022, we sold 613,337 shares of common stock for proceeds, net of issuance costs of $4.8 million under our At the Market program, which we sell, through our agents, shares of common stock with an aggregate offering price of up to $100.0 million. Comparatively, during the year ended December 31, 2021, we sold 24,951 shares of common stock for proceeds, net of issuance costs of $0.3 million under our At the Market program. During the year ended December 31, 2020, we did not sell any shares of common stock under our At the Market program. In accordance with the terms of the agreements, we may offer and sell shares of our common stock at any time and from time to time through the sales agents. Sales of the shares, if any, will be made by means of ordinary brokers’ transactions on the NYSE or otherwise at market prices prevailing at the time of the sale.
Financing Activities — Secured Borrowings, 2024 Notes and 2027 Notes
Secured Borrowings
From our inception (January 30, 2014) to December 31, 2022, we have completed 18 secured borrowings, not including borrowings we completed for our non-consolidated joint ventures (See "Table 18: Investments in joint ventures"), through securitization trusts pursuant to Rule 144A under the Securities Act, five of which were outstanding at December 31, 2022. The secured borrowings are generally structured as debt financings. The loans included in the secured borrowings remain
67
on our consolidated balance sheet as we are the primary beneficiary of the securitizations trusts, which are VIEs. The securitization VIEs are structured as pass through entities that receive principal and interest on the underlying mortgages and distribute those payments to the holders of the notes. Our exposure to the obligations of the VIEs is generally limited to our investments in the entities. The notes that are issued by the securitization trusts are secured solely by the mortgages held by the applicable trusts and not by any of our other assets. The mortgage loans of the applicable trusts are the only source of repayment and interest on the notes issued by such trusts. We do not guarantee any of the obligations of the trusts under the terms of the agreement governing the notes or otherwise.
Our non-rated secured borrowings are generally structured with Class A notes, subordinated notes, and trust certificates, which have rights to the residual interests in the mortgages once the notes are repaid. We have retained the subordinate notes and the applicable trust certificates from one non-rated secured borrowing outstanding at December 31, 2022.
Our rated secured borrowings are generally structured as “REIT TMP” transactions which allows us to issue multiple classes of securities without using a REMIC structure or being subject to an entity level tax. Our rated secured borrowings generally issue classes of debt from AAA through mezzanine. We generally retain the mezzanine and residual certificates in the transactions. We have retained the applicable mezzanine and residual certificates from the other four rated secured borrowings outstanding at December 31, 2022. Our rated secured borrowings are designated in the table below.
At March 31, 2021, our 2017-D secured borrowing contained Class A notes and Class B certificates representing the residual interests in the mortgages held within the securitization trusts subsequent to repayment of the Class A debt. We had retained 50.0% of both the Class A notes and Class B certificates from 2017-D; and the assets and liabilities were included on our consolidated balance sheets. During the second quarter of 2021, the majority of the loans in 2017-D were sold into 2021-C and the Class A note was redeemed. Based on the structure of the transaction we do not consolidate 2021-C under U.S. GAAP.
Our secured borrowings carry no provision for a step-up in interest rate on any of the Class B notes, except for 2021-B.
The following table sets forth the original terms of all outstanding notes from our secured borrowings outstanding at December 31, 2022 at their respective cutoff dates:
Table 14: Secured Borrowings
| Issuing Trust/Issue Date | Interest Rate Step-up Date | Security | Original Principal | Interest Rate | |||||
|---|---|---|---|---|---|---|---|---|---|
| Rated | |||||||||
| Ajax Mortgage Loan Trust 2019-D/ July 2019 | July 25, 2027 | Class A-1 notes due 2065 | $140.4 million | 2.96 | % | ||||
| July 25, 2027 | Class A-2 notes due 2065 | $6.1 million | 3.50 | % | |||||
| July 25, 2027 | Class A-3 notes due 2065 | $10.1 million | 3.50 | % | |||||
| July 25, 2027 | Class M-1 notes due 2065(1) | $9.3 million | 3.50 | % | |||||
| None | Class B-1 notes due 2065(2) | $7.5 million | 3.50 | % | |||||
| None | Class B-2 notes due 2065(2) | $7.1 million | variable(3) | ||||||
| None | Class B-3 notes due 2065(2) | $12.8 million | variable(3) | ||||||
| Deferred issuance costs | $(2.7) million | — | % | ||||||
| Rated | |||||||||
| Ajax Mortgage Loan Trust 2019-F/ November 2019 | November 25, 2026 | Class A-1 notes due 2059 | $110.1 million | 2.86 | % | ||||
| November 25, 2026 | Class A-2 notes due 2059 | $12.5 million | 3.50 | % | |||||
| November 25, 2026 | Class A-3 notes due 2059 | $5.1 million | 3.50 | % | |||||
| November 25, 2026 | Class M-1 notes due 2059(1) | $6.1 million | 3.50 | % | |||||
| None | Class B-1 notes due 2059(2) | $11.5 million | 3.50 | % | |||||
| None | Class B-2 notes due 2059(2) | $10.4 million | variable(3) | ||||||
| None | Class B-3 notes due 2059(2) | $15.1 million | variable(3) | ||||||
| Deferred issuance costs | $(1.8) million | — | % |
68
| Issuing Trust/Issue Date | Interest Rate Step-up Date | Security | Original Principal | Interest Rate | |||||
|---|---|---|---|---|---|---|---|---|---|
| Rated | |||||||||
| Ajax Mortgage Loan Trust 2020-B/ August 2020 | July 25, 2027 | Class A-1 notes due 2059 | $97.2 million | 1.70 | % | ||||
| July 25, 2027 | Class A-2 notes due 2059 | $17.3 million | 2.86 | % | |||||
| July 25, 2027 | Class M-1 notes due 2059(1) | $7.3 million | 3.70 | % | |||||
| None | Class B-1 notes due 2059(2) | $5.9 million | 3.70 | % | |||||
| None | Class B-2 notes due 2059(2) | $5.1 million | variable(3) | ||||||
| None | Class B-3 notes due 2059(2) | $23.6 million | variable(3) | ||||||
| Deferred issuance costs | $(1.8) million | — | % | ||||||
| Rated | |||||||||
| Ajax Mortgage Loan Trust 2021-A/ January 2021 | January 25, 2029 | Class A-1 notes due 2065 | $146.2 million | 1.07 | % | ||||
| January 25, 2029 | Class A-2 notes due 2065 | $21.1 million | 2.35 | % | |||||
| January 25, 2029 | Class M-1 notes due 2065(1) | $7.8 million | 3.15 | % | |||||
| None | Class B-1 notes due 2065(2) | $5.0 million | 3.80 | % | |||||
| None | Class B-2 notes due 2065(2) | $5.0 million | variable(3) | ||||||
| None | Class B-3 notes due 2065(2) | $21.5 million | variable(3) | ||||||
| Deferred issuance costs | $(2.5) million | — | % | ||||||
| Non-rated | |||||||||
| Ajax Mortgage Loan Trust 2021-B/ February 2021 | August 25, 2024 | Class A notes due 2066 | $215.9 million | 2.24 | % | ||||
| February 25, 2025 | Class B notes due 2066(2) | $20.2 million | 4.00 | % | |||||
| Deferred issuance costs | $(4.3) million | — | % |
(1)The Class M notes are subordinated, sequential pay, fixed rate notes. We have retained the Class M notes, with the exception of Ajax Mortgage Loan Trust 2021-A.
(2)The Class B notes are subordinated, sequential pay, with B-2 and B-3 notes having variable interest rates and subordinate to the Class B-1 notes. The Class B-1 notes are fixed rate notes. We have retained the Class B notes.
(3)The interest rate is effectively the rate equal to the spread between the gross average rate of interest the trust collects on its mortgage loan portfolio minus the rate derived from the sum of the servicing fee and other expenses of the trust.
2024 Notes (Convertible Senior Notes)
During 2017 and 2018, we completed the public offer and sale of our 2024 Notes, in three separate offerings which form a single series of fungible securities. At December 31, 2022 and 2021, the UPB of the debt was $104.5 million and $104.6 million, respectively. The 2024 Notes bear interest at a rate of 7.25% per annum, payable quarterly in arrears on January 15, April 15, July 15 and October 15 of each year. The 2024 Notes will mature on April 30, 2024, unless earlier repurchased, converted or redeemed. During certain periods and subject to certain conditions the 2024 Notes will be convertible by their holders into shares of our common stock at a current conversion rate of 1.7405 shares of common stock per $25.00 principal amount of the 2024 Notes, which represents a conversion price of approximately $14.36 per share of common stock. The conversion rate, and thus the conversion price, may be subject to adjustment under certain circumstances. (See "Critical Accounting Policies" above.)
2027 Notes (Unsecured Notes)
During August 2022, our Operating Partnership issued $110.0 million aggregate principal amount of 8.875% 2027 Notes. The 2027 Notes were issued at 99.009% of par value and are fully and unconditionally guaranteed by the Guarantors. (See "Critical Accounting Policies" above.)
Under the indenture governing the 2027 Notes, a subsidiary guarantor's guarantee will terminate upon: (i) the sale, exchange, disposition or other transfer (including by way of consolidation or merger) of the subsidiary guarantor or the sale or
69
disposition of all or substantially all the assets of the subsidiary guarantor otherwise permitted by the indenture, (ii) satisfaction of the requirements for legal or covenant defeasance or discharge of the 2027 Notes, or (iii) no default or event of default has occurred and is continuing under the indenture.
The following table presents summarized financial information for the Guarantors and our Operating Partnership, on a combined basis after eliminating (i) intercompany transactions and balances among the guarantor entities and (ii) equity in earnings from, and any investments in, any subsidiary that is a non-guarantor ($ in thousands):
Table 15: Summary of Issuer and Guarantor Financial Statements
| December 31, 2022 | December 31, 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Total assets | $ | 455,096 | $ | 570,426 | |||
| Borrowings under repurchase transactions | 206,872 | 274,826 | |||||
| Convertible senior notes and notes payable, net | 210,302 | 102,845 | |||||
| Other liabilities | 46,401 | 42,186 | |||||
| Total liabilities | 463,575 | 419,857 | |||||
| Total equity (deficit) | (8,479) | 150,569 | |||||
| Total liabilities and equity | $ | 455,096 | $ | 570,426 |
| For the year ended | |||
|---|---|---|---|
| December 31, 2022 | |||
| Total revenue, net | $ | 26,596 | |
| Management fees and loan servicing fees | 7,065 | ||
| Acceleration of put option settlement | 12,344 | ||
| Other expenses | 19,835 | ||
| Consolidated net loss attributable to the Company | (12,648) | ||
| Less: dividends and recognition of discount on retirement of preferred stock | 13,668 | ||
| Consolidated net loss attributable to common stockholders | $ | (26,316) |
Repurchase Transactions
We have two repurchase facilities whereby we, through two wholly owned Delaware trusts (the “Trusts”), acquire pools of mortgage loans, which are then sold by the Trusts, as “Seller” to two separate counterparties, the “buyer” or “buyers.” One facility has a ceiling of $150.0 million and the other $400.0 million at any one time. Upon the time of the initial sale to the buyer, each Trust, with a simultaneous agreement, also agrees to repurchase the pools of mortgage loans from the buyer. Mortgage loans sold under these facilities carry interest calculated based on a spread to one-month SOFR, which are fixed for the term of the borrowing. The purchase price that the Trust realizes upon the initial sale of the mortgage loans to the buyer can vary between 75% and 90% of the asset’s acquisition price, depending upon the facility being utilized and/or the quality of the underlying collateral. The obligations of the Trust to repurchase these mortgage loans at a future date are guaranteed by the Operating Partnership. The difference between the market value of the asset and the amount of the repurchase agreement is generally the amount of equity we have in the position and is intended to provide the buyer with some protection against fluctuations in the value of the collateral, and/or a failure by us to repurchase the asset and repay the borrowing at maturity. We also have four repurchase facilities substantially similar to the mortgage loan repurchase facilities where the pledged assets are securities retained from our securitization transactions. These facilities have no effective ceilings. Each repurchase transaction represents its own borrowing. As such, the ceilings associated with these transactions are the amounts currently borrowed at any one time. We have effective control over the assets subject to all of these transactions; therefore, our repurchase transactions are accounted for as financing arrangements.
A summary of our outstanding repurchase transactions at December 31, 2022 and 2021 is as follows ($ in thousands):
70
Table 16: Repurchase Transactions by Maturity Date
| December 31, 2022 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Maturity Date | Amount Outstanding | Amount of Collateral | Interest Rate | ||||||||||
| Barclays - bonds(1) | $ | 126,458 | $ | 181,667 | 6.10 | % | |||||||
| A Bonds | January 3, 2023 | 12,345 | 18,399 | 5.33 | % | ||||||||
| January 20, 2023 | 47,591 | 64,692 | 5.76 | % | |||||||||
| April 26, 2023 | 27,655 | 37,216 | 6.60 | % | |||||||||
| May 3, 2023 | 11,879 | 15,535 | 5.97 | % | |||||||||
| May 22, 2023 | 2,107 | 3,421 | 6.17 | % | |||||||||
| B Bonds | March 13, 2023 | 12,639 | 20,755 | 6.45 | % | ||||||||
| April 26, 2023 | 2,943 | 5,174 | 7.00 | % | |||||||||
| May 3, 2023 | 3,627 | 6,405 | 6.77 | % | |||||||||
| May 22, 2023 | 4,306 | 7,606 | 6.77 | % | |||||||||
| M Bonds | May 3, 2023 | 292 | 521 | 6.12 | % | ||||||||
| May 22, 2023 | 1,074 | 1,943 | 6.37 | % | |||||||||
| Nomura - bonds(1) | $ | 35,742 | $ | 55,303 | 6.02 | % | |||||||
| A Bonds | January 12, 2023 | 3,910 | 5,458 | 5.32 | % | ||||||||
| February 14, 2023 | 6,481 | 9,818 | 5.81 | % | |||||||||
| February 24, 2023 | 3,795 | 5,178 | 6.05 | % | |||||||||
| March 23, 2023 | 11,186 | 17,202 | 6.08 | % | |||||||||
| B Bonds | February 14, 2023 | 5,619 | 9,542 | 6.24 | % | ||||||||
| February 24, 2023 | 1,054 | 1,689 | 6.45 | % | |||||||||
| March 23, 2023 | 3,697 | 6,416 | 6.48 | % | |||||||||
| Goldman Sachs - bonds(1) | $ | 3,102 | $ | 4,044 | 5.58 | % | |||||||
| A Bonds | January 13, 2023 | 3,102 | 4,044 | 5.58 | % | ||||||||
| JP Morgan - bonds(1) | $ | 56,656 | $ | 82,071 | 5.59 | % | |||||||
| A Bonds | March 7, 2023 | 11,103 | 14,836 | 5.62 | % | ||||||||
| March 24, 2023 | 22,131 | 30,215 | 5.41 | % | |||||||||
| B Bonds | February 3, 2023 | 7,846 | 13,583 | 5.86 | % | ||||||||
| M Bonds | March 7, 2023 | 490 | 893 | 5.85 | % | ||||||||
| April 11, 2023 | 15,086 | 22,544 | 5.70 | % | |||||||||
| JP Morgan - loans(2) | July 10, 2023 | $ | 11,750 | $ | 17,839 | 6.90 | % | ||||||
| Nomura - loans(3) | October 5, 2023 | $ | 212,147 | $ | 292,415 | 6.65 | % | ||||||
| Totals/weighted averages | $ | 445,855 | $ | 633,339 | (4) | 6.31 | % |
(1)Maximum borrowing capacity subject to pledging sufficient collateral is the equivalent of the amount outstanding as of December 31, 2022.
(2)Maximum borrowing capacity subject to pledging sufficient collateral as of December 31, 2022 was $150.0 million.
(3)Maximum borrowing capacity subject to pledging sufficient collateral as of December 31, 2022 was $400.0 million.
(4)Includes $42.8 million of bonds that are consolidated on our balance sheet for GAAP as of December 31, 2022.
| December 31, 2021 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Maturity Date | Amount Outstanding | Amount of Collateral | Interest Rate | ||||||||||
| Barclays - bonds(1) | $ | 126,344 | $ | 162,160 | 1.09 | % | |||||||
| A Bonds | March 8, 2022 | 7,318 | 9,710 | 1.19 | % | ||||||||
| March 16, 2022 | 40,957 | 55,178 | 1.21 | % | |||||||||
| March 21, 2022 | 30,850 | 41,413 | 1.26 | % | |||||||||
| March 22, 2022 | 36,093 | 40,091 | 0.69 | % | |||||||||
| B Bonds | March 16, 2022 | 4,258 | 6,232 | 1.46 | % |
71
| December 31, 2021 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Maturity Date | Amount Outstanding | Amount of Collateral | Interest Rate | ||||||||||
| March 21, 2022 | 2,629 | 3,758 | 1.56 | % | |||||||||
| March 22, 2022 | 2,698 | 3,835 | 1.49 | % | |||||||||
| M Bonds | March 22, 2022 | 1,541 | 1,943 | 1.16 | % | ||||||||
| Nomura - bonds(1) | $ | 80,674 | $ | 107,860 | 1.43 | % | |||||||
| A Bonds | January 6, 2022 | 6,567 | 8,484 | 1.33 | % | ||||||||
| January 12, 2022 | 4,978 | 6,554 | 1.32 | % | |||||||||
| January 27, 2022 | 2,206 | 3,065 | 1.30 | % | |||||||||
| January 28, 2022 | 17,623 | 22,908 | 1.33 | % | |||||||||
| February 18, 2022 | 9,275 | 12,323 | 1.36 | % | |||||||||
| March 17, 2022 | 12,329 | 16,226 | 1.42 | % | |||||||||
| March 25, 2022 | 15,443 | 20,657 | 1.41 | % | |||||||||
| B Bonds | February 11, 2022 | 3,094 | 4,434 | 1.75 | % | ||||||||
| February 24, 2022 | 3,538 | 5,111 | 1.77 | % | |||||||||
| March 17, 2022 | 1,177 | 1,686 | 1.82 | % | |||||||||
| March 25, 2022 | 4,444 | 6,412 | 1.81 | % | |||||||||
| Goldman Sachs - bonds(1) | $ | 14,659 | $ | 18,672 | 1.18 | % | |||||||
| A Bonds | January 14, 2022 | 4,992 | 6,438 | 1.17 | % | ||||||||
| January 20, 2022 | 9,667 | 12,234 | 1.18 | % | |||||||||
| JP Morgan - bonds(1) | $ | 82,030 | $ | 108,282 | 1.29 | % | |||||||
| A Bonds | April 1, 2022 | 28,482 | 37,753 | 1.36 | % | ||||||||
| June 10, 2022 | 6,220 | 7,220 | 1.29 | % | |||||||||
| B Bonds | January 13, 2022 | 2,850 | 4,052 | 1.31 | % | ||||||||
| February 11, 2022 | 11,272 | 16,087 | 1.36 | % | |||||||||
| June 10, 2022 | 13,992 | 20,155 | 1.49 | % | |||||||||
| M Bonds | April 19, 2022 | 19,214 | 23,015 | 1.02 | % | ||||||||
| JP Morgan - loans(2) | July 8, 2022 | $ | 13,824 | $ | 20,856 | 2.60 | % | ||||||
| Nomura - loans(3) | September 22, 2022 | $ | 228,523 | $ | 300,324 | 2.36 | % | ||||||
| Totals/weighted averages | $ | 546,054 | $ | 718,154 | (4) | 1.74 | % |
(1)Maximum borrowing capacity subject to pledging sufficient collateral is the equivalent of the amount outstanding as of December 31, 2021.
(2)Maximum borrowing capacity subject to pledging sufficient collateral as of December 31, 2021 was $150.0 million.
(3)Maximum borrowing capacity subject to pledging sufficient collateral as of December 31, 2021 was $400.0 million.
(4)Includes $42.8 million of bonds that are consolidated on our balance sheet for GAAP as of December 31, 2021.
As of December 31, 2022, we had $445.9 million outstanding under our repurchase transactions compared to $546.1 million as of December 31, 2021. The maximum month-end balance outstanding during the year ended December 31, 2022 was $548.9 million, compared to a maximum month-end balance for the year ended 2021 of $563.0 million. The following table presents certain details of our repurchase transactions for the years ended December 31, 2022 and 2021 ($ in thousands):
Table 17: Repurchase Balances
| For the year ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||
| Balance at the end of year | $ | 445,855 | $ | 546,054 | |||
| Maximum month-end balance outstanding during the year | $ | 548,876 | $ | 562,999 | |||
| Average balance | $ | 497,687 | $ | 369,858 |
72
The increase in our average balance from $369.9 million for the year ended December 31, 2021 to $497.7 million for the year ended December 31, 2022 as a result of certain assets being on the repurchase line for the entire year.
As of December 31, 2022 and 2021, we did not have any credit facilities or other outstanding debt obligations other than the repurchase facilities, secured borrowings, put option liability, 2024 Notes and 2027 Notes.
We are not required by our investment guidelines to maintain any specific debt-to-equity ratio, and we believe that the appropriate leverage for the particular assets we hold depends on the credit quality and risk of those assets, as well as the general availability and terms of stable and reliable financing for those assets.
Dividends
We may declare dividends based on, among other things, our earnings, our financial condition, our working capital needs, new opportunities, and distribution requirements imposed on REITs. The declaration of dividends to our stockholders and the amount of such dividends are at the discretion of our Board of Directors.
On March 2, 2023, our Board of Directors declared a dividend of $0.25 per share, to be paid on March 31, 2023 to stockholders of record as of March 17, 2023. Our Management Agreement with our Manager requires the payment of an incentive management fee above the amount of the base management fee if either, (1) for any quarterly incentive fee, the sum of cash dividends on our common stock paid out of our taxable income plus any quarterly increase in book value, all calculated on an annualized basis, exceed 8% of our book value, or (2) for any annual incentive fee, the value of quarterly cash dividends on our common stock plus cash special dividends on our common stock paid out of our taxable income, plus the increase in our book value, taken together exceeds 8% (on an annualized basis) of our stock’s book value at the end of the year. During the year ended December 31, 2022, we recorded incentive fees payable to the Manager of $0.3 million. Comparatively, during the years ended December 31, 2021 and 2020 we recorded no incentive fee payable to the Manager. Our dividend payments are driven by the amount of our taxable income, subject to IRS rules for maintaining our status as a REIT.
Our most recently declared quarterly dividend represents a payment of approximately 7.69% on an annualized basis of our book value of $13.00 per share at December 31, 2022. If our taxable income increases, we could exceed the threshold for paying an incentive fee to our Manager, and thereby trigger such payments. See Note 10 — Related Party Transactions.
Off-Balance Sheet Arrangements
Other than our investments in debt securities and beneficial interests issued by joint ventures, which are summarized below by securitization trust, and our equity method investments discussed elsewhere in this report, we do not have any relationships with unconsolidated entities or financial partnerships, such as entities often referred to as structured finance or special purpose entities, which would have been established for the purpose of facilitating off-balance sheet arrangements or other contractually narrow or limited purposes. Further, we have not guaranteed any obligations of unconsolidated entities nor do we have any commitment or intent to provide funding to any such entities. As such, we are not materially exposed to any market, credit, liquidity or financing risk that could arise if we had engaged in such relationships.
Table 18: Investments in Joint Ventures
We form joint ventures with third party institutional accredited investors to purchase mortgage loans and other mortgage related assets. The debt securities and beneficial interests we carry on our consolidated balance sheets are issued by securitization trusts formed by these joint ventures, which are VIEs, that we have sponsored but which we do not consolidate since we have determined we are not the primary beneficiary.
A summary of our investments in joint ventures is presented below ($ in thousands):
| Great Ajax Corp. Ownership | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Issuing Trust/Issue Date | Security | Total Original Outstanding Principal | Coupon | Ownership Percent | Original Stated or Notional Principal Balance Retained | Current Owned Stated or Notional Principal Balance Retained | |||||||||||||
| Ajax Mortgage Loan Trust 2018-A/ April 2018 | Class A notes due 2058 | $ | 91,036 | 3.85 | % | — | % | $ | — | $ | — | ||||||||
| Trust certificates | $ | 22,759 | — | % | 9.36 | % | $ | 2,130 | $ | 98 |
73
| Great Ajax Corp. Ownership | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Issuing Trust/Issue Date | Security | Total Original Outstanding Principal | Coupon | Ownership Percent | Original Stated or Notional Principal Balance Retained | Current Owned Stated or Notional Principal Balance Retained | |||||||||||||
| Ajax Mortgage Loan Trust 2018-B/ June 2018 | Class A notes due 2057 | $ | 66,374 | 3.75 | % | — | % | $ | — | $ | — | ||||||||
| Trust certificates | $ | 28,447 | — | % | 20.00 | % | $ | 5,689 | $ | 2,513 | |||||||||
| Ajax Mortgage Loan Trust 2018-D/ September 2018 | Class A notes due 2058 | $ | 80,664 | 3.75 | % | 20.00 | % | $ | 16,133 | $ | — | ||||||||
| Trust certificates | $ | 20,166 | — | % | 20.00 | % | $ | 4,033 | $ | 790 | |||||||||
| Ajax Mortgage Loan Trust 2018-E/ December 2018 | Class A notes due 2058 | $ | 86,089 | 4.38 | % | — | % | $ | — | $ | — | ||||||||
| Class B notes due 2058 | $ | 8,035 | 5.25 | % | — | % | $ | — | $ | — | |||||||||
| Trust certificates | $ | 20,662 | — | % | 20.00 | % | $ | 4,132 | $ | 743 | |||||||||
| Ajax Mortgage Loan Trust 2018-F/ December 2018 | Class A notes due 2058 | $ | 180,002 | 4.38 | % | — | % | $ | — | $ | — | ||||||||
| Class B notes due 2058 | $ | 16,800 | 5.25 | % | — | % | $ | — | $ | — | |||||||||
| Trust certificates | $ | 43,201 | — | % | 20.00 | % | $ | 8,640 | $ | 3,964 | |||||||||
| Ajax Mortgage Loan Trust 2019-E/ September 2019 | Class A notes due 2059 | $ | 181,101 | 3.00 | % | 6.55 | % | $ | 11,862 | $ | 3,622 | ||||||||
| Class B notes due 2059 | $ | 16,903 | 4.88 | % | 20.00 | % | $ | 3,381 | $ | 3,381 | |||||||||
| Trust certificates | $ | 43,464 | — | % | 20.00 | % | $ | 8,693 | $ | 8,558 | |||||||||
| Ajax Mortgage Loan Trust 2019-G/ December 2019 | Class A notes due 2059 | $ | 141,420 | 3.00 | % | 5.86 | % | $ | 8,287 | $ | 5,303 | ||||||||
| Class B notes due 2059 | $ | 13,199 | 4.25 | % | 20.00 | % | $ | 2,640 | $ | 2,640 | |||||||||
| Trust certificates | $ | 33,941 | — | % | 20.00 | % | $ | 6,788 | $ | 6,820 | |||||||||
| Ajax Mortgage Loan Trust 2019-H/ December 2019 | Class A notes due 2059 | $ | 90,381 | 3.00 | % | 20.00 | % | $ | 18,076 | $ | 5,064 | ||||||||
| Class B notes due 2059 | $ | 8,435 | 4.25 | % | 20.00 | % | $ | 1,687 | $ | 1,687 | |||||||||
| Trust certificates | $ | 21,692 | — | % | 20.00 | % | $ | 4,338 | $ | 4,375 | |||||||||
| Ajax Mortgage Loan Trust 2020-A/ March 2020 | Class A notes due 2059 | $ | 249,384 | 2.38 | % | 20.00 | % | $ | 49,877 | $ | 29,166 | ||||||||
| Class B notes due 2059 | $ | 23,276 | 3.50 | % | 20.00 | % | $ | 4,655 | $ | 4,428 | |||||||||
| Trust certificates | $ | 59,852 | — | % | 20.00 | % | $ | 11,970 | $ | 11,934 | |||||||||
| Ajax Mortgage Loan Trust 2020-C/ September 2020 | Class A notes due 2060 | $ | 339,365 | 2.25 | % | 10.01 | % | $ | 33,970 | $ | 1,216 |
74
| Great Ajax Corp. Ownership | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Issuing Trust/Issue Date | Security | Total Original Outstanding Principal | Coupon | Ownership Percent | Original Stated or Notional Principal Balance Retained | Current Owned Stated or Notional Principal Balance Retained | |||||||||||||
| Class B notes due 2060 | $ | 21,754 | 5.00 | % | 10.01 | % | $ | 2,178 | $ | 2,178 | |||||||||
| Trust certificates | $ | 73,964 | — | % | 10.01 | % | $ | 7,404 | $ | 7,393 | |||||||||
| Ajax Mortgage Loan Trust 2020-D/ September 2020 | Class A notes due 2060 | $ | 330,721 | 2.25 | % | 10.01 | % | $ | 33,105 | $ | 5,057 | ||||||||
| Class B notes due 2060 | $ | 30,867 | 5.00 | % | 10.01 | % | $ | 3,090 | $ | 3,090 | |||||||||
| Trust certificates | $ | 79,373 | — | % | 10.01 | % | $ | 7,945 | $ | 7,934 | |||||||||
| Ajax Mortgage Loan Trust 2021-C/ April 2021 | Class A notes due 2061 | $ | 194,673 | 2.12 | % | 5.01 | % | $ | 9,753 | $ | 6,087 | ||||||||
| Class B notes due 2061 | $ | 18,170 | 3.72 | % | 31.90 | % | $ | 5,796 | $ | 5,796 | |||||||||
| Trust certificates | $ | 46,722 | — | % | 31.90 | % | $ | 14,904 | $ | 14,860 | |||||||||
| Ajax Mortgage Loan Trust 2021-D/ May 2021 | Class A notes due 2060 | $ | 191,468 | 2.00 | % | 6.94 | % | $ | 13,288 | $ | 9,443 | ||||||||
| Class B notes due 2060 | $ | 25,529 | 4.00 | % | 20.00 | % | $ | 5,106 | $ | 5,106 | |||||||||
| Trust certificates | $ | 38,293 | — | % | 20.00 | % | $ | 7,659 | $ | 7,630 | |||||||||
| Ajax Mortgage Loan Trust 2021-E/ July 2021(1) | Class A notes due 2060 | $ | 430,760 | 1.82 | % | (2) | 10.01 | % | $ | 43,119 | $ | 34,308 | |||||||
| Class M notes due 2060 | $ | 19,415 | 2.94 | % | 10.01 | % | $ | 1,943 | $ | 1,943 | |||||||||
| Class B-1 and B-2 notes due 2060 | $ | 38,313 | 3.73 | % | 10.01 | % | $ | 3,835 | $ | 3,835 | |||||||||
| Class B-3 notes due 2060 | $ | 29,253 | 3.73 | % | 19.57 | % | $ | 5,725 | $ | 5,726 | |||||||||
| Trust certificates | $ | 518,357 | — | % | 19.57 | % | $ | 101,471 | (3) | $ | 2,699 | ||||||||
| Ajax Mortgage Loan Trust 2021-F/ June 2021 | Class A notes due 2061 | $ | 476,082 | 1.88 | % | 5.01 | % | $ | 23,852 | $ | 17,825 | ||||||||
| Class B notes due 2061 | $ | 49,463 | 3.75 | % | 12.60 | % | $ | 6,232 | $ | 6,232 | |||||||||
| Trust certificates | $ | 92,743 | — | % | 12.60 | % | $ | 11,686 | $ | 11,670 | |||||||||
| Ajax Mortgage Loan Trust 2021-G/ June 2021 | Class A notes due 2061 | $ | 317,573 | 1.88 | % | 7.26 | % | $ | 23,056 | $ | 17,055 | ||||||||
| Class B notes due 2061 | $ | 32,995 | 3.75 | % | 20.00 | % | $ | 6,599 | $ | 6,413 | |||||||||
| Trust certificates | $ | 61,864 | — | % | 20.00 | % | $ | 12,373 | $ | 11,630 | |||||||||
| 2021-NPL 1/ November 2021 | Class A notes due 2051 | $ | 253,970 | 2.00 | % | 16.33 | % | $ | 41,482 | $ | 33,302 | ||||||||
| Class B notes due 2051 | $ | 23,088 | 4.63 | % | 16.33 | % | $ | 3,771 | $ | 3,771 |
75
| Great Ajax Corp. Ownership | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Issuing Trust/Issue Date | Security | Total Original Outstanding Principal | Coupon | Ownership Percent | Original Stated or Notional Principal Balance Retained | Current Owned Stated or Notional Principal Balance Retained | |||||||||||||
| Trust certificates | $ | 52,773 | — | % | 16.33 | % | $ | 8,620 | $ | 8,575 | |||||||||
| Ajax Mortgage Loan Trust 2022-A/ April 2022 | Class A notes due 2061 | $ | 154,921 | 3.47 | % | (2) | 6.24 | % | (4) | $ | 9,664 | $ | 8,553 | ||||||
| Class M notes due 2061 | $ | 21,762 | 3.00 | % | 23.28 | % | $ | 5,066 | $ | 5,066 | |||||||||
| Class B notes due 2061 | $ | 25,856 | 3.00 | % | 23.28 | % | $ | 6,019 | $ | — | |||||||||
| Trust Certificates | $ | 12,928 | — | % | 23.28 | % | $ | 3,010 | $ | 8,827 | |||||||||
| Ajax Mortgage Loan Trust 2022-B/ June 2022 | Class A notes due 2062 | $ | 169,924 | 3.47 | % | (2) | 5.70 | % | (4) | $ | 9,692 | $ | 8,873 | ||||||
| Class M notes due 2062 | $ | 17,776 | 3.00 | % | 17.18 | % | $ | 3,054 | $ | 3,054 | |||||||||
| Class B notes due 2062 | $ | 22,083 | 3.00 | % | 17.18 | % | $ | 3,794 | $ | — | |||||||||
| Trust Certificates | $ | 11,042 | — | % | 17.18 | % | $ | 1,897 | $ | 5,551 | |||||||||
| 2022-RPL 1/ October 2022 | Class A notes due 2028 | $ | 211,419 | 4.25 | % | 17.50 | % | $ | 36,998 | $ | 36,641 | ||||||||
| Class B notes due 2028 | $ | 29,364 | 4.25 | % | 17.50 | % | $ | 5,139 | $ | 5,139 | |||||||||
| Trust certificates | $ | 55,326 | — | % | 17.50 | % | $ | 9,682 | $ | 9,580 |
(1)2021-E was formed on July 19, 2021 which was subsequent to completing Ajax Mortgage Loan Trust 2021-F and 2021-G. The trust made an election to be taxed as a REMIC however the residual class was placed with an unrelated third party.
(2)Weighted average of Class A notes.
(3)The trust certificate has no stated principal balance and is tied to the unpaid balance of the underlying mortgage loans.
(4)Weighted average ownership of Class A notes.
Contractual Obligations
Our contractual obligations include obligations under repurchase agreements, our 2024 Notes, our 2027 Notes, accrued interest on the repurchase agreements and notes, and the put obligation on our outstanding warrants.
We use repurchase agreements to finance certain acquisitions of mortgage loans and certain debt securities we retain from our securitizations. At December 31, 2022 and 2021, our repurchase obligations totaled $445.9 million and $546.1 million, respectively. Our repurchase financing is considered short term in nature as the underlying agreements generally renew within one year. (See “Repurchase Transactions” above.)
Our 2024 Notes had outstanding principal balances of $104.5 million and $104.6 million at December 31, 2022 and 2021, respectively. The 2024 Notes will mature on April 30, 2024 unless earlier repurchased, converted or redeemed. During certain periods and subject to certain conditions the 2024 Notes will be convertible by their holders into shares of our common stock at a current conversion rate of 1.7405 shares of common stock per $25.00 principal amount of the notes, which represents a conversion price of approximately $14.36 per share of common stock. The conversion rate, and thus the conversion price, may be subject to adjustment under certain circumstances. (See “Critical Accounting Policies” above.)
Our 2027 Notes had an outstanding principal balance of $110.0 million at December 31, 2022 and zero at 2021. The 2027 Notes will mature on September 1, 2027. (See "Critical Accounting Policies" above.)
Our accrued interest expense associated with our repurchase obligations at December 31, 2022 and 2021, was $2.3 million and $0.6 million, respectively. Our interest expense expected to be paid on our 2024 Notes at December 31, 2022 and
76
2021, was $11.7 million and $19.3 million, respectively. Our interest expense expected to be paid on our 2027 Notes at December 31, 2022 and 2021, was $49.0 million and zero, respectively. Interest expense accrued on our repurchase financings is paid upon the maturity of a financing. Unless the repurchase financing is renewed, we are required to repay the borrowing and any accrued interest and we concurrently receive back our pledged collateral from the lender. Interest expense on our 2024 Notes is paid quarterly in arrears on January 15, April 15, July 15 and October 15 of each year. Interest expense on our 2027 Notes is payable semi-annually on March 1 and September 1, with the first payment due and payable on March 1, 2023.
We have two series of five-year warrants outstanding which allow the holders to purchase an aggregate of 1,950,672 shares of our common stock at an exercise price of $10.00 per share. Each series of warrants includes a put option that allows the holder to sell the warrants back to us at a specified put price on or after July 6, 2023. We believe the most economically beneficial result for the holders will be to exercise the put, which we expect to settle for $15.7 million.
Our secured borrowings are not included under our contractual obligations as such borrowings are non-recourse to us and principal and interest are only paid to the extent that cash flows from mortgage loans (in the securitization trust) collateralizing the debt are received. Accordingly, a projection of contractual maturities over the next five years is inapplicable.
Inflation
Virtually all of our assets and liabilities are interest-rate sensitive in nature. Recent and expected rate increases by the Federal Reserve Bank to mitigate inflation have increased and are expected to continue to increase our cost of funds. Increasing mortgage interest rates may also have a negative impact on housing prices. Additionally, inflation that outpaces wage increases could drive a decrease in disposable household income and increase the credit risk of certain borrowers.
Other
On March 4, 2022, we announced the extension of the employment agreement of Mary Doyle as Chief Financial Officer. Ms. Doyle will continue to serve as Chief Financial Officer for our Manager, our Servicer, and all Aspen Capital affiliates (collectively, the "Companies"). The employment agreement terms shall remain the same as the previous employment agreement with the exception of a base salary of $400,000, which will be increased $25,000 on March 4, 2023 and 2024, and target annual bonus opportunity equal to $250,000, with the amount earned based on the achievement of certain performance objectives. If Ms. Doyle's employment is terminated she is entitled to be paid the target annual bonus amount in a lump sum within 60 days following the effective date of termination. Also, upon death or disability all of Ms. Doyle's unvested shares will vest immediately.
Subsequent Events
Since year end, we acquired three residential RPLs with aggregate UPB of $0.8 million in three transactions from three sellers. The RPLs were acquired at 72.9% of UPB and 62.3% of the estimated market value of the underlying collateral of $1.0 million.
We have agreed to acquire, subject to due diligence, one residential RPL in one transaction with aggregate UPB of $0.4 million. The purchase price of the residential RPL is 81.1% or UPB and 56.5% of the estimated market value of underlying collateral of $0.6 million.
On January 31, 2023, we contributed an additional $0.7 million of equity interest in GAFS. This increased our ownership from 8.0% to 9.59%. We account for our investment in GAFS using the equity method.
On February 2, 2023, we sold an unrated Class A senior bond in one of our joint ventures and recognized a loss of $3.0 million. A cumulative $2.2 million of this loss was already reflected in our book value calculation through Accumulated other comprehensive loss/income at December 31, 2022. This cumulative loss was reclassified to loss on sale of securities and an additional $0.8 million loss was recognized on the sale date.
On February 23, 2023, with an accredited institutional investor we refinanced our 2019-E, -G and -H joint ventures into Ajax Mortgage Loan Trust 2023-A ("2023-A") and retained $16.1 million of varying classes of agency rated securities and equity. We retained 5.01% of the AAA rated securities and 20.00% of the AA through B rated securities and trust certificates from the trust. 2023-A acquired 1,085 RPLs and NPLs with UPB of $205.1 million and an aggregate property value of $497.4 million. The AAA through A rated securities represent 79.8% of the UPB of the underlying mortgage loans and carry a weighted average coupon of 3.46%. Based on the structure of the transactions, we do not consolidate 2023-A under U.S. GAAP.
77
On February 21, 2023, our Board of Directors approved the First Amendment to the Third Amended and Restated Management Agreement with the Manager, which has an effective date of March 1, 2023 and states that the stockholders' equity used to calculate the base management fee include our unsecured debt securities to the extent the proceeds were used to repurchase our preferred stock.
On March 2, 2023, our Board declared a dividend of $0.25 per share, to be paid on March 31, 2023 to stockholders of record as of March 17, 2023.
FY 2021 10-K MD&A
SEC filing source: 0001628280-22-004987.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Overview
Great Ajax Corp. is a Maryland corporation that is organized and operated in a manner intended to allow us to qualify as a REIT. We primarily target acquisitions of RPLs, which are residential mortgage loans on which at least five of the seven most recent payments have been made, or the most recent payment has been made and accepted pursuant to an agreement, or the full dollar amount to cover at least five payments has been paid in the last seven months. We may also acquire or originate SBC loans. The SBC loans that we target through acquisitions generally have a principal balance of up to $5.0 million and are secured by multi-family residential and commercial mixed use retail/residential properties on which at least five of the seven most recent payments have been made, or the most recent payment has been made and accepted pursuant to an agreement, or the full dollar amount to cover at least five payments has been paid in the last seven months. Additionally, we invest in single-family and smaller commercial properties directly either through a foreclosure event of a loan in our mortgage portfolio, or, less frequently, through a direct acquisition. We may also target investments in NPLs either directly or with joint venture partners. NPLs are loans on which the most recent three payments have not been made. We own a 19.8% equity interest in our Manager and an 8.0% equity interest in the parent company of our Servicer through GA-TRS, a wholly owned subsidiary of the Operating Partnership. We have elected to treat GA-TRS as a taxable REIT subsidiary under the Code. Our mortgage loans and real properties are serviced by the Servicer, also an affiliated company.
In 2014, we formed Great Ajax Funding LLC, a wholly owned subsidiary of the Operating Partnership, to act as the depositor of mortgage loans into securitization trusts and to hold the subordinated securities issued by such trusts and any additional trusts we may form for additional secured borrowings. AJX Mortgage Trust I and AJX Mortgage Trust II are wholly owned subsidiaries of the Operating Partnership formed to hold mortgage loans used as collateral for financings under our repurchase agreements. On February 1, 2015, we formed GAJX Real Estate Corp., as a wholly owned subsidiary of the Operating Partnership, to own, maintain, improve and sell certain REOs purchased by us. We have elected to treat GAJX Real Estate Corp. as a TRS under the Code.
Our Operating Partnership, through interests in certain entities as of December 31, 2021, owns 99.9% of Great Ajax II REIT Inc. which owns Great Ajax II Depositor LLC which then acts as the depositor of mortgage loans into securitization trusts and holds subordinated securities issued by such trusts. We have securitized mortgage loans through these securitization trusts and retained subordinated securities from the secured borrowings. These trusts are considered to be VIEs, and we have determined that we are the primary beneficiary the VIEs.
In 2018, we formed Gaea as a wholly owned subsidiary of the Operating Partnership. We elected to treat Gaea as a TRS under the Code for 2018, and we elected to treat Gaea as a REIT under the Code in 2019 and thereafter. Also during 2018, we formed Gaea Real Estate Operating Partnership LP, a wholly owned subsidiary of Gaea, to hold investments in commercial real estate assets. We also formed BFLD Holdings LLC, Gaea Commercial Properties LLC, Gaea Commercial Finance LLC and Gaea RE LLC as subsidiaries of Gaea Real Estate Operating Partnership. In 2019, we formed DG Brooklyn Holdings, LLC, also a subsidiary of Gaea Real Estate Operating Partnership LP, to hold investments in multi-family properties. On November 22, 2019, Gaea completed a private capital raise in which it raised $66.3 million from the issuance of 4,419,641 shares of its common stock to third parties to allow Gaea to continue to advance its investment strategy. We retained a 23.2% ownership interest in Gaea following the transaction. At December 31, 2021 we own approximately 22.8% of Gaea with the dilution driven by Gaea's equity issuances.
We elected to be taxed as a REIT for U.S. federal income tax purposes beginning with our taxable year ended December 31, 2014. Our qualification as a REIT depends upon our ability to meet, on a continuing basis, various complex requirements under the Code relating to, among other things, the sources of our gross income, the composition and values of our assets, our distribution levels and the diversity of ownership of our capital stock. We believe that we are organized in conformity with the requirements for qualification as a REIT under the Code, and that our current intended manner of operation enables us to meet the requirements for taxation as a REIT for U.S. federal income tax purposes.
45
Our Portfolio
The following table outlines the carrying value of our portfolio of mortgage loan assets and single-family and smaller commercial properties as of December 31, 2021 and December 31, 2020 ($ in millions):
| December 31, 2021 | December 31, 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Residential RPLs | $ | 971.1 | $ | 1,057.5 | |||
| Residential NPLs | 119.5 | 38.7 | |||||
| SBC loans | 19.3 | 23.2 | |||||
| Real estate owned properties, net | 6.1 | 8.5 | |||||
| Investments in securities at fair value | 355.2 | 273.8 | |||||
| Investment in beneficial interests | 139.6 | 91.4 | |||||
| Total mortgage related assets | $ | 1,610.8 | $ | 1,493.1 |
We closely monitor the status of our mortgage loans and, through our Servicer, work with our borrowers to improve their payment records.
Market Trends and Outlook
COVID-19
The COVID-19 pandemic that began during the first quarter of 2020 created a global public-health crisis that resulted in widespread volatility and deteriorations in household, business, and economic market conditions, including in the United States, where we conduct all of our business. During 2020 many governmental and nongovernmental authorities directed their actions toward curtailing household and business activity in order to contain or mitigate the impact of the COVID-19 pandemic and deployed fiscal- and monetary-policy measures in order to seek to partially mitigate the adverse effects. These programs have had varying degrees of success and the extent of the long term impact on the mortgage market remains unknown.
The COVID-19 pandemic began to meaningfully impact our operations in late March 2020 and any continuing disruption was reflected in our results of operations for the year ended December 31, 2021. The pandemic has continued to significantly and adversely impact certain areas of the United States. As a result, our forecast of macroeconomic conditions and expected lifetime credit losses on our mortgage loan and beneficial interest portfolios is subject to meaningful uncertainty and volatility. While the majority of our borrowers continued to make scheduled payments and we continued to receive payments in full, at the beginning of the pandemic we acted swiftly to support our borrowers with a mortgage forbearance program. Borrowers who requested COVID-19 related hardship assistance were asked to complete a standardized hardship questionnaire, including documentation to support the COVID-19 related hardship claim. The materials were reviewed, along with the borrower's monthly payment status, to determine if the borrower was eligible for a three-month forbearance plan. If the borrower was not eligible, they were encouraged to apply for loss mitigation. In the event the COVID-19 related hardship continued at the end of the forbearance period, it was extended for an additional period. At the end of the forbearance plan, the borrower was either required to repay the deferred amounts in a lump sum or was provided a repayment plan. Notwithstanding the foregoing, to the extent special rules applied to a mortgagor because of the jurisdiction or type of mortgage loan, the Servicer complied with those rules. Our Servicer has extensive experience dealing with delinquent borrowers and was well positioned to react on our behalf to any increase in mortgage delinquencies. Although requests for COVID-19 related hardship assistance have largely diminished, any assistance that may be provided on an ongoing basis is consistent with the foregoing. The following list shows the COVID-19 related forbearance activity in our mortgage loan portfolio as of February 28, 2022:
•Current number of COVID-19 forbearance relief inquiries: 1,237
•Total number of COVID-19 forbearance relief granted: 391
We expect continued volatility in the residential mortgage loan and securities markets in the short term. Extended forbearance, foreclosure timelines and eviction timelines could result in lower yields and losses on our mortgage loan and beneficial interest portfolios and losses on our REO held-for-sale. Ongoing disruption in the credit markets could result in margin calls from our financing counterparties and additional mark downs on our Investments in debt securities, beneficial interests and mortgage loans.
46
Through the end of the fourth quarter, the recent trends noted below have continued, including:
•historically low interest rates and elevated operating costs resulting from new regulatory requirements continue to drive sales of residential mortgage assets by banks and other mortgage lenders;
•higher prices, low inventory, tighter lending standards and increased down payment requirements are pricing first time homeowners out of the market
•the flight to the suburbs during COVID has increased the demand for single-family and multi-family residential rental properties;
•rising home prices are increasing homeowner equity and reducing the incidence of strategic default;
•rising prices have resulted in millions of homeowners being in the money to refinance;
•the Dodd-Frank risk retention rules for asset backed securities have reduced the universe of participants in the securitization markets; and
•historically low interest rates have increased prices for residential mortgage loans as investors search for yield in the market.
The combination of these factors has also resulted in a significant number of families that cannot qualify to obtain new residential mortgage loans. We believe the U.S. federal regulations addressing “qualified mortgages” based on, among other factors such as employment status, debt-to-income level, impaired credit history or lack of savings, limit mortgage loan availability from traditional mortgage lenders. In addition, we believe that many homeowners displaced by foreclosure or who either cannot afford to own or cannot be approved for a mortgage will prefer to live in single-family rental properties with similar characteristics and amenities to owned homes as well as smaller multi-family residential properties. In certain demographic areas, new households are being formed at a rate that exceeds the new homes being added to the market, which we believe favors future demand for non-federally guaranteed mortgage financing for single-family and smaller multi-family rental properties. For all these reasons, we believe that demand for single-family and smaller multi-family rental properties will continue to increase in the near term and remain at heightened levels for the foreseeable future.
We believe that investments in residential RPLs with positive equity provide an optimal investment value. As a result, we are currently focused on acquiring pools of RPLs, though we may acquire NPLs, either directly or with joint venture partners, if attractive opportunities exist. Through our Servicer, we work with our borrowers to improve their payment records. Once there is a period of continued performance, we expect that borrowers will typically refinance these loans at or near the estimated value of the underlying property.
We also believe there are significant attractive investment opportunities in the SBC loan and property markets and originate as well as purchase these loans, particularly in urban areas where there is a sustainable trend of young adults desiring to live near where they work. We focus on densely populated urban areas where we expect positive economic change based on certain demographic, economic and social statistical data. The primary lenders for smaller multi-family and mixed retail/residential properties are community banks and not regional and national banks and large institutional lenders. We believe the primary lenders and loan purchasers are less interested in these assets because they typically require significant commercial and residential mortgage credit and underwriting expertise, special servicing capability and active property management. It is also more difficult to create the large pools of these loans that primary banks, lenders and portfolio acquirers typically desire. We continually monitor opportunities to increase our holdings of these SBC loans and properties.
We also believe that banks and other mortgage lenders have strengthened their capital bases and are more aggressively foreclosing on delinquent borrowers or selling these loans to dispose of their inventory. Additionally, many NPL buyers are now interested in reducing their investment duration and are selling RPLs.
Factors That May Affect Our Operating Results
Acquisitions. Our operating results depend heavily on sourcing residential RPLs and SBC loans and, when attractive opportunities are identified, NPLs. We believe that there is generally a large supply of RPLs available to us for acquisition and we believe the available supply provides for a steady acquisition pipeline of assets since large institutions are active sellers in the market. However, we expect that our residential mortgage loan portfolio may grow at an uneven pace, as opportunities to acquire distressed residential mortgage loans may be irregularly timed and may involve large portfolios of loans, and the timing and extent of our success in acquiring such loans cannot be predicted. In addition, for any given portfolio of loans that we agree to acquire, we typically acquire fewer loans than originally expected, as certain loans may be resolved prior to the closing date or may fail to meet our diligence standards. The number of loans not acquired typically constitutes a small portion of a particular portfolio. In any case where we do not acquire the full portfolio, we make appropriate adjustments to the applicable purchase price.
47
Financing. Our ability to grow our business by acquiring residential RPLs and SBC loans depends on the availability of adequate financing, including additional equity financing, debt financing or both in order to meet our objectives. We intend to leverage our investments with debt, the level of which may vary based upon the particular characteristics of our portfolio and on market conditions. We have funded and intend to continue to fund our asset acquisitions with non-recourse secured borrowings in which the underlying collateral is not marked to market and employ repurchase agreements without the obligation to mark to market the underlying collateral to the extent available. We securitize our whole loan portfolios, primarily as a financing tool, when economically efficient to create long-term, fixed rate, non-recourse financing with moderate leverage, while retaining one or more tranches of the subordinate MBS so created. The secured borrowings are structured as debt financings and not real estate investment conduit (“REMIC”) sales. We completed the securitization transactions pursuant to Rule 144A under the Securities Act of 1933, as amended (the “Securities Act”), in which we issued notes primarily secured by seasoned, performing and non-performing mortgage loans primarily secured by first liens on one-to-four family residential properties. Currently there is substantial uncertainty in the securitization markets which could limit our access to financing.
To qualify as a REIT under the Code, we generally will need to distribute at least 90% of our taxable income each year (subject to certain adjustments) to our stockholders. This distribution requirement limits our ability to retain earnings and thereby replenish or increase capital to support our activities.
Resolution Methodologies. We, through the Servicer, or our affiliates, employ various loan resolution methodologies with respect to our residential mortgage loans, including loan modification, collateral resolution and collateral disposition. The manner in which an NPL is resolved will affect the amount and timing of revenue we will receive. Our preferred resolution methodology is typically to cause the RPLs to continue to perform and NPLs to perform through loan modification. Following a period of continued performance, we expect that borrowers will typically refinance these loans at or near the estimated value of the underlying property. We believe modification followed by refinancing generates near-term cash flows, provides the highest possible economic outcome for us and is a socially responsible business strategy because it keeps more families in their homes. In certain circumstances, we may also consider selling these modified loans. Through historical experience, we expect that many of our NPLs will enter into foreclosure or similar proceedings, ultimately becoming REO that we can sell. We expect the timelines for these different processes to vary significantly. The exact nature of resolution will depend on a number of factors that are beyond our control, including borrower willingness, property value, availability of refinancing, interest rates, conditions in the financial markets, regulatory environment and other factors. To avoid the 100% prohibited transaction tax on the sale of dealer property by a REIT, we may dispose of assets that may be treated as held “primarily for sale to customers in the ordinary course of a trade or business” by contributing or selling the asset to a TRS prior to marketing the asset for sale. The state of the real estate market and home prices will determine proceeds from any sale of real estate.
Conversion to Rental Property. From time to time we may retain an REO property as a rental property and may acquire rental properties through direct purchases at attractive prices. We do not expect to retain a material number of single family residential properties for use as rentals.
Expenses. Our expenses primarily consist of the fees and expenses payable by us under the Management Agreement and the Servicing Agreement. Additionally, our Manager incurs direct, out-of-pocket costs related to managing our business, which are contractually reimbursable by us. Loan transaction expense is the cost of performing due diligence on pools of mortgage loans under consideration for purchase. Professional fees are primarily for legal, accounting and tax services. Real estate operating expense consists of the ownership and operating costs of our REO properties, and includes any charges for impairments to the carrying value of these assets, which may be significant. Those expenses may increase due to extended eviction timelines caused by the pandemic. Interest expense, which is subtracted from our Interest income to arrive at Net interest income, consists of the costs to borrow money.
Changes in Home Prices. As discussed above, generally, rising home prices are expected to positively affect our results, particularly as this should result in greater levels of re-performance of mortgage loans, faster refinancing of those mortgage loans, more re-capture of principal on greater than 100% LTV (loan-to-value) mortgage loans and increased recovery of the principal of the mortgage loans upon sale of any REO. Conversely, declining real estate prices are expected to negatively affect our results, particularly if the home prices should decline below our purchase price for the loans and especially if borrowers determine that it is better to strategically default as their equity in their homes decline. We typically concentrate our investments in specific urban geographic locations in which we expect stable or better property markets. However, when we analyze loan and property acquisitions we do not take home price appreciation ("HPA") into account except for rural properties for which we model negative HPA related to our expectation of worse than expected property condition. While we initially expected the COVID-19 outbreak to have a material downward effect on home prices, we are generally seeing increases in HPA in our target markets. A significant decline in HPA could have an adverse impact on our operating results.
48
Changes in Market Interest Rates. With respect to our business operations, increases in existing interest rates, in general, may over time cause: (1) the value of our mortgage loan and MBS portfolio to decline; (2) coupons on our ARM and hybrid ARM mortgage loans and MBS to reset, although on a delayed basis, to higher interest rates; (3) prepayments on our mortgage loans and MBS portfolio to slow, thereby slowing the amortization of our purchase premiums and the accretion of our purchase discounts; (4) the interest expense associated with our borrowings to increase; and (5) to the extent we enter into interest rate swap agreements as part of our hedging strategy, the value of these agreements to increase. Conversely, decreases in interest rates, in general, may over time cause: (a) prepayments on our mortgage loan and MBS portfolio to increase, thereby accelerating the accretion of our purchase discounts; (b) the value of our mortgage loan and MBS portfolio to increase; (c) coupons on our ARM and hybrid ARM mortgage loans and MBS to reset, although on a delayed basis, to lower interest rates; (d) the interest expense associated with our borrowings to decrease; and (e) to the extent we enter into interest rate swap agreements as part of our hedging strategy, the value of these agreements to decrease.
Market Conditions. Due to the dramatic repricing of real estate assets that occurred during the 2008 financial crisis and the continuing uncertainty regarding the direction and strength of the real estate markets including as a result of the COVID-19 pandemic, we believe a void in the debt and equity capital available for investing in real estate exists as many financial institutions, insurance companies, finance companies and fund managers have determined to reduce or discontinue investment in debt or equity related to real estate. We believe the dislocations in the residential real estate market have resulted or will result in an “over-correction” in the repricing of real estate assets, creating a potential opportunity for us to capitalize on these market dislocations and capital void to the extent we are able to obtain financing for additional purchases.
We believe that in spite of the continuing uncertain market environment for mortgage-related assets, including as a result of the pandemic outbreak, current market conditions offer potentially attractive investment opportunities for us, even in the face of a riskier and more volatile market environment. We expect that market conditions will continue to impact our operating results and will cause us to adjust our investment and financing strategies over time as new opportunities emerge and risk profiles of our business change.
COVID-19 Pandemic. The pandemic has also impacted, and is likely to continue to impact, directly or indirectly, many of the other factors discussed above, as well as other aspects of our business. New developments continue to emerge and it is not possible for us to predict with certainty which factors will impact our business. In addition, we cannot assess the impact of each factor on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. In particular, it is difficult to fully assess the impact of the pandemic at this time due to, among other things, uncertainty regarding the severity and duration of the outbreak domestically and internationally and the effectiveness of federal, state and local government efforts to contain the spread of COVID-19 and its variants, the effects of those efforts on our business, the indirect impact on the U.S. economy and economic activity and the impact on the mortgage markets and capital markets.
Critical Accounting Policies and Estimates
(See also Note 2 to the consolidated financial statements for a discussion of our significant accounting policies )
Critical Accounting Estimates
The preparation of financial statements in accordance with GAAP requires us to make a number of judgments and assumptions that affect estimates of the reported amounts within our consolidated financial statements. Critical accounting estimates are important to the presentation of our financial condition and results of operations and require management to make difficult, complex, or subjective judgments and estimates, often regarding matters that are inherently uncertain. Actual results could differ from our estimates, and the use of different judgments and assumptions related to these estimates could have a material impact on our consolidated financial statements. For additional information about our critical accounting estimates and significant accounting policies, see the notes accompanying our consolidated financial statements.
Allowance for Credit Losses
The allowance for credit losses represents management's estimate of expected credit losses over the contractual term of the mortgage loans and applies to all of our loans classified as held for investment on our consolidated balance sheets. Determining the appropriateness of the allowance for credit losses is a complex process that is subject to estimates and assumptions requiring significant management judgment about matters that involve a high degree of subjectivity. This process involves the use of models that requires management to make judgments about matters that are difficult to predict, the most significant of which are the probability of default and the severity of expected credit losses. Management regularly evaluates the
49
underlying estimates and models we use when determining the allowance for credit losses and updates our assumptions to reflect our historical experience and current view of broader market conditions.
To the extent actual loan performance differs from management's expectations, our allowance for credit losses could increase or decrease. While no single factor determines the level of our allowance for credit losses, expected borrower performance and underlying property value are two key drivers that factor into our scenario based cash flow projections. Our historical data has demonstrated the number of payments made by a borrower, either in succession or as an aggregate, to be a significant factor in predicting repayment. Additionally, we include an estimate of underlying property value. Accordingly, if our delinquency estimate is overstated and our valuation estimates are overstated, there could be a negative impact on our allowance for credit losses.
Based on our review of the key inputs and our methodology used, we believe our current allowance for credit losses is properly stated at December 31, 2021 and December 31, 2020.
Critical Accounting Policies
Mortgage Loans
We adopted ASU 2016-13, Financial Instruments - Credit Losses, otherwise known as CECL using the prospective transition approach for PCD assets on January 1, 2020. At the time, $10.2 million of loan discount was reclassified to the allowance for expected credit losses with no net impact on the amortized cost basis of the portfolio.
Purchased Credit Deteriorated Loans ("PCD Loans") — As of their acquisition date, the loans we acquired have generally suffered some credit deterioration subsequent to origination. As a result, our recognition of interest income for PCD loans is based upon our having a reasonable expectation of the amount and timing of the cash flows expected to be collected. When the timing and amount of cash flows expected to be collected are reasonably estimable, we use expected cash flows to apply the effective interest method of income recognition.
Acquired loans may be aggregated and accounted for as a pool of loans if the loans have common risk characteristics. A pool is accounted for as a single asset with a single composite interest rate and an aggregate expectation of cash flows. We may adjust our loan pools as the underlying risk factors change over time. We have aggregated our mortgage loan portfolio into loan pools based on similar risk factors. Excluded from the aggregate pools are loans that pay in full subsequent to the acquisition closing date but prior to pooling. Any gain or loss on these loans is recognized as interest income in the period the loan pays in full.
Non-PCD Loans — While we generally acquire loans that have experienced deterioration in credit quality, we also acquire loans that have not experienced a deterioration in credit quality and originate SBC loans.
We account for our non-PCD loans by estimating any allowance for expected credit losses for our non-PCD loans based on the risk characteristics of the individual loans. If necessary, an allowance for expected credit losses is established through a provision for loan losses. The allowance is the difference between the net present value of the expected future cash flows from the loan and the contractual balance due.
Impaired loans are carried at the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s market price, or the fair value of the collateral if the loan is collateral dependent.
Investments in Securities at Fair Value
Our Investments in Securities at Fair Value consist of investments in senior and subordinated notes issued by joint ventures, which we form with third party institutional accredited investors. We recognize income on the debt securities using the effective interest method. Additionally, the notes are classified as available-for-sale and are carried at fair value with changes in fair value reflected in our consolidated statements of comprehensive income. We mark our investments to fair value using prices received from our financing counterparties and believe any unrealized losses on our debt securities are expected to be temporary. Any other-than-temporary losses, which represent the excess of the amortized cost basis over the present value of expected future cash flows, are recognized in the period identified in our consolidated statements of income. Risks inherent in our debt securities portfolio, affecting both the valuation of the securities as well as the portfolio’s interest income include the risk of default, delays and inconsistency in the frequency and amount of payments, risks affecting borrowers such as man-made or natural disasters, or the pandemic, and damage to or delay in realizing the value of the underlying collateral. We monitor the credit quality of the mortgage loans underlying our debt securities on an ongoing basis, principally by considering loan payment
50
activity or delinquency status. In addition, we assess the expected cash flows from the mortgage loans, the fair value of the underlying collateral and other factors, and evaluate whether and when it becomes probable that all amounts contractually due will not be collected.
Investments in Beneficial Interests
Our Investments in Beneficial Interests consist of investments in the trust certificates issued by joint ventures which we form with third party institutional accredited investors. The trust certificates represent the residual interest of any special purpose entity formed to facilitate certain investments. We account for our Investments in beneficial interests under CECL, as discussed under Mortgage Loans. The methodology is similar to that described in “Mortgage Loans” except that we only recognize the ratable share of gain, loss income or expense. We account for each beneficial interest individually.
Debt
Secured Borrowings — Through securitization trusts which are VIEs, we issue callable debt secured by our mortgage loans in the ordinary course of business. The secured borrowings facilitated by the trusts are structured as debt financings, and the mortgage loans used as collateral remain on our consolidated balance sheet as we are the primary beneficiary of the securitization trusts. These secured borrowing VIEs are structured as pass through entities that receive principal and interest on the underlying mortgages and distribute those payments to the holders of the notes. Our exposure to the obligations of the VIEs is generally limited to our investments in the entities; the creditors do not have recourse to the primary beneficiary. Coupon interest expense on the debt is recognized using the accrual method of accounting. Deferred issuance costs, including original issue discount and debt issuance costs, are carried on our consolidated balance sheets as a deduction from Secured borrowings, and are amortized to interest expense on an effective yield basis based on the underlying cash flow of the mortgage loans serving as collateral. We assume the debt will be called at the specified call date for purposes of amortizing discount and issuance costs because we believe it will have the intent and ability to call the debt on the call date. Changes in the actual or projected underlying cash flows are reflected in the timing and amount of deferred issuance cost amortization.
Repurchase Facilities — We enter into repurchase financing facilities under which we nominally sell assets to a counterparty and simultaneously enter into an agreement to repurchase the sold assets at a price equal to the sold amount plus an interest factor. Despite being legally structured as sales and subsequent repurchases, repurchase transactions are generally accounted for as debt secured by the underlying assets. At the maturity of a repurchase financing, unless the repurchase financing is renewed, we are required to repay the borrowing including any accrued interest and concurrently receive back our pledged collateral from the lender. The repurchase financings are treated as collateralized financing transactions; pledged assets are recorded as assets in our consolidated balance sheets, and debt is recognized at the contractual amount. Interest is recorded at the contractual amount on an accrual basis. Costs associated with the set-up of a repurchasing contract are recorded as deferred expense at inception and amortized over the contractual life of the agreement. Any draw fees associated with individual transactions and any facility fees assessed on the amounts outstanding are recorded as expense when incurred.
Fair Value
Fair Value of Financial Instruments — A fair value hierarchy has been established that requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:
•Level 1 — Quoted prices in active markets for identical assets or liabilities.
•Level 2 — Observable inputs other than Level 1 prices, such as quoted prices for similar assets and liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
•Level 3 — Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
The degree of judgment utilized in measuring fair value generally correlates to the level of pricing observability. Assets and liabilities with readily available actively quoted prices or for which fair value can be measured from actively quoted prices generally will have a higher degree of pricing observability and a lesser degree of judgment utilized in measuring fair value. Conversely, assets and liabilities rarely traded or not quoted will generally have little or no pricing observability and a higher degree of judgment utilized in measuring fair value. Pricing observability is impacted by a number of factors, including the type of asset or liability, whether it is new to the market and not yet established, and the characteristics specific to the transaction.
51
Recent Accounting Pronouncements
Refer to the notes to our consolidated financial statements for a description of relevant recent accounting pronouncements.
Results of Operations
For the year ended December 31, 2021, we had net income attributable to common stockholders of $34.1 million, or $1.48 per share for basic and $1.41 per share for diluted common shares. For the year ended December 31, 2020, we had net income attributable to common stockholders of $22.8 million or $1.00 per share for basic and diluted common shares. For the year ended December 31, 2019, we had net income attributable to common stockholders of $34.7 million, or $1.74 per share for basic and $1.59 for diluted common shares. Key items for the year ended December 31, 2021 include:
•Interest income of $93.4 million; net interest income of $56.6 million
•Net income attributable to common stockholders of $34.1 million
•Basic earnings per share of $1.48 per share
•Book value per share of $15.92 at December 31, 2021
•Taxable income of $1.55 per share
•Formed six joint ventures that acquired $2.4 billion in UPB of mortgage loans with collateral values of $4.4 billion and retained $342.9 million of varying classes of securities. Of the $2.4 billion, $1.3 billion of UPB relates to newly acquired joint ventures while $1.1 billion relates to joint ventures that were re-securitized
•Purchased $185.7 million of RPLs, with UPB of $191.3 million and 54.8% of property value, $91.5 million of NPLs, with UPB of $94.8 million and 63.6% of property value, and $9.0 million of SBC loans, with UPB of $8.9 million and 40.5% of property value, to end the year with $1.1 billion in net mortgage loans
•Collected total cash of $318.5 million, from loan payments, sales of REO and collections from investments in debt securities and beneficial interests
•Held $84.4 million of cash and cash equivalents at December 31, 2021; average daily cash balance was $99.1 million
•At December 31, 2021, 72.3% of our portfolio based on UPB had made at least the last 12 out of 12 payments
Our consolidated net income attributable to common stockholders increased $11.3 million for the year ended December 31, 2021 compared to the year ended December 31, 2020. The increase was primarily driven by a $12.0 million decrease in our interest expense and a net decrease in the net present value of expected credit losses of $5.7 million. Our net interest income increased $7.0 million for the year ended December 31, 2021 compared to the year ended December 31, 2020 primarily due to the same interest expense decrease of $12.0 million partially offset by a lower average balance and lower average yields of our mortgage loan portfolio. Comparatively, consolidated net income attributable to common stockholders decreased $11.9 million for the year ended December 31, 2020 compared to the year ended December 31, 2019. The decrease was primarily due to lower other income as we sold 26 mortgage loans with a carrying value of $26.1 million and UPB of $26.2 million for a loss of $0.7 million during the year ended 2020 compared to 965 mortgage loans sold with a carrying value of $178.8 million and UPB of $202.1 million for a gain of $7.1 million during the year ended 2019. This was partially offset by a net decrease in the net present value of expected credit losses of $12.6 million during the year ended 2020 compared to a net increase in the net present value of expected credit losses of $0.8 million in 2019. Our net interest income decreased $3.4 million for the year ended December 31, 2020 compared to the year ended December 31, 2019 primarily due to a lower average balance of our mortgage loan portfolio offset by an increase in the average balance of our debt securities and beneficial interests.
Our book value increased to $15.92 per common share from $15.59 at December 31, 2021 and December 31, 2020, respectively, an increase of $0.33. The increase is driven by our buyout of our joint venture partner's interest in Ajax Mortgage Loan Trust 2018-C ("2018-C") in the first quarter of 2021 and the sale of the loans from Ajax Mortgage Loan Trust 2017-D ("2017-D"), both of which reduced our non-controlling interest. Net book value also increased due to the repurchase of $8.8 million of our convertible senior notes and an increase in common equity resulting from net fair value adjustments of $0.6 million on our portfolio of debt securities recorded to Other comprehensive income since December 31, 2020.
We recorded income from our investment in affiliates of $0.7 million for the year ended December 31, 2021, a loss of $0.2 million for the year ended 2020 and income of $1.3 million for the year ended 2019. The primary driver of the change year over year is the flow-through impact of the mark to market on shares of our stock held by our Manager and our Servicer. We account for our investments in our Manager and our Servicer using the equity method of accounting.
52
We recorded $0.3 million in impairments on our REO held-for-sale portfolio in real estate operating expense for the year ended December 31, 2021 compared to $1.4 million for the year ended 2020 and $2.1 million for the year ended 2019. Impairments during the year were driven primarily by the costs of holding the properties. We continue to liquidate our REO properties held-for-sale at a faster rate than we acquire properties, with 33 properties sold during the year ended December 31, 2021 while 26 were added to REO held-for-sale through foreclosures and direct purchase. During the year ended December 31, 2020 we sold 50 REO properties while adding 20 through foreclosures.
Table 1: Results of Operations
| For the year ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| ($ in thousands) | 2021 | 2020 | 2019 | |||||||
| INCOME | ||||||||||
| Interest income | $ | 93,383 | $ | 98,336 | $ | 112,416 | ||||
| Interest expense | (36,742) | (48,692) | (59,325) | |||||||
| Net interest income | 56,641 | 49,644 | 53,091 | |||||||
| Net decrease/(increase) in the net present value of expected credit losses(1) | 18,223 | 12,555 | (803) | |||||||
| Net interest income after the impact of changes in the net present value of expected credit losses | 74,864 | 62,199 | 52,288 | |||||||
| Income/(loss) from investment in affiliates | 699 | (155) | 1,332 | |||||||
| Other income | 2,385 | 1,567 | 11,299 | |||||||
| Total revenue, net | 77,948 | 63,611 | 64,919 | |||||||
| EXPENSE | ||||||||||
| Related party expense – loan servicing fees | 7,433 | 7,678 | 9,133 | |||||||
| Related party expense – management fee | 9,116 | 8,456 | 7,356 | |||||||
| Professional fees | 2,940 | 2,834 | 2,550 | |||||||
| Real estate operating expenses | 328 | 1,482 | 3,685 | |||||||
| Fair value adjustment on put option | 9,462 | 4,733 | — | |||||||
| Other expense | 5,221 | 4,284 | 4,553 | |||||||
| Total expense | 34,500 | 29,467 | 27,277 | |||||||
| Loss on debt extinguishment | 1,439 | 661 | 429 | |||||||
| Income before provision for income taxes | 42,009 | 33,483 | 37,213 | |||||||
| Provision for income taxes (benefit) | 234 | (125) | 124 | |||||||
| Consolidated net income | 41,775 | 33,608 | 37,089 | |||||||
| Less: consolidated net (loss)/income attributable to the non-controlling interest | (80) | 5,112 | 2,384 | |||||||
| Consolidated net income attributable to Company | 41,855 | 28,496 | 34,705 | |||||||
| Less: dividends on preferred stock | 7,798 | 5,740 | — | |||||||
| Consolidated net income attributable to common stockholders | $ | 34,057 | $ | 22,756 | $ | 34,705 |
(1)Net decrease in the net present value of expected credit losses represents the net decrease to the allowance resulting from changes in actual and expected cash flows during the years ended December 31, 2021, December 31, 2020, and December 31, 2019. It represents the net increase of the present value of the expected cash flows in excess of contractual cash flows offset by any incremental provision expense on the Mortgage loan pools and Beneficial interests. The decrease is calculated at the pool level for Mortgage loans and at the security level for Beneficial interests. To the extent a pool or Beneficial interest has an associated allowance, the decrease in expected credit losses is recorded in the period in which the change occurs, otherwise it is recognized prospectively as an increase in yield.
Interest Income
Our primary source of income is accretion earned on our mortgage loan portfolio offset by the interest expense incurred to fund and hold portfolio acquisitions. Net interest income after recording the impact of the net present value of decreases in expected credit losses increased to $74.9 million for the year ended December 31, 2021 from $62.2 million for the year ended December 31, 2020 and $52.3 million for the year ended December 31, 2019 primarily as a result of a net $18.2 million impact of the net decrease in the net present value of expected credit losses for the year ended December 31, 2021 compared to a $12.6 million decrease for the year ended December 31, 2020 and a net increase in the net present value of
53
expected credit losses of $0.8 million for the year ended December 31, 2019. Of the $18.2 million for the year ended December 31, 2021, $13.7 million relates to our mortgage loan portfolio and $4.6 million to our investments in beneficial interests. Comparatively, of the $12.6 million for the year ended December 31, 2020, $9.4 million relates to our mortgage loan portfolio and $3.2 million to our investments in beneficial interests. Of the $0.8 million for the year ended December 31, 2019, all $0.8 million relates to our mortgage loan portfolio. To date, the COVID-19 pandemic has not had a significant negative impact on our expected cash flows due to the low interest rate environment and rising home prices.
Our gross interest income before the effect of the net present value of decreases in expected credit losses decreased by $5.0 million to $93.4 million in the year ended December 31, 2021 from $98.3 million in the year ended 2020 primarily due to a lower average balance and lower average yields of our mortgage loan portfolio. This was offset by a decrease of $12.0 million in interest expense to $36.7 million in the year ended December 31, 2021 from $48.7 million in the year ended December 31, 2020 primarily due to decreases in the average interest rates applicable to our borrowings. Similarly, our gross interest income decreased by $14.1 million to $98.3 million in the year ended December 31, 2020 from $112.4 million in the year ended December 31, 2019 primarily due to a decrease in average yield. This was offset by a decrease in interest expense of $10.6 million to $48.7 million in the year ended December 31, 2020 from $59.3 million in the year ended December 31, 2019 similarly due to a decrease in the average interest rates applicable to our borrowings.
During the year ended December 31, 2021, we collected $318.5 million in cash payments and proceeds on our mortgage loans, securities and REO held-for-sale compared to $240.3 million in the year ended 2020 and $253.6 million in the year ended 2019. These amounts exclude any cash proceeds from sales of debt securities. The increase in cash collections in 2021 compared to 2020 is due to a higher volume of payoffs on mortgage loans as borrowers continued to refinance or sell the underlying property, while conversely the decrease in cash collections in 2020 compared to 2019 was driven by lower volumes of loan payoffs, partially offset by higher cash collections on securities.
The interest income detail for the years ended December 31, 2021, 2020 and 2019 is included in the table below ($ in thousands):
Table 2: Interest income detail
| For the year ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020(1) | 2019(1) | ||||||||
| Accretable yield recognized on RPL, NPL and SBC loans | $ | 66,459 | $ | 76,769 | $ | 97,942 | ||||
| Accretable yield recognized on beneficial interests | 15,540 | 11,091 | 6,426 | |||||||
| Interest income on debt securities | 10,963 | 9,852 | 6,655 | |||||||
| Bank interest income | 261 | 346 | 1,031 | |||||||
| Other interest income | 160 | 278 | 362 | |||||||
| Interest income | $ | 93,383 | $ | 98,336 | $ | 112,416 | ||||
| Net decrease/(increase) in the present value of expected credit losses(2) | 18,223 | 12,555 | (803) | |||||||
| Interest income after the impact of changes in the net present value of expected credit losses | $ | 111,606 | $ | 110,891 | $ | 111,613 |
(1)Includes reclass of loan and beneficial interest credit losses from net decrease in the present value of expected credit losses to accretable yield recognized on RPL, NPL and SBC loans and accretable yield recognized on beneficial interests, respectively.
(2)Net decrease in the net present value of expected credit losses represents the net decrease to the allowance resulting from changes in actual and expected cash flows during the years ended December 31, 2021, 2020 and 2019. It represents the net increase of the present value of the expected cash flows in excess of contractual cash flows offset by any incremental provision expense on the Mortgage loan pools and Beneficial interests. The decrease is calculated at the pool level for Mortgage loans and at the security level for Beneficial interests. To the extent a pool or Beneficial interest has an associated allowance, the decrease in expected credit losses is recorded in the period in which the change occurs, otherwise it is recognized prospectively as an increase in yield.
The decrease in the accretable yield recognized on RPL, NPL and SBC loans is driven by decreases in the average yield and average balance of our mortgage loan portfolio. The average balance of our portfolio declined primarily as a result of significantly higher levels of prepayments on our mortgage loans and from the timing of loan acquisitions and sales during the year. The average carrying balances of our mortgage loan portfolio, debt securities, beneficial interests and debt outstanding for the years ended December 31, 2021 and 2020 are included in the table below ($ in thousands):
54
Table 3: Average Balances
| For the year ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| Mortgage loan portfolio | $ | 1,028,528 | $ | 1,103,472 | ||
| Average carrying value of debt securities | $ | 325,543 | $ | 261,320 | ||
| Average carrying value of beneficial interests | $ | 118,303 | $ | 71,195 | ||
| Total average asset backed debt | $ | 1,053,572 | $ | 1,043,445 |
Our average balance in mortgage loans declined primarily as a result of significantly higher levels of prepayments on our mortgage loans and from the timing of loan acquisitions and sales during the year.
Other Income
Other income increased for the year ended December 31, 2021 as compared to the year ended 2020 primarily due to increases in late fee income and a gain on sale of mortgage loans in 2021 versus a loss in 2020. Other income decreased for the year ended December 31, 2020 as compared to the year ended 2019 primarily as a result of a gain on sale of mortgage loans in 2019 versus a loss in 2020, decreased rental income in 2020 from the impact on our rental portfolio of our Gaea capital raise in November 2019 and lower income from the federal government’s HAMP program as more loans reached the five-year threshold beyond which no additional fees are earned. This was partially offset by a larger gain on sales of property held-for-sale and gain on sale of securities in 2020 compared to 2019. A breakdown of Other income is provided in the table below ($ in thousands):
Table 4: Other Income
| For the year ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | |||||||||
| Late fee income | $ | 1,046 | $ | 700 | $ | 779 | |||||
| Net gain on sale of Property held-for-sale | 893 | 1,011 | 610 | ||||||||
| Gain on sale of securities | 201 | 145 | 8 | ||||||||
| Gain/(loss) on sale of mortgage loans | 122 | (705) | 7,123 | ||||||||
| HAMP fees | 119 | 370 | 836 | ||||||||
| Rental Income | 36 | 42 | 1,943 | ||||||||
| Other (loss)/income | (32) | 4 | — | ||||||||
| Total Other Income | $ | 2,385 | $ | 1,567 | $ | 11,299 |
Expenses
Total expenses for the year ended December 31, 2021 increased from the year ended 2020 primarily as a result of our put option expense on our outstanding common stock warrants. Similarly, the increase from 2019 to 2020 was a result of expense on the put option as well as an increase in management fees driven by an increase in our capital base as a result of our private placements of preferred stock and warrants completed during the second quarter of 2020. Our professional fees were higher in 2021 than 2020 and in 2020 from 2019 primarily from increases in fees for tax consulting and legal services. For the year ended December 31, 2021 as compared to the year ended 2020 and 2019 these increases were partially offset by lower loan servicing fees as a result of the lower average carrying balance of our mortgage loan portfolio due to increased investments in our joint ventures. Real estate operating expense decreased in 2021 by $1.2 million over 2020, due to lower impairment on our REO held-for-sale properties. Comparatively, real estate operating expense decreased by $2.2 million from 2019 to 2020 due to the carve out of Gaea and the related commercial property portfolio in November 2019. A breakdown of our expenses is provided in the table below ($ in thousands):
55
Table 5: Expenses
| For the year ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | |||||||||
| Fair value adjustment on put option liability | $ | 9,462 | $ | 4,733 | $ | — | |||||
| Related party expense – management fee | 9,116 | 8,456 | 7,356 | ||||||||
| Related party expense – loan servicing fees | 7,433 | 7,678 | 9,133 | ||||||||
| Other expense | 5,221 | 4,284 | 4,553 | ||||||||
| Professional fees | 2,940 | 2,834 | 2,550 | ||||||||
| Real estate operating expense | 328 | 1,482 | 3,685 | ||||||||
| Total expenses | $ | 34,500 | $ | 29,467 | $ | 27,277 |
Other Expense
Other expense for the year ended December 31, 2021 increased from the year ended 2020 primarily due to employee and service provider grants, and directors' fees and grants, offset by lower travel expense and borrowing related expense. Other expense for the year ended 2020 decreased from 2019 primarily due to a recovery of loan transaction expense and lower employee and service provider grant expense, partially offset by increases primarily in insurance and borrowing related expenses and other miscellaneous expenses. A breakdown of other expense is provided in the table below ($ in thousands):
Table 6: Other Expense
| For the year ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | |||||||||
| Insurance | $ | 964 | $ | 835 | $ | 695 | |||||
| Employee and service provider share grants | 900 | 728 | 839 | ||||||||
| Directors' fees and grants | 746 | 427 | 423 | ||||||||
| Borrowing related expenses | 727 | 802 | 554 | ||||||||
| Other expense | 433 | 355 | 266 | ||||||||
| Taxes and regulatory expense | 427 | 481 | 478 | ||||||||
| Software licenses and amortization | 407 | 302 | 227 | ||||||||
| Travel, meals, entertainment | 193 | 265 | 293 | ||||||||
| Internal audit services | 180 | 144 | 197 | ||||||||
| Lien release non due diligence | 167 | 156 | 253 | ||||||||
| Loan transaction expense | 77 | (211) | 328 | ||||||||
| Total other expense | $ | 5,221 | $ | 4,284 | $ | 4,553 |
Equity and Net Book Value per Share
Our net book value per share was $15.92 and $15.59 at December 31, 2021 and 2020, respectively, an increase of $0.33. The increase in book value was primarily driven by our buyout of our joint venture partner's interest in 2018-C in the first quarter of 2021 and the sale of mortgage loans from 2017-D, both of which reduced non-controlling interest. Net book value also increased due to the repurchase of $8.8 million of our convertible senior notes and an increase in common equity resulting from net fair value adjustments of $0.6 million on our portfolio of debt securities recorded to Other comprehensive income since December 31, 2020. We believe our calculation is representative of our book value on a per share basis, and our Manager believes book value per share is a valuable metric for evaluating our business. The net book value per share is calculated by taking equity at the balance sheet date (i) less preferred stock and non-controlling interest, (ii) adjusted for any addition for potential conversion of our convertible senior notes, divided by outstanding shares at the balance sheet date adjusted to include (i) unvested restricted stock earned but unissued and (ii) any share equivalents for our convertible senior notes or our put option liability as determined by the dilution requirements for our EPS calculation. A breakdown of our book value per share is set forth in the table below ($ in thousands except per share amounts):
56
Table 7: Book Value per Common Share
| As of December 31, | ||||||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| Outstanding shares | 23,146,775 | 22,978,339 | ||||
| Adjustments for: | ||||||
| Unvested grants of restricted stock and shares earned but not issued as of the date indicated | 3,470 | 4,280 | ||||
| Conversion of convertible senior notes into shares of common stock | 7,228,910 | 7,834,299 | ||||
| Settlement of put option in shares(1) | — | — | ||||
| Total adjusted shares outstanding | 30,379,155 | 30,816,918 | ||||
| Equity at period end | $ | 500,473 | $ | 514,491 | ||
| Net increase in equity from expected conversion of convertible senior notes | 101,511 | 110,250 | ||||
| Adjustment for equity due to preferred shares | (115,144) | (115,144) | ||||
| Net adjustment for equity due to non-controlling interests | (3,178) | (29,130) | ||||
| Adjusted equity | $ | 483,662 | $ | 480,467 | ||
| Book value per share | $ | 15.92 | $ | 15.59 |
(1)The settlement of the put option in shares is not included in the book value calculation as of December 31, 2021 or 2020 as it has an anti-dilutive effect on our earnings per share calculation.
Mortgage Loan Portfolio
For the years ended December 31, 2021 and 2020, we purchased $185.7 million and $55.1 million of RPLs with UPB of $191.3 million and $61.7 million, respectively, at 54.8% and 59.4% of the underlying property value, respectively, including loans acquired from Ajax Mortgage Loan Trust 2019-C ("2019-C") in December 2021, wherein we acquired the outstanding equity certificate of 2019-C, resulting in recognition of the underlying loans on our consolidated balance sheet. For the years ended December 31, 2021 and 2020 we purchased $91.5 million and $14.1 million of NPLs with UPB of $94.8 million and $16.0 million, respectively, at 63.6% and 50.7% of the underlying property value, respectively. For the years ended December 31, 2021 and December 31, 2020, we purchased $9.0 million and $19.8 million of SBC loans with UPB of $8.9 million and $20.3 million, respectively, at 40.5% and 52.8% of the underlying property value, respectively. We ended the period with $1.1 billion of mortgage loans with an aggregate UPB of $1.2 billion as of December 31, 2021 and $1.1 billion of mortgage loans with an aggregate UPB of $1.2 billion as of December 31, 2020.
57
The following table shows loan portfolio acquisitions for the years ended December 31, 2021 and 2020 ($ in thousands):
Table 8: Loan Portfolio Acquisitions
| For the year ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2021(1) | 2020 | ||||||
| RPLs | |||||||
| Count | 1,006 | 304 | |||||
| UPB | $ | 191,250 | $ | 61,704 | |||
| Purchase price | $ | 185,654 | $ | 55,090 | |||
| Purchase price % of UPB | 97.1 | % | 89.3 | % | |||
| NPLs | |||||||
| Count | 387 | 65 | |||||
| UPB | $ | 94,781 | $ | 16,022 | |||
| Purchase price | $ | 91,521 | $ | 14,075 | |||
| Purchase price % of UPB | 96.6 | % | 87.8 | % | |||
| SBC loans | |||||||
| Count | 16 | 14 | |||||
| UPB | $ | 8,917 | $ | 20,276 | |||
| Purchase price | $ | 9,044 | $ | 19,800 | |||
| Purchase price % of UPB | 101.4 | % | 97.7 | % |
(1)During the fourth quarter of 2021 we acquired the remaining trust certificates of our non-consolidated joint venture, 2019-C resulting in the addition of 772 loans to our loan portfolio. Our 34.0% investment was previously reflected in our investment in debt securities and beneficial interests.
During the year ended December 31, 2021, 1,502 mortgage loans, representing 25.4% of our ending UPB, were liquidated. Comparatively, during the year ended 2020, 538 mortgage loans, representing 11.1% of our ending UPB, were liquidated. Our loan portfolio activity for the years ended December 31, 2021 and 2020 are presented below ($ in thousands):
Table 9: Loan Portfolio Activity
| For the year ended December 31, | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||||||||||
| Mortgage loans held-for-investment, net | Mortgage loans held-for-sale, net | Mortgage loans held-for-investment, net | Mortgage loans held-for-sale, net | ||||||||||||
| Beginning carrying value | $ | 1,119,372 | $ | — | $ | 1,151,469 | $ | — | |||||||
| Mortgage loans acquired | 286,219 | — | 88,965 | — | |||||||||||
| Draws on SBC loans | 20,689 | — | 56 | — | |||||||||||
| Accretion recognized | 65,953 | 460 | 76,058 | — | |||||||||||
| Payments received on loans, net | (264,713) | (1,851) | (175,678) | — | |||||||||||
| Net reclassifications to mortgage loans held-for-sale, net | (159,733) | 159,733 | — | — | |||||||||||
| Reclassifications to REO | (3,511) | — | (4,764) | — | |||||||||||
| Sale of mortgage loans(1) | — | (128,770) | (26,111) | — | |||||||||||
| Decrease in net present value of expected credit losses on mortgage loans | 13,668 | — | 9,345 | — | |||||||||||
| Other | 2,490 | — | 32 | — | |||||||||||
| Ending carrying value | $ | 1,080,434 | $ | 29,572 | $ | 1,119,372 | $ | — |
(1)As of December 31, 2021, the sale of mortgage loans relates to loans we previously consolidated in 2017-D.
58
Table 10: Portfolio Composition
As of December 31, 2021 and December 31, 2020, our portfolios consisted of the following ($ in thousands):
| December 31, 2021 | December 31, 2020(1,2) | ||||||
|---|---|---|---|---|---|---|---|
| No. of Loans | 5,941 | No. of Loans | 6,031 | ||||
| Total UPB(3) | $ | 1,165,841 | Total UPB(3) | $ | 1,204,804 | ||
| Interest-Bearing Balance | $ | 1,069,407 | Interest-Bearing Balance | $ | 1,127,499 | ||
| Deferred Balance(4) | $ | 96,434 | Deferred Balance(4) | $ | 77,305 | ||
| Market Value of Collateral(5) | $ | 2,193,143 | Market Value of Collateral(5) | $ | 1,967,419 | ||
| Original Purchase Price/Total UPB | 82.0 | % | Original Purchase Price/Total UPB | 82.2 | % | ||
| Original Purchase Price/Market Value of Collateral | 47.1 | % | Original Purchase Price/Market Value of Collateral | 53.7 | % | ||
| Weighted Average Coupon | 4.33 | % | Weighted Average Coupon | 4.44 | % | ||
| Weighted Average LTV(6) | 63.7 | % | Weighted Average LTV(6) | 72.8 | % | ||
| Weighted Average Remaining Term (months) | 295 | Weighted Average Remaining Term (months) | 297 | ||||
| No. of first liens | 5,883 | No. of first liens | 5,973 | ||||
| No. of second liens | 58 | No. of second liens | 58 | ||||
| RPLs | 87.5 | % | RPLs | 94.4 | % | ||
| NPLs | 10.8 | % | NPLs | 3.5 | % | ||
| SBC loans | 1.7 | % | SBC loans | 2.1 | % | ||
| No. of REO properties held-for-sale | 31 | No. of REO properties held-for-sale | 38 | ||||
| Market Value of other REO(7) | $ | 6,611 | Market Value of other REO(7) | $ | 8,105 | ||
| Carrying value of debt securities and beneficial interests in trusts | $ | 494,361 | Carrying value of debt securities and beneficial interests in trusts | $ | 369,330 | ||
| Loans with 12 for 12 payments as an approximate percentage of UPB(8) | 72.3 | % | Loans with 12 for 12 payments as an approximate percentage of UPB(8) | 71.9 | % | ||
| Loans with 24 for 24 payments as an approximate percentage of UPB(9) | 63.9 | % | Loans with 24 for 24 payments as an approximate percentage of UPB(9) | 65.1 | % |
(1)Includes the impact of 1,003 mortgage loans with a purchase price of $177.3 million, UPB of $194.3 million and collateral value of $295.3 million acquired in the fourth quarter of 2017 through a 50.0% owned joint venture which we consolidate.
(2)Includes the impact of 256 mortgage loans with a purchase price of $47.4 million, UPB of $52.8 million and collateral value of $68.1 million acquired in the third quarter of 2018 through a 63.0% owned joint venture which we consolidate.
(3)At December 31, 2021 and 2020, our loan portfolio consists of fixed rate (60.6% of UPB), ARM (7.5% of UPB) and Hybrid ARM (31.9% of UPB); and fixed rate (53.5% of UPB), ARM (8.9% of UPB) and Hybrid ARM (37.6% of UPB), respectively.
(4)Amounts that have been deferred in connection with a loan modification on which interest does not accrue. These amounts generally become payable at the time of maturity.
(5)As of the reporting date.
(6)UPB as of December 31, 2021 and 2020, divided by market value of collateral and weighted by the UPB of the loan.
(7)Market value of REO is based on net realizable value. Fair market value is determined based on appraisals, BPOs, or other market indicators of fair value including list price or contract price.
(8)Loans that have made at least 12 of the last 12 payments, or for which the full dollar amount to cover at least 12 payments has been made in the last 12 months.
(9)Loans that have made at least 24 of the last 24 payments, or for which the full dollar amount to cover at least 24 payments has been made in the last 24
months.
59
Table 11: Portfolio Characteristics
The following tables present certain characteristics about our mortgage loans by year of origination as of December 31, 2021 and December 31, 2020 ($ in thousands):
Portfolio at December 31, 2021
| Years of Origination | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Mortgages held-for-investment | After 2008 | 2006 – 2008 | 2005 and prior | |||||||
| Number of loans | 638 | 3,258 | 1,868 | |||||||
| Unpaid principal balance | $ | 144,418 | $ | 727,856 | $ | 261,101 | ||||
| Percent of mortgage loan portfolio by year of origination | 12.7 | % | 64.2 | % | 23.1 | % | ||||
| Loan Attributes: | ||||||||||
| Weighted average loan age (months) | 105.0 | 178.8 | 217.9 | |||||||
| Weighted average loan-to-value | 60.6 | % | 67.1 | % | 54.2 | % | ||||
| Delinquency Performance: | ||||||||||
| Current | 55.4 | % | 55.3 | % | 52.6 | % | ||||
| 30 days delinquent | 7.4 | % | 9.6 | % | 9.2 | % | ||||
| 60 days delinquent | 4.5 | % | 5.1 | % | 7.0 | % | ||||
| 90+ days delinquent | 27.2 | % | 23.7 | % | 27.1 | % | ||||
| Foreclosure | 5.5 | % | 6.3 | % | 4.1 | % |
| Years of Origination | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Mortgages held-for-sale | After 2008 | 2006 – 2008 | 2005 and prior | |||||||
| Number of loans | 25 | 82 | 70 | |||||||
| Unpaid principal balance | $ | 4,791 | $ | 17,464 | $ | 10,211 | ||||
| Percent of mortgage loan portfolio by year of origination | 14.8 | % | 53.8 | % | 31.4 | % | ||||
| Loan Attributes: | ||||||||||
| Weighted average loan age (months) | 125.5 | 178.3 | 217.2 | |||||||
| Weighted average loan-to-value | 64.2 | % | 83.6 | % | 74.5 | % | ||||
| Delinquency Performance: | ||||||||||
| Current | 45.0 | % | 44.0 | % | 48.8 | % | ||||
| 30 days delinquent | 5.5 | % | 15.7 | % | 12.0 | % | ||||
| 60 days delinquent | 3.6 | % | 8.4 | % | 9.4 | % | ||||
| 90+ days delinquent | 45.9 | % | 24.0 | % | 23.2 | % | ||||
| Foreclosure | — | % | 7.9 | % | 6.6 | % |
60
Portfolio at December 31, 2020
| Years of Origination | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Mortgages held-for-investment | After 2008 | 2006 – 2008 | 2005 and prior | |||||||
| Number of loans | 639 | 3,471 | 1,921 | |||||||
| Unpaid principal balance | $ | 156,250 | $ | 780,956 | $ | 267,598 | ||||
| Percent of mortgage loan portfolio by year of origination | 13.0 | % | 64.8 | % | 22.2 | % | ||||
| Loan Attributes: | ||||||||||
| Weighted average loan age (months) | 91.0 | 166.7 | 205.8 | |||||||
| Weighted average loan-to-value | 69.4 | % | 77.0 | % | 62.6 | % | ||||
| Delinquency Performance: | ||||||||||
| Current | 53.0 | % | 51.9 | % | 53.3 | % | ||||
| 30 days delinquent | 13.6 | % | 11.4 | % | 10.9 | % | ||||
| 60 days delinquent | 3.8 | % | 6.7 | % | 6.8 | % | ||||
| 90+ days delinquent | 25.3 | % | 25.1 | % | 25.4 | % | ||||
| Foreclosure | 4.3 | % | 4.9 | % | 3.6 | % |
Table 12: Loans by State
The following table identifies our mortgage loans by state, number of loans, loan value, collateral value and percentages thereof at December 31, 2021 and December 31, 2020 ($ in thousands):
| December 31, 2021 | December 31, 2020 | |||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| State | Count | UPB | % UPB | CollateralValue(1) | % of Collateral Value | State | Count | UPB | % UPB | CollateralValue(1) | % of Collateral Value | |||||||||||||||||||||||||
| CA | 774 | $ | 254,732 | 21.8 | % | $ | 542,547 | 24.7 | % | CA | 947 | $ | 329,725 | 27.4 | % | $ | 589,225 | 30.0 | % | |||||||||||||||||
| FL | 998 | 197,755 | 17.0 | % | 350,213 | 16.0 | % | FL | 655 | 108,293 | 9.0 | % | 174,849 | 8.9 | % | |||||||||||||||||||||
| NY | 370 | 115,297 | 10.0 | % | 209,610 | 9.6 | % | NY | 329 | 103,475 | 8.6 | % | 177,524 | 9.0 | % | |||||||||||||||||||||
| NJ | 311 | 72,179 | 6.3 | % | 109,171 | 5.0 | % | NJ | 287 | 65,764 | 5.5 | % | 89,389 | 4.5 | % | |||||||||||||||||||||
| MD | 240 | 57,412 | 4.9 | % | 88,757 | 4.0 | % | MD | 248 | 60,082 | 5.0 | % | 77,693 | 4.0 | % | |||||||||||||||||||||
| VA | 186 | 39,780 | 3.4 | % | 66,701 | 3.0 | % | GA | 352 | 45,817 | 3.8 | % | 71,586 | 3.7 | % | |||||||||||||||||||||
| TX | 372 | 37,838 | 3.2 | % | 88,631 | 4.0 | % | VA | 205 | 43,563 | 3.6 | % | 63,132 | 3.2 | % | |||||||||||||||||||||
| IL | 218 | 37,505 | 3.2 | % | 54,622 | 2.5 | % | TX | 410 | 42,432 | 3.5 | % | 81,810 | 4.2 | % | |||||||||||||||||||||
| GA | 301 | 36,733 | 3.2 | % | 73,635 | 3.4 | % | IL | 227 | 41,410 | 3.5 | % | 54,379 | 2.8 | % | |||||||||||||||||||||
| MA | 163 | 34,322 | 2.9 | % | 68,812 | 3.1 | % | MA | 177 | 35,454 | 2.9 | % | 61,220 | 3.1 | % | |||||||||||||||||||||
| NC | 227 | 32,371 | 2.8 | % | 67,322 | 3.1 | % | NC | 240 | 33,146 | 2.8 | % | 52,217 | 2.7 | % | |||||||||||||||||||||
| AZ | 119 | 23,270 | 2.0 | % | 47,579 | 2.2 | % | AZ | 150 | 29,765 | 2.5 | % | 47,835 | 2.4 | % | |||||||||||||||||||||
| PA | 193 | 21,302 | 1.8 | % | 35,222 | 1.6 | % | OR | 70 | 24,303 | 2.0 | % | 46,279 | 2.4 | % | |||||||||||||||||||||
| WA | 91 | 20,578 | 1.8 | % | 46,555 | 2.1 | % | WA | 104 | 23,874 | 2.0 | % | 43,784 | 2.2 | % | |||||||||||||||||||||
| SC | 127 | 14,381 | 1.2 | % | 25,379 | 1.2 | % | PA | 185 | 21,294 | 1.8 | % | 31,248 | 1.6 | % | |||||||||||||||||||||
| NV | 75 | 13,992 | 1.2 | % | 29,298 | 1.3 | % | NV | 97 | 18,614 | 1.5 | % | 30,344 | 1.5 | % | |||||||||||||||||||||
| CT | 75 | 12,980 | 1.1 | % | 20,634 | 0.9 | % | SC | 129 | 14,206 | 1.2 | % | 22,213 | 1.1 | % | |||||||||||||||||||||
| OR | 63 | 12,275 | 1.1 | % | 26,938 | 1.2 | % | CT | 77 | 13,529 | 1.1 | % | 18,115 | 0.9 | % | |||||||||||||||||||||
| OH | 106 | 12,109 | 1.0 | % | 19,242 | 0.9 | % | MI | 97 | 13,103 | 1.1 | % | 19,832 | 1.0 | % | |||||||||||||||||||||
| TN | 108 | 10,884 | 0.9 | % | 23,233 | 1.0 | % | OH | 110 | 12,929 | 1.1 | % | 17,843 | 0.9 | % | |||||||||||||||||||||
| IN | 99 | 9,414 | 0.8 | % | 16,833 | 0.8 | % | TN | 115 | 12,721 | 1.1 | % | 22,690 | 1.2 | % | |||||||||||||||||||||
| MI | 80 | 9,331 | 0.8 | % | 18,099 | 0.8 | % | CO | 54 | 10,450 | 0.9 | % | 22,665 | 1.2 | % | |||||||||||||||||||||
| CO | 43 | 8,127 | 0.7 | % | 21,188 | 1.0 | % | MO | 75 | 9,383 | 0.8 | % | 12,545 | 0.6 | % | |||||||||||||||||||||
| MO | 61 | 6,957 | 0.6 | % | 11,624 | 0.5 | % | IN | 98 | 9,180 | 0.8 | % | 14,476 | 0.7 | % | |||||||||||||||||||||
| LA | 71 | 6,885 | 0.6 | % | 11,573 | 0.5 | % | MN | 49 | 9,121 | 0.8 | % | 13,242 | 0.7 | % | |||||||||||||||||||||
| UT | 39 | 6,156 | 0.5 | % | 16,978 | 0.8 | % | LA | 76 | 7,631 | 0.6 | % | 11,910 | 0.6 | % | |||||||||||||||||||||
| MN | 35 | 5,881 | 0.5 | % | 10,205 | 0.5 | % | UT | 44 | 6,895 | 0.6 | % | 14,932 | 0.8 | % | |||||||||||||||||||||
| WI | 44 | 5,771 | 0.5 | % | 8,829 | 0.4 | % | DE | 34 | 6,509 | 0.5 | % | 7,999 | 0.4 | % | |||||||||||||||||||||
| AL | 49 | 5,613 | 0.5 | % | 7,872 | 0.4 | % | HI | 16 | 6,456 | 0.5 | % | 9,305 | 0.5 | % | |||||||||||||||||||||
| DE | 30 | 5,416 | 0.5 | % | 7,779 | 0.4 | % | DC | 17 | 5,131 | 0.4 | % | 8,138 | 0.4 | % | |||||||||||||||||||||
| DC | 16 | 5,039 | 0.4 | % | 9,182 | 0.4 | % | WI | 37 | 4,696 | 0.4 | % | 6,385 | 0.3 | % |
61
| December 31, 2021 | December 31, 2020 | |||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| State | Count | UPB | % UPB | CollateralValue(1) | % of Collateral Value | State | Count | UPB | % UPB | CollateralValue(1) | % of Collateral Value | |||||||||||||||||||||||||
| HI | 11 | 3,941 | 0.3 | % | 7,058 | 0.3 | % | NM | 30 | 4,450 | 0.4 | % | 6,207 | 0.3 | % | |||||||||||||||||||||
| NM | 24 | 3,784 | 0.3 | % | 6,143 | 0.3 | % | KY | 36 | 4,158 | 0.3 | % | 6,032 | 0.3 | % | |||||||||||||||||||||
| KY | 29 | 3,504 | 0.3 | % | 5,777 | 0.3 | % | AL | 44 | 3,670 | 0.3 | % | 4,891 | 0.2 | % | |||||||||||||||||||||
| RI | 15 | 3,236 | 0.3 | % | 5,203 | 0.2 | % | NH | 18 | 3,223 | 0.3 | % | 5,087 | 0.3 | % | |||||||||||||||||||||
| NH | 16 | 3,006 | 0.3 | % | 5,450 | 0.2 | % | RI | 14 | 3,084 | 0.3 | % | 4,481 | 0.2 | % | |||||||||||||||||||||
| OK | 22 | 2,104 | 0.2 | % | 3,768 | 0.2 | % | OK | 27 | 2,511 | 0.2 | % | 3,827 | 0.2 | % | |||||||||||||||||||||
| MS | 25 | 2,025 | 0.2 | % | 3,327 | 0.2 | % | MS | 26 | 2,149 | 0.2 | % | 3,168 | 0.2 | % | |||||||||||||||||||||
| KS | 22 | 1,593 | 0.1 | % | 3,713 | 0.2 | % | IA | 18 | 1,736 | 0.1 | % | 2,267 | 0.1 | % | |||||||||||||||||||||
| ID | 11 | 1,569 | 0.1 | % | 3,995 | 0.2 | % | ID | 12 | 1,496 | 0.1 | % | 2,971 | 0.2 | % | |||||||||||||||||||||
| ME | 9 | 1,296 | 0.1 | % | 2,118 | 0.1 | % | AR | 20 | 1,447 | 0.1 | % | 2,016 | 0.1 | % | |||||||||||||||||||||
| WV | 13 | 1,283 | 0.1 | % | 2,095 | 0.1 | % | KS | 19 | 1,379 | 0.1 | % | 2,897 | 0.1 | % | |||||||||||||||||||||
| IA | 14 | 1,137 | 0.1 | % | 1,837 | 0.1 | % | ME | 10 | 1,372 | 0.1 | % | 1,801 | 0.1 | % | |||||||||||||||||||||
| MT | 6 | 1,003 | 0.1 | % | 1,966 | 0.1 | % | WV | 17 | 1,258 | 0.1 | % | 1,830 | 0.1 | % | |||||||||||||||||||||
| PR | 6 | 884 | 0.1 | % | 929 | — | % | MT | 6 | 803 | 0.1 | % | 1,336 | 0.1 | % | |||||||||||||||||||||
| AR | 15 | 863 | 0.1 | % | 1,592 | 0.1 | % | SD | 4 | 537 | — | % | 872 | — | % | |||||||||||||||||||||
| SD | 5 | 713 | 0.1 | % | 1,524 | 0.1 | % | NE | 4 | 528 | — | % | 603 | — | % | |||||||||||||||||||||
| VT | 3 | 520 | — | % | 493 | — | % | PR | 5 | 518 | — | % | 592 | — | % | |||||||||||||||||||||
| NE | 5 | 408 | — | % | 886 | — | % | VT | 2 | 452 | — | % | 518 | — | % | |||||||||||||||||||||
| ND | 3 | 388 | — | % | 580 | — | % | WY | 3 | 438 | — | % | 356 | — | % | |||||||||||||||||||||
| WY | 2 | 244 | — | % | 257 | — | % | ND | 3 | 395 | — | % | 472 | — | % | |||||||||||||||||||||
| AK | 1 | 55 | — | % | 169 | — | % | AK | 2 | 249 | — | % | 391 | — | % | |||||||||||||||||||||
| 5,941 | $ | 1,165,841 | 100.0 | % | $ | 2,193,143 | 100.0 | % | 6,031 | $ | 1,204,804 | 100.0 | % | $ | 1,967,419 | 100.0 | % |
(1)As of the reporting date.
Table 13: Debt Securities and Beneficial Interest Acquisitions
The following table shows our debt securities and beneficial interest acquisitions for the years ended December 31, 2021 and 2020 ($ in thousands):
| For the year ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||
| Class A securities | |||||||
| UPB | $ | 255,451 | $ | 116,952 | |||
| Purchase price | $ | 254,210 | $ | 115,558 | |||
| Purchase price % of UPB | 99.5 | % | 98.8 | % | |||
| Class M securities | |||||||
| UPB | $ | 1,943 | $ | — | |||
| Purchase price | $ | 1,943 | $ | — | |||
| Purchase price % of UPB | 100.0 | % | — | % | |||
| Class B securities | |||||||
| UPB | $ | 36,993 | $ | 9,923 | |||
| Purchase price | $ | 33,663 | $ | 9,817 | |||
| Purchase price % of UPB | 91.0 | % | 98.9 | % | |||
| Beneficial interests | |||||||
| Purchase price | $ | 53,118 | $ | 19,307 |
62
Liquidity and Capital Resources
Source and Uses of Cash
Our primary sources of cash have consisted of proceeds from our securities offerings, our secured borrowings, repurchase agreements, principal and interest payments on our loan portfolio, principal paydowns on securities, and sales of properties held-for-sale. Depending on market conditions, we expect that our primary financing sources will continue to include secured borrowings, repurchase agreements, and securities offerings in addition to transaction or asset specific funding arrangements and credit facilities (including term loans and revolving facilities). We expect that these sources of funds will be sufficient to meet our short-term and long-term liquidity needs. We believe we have access to adequate resources to meet the needs of our existing operations, mandatory capital expenditures, dividend payments, and working capital, to the extent not funded by cash provided by operating activities. However, we expect the COVID-19 pandemic may adversely impact our future operating cash flows due to the inability of some of our borrowers to make scheduled payments on time or at all, and the potential for HPA decline. From time to time, we may invest with third parties and acquire interests in loans and other real estate assets through investments in joint ventures using special purpose entities that can result in investments at fair value and investments in beneficial interests, which are included on our consolidated balance sheet.
As of December 31, 2021 and December 31, 2020, substantially all of our invested capital was in RPLs, NPLs, SBC loans, property held-for-sale, debt securities and beneficial interests. We also held approximately $84.4 million of cash and cash equivalents, a decrease of $22.7 million from our balance of $107.1 million at December 31, 2020, which was an increase of $42.8 million from our balance of $64.3 million at December 31, 2019. Our average daily cash balance during 2021 was $99.1 million, a decrease from our average daily cash balance of $110.5 million during the year ended December 31, 2020 and an increase from our average daily balance of $57.6 million at December 31, 2019.
Our collections of principal and interest payments on mortgages and securities, payoffs and proceeds and on the sale of our property held-for-sale were $318.5 million, $240.3 million and $253.6 million for the years ended December 31, 2021, 2020 and 2019, respectively.
Our operating cash outflows, including the effect of restricted cash, for the year ended December 31, 2021, 2020 and 2019 were $15.3 million, $13.9 million and $15.0 million, respectively. Our primary operating cash inflow is cash interest payments on our mortgage loan pools, which was $47.3 million, $48.1 million and $57.0 million, respectively, for the years ended December 31, 2021, 2020 and 2019, respectively. Non-cash interest income accretion was $19.5 million, $29.0 million and $39.1 million for the years ended December 31, 2021, 2020 and 2019, respectively. Interest income on beneficial interests was $16.0 million, $11.8 million and $6.4 million during the years ended December 31, 2021, 2020 and 2019, respectively. Interest income on debt securities was $11.0 million, $9.9 million and $6.7 million during the years ended December 31, 2021, 2020 and 2019, respectively. During the year ended December 31, 2021 we recognized a gain of $0.1 million for the 760 loans sold from 2017-D with a carrying value of $129.2 million and UPB of $133.8 million to a joint venture formed between us and a third party accredited institutional investor, and retained various classes of securities from the joint venture. During the year ended December 31, 2020, we recognized a loss of $0.7 million from the sale of 26 mortgage loans to Gaea, an affiliated entity. During the year ended December 31, 2019 we recognized a gain of $7.1 million from the sale of 965 mortgage loans to a related party joint venture, 2019-C.
Though the ownership of mortgage loans and other real estate assets is our business, U.S. GAAP requires that operating cash flows do not include the portion of principal payments that are allocable to the discount we recognize on our mortgage loans including proceeds from loans that pay in full or are liquidated in a short sale or third party sale at foreclosure or the proceeds on the sales of our property held-for-sale. These activities are all considered to be investing activities under U.S. GAAP, and the cash flows from these activities are included in the investing section of our consolidated statements of cash flows. We expect that the impact of the COVID-19 outbreak will put pressure on our cash flow from operations as we enter into loan modifications on certain of our loans permitting interest payments to be deferred.
For the year ended December 31, 2021, our investing cash outflows of $50.2 million were driven primarily by the purchases of debt securities and beneficial interests of $341.8 million and acquisitions of mortgage loans of $286.2 million. This was offset by proceeds from principal payments on and payoffs of our mortgage loan portfolio of $218.8 million, principal payments on and payoffs of our debt securities and beneficial interests of $155.2 million, the sale of $90.2 million of debt securities held as investments and the proceeds from the sale of loans from our 2017-D mortgage loan trust of $126.0 million. For the year ended December 31, 2020 our investing cash inflows of $24.2 million were driven primarily by the proceeds from principal payments on and payoffs of our mortgage loan portfolio of $127.5 million, principal payments on and payoffs of our debt securities and beneficial interests of $53.5 million, the sale of $38.9 million of debt securities held as investments and the sale of our mortgage loans to Gaea in the amount of $25.4 million. This was offset by purchases of debt securities and
63
beneficial interests of $144.7 million and acquisitions of mortgage loans of $89.0 million. For the year ended December 31, 2019 our investing cash inflows of $100.2 million were driven primarily by the proceeds from the sale of mortgage loans of $212.6 million to 2019-C, principal payments on and payoffs of our mortgage loan portfolio of $134.7 million, principal payments on and payoffs of our debt securities and beneficial interests of $42.4 million, and the sale of $39.6 million of debt securities held as investments. This was offset by purchases of debt securities and beneficial interests of $187.8 million and acquisitions of mortgage loans of $129.2 million.
Our financing cash flows are driven primarily by funding used to acquire mortgage loan pools. We fund our mortgage loan pool acquisitions primarily through secured borrowings, repurchase agreements and the proceeds from our convertible debt and equity offerings. For the year ended December 31, 2021, we had net financing cash inflows of $45.7 million due to the borrowings through repurchase transactions of $560.6 million and secured debt of $391.0 million, offset by repayments of $435.7 million on repurchase transactions and pay downs of existing debt obligations of $393.0 million on secured debt. We purchased the remaining 37% ownership of the Class B notes and trust certificates of 2018-C for a total of $17.2 million. We had net financing cash inflows for the year ended 2020 of $32.7 million due to the issuance of our preferred stock and warrants, net of any offering costs for $125.0 million in a series of private placements to institutional accredited investors. Financing cash flows were also impacted by additional borrowings through repurchase transactions of $315.4 million and secured debt of $114.5 million, offset by repayments of $308.3 million on repurchase transactions and pay downs of existing debt obligations of $183.5 million on secured debt. We had net financing cash outflows for the year ended 2019 of $76.0 million due to repayments on repurchase transactions of $444.4 million and secured debt of $241.1 million, offset by additional borrowings through repurchase transactions of $322.6 million, on secured debt of $283.9 million and proceeds of $34.3 million from the sale of our common stock under our At the Market program (see Financing Activities - Equity offerings below). For the years ended December 31, 2021, 2020 and 2019 we paid $29.2 million, $17.8 million and $27.1 million, respectively, in cash dividends and distributions.
Financing Activities — Equity Offerings
On February 28, 2020, our Board of Directors approved a stock repurchase of up to $25.0 million of our common shares. The amount and timing of any repurchases will depend on a number of factors, including but not limited to the price and availability of the common shares, trading volume and general circumstances and market conditions. As of December 31, 2021 we held 147,370 shares of treasury stock consisting of 97,686 shares received through distributions of our shares previously held by our Manager and 49,684 shares acquired through open market purchases, of which 1,220 shares were acquired in the fourth quarter of 2021 under our approved stock buyback plan. As of December 31, 2020 we held 107,243 shares of treasury stock consisting of 58,779 shares received through distributions of our shares previously held by our Manager and 48,464 shares acquired through open market purchases in the fourth quarter of 2020 under our approved stock buyback plan.
During 2020, we issued an aggregate of $130.0 million of preferred stock and warrants to institutional accredited investors in a series of private placements. We issued 2,307,400 shares of 7.25% Series A Fixed-to-Floating Rate Preferred Stock and 2,892,600 shares of 5.00% Series B Fixed-to-Floating Rate Preferred Stock, each at a purchase price per share of $25.00 and two series of five-year warrants to purchase an aggregate of 6,500,000 shares of our common stock at an exercise price of $10.00 per share. Each series of warrants includes a put option that allows the holder to sell the warrants to us at a specified put price on or after July 6, 2023. Under U.S. GAAP, we are required to allocate the proceeds between the Preferred stock and warrants. The allocation of the proceeds, net of all offering costs, resulted in the Preferred series A shares receiving an allocation of $51.1 million, the Preferred series B shares receiving an allocation of $64.0 million and the warrants an allocation of $9.5 million. We mark the obligation for the warrants and future put liability to market though earnings. We are using the net proceeds from the private placement to acquire mortgage loans and mortgage-related assets consistent with our investment strategy.
During the year ended December 31, 2021, we sold 24,951 shares of common stock for proceeds, net of issuance costs of $0.3 million under our At the Market program, which we sell, through our agents, shares of common stock with an aggregate offering price of up to $100.0 million. During the year ended December 31, 2020, we did not sell any shares of common stock under our At the Market program. During the year ended December 31, 2019, we sold 2,278,518 shares of common stock for proceeds, net of issuance costs of $34.3 million under our At the Market program. In accordance with the terms of the agreements, we may offer and sell shares of our common stock at any time and from time to time through the sales agents. Sales of the shares, if any, will be made by means of ordinary brokers’ transactions on the NYSE or otherwise at market prices prevailing at the time of the sale.
64
Financing Activities — Secured Borrowings and Convertible Senior Notes
From our inception (January 30, 2014) to December 31, 2021, we have completed 18 secured borrowings, not including borrowings we completed for our non-consolidated joint ventures (See Table 17: Investments in joint ventures), through securitization trusts pursuant to Rule 144A under the Securities Act, five of which were outstanding at December 31, 2021. The secured borrowings are structured as debt financings and not REMIC sales, and the loans included in the secured borrowings remain on our consolidated balance sheet as we are the primary beneficiary of the secured borrowing trusts, which are VIEs. The secured borrowing VIEs are structured as pass through entities that receive principal and interest on the underlying mortgages and distribute those payments to the holders of the notes. Our exposure to the obligations of the VIEs is generally limited to our investments in the entities. The notes that are issued by the secured borrowing trusts are secured solely by the mortgages held by the applicable trusts and not by any of our other assets. The mortgage loans of the applicable trusts are the only source of repayment and interest on the notes issued by such trusts. We do not guarantee any of the obligations of the trusts under the terms of the agreement governing the notes or otherwise.
Our non-rated secured borrowings are generally structured with Class A notes, subordinated notes, and trust certificates, which have rights to the residual interests in the mortgages once the notes are repaid. We have retained the subordinate notes and the applicable trust certificates from one non-rated secured borrowing outstanding at December 31, 2021.
Our rated secured borrowings are generally structured as “REIT TMP” transactions which allow us to issue multiple classes of securities without using a REMIC structure or being subject to an entity level tax. Our rated secured borrowings generally issue classes of debt from AAA through mezzanine. We generally retain the mezzanine and residual certificates in the transactions. We have retained the applicable mezzanine and residual certificates from the other four rated secured borrowings outstanding at December 31, 2021. Our rated secured borrowings are designated in the table below.
At March 31, 2021, our 2017-D secured borrowing contained Class A notes and Class B certificates representing the residual interests in the mortgages held within the securitization trusts subsequent to repayment of the Class A debt. We had retained 50.0% of both the Class A notes and Class B certificates from 2017-D; and the assets and liabilities were included on our consolidated balance sheets. During the second quarter of 2021, the majority of the loans in 2017-D were sold into Ajax Mortgage Loan Trust 2021-C ("2021-C"). Based on the structure of the transaction we do not consolidate 2021-C under U.S. GAAP.
Our 2018-C secured borrowing was structured with Class A notes, Class B notes and trust certificates representing the residual interest in the mortgages held within the securitization trusts subsequent to repayment of the Class A debt. We had retained 5.0% of the Class A notes and 63.0% of the Class B notes and trust certificates. During the first quarter of 2021 we acquired the remaining 37.0% ownership of the Class B notes and trust certificates and settled the remaining 95.0% of the outstanding Class A notes.
The following table sets forth the original terms of all outstanding securitization notes at their respective cutoff dates as of December 31, 2021:
Table 14: Secured Borrowings
| Issuing Trust/Issue Date | Interest Rate Step-up Date | Security | Original Principal | Interest Rate | |||||
|---|---|---|---|---|---|---|---|---|---|
| Rated | |||||||||
| Ajax Mortgage Loan Trust 2019-D/ July 2019 | July 25, 2027 | Class A-1 notes due 2065 | $140.4 million | 2.96 | % | ||||
| July 25, 2027 | Class A-2 notes due 2065 | $6.1 million | 3.50 | % | |||||
| July 25, 2027 | Class A-3 notes due 2065 | $10.1 million | 3.50 | % | |||||
| July 25, 2027 | Class M-1 notes due 2065(1) | $9.3 million | 3.50 | % | |||||
| None | Class B-1 notes due 2065(2) | $7.5 million | 3.50 | % | |||||
| None | Class B-2 notes due 2065(2) | $7.1 million | variable(3) | ||||||
| None | Class B-3 notes due 2065(2) | $12.8 million | variable(3) | ||||||
| Deferred issuance costs | $(2.7) million | — | % | ||||||
| Rated |
65
| Issuing Trust/Issue Date | Interest Rate Step-up Date | Security | Original Principal | Interest Rate | |||||
|---|---|---|---|---|---|---|---|---|---|
| Ajax Mortgage Loan Trust 2019-F/ November 2019 | November 25, 2026 | Class A-1 notes due 2059 | $110.1 million | 2.86 | % | ||||
| November 25, 2026 | Class A-2 notes due 2059 | $12.5 million | 3.50 | % | |||||
| November 25, 2026 | Class A-3 notes due 2059 | $5.1 million | 3.50 | % | |||||
| November 25, 2026 | Class M-1 notes due 2059(1) | $6.1 million | 3.50 | % | |||||
| None | Class B-1 notes due 2059(2) | $11.5 million | 3.50 | % | |||||
| None | Class B-2 notes due 2059(2) | $10.4 million | variable(3) | ||||||
| None | Class B-3 notes due 2059(2) | $15.1 million | variable(3) | ||||||
| Deferred issuance costs | $(1.8) million | — | % | ||||||
| Rated | |||||||||
| Ajax Mortgage Loan Trust 2020-B/ August 2020 | July 25, 2027 | Class A-1 notes due 2059 | $97.2 million | 1.70 | % | ||||
| July 25, 2027 | Class A-2 notes due 2059 | $17.3 million | 2.86 | % | |||||
| July 25, 2027 | Class M-1 notes due 2059(1) | $7.3 million | 3.70 | % | |||||
| None | Class B-1 notes due 2059(2) | $5.9 million | 3.70 | % | |||||
| None | Class B-2 notes due 2059(2) | $5.1 million | variable(3) | ||||||
| None | Class B-3 notes due 2059(2) | $23.6 million | variable(3) | ||||||
| Deferred issuance costs | $(1.8) million | — | % | ||||||
| Rated | |||||||||
| Ajax Mortgage Loan Trust 2021-A/ January 2021 | January 25, 2029 | Class A-1 notes due 2065 | $146.2 million | 1.07 | % | ||||
| January 25, 2029 | Class A-2 notes due 2065 | $21.1 million | 2.35 | % | |||||
| January 25, 2029 | Class M-1 notes due 2065(1) | $7.8 million | 3.15 | % | |||||
| None | Class B-1 notes due 2065(2) | $5.0 million | 3.80 | % | |||||
| None | Class B-2 notes due 2065(2) | $5.0 million | variable(3) | ||||||
| None | Class B-3 notes due 2065(2) | $21.5 million | variable(3) | ||||||
| Deferred issuance costs | $(2.5) million | — | % | ||||||
| Non-rated | |||||||||
| Ajax Mortgage Loan Trust 2021-B/ February 2021 | August 25, 2024 | Class A notes due 2066 | $215.9 million | 2.24 | % | ||||
| February 25, 2025 | Class B notes due 2066(2) | $20.2 million | 4.00 | % | |||||
| Deferred issuance costs | $(4.3) million | — | % |
(1)The Class M notes are subordinated, sequential pay, fixed rate notes. We have retained the Class M notes, with the exception of Ajax Mortgage Loan Trust 2021-A.
(2)The Class B notes are subordinated, sequential pay, with B-2 and B-3 notes having variable interest rates and subordinate to the Class B-1 notes. The Class B-1 notes are fixed rate notes. We have retained the Class B notes.
(3)The interest rate is effectively the rate equal to the spread between the gross average rate of interest the trust collects on its mortgage loan portfolio minus the rate derived from the sum of the servicing fee and other expenses of the trust.
Convertible Senior Notes
During 2017 and 2018, we completed the public offer and sale of $123.9 million in aggregate principal amount of our convertible senior notes (the “notes”) due 2024, in three separate offerings which form a single series of fungible securities. The notes bear interest at a rate of 7.25% per annum, payable quarterly in arrears on January 15, April 15, July 15 and October 15 of each year. The notes will mature on April 30, 2024, unless earlier repurchased, converted or redeemed. During certain periods and subject to certain conditions the notes will be convertible by their holders into shares of our common stock at a current conversion rate of 1.7279 shares of common stock per $25.00 principal amount of the notes, which represents a conversion
66
price of approximately $14.47 per share of common stock. The conversion rate, and thus the conversion price, may be subject to adjustment under certain circumstances.
During the first, second and fourth quarters of 2021, we completed a series of convertible note repurchases for aggregate principal amounts of $2.5 million, $5.0 million and $1.3 million, respectively, for total purchase prices of $2.4 million, $5.1 million and $1.3 million, respectively. The carrying amounts of the equity component representing the embedded conversion feature reversed from Additional paid-in capital due to the first and second quarters of 2021 were both zero and for the fourth quarter of 2021 was $8 thousand. There were no convertible note repurchases during the third quarter of 2021. During the first and third quarters of 2020, we completed a series of convertible note repurchases for aggregate principal amounts of $8.0 million and $2.5 million, respectively, for total purchase prices of $8.2 million and $2.3 million, respectively. The carrying amounts of the equity component representing the embedded conversion feature reversed from Additional paid-in capital due to the first and third quarter of 2020 transactions were $0.1 million and zero, respectively. There were no convertible note repurchases during the second and fourth quarters of 2020.
Repurchase Transactions
We have two repurchase facilities whereby we, through two wholly owned Delaware trusts (the “Trusts”), acquire pools of mortgage loans which are then sold by the Trusts, as “Seller” to two separate counterparties, the “buyer” or “buyers.” One facility has a ceiling of $150.0 million and the other $400.0 million at any one time. Upon the time of the initial sale to the buyer, each Trust, with a simultaneous agreement, also agrees to repurchase the pools of mortgage loans from the buyer. Mortgage loans sold under these facilities carry interest calculated based on a spread to one-month LIBOR, which are fixed for the term of the borrowing. The purchase price that the Trust realizes upon the initial sale of the mortgage loans to the buyer can vary between 70% and 85% of the asset’s acquisition price, depending upon the facility being utilized and/or the quality of the underlying collateral. The obligations of the Trust to repurchase these mortgage loans at a future date are guaranteed by the Operating Partnership. The difference between the market value of the asset and the amount of the repurchase agreement is generally the amount of equity we have in the position and is intended to provide the buyer with some protection against fluctuations in the value of the collateral, and/or a failure by us to repurchase the asset and repay the borrowing at maturity. We also have five repurchase facilities substantially similar to the mortgage loan repurchase facilities where the pledged assets are securities retained from our securitization transactions. These facilities have no effective ceilings. Each repurchase transaction represents its own borrowing. As such, the ceilings associated with these transactions are the amounts currently borrowed at any one time. We have effective control over the assets subject to all of these transactions; therefore, our repurchase transactions are accounted for as financing arrangements.
A summary of our outstanding repurchase transactions at December 31, 2021 and 2020 follows ($ in thousands):
Table 15: Repurchase Transactions by Maturity Date
| December 31, 2021 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Maturity Date | Origination Date | Maximum Borrowing Capacity | Amount Outstanding | Amount of Collateral | Percentage of Collateral Coverage | Interest Rate | ||||||||||||||
| January 6, 2022 | October 6, 2021 | $ | 6,567 | $ | 6,567 | $ | 8,450 | 129 | % | 1.33 | % | |||||||||
| January 12, 2022 | October 12, 2021 | 4,978 | 4,978 | 6,304 | 127 | % | 1.32 | % | ||||||||||||
| January 13, 2022 | December 15, 2021 | 2,850 | 2,850 | 4,050 | 142 | % | 1.31 | % | ||||||||||||
| January 14, 2022 | October 15, 2021 | 4,992 | 4,992 | 5,808 | 116 | % | 1.17 | % | ||||||||||||
| January 20, 2022 | October 20, 2021 | 9,667 | 9,667 | 11,550 | 119 | % | 1.18 | % | ||||||||||||
| January 27, 2022 | December 27, 2021 | 2,206 | 2,206 | 2,824 | 128 | % | 1.30 | % | ||||||||||||
| January 28, 2022 | October 29, 2021 | 9,115 | 9,115 | 11,244 | 123 | % | 1.33 | % | ||||||||||||
| January 28, 2022 | October 29, 2021 | 8,508 | 8,508 | 10,538 | 124 | % | 1.33 | % | ||||||||||||
| February 11, 2022 | November 12, 2021 | 3,094 | 3,094 | 4,428 | 143 | % | 1.75 | % | ||||||||||||
| February 11, 2022 | November 16, 2021 | 4,060 | 4,060 | 5,796 | 143 | % | 1.36 | % | ||||||||||||
| February 11, 2022 | November 16, 2021 | 2,166 | 2,166 | 3,090 | 143 | % | 1.36 | % | ||||||||||||
| February 11, 2022 | November 16, 2021 | 1,850 | 1,850 | 2,640 | 143 | % | 1.36 | % | ||||||||||||
| February 11, 2022 | November 16, 2021 | 1,670 | 1,670 | 2,287 | 137 | % | 1.36 | % | ||||||||||||
| February 11, 2022 | November 16, 2021 | 1,526 | 1,526 | 2,178 | 143 | % | 1.36 | % | ||||||||||||
| February 18, 2022 | November 19, 2021 | 9,275 | 9,275 | 11,954 | 129 | % | 1.36 | % | ||||||||||||
| February 24, 2022 | November 24, 2021 | 3,538 | 3,538 | 5,106 | 144 | % | 1.77 | % |
67
| December 31, 2021 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Maturity Date | Origination Date | Maximum Borrowing Capacity | Amount Outstanding | Amount of Collateral | Percentage of Collateral Coverage | Interest Rate | ||||||||||||
| March 8, 2022 | December 8, 2021 | 5,363 | 5,363 | 6,970 | 130 | % | 1.19 | % | ||||||||||
| March 8, 2022 | December 8, 2021 | 1,955 | 1,955 | 2,496 | 128 | % | 1.19 | % | ||||||||||
| March 16, 2022 | December 16, 2021 | 40,956 | 40,956 | 54,424 | 133 | % | 1.21 | % | ||||||||||
| March 16, 2022 | December 16, 2021 | 4,258 | 4,258 | 6,232 | 146 | % | 1.46 | % | ||||||||||
| March 17, 2022 | December 17, 2021 | 6,425 | 6,425 | 8,093 | 126 | % | 1.42 | % | ||||||||||
| March 17, 2022 | December 17, 2021 | 5,904 | 5,904 | 7,573 | 128 | % | 1.42 | % | ||||||||||
| March 17, 2022 | December 17, 2021 | 1,177 | 1,177 | 1,687 | 143 | % | 1.82 | % | ||||||||||
| March 21, 2022 | December 20, 2021 | 30,850 | 30,850 | 41,473 | 134 | % | 1.26 | % | ||||||||||
| March 21, 2022 | December 20, 2021 | 2,629 | 2,629 | 3,770 | 143 | % | 1.56 | % | ||||||||||
| March 22, 2022 | December 22, 2021 | 33,201 | 33,201 | 35,956 | 108 | % | 0.66 | % | ||||||||||
| March 22, 2022 | December 22, 2021 | 2,892 | 2,892 | 3,421 | 118 | % | 0.96 | % | ||||||||||
| March 22, 2022 | December 22, 2021 | 1,541 | 1,541 | 1,943 | 126 | % | 1.16 | % | ||||||||||
| March 22, 2022 | December 22, 2021 | 1,369 | 1,369 | 2,047 | 150 | % | 1.56 | % | ||||||||||
| March 22, 2022 | December 22, 2021 | 1,330 | 1,330 | 1,788 | 134 | % | 1.41 | % | ||||||||||
| March 25, 2022 | December 27, 2021 | 15,443 | 15,443 | 20,367 | 132 | % | 1.41 | % | ||||||||||
| March 25, 2022 | December 27, 2021 | 4,444 | 4,444 | 6,413 | 144 | % | 1.81 | % | ||||||||||
| April 1, 2022 | October 5, 2021 | 28,482 | 28,482 | 36,200 | 127 | % | 1.36 | % | ||||||||||
| April 19, 2022 | October 22, 2021 | 7,909 | 7,909 | 9,279 | 117 | % | 1.02 | % | ||||||||||
| April 19, 2022 | October 22, 2021 | 6,215 | 6,215 | 7,276 | 117 | % | 1.02 | % | ||||||||||
| April 19, 2022 | October 22, 2021 | 5,090 | 5,090 | 6,063 | 119 | % | 1.02 | % | ||||||||||
| June 10, 2022 | December 13, 2021 | 13,992 | 13,992 | 20,151 | 144 | % | 1.49 | % | ||||||||||
| June 10, 2022 | December 13, 2021 | 6,220 | 6,220 | 8,203 | 132 | % | 1.29 | % | ||||||||||
| July 8, 2022 | July 9, 2021 | 150,000 | 13,824 | 20,856 | 151 | % | 2.60 | % | ||||||||||
| September 22, 2022 | September 23, 2021 | 400,000 | 228,523 | 300,324 | 131 | % | 2.36 | % | ||||||||||
| Totals/weighted averages | $ | 853,707 | $ | 546,054 | $ | 711,252 | 130 | % | 1.74 | % |
| December 31, 2020 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Maturity Date | Origination Date | Maximum Borrowing Capacity | Amount Outstanding | Amount of Collateral | Percentage of Collateral Coverage | Interest Rate | ||||||||||||||
| January 6, 2021 | October 9, 2020 | $ | 35,635 | $ | 35,635 | $ | 46,120 | 129 | % | 2.33 | % | |||||||||
| January 6, 2021 | September 28, 2020 | 7,697 | 7,697 | 10,075 | 131 | % | 2.33 | % | ||||||||||||
| January 6, 2021 | September 28, 2020 | 6,311 | 6,311 | 9,038 | 143 | % | 2.48 | % | ||||||||||||
| January 6, 2021 | September 28, 2020 | 4,755 | 4,755 | 6,114 | 129 | % | 2.33 | % | ||||||||||||
| January 6, 2021 | September 28, 2020 | 4,666 | 4,666 | 6,044 | 130 | % | 2.33 | % | ||||||||||||
| January 6, 2021 | September 28, 2020 | 3,213 | 3,213 | 4,667 | 145 | % | 2.48 | % | ||||||||||||
| January 11, 2021 | September 29, 2020 | 5,879 | 5,879 | 7,575 | 129 | % | 2.32 | % | ||||||||||||
| January 14, 2021 | October 29, 2020 | 6,991 | 6,991 | 8,738 | 125 | % | 2.35 | % | ||||||||||||
| January 20, 2021 | October 20, 2020 | 13,263 | 13,263 | 16,582 | 125 | % | 2.22 | % | ||||||||||||
| January 29, 2021 | October 30, 2020 | 7,762 | 7,762 | 9,702 | 125 | % | 2.21 | % | ||||||||||||
| January 29, 2021 | October 30, 2020 | 7,153 | 7,153 | 9,537 | 133 | % | 2.21 | % | ||||||||||||
| February 1, 2021 | December 1, 2020 | 12,258 | 12,258 | 16,052 | 131 | % | 1.88 | % | ||||||||||||
| February 1, 2021 | December 1, 2020 | 12,015 | 12,015 | 15,794 | 131 | % | 1.88 | % | ||||||||||||
| February 1, 2021 | December 1, 2020 | 5,298 | 5,298 | 6,895 | 130 | % | 1.88 | % | ||||||||||||
| February 1, 2021 | December 1, 2020 | 3,985 | 3,985 | 5,136 | 129 | % | 1.88 | % | ||||||||||||
| February 1, 2021 | December 1, 2020 | 2,887 | 2,887 | 3,790 | 131 | % | 1.88 | % | ||||||||||||
| February 1, 2021 | December 1, 2020 | 2,332 | 2,332 | 3,360 | 144 | % | 2.03 | % |
68
| December 31, 2020 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Maturity Date | Origination Date | Maximum Borrowing Capacity | Amount Outstanding | Amount of Collateral | Percentage of Collateral Coverage | Interest Rate | ||||||||||||
| February 1, 2021 | December 1, 2020 | 1,132 | 1,132 | 1,607 | 142 | % | 2.03 | % | ||||||||||
| February 12, 2021 | November 13, 2020 | 2,945 | 2,945 | 4,428 | 150 | % | 2.02 | % | ||||||||||
| March 5, 2021 | December 7, 2020 | 24,946 | 24,946 | 33,348 | 134 | % | 1.78 | % | ||||||||||
| March 5, 2021 | December 7, 2020 | 24,312 | 24,312 | 32,571 | 134 | % | 1.78 | % | ||||||||||
| March 17, 2021 | December 17, 2020 | 10,219 | 10,219 | 13,172 | 129 | % | 1.78 | % | ||||||||||
| March 17, 2021 | December 17, 2020 | 8,381 | 8,381 | 10,872 | 130 | % | 1.78 | % | ||||||||||
| March 17, 2021 | December 17, 2020 | 3,894 | 3,894 | 5,193 | 133 | % | 1.78 | % | ||||||||||
| March 17, 2021 | December 17, 2020 | 1,145 | 1,145 | 1,687 | 147 | % | 1.93 | % | ||||||||||
| March 24, 2021 | December 24, 2020 | 7,016 | 7,016 | 10,024 | 143 | % | 1.94 | % | ||||||||||
| March 24, 2021 | December 24, 2020 | 5,008 | 5,008 | 6,637 | 133 | % | 1.79 | % | ||||||||||
| March 24, 2021 | December 24, 2020 | 2,577 | 2,577 | 3,367 | 131 | % | 1.79 | % | ||||||||||
| April 9, 2021 | October 13, 2020 | 33,084 | 33,084 | 43,069 | 130 | % | 2.35 | % | ||||||||||
| July 9, 2021 | July 10, 2020 | 250,000 | 53,256 | 84,337 | 158 | % | 2.64 | % | ||||||||||
| September 23, 2021 | September 24, 2020 | 400,000 | 101,117 | 160,068 | 158 | % | 2.65 | % | ||||||||||
| Totals/weighted averages | $ | 916,759 | $ | 421,132 | $ | 595,599 | 141 | % | 2.29 | % |
As of December 31, 2021, we had $546.1 million outstanding under our repurchase transactions compared to $421.1 million as of December 31, 2020. The maximum month-end balance outstanding during the year ended December 31, 2021 was $563.0 million, compared to a maximum month-end balance for the year ended 2020 of $467.3 million. The following table presents certain details of our repurchase transactions for the years ended December 31, 2021 and 2020 ($ in thousands):
Table 16: Repurchase Balances
| For the year ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||
| Balance at the end of year | $ | 546,054 | $ | 421,132 | |||
| Maximum month-end balance outstanding during the year | $ | 562,999 | $ | 467,344 | |||
| Average balance | $ | 369,858 | $ | 411,420 |
The decrease in our average balance from $411.4 million for the year ended December 31, 2020 to our average balance of $369.9 million for the year ended December 31, 2021, as a result of repayments on pledged securities and the securitization of certain assets previously on the repurchase lines.
As of December 31, 2021 and 2020, we did not have any credit facilities or other outstanding debt obligations other than the repurchase facilities, secured borrowings, put option liability and our Senior convertible notes.
We are not required by our investment guidelines to maintain any specific debt-to-equity ratio, and we believe that the appropriate leverage for the particular assets we hold depends on the credit quality and risk of those assets, as well as the general availability and terms of stable and reliable financing for those assets.
Dividends
We may declare dividends based on, among other things, our earnings, our financial condition, our working capital needs, new opportunities, and distribution requirements imposed on REITs. The declaration of dividends to our stockholders and the amount of such dividends are at the discretion of our Board of Directors.
On December 30, 2021, our Board of Directors declared a special cash dividend of $0.10 per share of our common stock due to our 2021 taxable income, which was paid on January 25, 2022 to our common stockholders of record as of January 10, 2022.
On March 3, 2022, our Board of Directors declared a dividend of $0.26 per share, to be paid on March 31, 2022 to stockholders of record as of March 18, 2022. Our Management Agreement with our Manager requires the payment of an
69
incentive management fee above the amount of the base management fee if either, (1) for any quarterly incentive fee, the sum of cash dividends on our common stock, plus any quarterly increase in book value, all calculated on an annualized basis, exceed 8% of our book value, or (2) for any annual incentive fee, the value of quarterly cash dividends on our common stock, plus cash special dividends on our common stock, plus distributions on our externally-held operating partnership units all paid out within the applicable calendar year, paid out of our taxable income, exceeds 8% (on an annualized basis) of our stock’s book value. For the years ended December 31, 2021 and 2020 we recorded no expense for an incentive fee payable to the Manager. Comparatively, for the year ended December 31, 2019 we recorded an expense of $0.7 million for an incentive fee payable to the Manager. Our dividend payments are driven by the amount of our taxable income, subject to IRS rules for maintaining our status as a REIT.
Our most recently declared quarterly dividend represents a payment of approximately 6.53% on an annualized basis of an adjusted book value of $15.92 per share at December 31, 2021. If our taxable income increases we could exceed the threshold for paying an incentive fee to our Manager, and thereby trigger such payment. See Note 10 — Related party transactions.
Off-Balance Sheet Arrangements
Other than our investments in debt securities and beneficial interests issued by joint ventures, which are summarized below by securitization trust, and our equity method investments discussed elsewhere in this report, we do not have any relationships with unconsolidated entities or financial partnerships, such as entities often referred to as structured finance or special purpose entities, which would have been established for the purpose of facilitating off-balance sheet arrangements or other contractually narrow or limited purposes. Further, we have not guaranteed any obligations of unconsolidated entities nor do we have any commitment or intent to provide funding to any such entities. As such, we are not materially exposed to any market, credit, liquidity or financing risk that could arise if we had engaged in such relationships.
Table 17: Investments in joint ventures
We form joint ventures with third party institutional accredited investors to purchase mortgage loans and other mortgage related assets. The debt securities and beneficial interests we carry on our consolidated balance sheets are issued by securitization trusts formed by these joint ventures, which are VIEs, that we have either sponsored or contributed assets to, but which we do not consolidate since we have determined we are not the primary beneficiary.
A summary of our investments in joint ventures is presented below ($ in thousands):
| Great Ajax Corp. Ownership | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Issuing Trust/Issue Date | Security | Total Original Outstanding Principal | Coupon | Ownership Percent | Original Stated or Notional Principal Balance Retained | Current Owned Stated or Notional Principal Balance Retained | |||||||||||||
| Ajax Mortgage Loan Trust 2018-A/ April 2018 | Class A notes due 2058 | $ | 91,036 | 3.85 | % | — | % | $ | — | $ | — | ||||||||
| Trust certificates | $ | 22,759 | — | % | 9.36 | % | $ | 2,130 | $ | 98 | |||||||||
| Ajax Mortgage Loan Trust 2018-B/ June 2018 | Class A notes due 2057 | $ | 66,374 | 3.75 | % | — | % | $ | — | $ | — | ||||||||
| Trust certificates | $ | 28,447 | — | % | 20.00 | % | $ | 5,689 | $ | 2,683 | |||||||||
| Ajax Mortgage Loan Trust 2018-D/ September 2018 | Class A notes due 2058 | $ | 80,664 | 3.75 | % | 20.00 | % | $ | 16,133 | $ | 11,274 | ||||||||
| Trust certificates | $ | 20,166 | — | % | 20.00 | % | $ | 4,033 | $ | 3,915 | |||||||||
| Ajax Mortgage Loan Trust 2018-E/ December 2018 | Class A notes due 2058 | $ | 86,089 | 4.38 | % | — | % | $ | — | $ | — | ||||||||
| Class B notes due 2058 | $ | 8,035 | 5.25 | % | — | % | $ | — | $ | — | |||||||||
| Trust certificates | $ | 20,662 | — | % | 20.00 | % | $ | 4,132 | $ | 902 |
70
| Great Ajax Corp. Ownership | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Issuing Trust/Issue Date | Security | Total Original Outstanding Principal | Coupon | Ownership Percent | Original Stated or Notional Principal Balance Retained | Current Owned Stated or Notional Principal Balance Retained | |||||||||||||
| Ajax Mortgage Loan Trust 2018-F/ December 2018 | Class A notes due 2058 | $ | 180,002 | 4.38 | % | — | % | $ | — | $ | — | ||||||||
| Class B notes due 2058 | $ | 16,800 | 5.25 | % | — | % | $ | — | $ | — | |||||||||
| Trust certificates | $ | 43,201 | — | % | 20.00 | % | $ | 6,480 | $ | 3,995 | |||||||||
| Ajax Mortgage Loan Trust 2018-G/ December 2018 | Class A notes due 2057 | $ | 173,562 | 4.38 | % | 25.00 | % | $ | 43,390 | $ | 19,123 | ||||||||
| Class B notes due 2057 | $ | 16,199 | 5.25 | % | 25.00 | % | $ | 4,050 | $ | 4,050 | |||||||||
| Trust certificates | $ | 41,655 | — | % | 25.00 | % | $ | 10,414 | $ | 10,585 | |||||||||
| Ajax Mortgage Loan Trust 2019-A/ March 2019 | Class A notes due 2057 | $ | 127,801 | 3.75 | % | 20.00 | % | $ | 25,560 | $ | 10,538 | ||||||||
| Class B notes due 2057 | $ | 11,928 | 5.25 | % | 20.00 | % | $ | 2,386 | $ | 2,388 | |||||||||
| Trust certificates | $ | 30,672 | — | % | 20.00 | % | $ | 6,134 | $ | 6,137 | |||||||||
| Ajax Mortgage Loan Trust 2019-B/ March 2019 | Class A notes due 2059 | $ | 163,325 | 3.75 | % | 15.00 | % | $ | 24,499 | $ | 11,244 | ||||||||
| Class B notes due 2059 | $ | 15,244 | 5.25 | % | 15.00 | % | $ | 2,287 | $ | 2,287 | |||||||||
| Trust certificates | $ | 39,198 | — | % | 15.00 | % | $ | 5,880 | $ | 5,976 | |||||||||
| Ajax Mortgage Loan Trust 2019-E/ September 2019 | Class A notes due 2059 | $ | 181,101 | 3.00 | % | 6.55 | % | $ | 11,862 | $ | 5,808 | ||||||||
| Class B notes due 2059 | $ | 16,903 | 4.88 | % | 20.00 | % | $ | 3,381 | $ | 3,381 | |||||||||
| Trust certificates | $ | 43,464 | — | % | 20.00 | % | $ | 8,693 | $ | 8,558 | |||||||||
| Ajax Mortgage Loan Trust 2019-G/ December 2019 | Class A notes due 2059 | $ | 141,420 | 3.00 | % | 5.86 | % | $ | 8,287 | $ | 6,304 | ||||||||
| Class B notes due 2059 | $ | 13,199 | 4.25 | % | 20.00 | % | $ | 2,640 | $ | 2,640 | |||||||||
| Trust certificates | $ | 33,941 | — | % | 20.00 | % | $ | 6,788 | $ | 6,820 | |||||||||
| Ajax Mortgage Loan Trust 2019-H/ December 2019 | Class A notes due 2059 | $ | 90,381 | 3.00 | % | 20.00 | % | $ | 18,076 | $ | 8,093 | ||||||||
| Class B notes due 2059 | $ | 8,435 | 4.25 | % | 20.00 | % | $ | 1,687 | $ | 1,687 | |||||||||
| Trust certificates | $ | 21,692 | — | % | 20.00 | % | $ | 4,338 | $ | 4,375 | |||||||||
| Ajax Mortgage Loan Trust 2020-A/ March 2020 | Class A notes due 2059 | $ | 249,384 | 2.38 | % | 20.00 | % | $ | 49,877 | $ | 36,200 | ||||||||
| Class B notes due 2059 | $ | 23,276 | 3.50 | % | 20.00 | % | $ | 4,655 | $ | 4,428 | |||||||||
| Trust certificates | $ | 59,852 | — | % | 20.00 | % | $ | 11,970 | $ | 11,934 | |||||||||
| Ajax Mortgage Loan Trust 2020-C/ September 2020 | Class A notes due 2060 | $ | 339,365 | 2.25 | % | 10.01 | % | $ | 33,970 | $ | 2,496 | ||||||||
| Class B notes due 2060 | $ | 21,754 | 5.00 | % | 10.01 | % | $ | 2,178 | $ | 2,178 | |||||||||
| Trust certificates | $ | 73,964 | — | % | 10.01 | % | $ | 7,404 | $ | 7,393 |
71
| Great Ajax Corp. Ownership | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Issuing Trust/Issue Date | Security | Total Original Outstanding Principal | Coupon | Ownership Percent | Original Stated or Notional Principal Balance Retained | Current Owned Stated or Notional Principal Balance Retained | |||||||||||||
| Ajax Mortgage Loan Trust 2020-D/ September 2020 | Class A notes due 2060 | $ | 330,721 | 2.25 | % | 10.01 | % | $ | 33,105 | $ | 6,970 | ||||||||
| Class B notes due 2060 | $ | 30,867 | 5.00 | % | 10.01 | % | $ | 3,090 | $ | 3,090 | |||||||||
| Trust certificates | $ | 79,373 | — | % | 10.01 | % | $ | 7,945 | $ | 7,934 | |||||||||
| Ajax Mortgage Loan Trust 2021-C/ April 2021 | Class A notes due 2061 | $ | 194,673 | 2.12 | % | 5.01 | % | $ | 9,753 | $ | 8,204 | ||||||||
| Class B notes due 2061 | $ | 18,170 | 3.72 | % | 31.90 | % | $ | 5,796 | $ | 5,796 | |||||||||
| Trust certificates | $ | 46,722 | — | % | 31.90 | % | $ | 14,904 | $ | 14,860 | |||||||||
| Ajax Mortgage Loan Trust 2021-D/ May 2021 | Class A notes due 2060 | $ | 191,468 | 2.00 | % | 6.94 | % | $ | 13,288 | $ | 11,954 | ||||||||
| Class B notes due 2060 | $ | 25,529 | 4.00 | % | 20.00 | % | $ | 5,106 | $ | 5,106 | |||||||||
| Trust certificates | $ | 38,293 | — | % | 20.00 | % | $ | 7,659 | $ | 7,630 | |||||||||
| Ajax Mortgage Loan Trust 2021-E/ July 2021(1) | Class A notes due 2060 | $ | 430,760 | 1.82 | % | (3) | 10.01 | % | $ | 43,119 | $ | 39,377 | |||||||
| Class M notes due 2060(2) | $ | 19,415 | 2.94 | % | 10.01 | % | $ | 1,943 | $ | 1,943 | |||||||||
| Class B-1 and B-2 notes due 2060 | $ | 38,313 | 3.73 | % | 10.01 | % | $ | 3,835 | $ | 3,835 | |||||||||
| Class B-3 notes due 2060 | $ | 29,253 | 3.73 | % | 19.57 | % | $ | 5,725 | $ | 5,726 | |||||||||
| Trust certificates | $ | 518,357 | — | % | 19.57 | % | $ | 101,471 | (4) | $ | 4,334 | ||||||||
| Ajax Mortgage Loan Trust 2021-F/ June 2021 | Class A notes due 2061 | $ | 476,082 | 1.88 | % | 12.60 | % | $ | 59,986 | $ | 54,424 | ||||||||
| Class B notes due 2061 | $ | 49,463 | 3.75 | % | 12.60 | % | $ | 6,232 | $ | 6,232 | |||||||||
| Trust certificates | $ | 92,743 | — | % | 12.60 | % | $ | 11,686 | $ | 11,670 | |||||||||
| Ajax Mortgage Loan Trust 2021-G/ June 2021 | Class A notes due 2061 | $ | 317,573 | 1.88 | % | 7.26 | % | $ | 23,056 | $ | 20,367 | ||||||||
| Class B notes due 2061 | $ | 32,995 | 3.75 | % | 20.00 | % | $ | 6,599 | $ | 6,413 | |||||||||
| Trust certificates | $ | 61,864 | — | % | 20.00 | % | $ | 12,373 | $ | 11,838 | |||||||||
| 2021-NPL 1/ November 2021 | Class A notes due 2051 | $ | 253,970 | 2.00 | % | 16.33 | % | $ | 41,482 | $ | 41,482 | ||||||||
| Class B notes due 2051 | $ | 23,088 | 4.63 | % | 16.33 | % | $ | 3,771 | $ | 3,771 | |||||||||
| Trust certificates | $ | 52,773 | — | % | 16.33 | % | $ | 8,620 | $ | 8,620 |
(1)Ajax Mortgage Loan Trust 2021-E ("2021-E") was formed on July 19, 2021 which was subsequent to completing Ajax Mortgage Loan Trust 2021-F and 2021-G. The trust intends to make an election to be taxed as a REMIC however the residual class was placed with an unrelated third party.
(2)2021-E includes Class M notes.
(3)Weighted average of Class A notes.
(4)The trust certificate has no stated principal balance and is tied to the unpaid balances of the underlying mortgage loans.
72
Contractual Obligations
Our contractual obligations include obligations under repurchase agreements, our convertible senior notes, accrued interest on the repurchase agreements and convertible senior notes and the put obligation on our outstanding warrants.
We use repurchase agreements to finance certain acquisitions of mortgage loans and certain debt securities we retain from our securitizations. At December 31, 2021, and December 31, 2020, our repurchase obligations totaled $546.1 million and $421.1 million, respectively. Our repurchase financing is considered short term in nature as the underlying agreements generally renew within one year. (See “Repurchase Transactions” above.)
Our convertible senior notes had outstanding principal balances of $104.6 million and $113.4 million at December 31, 2021 and December 31, 2020, respectively. The notes will mature on April 30, 2024 unless earlier repurchased, converted or redeemed. During certain periods and subject to certain conditions the notes will be convertible by their holders into shares of our common stock at a current conversion rate of 1.7279 shares of common stock per $25.00 principal amount of the notes, which represents a conversion price of approximately $14.47 per share of common stock. The conversion rate, and thus the conversion price, may be subject to adjustment under certain circumstances. (See “Convertible Senior Notes” above.)
Our accrued interest expense associated with our repurchase obligations at December 31, 2021 and December 31, 2020, was $4.9 million and $3.3 million, respectively, and the accrued interest on our convertible senior notes at December 31, 2021 and December 31, 2020, was $19.3 million and $29.1 million, respectively. Interest expense accrued on our repurchase financings is paid upon the maturity of a financing. Unless the repurchase financing is renewed, we are required to repay the borrowing and any accrued interest and we concurrently receive back our pledged collateral from the lender. Interest expense on our convertible senior notes is paid quarterly in arrears on January 15, April 15, July 15 and October 15 of each year.
We have two series of five-year warrants outstanding which allow the holders to purchase an aggregate of 6,500,000 shares of our common stock at an exercise price of $10.00 per share. Each series of warrants includes a put option that allows the holder to sell the warrants back to us at a specified put price on or after July 06, 2023. We believe the most economically beneficial result for the holders will be to exercise the put, which we expect to settle for $50.7 million.
Our secured borrowings are not included under our contractual obligations as such borrowings are non-recourse to us and principal and interest are only paid to the extent that cash flows from mortgage loans (in the securitization trust) collateralizing the debt are received. Accordingly, a projection of contractual maturities over the next five years is inapplicable.
Inflation
Virtually all of our assets and liabilities are interest-rate sensitive in nature. As a result, interest rates and other factors influence our performance far more so than does inflation. Changes in interest rates do not necessarily correlate with inflation rates or changes in inflation rates. Our activities and consolidated balance sheet are measured with reference to historical cost and/or fair market value without considering inflation. It is possible, however, that inflation that is not accompanied by a corresponding wage increase could drive a decrease in disposable household income and increase the credit risk of certain borrowers.
Subsequent Events
Since year end, we acquired two residential RPLs with aggregate UPB of $0.4 million in two transactions from two sellers. The RPLs were acquired at 89.0% of UPB and 57.9% of the estimated market value of the underlying collateral of $0.5 million.
We have also agreed to acquire, subject to due diligence, 23 residential RPLs and 39 NPLs with aggregate UPB of $5.6 million and $7.4 million, respectively, in five transactions and three transactions, respectively, from five sellers and three sellers, respectively. The purchase price of the residential RPLs equals 98.3% of UPB and 39.7% of the estimated market value of the underlying collateral value of $13.8 million. The purchase price of the NPLs equals 99.2% of UPB and 49.9% of the estimated market value of the underlying collateral of $14.7 million.
In January 2022, Gaea, an affiliated company in which we hold an interest, completed a private capital raise through which it raised $30.0 million from the issuance of 1,828,153 shares of common stock and warrants. The purchase price per combined share and warrant was $16.41. Each warrant is exercisable for a single share of common stock at an exercise price of $16.41 for 24 months beginning on the date on which the shares of common stock are tradable on an exchange. We acquired
73
371,103 shares and an equal number of warrants. Upon completion of the private placement, our ownership interest in Gaea was approximately 22.2%.
On January 25, 2022, we the entered into an agreement to extend the interest rate step-up dates for Ajax Mortgage Loan Trust 2018-D and Ajax Mortgage Loan Trust 2018-G, both of which are joint ventures, from January 2022 to April 2022.
On February 22, 2022, the Board authorized an increase in the annual compensation of our independent directors from $100,000 to $140,000, 50% of which is payable in shares of our common stock and 50% in cash, and committee heads will receive an increase of $5,000 payable in cash. The increases are effective as of January 1, 2022. The value of the common stock is determined in the same manner as the value of the common stock to be paid to our Manager as part of its base management fee.
On March 3, 2022, our Board declared a dividend of $0.26 per share, to be paid on March 31, 2022 to stockholders of record as of March 18, 2022.