| Income Statement | 2026-06-30 | 2026-03-31 | 2025-12-31 | 2025-09-30 |
|---|---|---|---|---|
| Interest income | 170,837 | 149,503 | 135,518* | 122,846 |
| Interest expense | 98,551 | 88,249 | 85,155* | 73,126 |
| Total net interest income | 72,286 | 61,254 | 50,363* | 49,720 |
| Realized losss (gaines) on securities and loans, net | -13,104 | 14,715 | -12,663* | 9,335 |
| Realized losss (gaines) on financial derivatives, net | 4,987 | 19,172 | 7,601* | -8,335 |
| Realized gains (losses) on real estate owned, net | -7,083 | -3,145 | -524* | -3,402 |
| Realized gains (losses) on unsecured borrowings, at fair value, net | 0 | 0 | - | - |
| Unrealized gains (losses) on securities and loans, net | 15,948 | -19,612 | 7,666* | 24,416 |
| Unrealized gains (losses) on financial derivatives, net | 4,471 | 7,042 | -7,327* | -3,197 |
| Unrealized gains (losses) on real estate owned, net | 1,565 | 1,255 | -4,196* | 736 |
| Unrealized gains (losses) on other secured borrowings, at fair value, net | 10,216 | 6,993 | -22,241* | -21,144 |
| Unrealized gains (losses) on unsecured borrowings, at fair value, net | -16,318 | 21,188 | -4,584* | -2,890 |
| Net change from hecm reverse mortgage loans, at fair value | 152,018 | 235,035 | 144,745* | 205,973 |
| Net change related to hmbs obligations, at fair value | -121,141 | -194,107 | -115,486* | -171,019 |
| Litigation settlement, amount awarded from other party | 0 | 17,000 | - | - |
| Other, net | 19,289 | 4,478 | 30,146* | 2,563 |
| Total other income (loss) | 50,848 | 110,014 | 23,135* | 33,036 |
| Base management fee to affiliate (net of fee rebates of 132, 57, 414, and 117, respectively) | 7,356 | 7,101 | 6,740* | 6,173 |
| Incentive fee expense | 919 | 19,222 | 4,533* | 0 |
| Servicing expense | 7,933 | 7,800 | 6,933* | 7,198 |
| Debt issuance costs related to other secured borrowings, at fair value | 4,158 | 2,324 | 4,624* | 1,397 |
| Other | 14,510 | 9,703 | 8,561* | 9,218 |
| Professional fees | 2,917 | 3,634 | 4,048* | 2,862 |
| Compensation and benefits | 28,398 | 21,806 | 25,023* | 21,716 |
| Other expenses | 9,831 | 8,783 | 6,959* | 8,448 |
| Total expenses | 76,022 | 80,373 | 67,419* | 57,012 |
| Net income (loss) before income tax expense (benefit) and earnings (losses) from investments in unconsolidated entities | 47,112 | 90,895 | 6,078* | 25,744 |
| Income tax expense (benefit) | 52 | 966 | -10* | 1,060 |
| Earnings (losses) from investments in unconsolidated entities | 10,975 | 17,564 | 11,435* | 13,074 |
| Net income (loss) | 58,035 | 107,493 | 17,523* | 37,758 |
| Net income (loss) attributable to non-controlling interests | -573 | 2,177 | 459* | 1,180 |
| Dividends on preferred stock | 4,205 | 5,883 | 6,961* | 7,074 |
| Preferred stock redemption discount | 0 | 3,966 | 0* | - |
| Net income (loss) attributable to common stockholders | 54,403 | 95,467 | 10,103 | 29,504 |
| Basic EPS | 0.43 | 0.78 | 0.101 | 0.29 |
| Diluted EPS | 0.43 | 0.78 | 0.298* | 0.29 |
| Basic Average Shares | 125,637,213 | 121,711,441 | 99,729,979 | 101,588,583 |
Ellington Financial Inc. (EFC-PC)
Ellington Financial Inc. (EFC-PC)