| Income Statement | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-09-30 |
|---|---|---|---|---|
| Total revenue | 280,300 | 246,600 | 249,800 | 265,700 |
| Msr valuation adjustments, net | 45,000 | 27,300 | 38,900 | 31,500 |
| Professional fees (income) | - | - | 22,600 | 17,300 |
| Compensation and benefits | 63,300 | - | 57,400 | 59,500 |
| Servicing and origination | 15,600 | - | 13,000 | 11,100 |
| Technology and communications | 15,900 | - | 15,000 | 13,200 |
| Professional services | 18,300 | - | - | - |
| Occupancy, equipment and mailing | 9,100 | - | 8,200 | 7,900 |
| Other expenses | 3,600 | - | 3,600 | 3,400 |
| Total operating expenses | 125,800 | 109,500 | 119,900 | 112,400 |
| Interest expense (11.5, 11.0, 34.1 and 32.6 on amounts due to related parties) | - | - | - | 74,200 |
| Interest income | 37,600 | 32,100 | - | 24,500 |
| Interest expense | 82,900 | 75,600 | - | - |
| Pledged msr liability expense (11.0, 11.4, 33.9, and 42.1 on amounts due to related party) | 41,700 | 43,000 | - | 42,300 |
| Gain on extinguishment of debt | 0 | 0 | - | 300 |
| Earnings of equity method investee | 0 | 0 | - | 800 |
| Other, net | 500 | -400 | - | -3,300 |
| Other income (expense), net | -86,500 | -87,000 | -81,900 | -94,100 |
| Income before income taxes | 23,100 | 22,800 | 9,100 | 27,600 |
| Income tax expense (benefit) | 4,400 | 1,300 | -13,000 | 6,300 |
| Net income | 18,700 | 21,500 | 22,100 | 21,400 |
| Preferred stock dividend | 1,000 | 1,000 | 1,000 | - |
| Net income attributable to common stockholders | 17,700 | 20,500 | 21,100 | - |
| Basic (in shares) | 8,055,262 | 8,021,182 | 7,873,989 | 7,860,572 |
| Basic (in usd per share) | 2.19 | 2.55 | 2.68 | 2.72 |
| Diluted (in shares) | 8,717,597 | 8,534,627 | 8,436,874 | 8,055,393 |
| Diluted (in usd per share) | 2.03 | 2.4 | 2.5 | 2.65 |
ONITY GROUP INC. (ONIT)
ONITY GROUP INC. (ONIT)