Ellington Financial Inc (EFC) financial statements: income statement, balance sheet and cash flow

Ellington Financial Inc's income statement, balance sheet and cash flow statement as filed with the SEC (10-K and 10-Q), with the latest fiscal years and quarters. In its latest fiscal year (Dec 31, 2025 · FY), Ellington Financial Inc reported net income of $150.8M (+1.8% year on year).

Income statement

Ellington Financial Inc income statement, fiscal years
Line itemDec 31, 2025 · FYDec 31, 2024 · FYDec 31, 2023 · FYDec 31, 2022 · FY
Interest income$494.5M$416.0M$370.2M$282.2M
Interest expense($304.5M)($279.6M)($262.5M)($141.8M)
Total net interest income$190.0M$136.4M$107.7M$140.4M
Realized gains (losses) on securities and loans, net$11.7M($51.0M)($94.0M)($105.4M)
Realized gains (losses) on financial derivatives, net($5.7M)($16.2M)$40.1M$120.5M
Realized gains (losses) on real estate owned, net($7.7M)($5.5M)($5.2M)$490.0K
Realized Gains (Losses) on Unsecured Borrowings, at fair value, net($1.4M)———
Unrealized gains (losses) on securities and loans, net$134.0M$109.4M$171.3M($475.8M)
Unrealized gains (losses) on financial derivatives, net($50.5M)$56.9M($15.1M)$53.9M
Unrealized gains (losses) on real estate owned, net($5.2M)$632.0K$2.2M($485.0K)
Unrealized gains (losses) on other secured borrowings, at fair value, net($92.7M)($35.9M)($51.6M)$258.1M
Unrealized gains (losses) on unsecured borrowings, at fair value, net($11.5M)($9.1M)$146.0K—
Net change from HECM reverse mortgage loans, at fair value$708.3M$637.0M$503.8M$199.2M
Net change related to HMBS obligations, at fair value($585.3M)($545.7M)($451.6M)($162.4M)
Business Combination, Bargain Purchase, Gain Recognized, Amount$0$0$28.2M$7.9M
Other, net$52.4M$28.6M$41.0M$5.4M
Total other income (loss)$146.5M$169.2M$169.2M($80.4M)
Base management fee to affiliate (Net of fee rebates of $744, $297, and $473, respectively)(1)$25.4M$23.5M$20.4M$16.8M
Incentive Fee Expense$4.5M—$0$0
Servicing expense$28.6M$24.2M$20.4M$8.1M
Debt issuance costs related to Other secured borrowings, at fair value$10.1M$7.3M$0$6.3M
Debt Related Commitment Fees and Debt Issuance Costs$6.0M———
Debt Issuance Costs Related to Unsecured Borrowings, at Fair Value$6.0M$0$0—
Other$36.1M$25.6M$16.9M$12.9M
Professional fees$13.1M$11.3M$21.2M$6.4M
Compensation and benefits$83.6M$68.7M$78.4M$19.6M
Other expenses$31.1M$28.9M$30.5M$11.2M
Total expenses$238.5M$189.4M$187.7M$85.0M
Net Income (Loss) before Income Tax Expense (Benefit) and Earnings (Losses) from Investments in Unconsolidated Entities$97.9M$116.3M$89.2M($25.0M)
Income tax expense (benefit)$3.8M$612.0K$457.0K($17.7M)
Earnings (losses) from investments in unconsolidated entities$56.7M$32.4M($855.0K)($63.6M)
Net Income (Loss)$150.8M$148.1M$87.9M($70.9M)
Net income (loss) attributable to non-controlling interests$3.9M$2.2M$3.8M($822.0K)
Dividends on preferred stock$28.1M$27.7M$23.2M$15.3M
Net Income (Loss) Attributable to Common Stockholders$118.7M$117.8M$60.9M($85.3M)
Basic and Diluted (USD per share)$1.19$1.36$0.89-$1.43
Preferred Stock Redemption Discount$0$335.0K——
Ellington Financial Inc income statement, quarters
Line itemJun 30, 2026 · Q2Mar 31, 2026 · Q1Sep 30, 2025 · Q3Jun 30, 2025 · Q2
Interest income$170.8M$149.5M$122.8M$115.5M
Interest expense($98.6M)($88.2M)($73.1M)($72.1M)
Total net interest income$72.3M$61.3M$49.7M$43.3M
Realized gains (losses) on securities and loans, net($13.1M)$14.7M$9.3M$6.9M
Realized gains (losses) on financial derivatives, net$5.0M$19.2M($8.3M)($519.0K)
Realized gains (losses) on real estate owned, net($7.1M)($3.1M)($3.4M)($1.4M)
Realized Gains (Losses) on Unsecured Borrowings, at fair value, net$0$0$0$0
Unrealized gains (losses) on securities and loans, net$15.9M($19.6M)$24.4M$59.8M
Unrealized gains (losses) on financial derivatives, net$4.5M$7.0M($3.2M)($25.6M)
Unrealized gains (losses) on real estate owned, net$1.6M$1.3M$736.0K($1.4M)
Unrealized gains (losses) on other secured borrowings, at fair value, net$10.2M$7.0M($21.1M)($25.8M)
Unrealized gains (losses) on unsecured borrowings, at fair value, net($16.3M)$21.2M($2.9M)($1.7M)
Net change from HECM reverse mortgage loans, at fair value$152.0M$235.0M$206.0M$168.8M
Net change related to HMBS obligations, at fair value($121.1M)($194.1M)($171.0M)($142.2M)
Litigation Settlement, Amount Awarded from Other Party$0$17.0M——
Other, net$19.3M$4.5M$2.6M$12.3M
Total other income (loss)$50.8M$110.0M$33.0M$49.2M
Base management fee to affiliate (Net of fee rebates of $132, $57, $414, and $117, respectively)(1)$7.4M$7.1M$6.2M$6.3M
Incentive Fee Expense$919.0K$19.2M$0$0
Servicing expense$7.9M$7.8M$7.2M$7.2M
Debt issuance costs related to Other secured borrowings, at fair value$4.2M$2.3M$1.4M$2.3M
Other$14.5M$9.7M$9.2M$9.1M
Professional fees$2.9M$3.6M$2.9M$3.1M
Compensation and benefits$28.4M$21.8M$21.7M$21.3M
Other expenses$9.8M$8.8M$8.4M$7.7M
Total expenses$76.0M$80.4M$57.0M$57.1M
Net Income (Loss) before Income Tax Expense (Benefit) and Earnings (Losses) from Investments in Unconsolidated Entities$47.1M$90.9M$25.7M$35.5M
Income tax expense (benefit)$52.0K$966.0K$1.1M$1.5M
Earnings (losses) from investments in unconsolidated entities$11.0M$17.6M$13.1M$17.1M
Net Income (Loss)$58.0M$107.5M$37.8M$51.1M
Net income (loss) attributable to non-controlling interests($573.0K)$2.2M$1.2M$1.1M
Dividends on preferred stock$4.2M$5.9M$7.1M$7.0M
Preferred Stock Redemption Discount$0$4.0M——
Net Income (Loss) Attributable to Common Stockholders$54.4M$95.5M$29.5M$42.9M
Basic and Diluted (USD per share)$0.43$0.78$0.29$0.45

Balance sheet

Ellington Financial Inc balance sheet, fiscal years
Line itemDec 31, 2025 · FYDec 31, 2024 · FYDec 31, 2023 · FYDec 31, 2022 · FY
Cash and cash equivalents$201.9M$192.4M$228.9M$217.1M
Restricted cash$136.3M$16.6M$1.6M$4.8M
Securities, at fair value(1)(2)$1.0B$962.3M$1.5B$1.5B
Loans, at fair value(1)(2)$16.6B$14.0B$12.3B—
Loan commitments, at fair value$9.1M$6.7M$2.6M$3.1M
Forward MSR-related investments, at fair value(1)$77.9M$77.8M$163.3M—
Mortgage servicing rights, at fair value$28.9M$29.8M$29.6M$8.1M
Investments in unconsolidated entities, at fair value(1)$312.4M$220.1M$116.4M$127.0M
Real estate owned(1)(2)$75.5M$46.7M$22.1M$28.4M
Financial derivatives—assets, at fair value$142.7M$184.4M$144.0M$132.5M
Reverse repurchase agreements$453.0M$336.7M$173.1M$226.4M
Due from brokers$35.9M$22.2M$51.9M$36.8M
Investment related receivables(1)$177.2M$189.1M$480.2M$139.4M
Other assets(1)$26.4M$32.8M$77.1M$76.8M
Total Assets$19.4B$16.3B$15.3B$14.1B
Securities sold short, at fair value$272.7M$293.6M$154.3M$209.2M
Repurchase agreements(1)$2.7B$2.6B$3.0B$2.6B
Financial derivatives—liabilities, at fair value$53.1M$71.0M$61.8M$54.2M
Due to brokers$48.1M$55.4M$62.4M$34.5M
Investment related payables$36.1M$22.7M$37.4M$49.3M
Other secured borrowings(1)$296.4M$253.3M$245.8M$276.1M
Other secured borrowings, at fair value(1)$2.9B$1.9B$1.4B—
HMBS-related obligations, at fair value$10.4B$9.2B$8.4B$7.8B
Unsecured borrowings, at fair value$659.8M$281.9M$272.8M$191.8M
Base management fee payable to affiliate$6.9M$5.9M$5.7M$4.6M
Dividends payable$19.4M$16.6M$11.5M$12.2M
Interest payable(1)$26.8M$18.0M$22.9M$22.5M
Accrued expenses and other liabilities(1)$55.1M$38.6M$90.3M$73.8M
Total Liabilities$17.5B$14.7B$13.8B$12.9B
Preferred stock, 100,000,000 shares authorized; 13,800,089 and 13,800,089 shares issued and outstanding, and $345,002 and $345,002 aggregate liquidation preference, respectively332.0M332.0M355.6M227.4M
Common stock, par value $0.001 per share, 300,000,000 shares authorized; 113,138,860 and 90,678,492 shares issued and outstanding, respectively$113000.00$91000.00$83000.00$64000.00
Additional paid-in-capital$1.9B$1.6B$1.5B$1.3B
Retained earnings (accumulated deficit)($413.0M)($375.1M)($353.4M)($290.9M)
Total Stockholders' Equity$1.8B$1.6B$1.5B$1.2B
Non-controlling interests(1)$36.9M$20.3M$18.5M$24.9M
Total Equity$1.9B$1.6B$1.5B$1.2B
Total Liabilities and Equity$19.4B$16.3B$15.3B$14.1B
Ellington Financial Inc balance sheet, quarters
Line itemJun 30, 2026Mar 31, 2026Sep 30, 2025Jun 30, 2025
Cash and cash equivalents$247.5M$163.2M$184.8M$211.0M
Restricted cash$42.4M$28.3M$20.8M$19.6M
Securities, at fair value(1)(2)$1.2B$1.1B$909.9M$938.5M
Loans, at fair value(1)(2)$17.9B$17.4B$15.5B$14.7B
Loan commitments, at fair value$10.2M$10.2M$8.8M$8.8M
Forward MSR-related investments, at fair value(1)$75.9M$72.8M$74.7M$81.3M
Mortgage servicing rights, at fair value$30.0M$30.2M$29.1M$29.3M
Investments in unconsolidated entities, at fair value(1)$402.3M$349.7M$287.7M$307.7M
Real estate owned(1)(2)$81.0M$101.2M$52.1M$48.8M
Financial derivatives—assets, at fair value$174.9M$152.8M$151.2M$160.6M
Securities for Reverse Repurchase Agreements$577.7M———
Due from brokers$59.4M$39.7M$40.7M$46.0M
Investment related receivables(1)$190.2M$239.4M$159.6M$170.7M
Other assets(1)$33.0M$28.2M$28.3M$33.0M
Total Assets$21.0B$20.2B$17.8B$17.1B
Securities sold short, at fair value$252.1M$297.2M$234.0M$264.5M
Repurchase agreements(1)$3.1B$2.9B$2.8B$2.3B
Financial derivatives—liabilities, at fair value$80.8M$47.4M$60.8M$81.8M
Due to brokers$59.8M$65.0M$43.0M$30.1M
Investment related payables$40.7M$55.4M$41.3M$42.8M
Other secured borrowings(1)$257.0M$264.4M$189.2M$340.3M
Other secured borrowings, at fair value(1)$3.5B$3.1B$2.2B$2.1B
HMBS-related obligations, at fair value$11.1B$10.8B$10.1B$9.8B
Unsecured borrowings, at fair value$655.0M$638.6M$251.9M$249.0M
Base management fee payable to affiliate$7.4M$7.1M$6.2M$6.3M
Incentive Fee Payable$920.0K$19.2M——
Dividends payable$19.5M$19.1M$18.6M$17.5M
Interest payable(1)$25.7M$17.7M$20.6M$17.5M
Accrued expenses and other liabilities(1)$57.9M$57.9M$50.5M$43.1M
Total Liabilities$19.0B$18.3B$16.0B$15.4B
Preferred stock, 100,000,000 shares authorized; 9,200,089 and 13,800,089 shares issued and outstanding, and $230,002 and $345,002 aggregate liquidation preference, respectively220.9M220.9M332.0M332.0M
Common stock, par value $0.001 per share, 300,000,000 shares authorized; 127,593,315 and 113,138,860 shares issued and outstanding, respectively$128000.00$125000.00$106000.00$98000.00
Additional paid-in-capital$2.1B$2.1B$1.8B$1.7B
Retained earnings (accumulated deficit)($360.9M)($366.1M)($384.7M)($374.0M)
Total Stockholders' Equity$2.0B$1.9B$1.8B$1.7B
Non-controlling interests(1)$33.3M$37.9M$30.1M$24.0M
Total Equity$2.0B$2.0B$1.8B$1.7B
Total Liabilities and Equity$21.0B$20.2B$17.8B$17.1B
Preferred Stock, Shares Authorized100.0M———
Preferred Stock, Shares Outstanding9.2M———

Cash flow statement

Ellington Financial Inc cash flow statement, fiscal years
Line itemDec 31, 2025 · FYDec 31, 2024 · FYDec 31, 2023 · FYDec 31, 2022 · FY
Purchase of securities($977.6M)($947.1M)($2.4B)($1.3B)
Purchase and origination of loans($7.3B)($4.8B)($3.1B)—
Proceeds from disposition of securities$962.8M$1.7B$2.5B$1.5B
Contributions to investments in unconsolidated entities($232.7M)($120.0M)($56.0M)($32.8M)
Repurchase of securities sold short($933.3M)($731.3M)($508.1M)($836.4M)
Payments on financial derivatives($358.7M)($288.5M)($232.7M)($130.6M)
Payments made on reverse repurchase agreements($64.2B)($41.6B)($38.2B)($37.7B)
Due to brokers, net($15.6M)$6.1M$12.8M$30.1M
Offering costs paid($444.0K)($899.0K)($927.0K)($769.0K)
Dividends paid($183.6M)($163.5M)($149.3M)($123.1M)
Distributions to non-controlling interests($25.5M)($10.8M)($15.2M)($19.9M)
Principal payments on other secured borrowings($2.3B)($1.9B)($1.8B)($508.0M)
Repayments of repurchase agreements($44.9B)($65.1B)($37.7B)($12.0B)
Due to brokers, net$0($15.1M)$13.8M$1.6M
Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash$129.2M($21.6M)$8.7M$129.0M
Cash, Cash Equivalents, and Restricted Cash, Beginning of Period$208.9M$230.5M$221.9M$92.8M
Cash, Cash Equivalents, and Restricted Cash, End of Period$338.2M$208.9M$230.5M$221.9M
Transfers from corporate loans to investments in unconsolidated entities (non-cash)$0$0$665.0K$1.0M
Transfers from Securities to Corporate Loans (Non-Cash)$0$500.0K——
Transfers from Securities to Residential Mortgage Loans (Non-Cash)$0$60.0K——
Transfers from Other Secured Borrowings to Reverse Repurchase Agreements (Non-Cash)$0$0$45.4M—
Increase in cash resulting from consolidation of securitization trust, net$0$6.8M——
Other secured borrowings, at fair value assumed in consolidation of securitization trust (non-cash)$0$58.2M——
Loans acquired in consolidation of securitization trust, net (non-cash)$0($52.4M)——
Proceeds from the disposition of loans (non-cash)$5.0B$1.3B$174.2M$338.7M
Proceeds from principal payments of investments (non-cash)$204.8M$173.1M$167.9M$307.9M
Proceeds from borrowings under repurchase agreements (non-cash)$77.3M———
Principal payments on Other secured borrowings, at fair value (non-cash)($205.2M)($172.8M)($167.9M)($300.4M)
Proceeds received from Other secured borrowings, at fair value (non-cash)$764.2M$480.1M$0$255.9M
Transfers of HMBS obligations to third-party, at fair value (non-cash)($16.0M)($305.4M)——
Transfers of reverse mortgage loans to third-party, at fair value (non-cash)$0$305.2M——
Payments to Acquire Non-Controlling Interests, Financing Activities$0($729.0K)——
Payments on cancellation of employee stock options$0($3.6M)——
Debt issuance costs related to Other secured borrowings, at fair value (non-cash)($10.1M)($7.3M)——
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest$150.8M$148.1M$87.9M($70.9M)
Net Amortization($1.8M)($4.2M)$13.2M$25.1M
Realized gains (losses) on securities and loans, net($11.7M)$51.0M$94.0M$105.4M
Realized gains (losses) on financial derivatives, net$5.7M$16.2M($40.1M)($120.5M)
Realized gains (losses) on real estate owned, net$7.7M$5.5M$5.2M($490.0K)
Unrealized gains (losses) on securities and loans, net($134.0M)($109.4M)($171.3M)$475.8M
Unrealized gains (losses) on financial derivatives, net$50.5M($56.9M)$15.1M($53.9M)
Unrealized gains (losses) on real estate owned, net$5.2M($632.0K)($2.2M)$485.0K
Unrealized gains (losses) other, net$104.2M$44.9M$51.4M($276.3M)
Foreign currency transactions($1.8M)$16.0K$23.0K($150.0K)
Foreign currency translation($1.7M)$1.1M($777.0K)$882.0K
Ellington Financial Inc cash flow statement, quarters
Line itemJun 30, 2026 · YTDMar 31, 2026 · Q1Sep 30, 2025 · YTDJun 30, 2025 · YTD
Net cash provided by (used in) operating activities($29.1M)($10.0M)($627.3M)($336.9M)
Purchase of securities($549.4M)($347.9M)($791.7M)($523.0M)
Purchase and origination of loans($5.7B)($2.7B)($4.7B)($2.8B)
Proceeds from Sale of Forward MSR-related Investments$12.3M$7.3M$21.2M$14.2M
Proceeds from disposition of securities$380.9M$193.1M$867.2M$566.2M
Proceeds from disposition of loans$182.5M$104.0M$480.1M$457.4M
Distributions from investments in unconsolidated entities$290.5M$157.0M$358.7M$156.9M
Contributions to investments in unconsolidated entities($53.1M)($24.7M)($227.5M)($137.5M)
Proceeds from disposition of real estate owned$51.3M$15.9M$56.2M$38.6M
Payments for Capital Improvements($168.0K)($168.0K)——
Proceeds from FHA insurance claims and other receivables on HECM loans$116.4M$60.8M$88.7M$54.1M
Proceeds from principal payments of securities$102.3M$49.9M$127.9M$85.4M
Proceeds from principal payments of loans$1.1B$565.7M$1.7B$1.1B
Proceeds from securities sold short$328.4M$324.4M$838.2M$605.1M
Repurchase of securities sold short($344.0M)($297.0M)($906.7M)($642.8M)
Payments on financial derivatives($172.1M)($88.5M)($300.1M)($196.3M)
Proceeds from financial derivatives$193.5M$79.0M$288.5M$188.3M
Payments made on reverse repurchase agreements($33.4B)($17.0B)($47.4B)($33.0B)
Proceeds from reverse repurchase agreements$33.2B$17.0B$47.3B$33.0B
Due from brokers, net($9.7M)$8.2M($20.0M)($26.2M)
Due to brokers, net$11.5M$29.3M($27.9M)($22.8M)
Net cash provided by (used in) investing activities($4.2B)($1.9B)($2.2B)($1.1B)
Net proceeds from issuance of common stock$192.5M$155.0M$205.7M$95.5M
Payments for Repurchase of Preferred Stock and Preference Stock($115.0M)($115.0M)——
Repayment of unsecured borrowings, at fair value$0$0($34.9M)($34.9M)
Offering costs paid($643.0K)($198.0K)($76.0K)($40.0K)
Dividends paid($109.0M)($55.3M)($134.1M)($87.5M)
Contributions from non-controlling interests$13.4M$11.9M$22.5M$11.9M
Distributions to non-controlling interests($22.7M)($17.9M)($18.2M)($12.8M)
Proceeds from issuance of other secured borrowings$1.3B$650.4M$1.8B$1.2B
Principal payments on other secured borrowings($1.3B)($682.3M)($1.7B)($1.2B)
Borrowings under repurchase agreements$24.9B$11.0B$40.3B$30.2B
Repayments of repurchase agreements($21.2B)($9.4B)($38.2B)($29.2B)
Proceeds from Issuance of Other Secured Borrowings, at fair value$125.2M$58.5M$62.5M$46.4M
Proceeds from issuance of HMBS$846.3M$393.9M$1.1B$777.5M
Principal payments on HMBS related obligations, at fair value$512.4M$234.8M$627.9M$399.7M
Due from brokers, net($3.4M)($4.2M)($1.4M)($391.0K)
Due to brokers, net($276.0K)($263.0K)($219.0K)$1.2M
Net cash provided by (used in) financing activities$4.2B$1.8B$2.8B$1.5B
Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash($48.3M)($146.7M)($3.4M)$21.7M
Cash, Cash Equivalents, and Restricted Cash, Beginning of Period$338.2M$338.2M$208.9M$208.9M
Cash, Cash Equivalents, and Restricted Cash, End of Period$289.8M$191.5M$205.6M$230.6M
Cash and Cash Equivalent$247.5M$163.2M$184.8M$211.0M
Restricted cash$42.4M$28.3M$20.8M$19.6M
Interest paid$187.9M$97.4M$215.3M$146.8M

Ellington Financial Inc score and earnings-call analysis · All covered companies

Figures as reported in SEC filings. General information, not investment advice.