Data is not available at this time.
Ellington Residential Mortgage REIT (EARN) operates as a real estate investment trust specializing in residential mortgage-backed securities (RMBS) and related investments. The company primarily focuses on acquiring and managing agency and non-agency RMBS, leveraging its expertise in credit analysis and structured finance to generate income from interest rate spreads and prepayment dynamics. EARN's strategy targets undervalued or distressed mortgage assets, aiming to capitalize on market dislocations and regulatory shifts in the housing finance sector. As a niche player in the mortgage REIT space, EARN differentiates itself through active portfolio management and a selective approach to risk-adjusted returns. The firm operates in a competitive landscape dominated by larger mortgage REITs but maintains agility by concentrating on specialized segments of the RMBS market. Its performance is closely tied to interest rate volatility, prepayment speeds, and broader housing market trends, requiring disciplined hedging strategies to mitigate risks.
In FY 2024, EARN reported revenue of $15.1 million and net income of $6.6 million, translating to diluted EPS of $0.24. The company generated $9.1 million in operating cash flow, reflecting efficient cash conversion from its mortgage-backed securities portfolio. With no capital expenditures, EARN's operations are lean, focusing entirely on financial asset management rather than physical infrastructure.
EARN's earnings power stems from its ability to generate consistent interest income from its RMBS portfolio, supported by a disciplined hedging strategy. The absence of debt on its balance sheet enhances capital efficiency, allowing the company to allocate resources flexibly. The diluted EPS of $0.24 indicates modest but stable earnings capacity relative to its share count of 27.2 million.
EARN maintains a strong liquidity position with $31.8 million in cash and equivalents and no outstanding debt, underscoring its financial stability. The debt-free structure reduces interest rate risk and provides flexibility to capitalize on investment opportunities. This conservative balance sheet approach aligns with the company's focus on risk-managed returns in the volatile mortgage securities market.
EARN's growth is tied to its ability to identify and acquire high-yielding mortgage assets in a competitive environment. The company pays a substantial dividend of $0.82 per share, reflecting its REIT structure and commitment to returning capital to shareholders. However, dividend sustainability depends on maintaining stable interest income and managing prepayment risks in its portfolio.
EARN's valuation is influenced by its niche focus on residential mortgage securities and its ability to navigate interest rate fluctuations. Market expectations likely center on its dividend yield and the stability of its income-generating assets, with investors weighing the trade-offs between yield and interest rate sensitivity.
EARN's strategic advantages include its specialized expertise in RMBS and a conservative balance sheet. The outlook hinges on interest rate trends and housing market conditions, with opportunities arising from market dislocations. The company's ability to adapt its portfolio to changing macroeconomic conditions will be critical to sustaining performance.
Company filings, CIK 0001560672
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |