XML 15 R4.htm IDEA: XBRL DOCUMENT v3.21.2
CONSOLIDATED STATEMENTS OF INCOME - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2021
Sep. 30, 2020
Sep. 30, 2021
Sep. 30, 2020
INCOME        
Interest income $ 23,054 $ 23,517 $ 70,137 $ 73,576
Interest expense (8,609) (11,727) (27,743) (37,855)
Net interest income 14,445 11,790 42,394 35,721
Net increase in the net present value of expected cash flows [1] 3,678 4,440 13,927 4,591
Net interest income after the impact of changes in the net present value of expected credit losses 18,123 16,230 56,321 40,312
Income/(loss) from investments in affiliates 90 (25) 610 (465)
Other income 778 537 1,620 1,259
Total revenue, net 18,991 16,742 58,551 41,106
EXPENSE        
Related party expense – loan servicing fees 1,743 1,848 5,275 5,798
Related party expense – management fee 2,292 2,264 6,835 6,206
Professional fees 526 576 1,929 2,113
Real estate operating expenses (76) 173 197 1,273
Fair value adjustment on put option liability 2,493 1,766 6,638 3,016
Other expense 1,227 986 3,906 3,048
Total expense 8,205 7,613 24,780 21,454
Loss on debt extinguishment 0 253 1,072 661
Income before provision for income taxes 10,786 8,876 32,699 18,991
Provision for income taxes (benefit) 102 (16) 203 (215)
Consolidated net income 10,684 8,892 32,496 19,206
Less: consolidated net (loss)/income attributable to the non-controlling interest (578) 1,662 (47) 3,493
Consolidated net income attributable to Company 11,262 7,230 32,543 15,713
Less: dividends on preferred stock 1,949 1,950 5,848 3,791
Consolidated net income attributable to common stockholders $ 9,313 $ 5,280 $ 26,695 $ 11,922
Basic earnings per common share (in dollars per share) $ 0.40 $ 0.23 $ 1.16 $ 0.53
Diluted earnings per common share (in dollars per share) $ 0.38 $ 0.23 $ 1.10 $ 0.53
Weighted average shares - basic (in shares) 22,862,429 22,844,192 22,835,237 22,575,480
Weighted average shares - diluted (in shares) 30,407,649 22,989,616 30,286,613 22,575,480
[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 both the three and nine months ended September 30, 2021 and September 30, 2020, respectively. 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.