EARN
EARN
Ellington Credit CompanyIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $15.41M ▲ | $9.17M ▲ | $4.28M ▼ | 27.77% ▼ | $0.11 ▼ | $6.24M ▼ |
| Q2-2025 | $11.9M ▲ | $0 ▼ | $10.21M ▲ | 85.76% ▲ | $0.27 ▲ | $11.92M ▲ |
| Q1-2025 | $921K ▼ | $2.58M ▲ | $-7.87M ▼ | -854.51% ▼ | $-0.23 ▼ | $-7.88M ▼ |
| Q4-2024 | $6.79M ▼ | $2.27M ▼ | $-2M ▼ | -29.53% ▼ | $-0.07 ▼ | $-2.19M ▼ |
| Q3-2024 | $16.39M | $2.73M | $5.45M | 33.23% | $0.21 | $5.91M |
What's going well?
The company delivered strong revenue growth, up 29% from last quarter. Gross margins remain extremely high, and the business is still profitable.
What's concerning?
Operating expenses jumped sharply, causing operating and net income to fall by nearly half or more. If this expense trend continues, future profits could be at risk even if revenue keeps growing.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $20.09M ▲ | $415.74M ▲ | $190.65M ▲ | $225.09M ▼ |
| Q2-2025 | $0 ▼ | $363.95M ▼ | $21.54M ▼ | $229.73M ▲ |
| Q1-2025 | $17.38M ▼ | $783.56M ▼ | $555.06M ▼ | $228.5M ▲ |
| Q4-2024 | $31.84M ▲ | $824.09M ▲ | $630.37M ▲ | $193.73M ▲ |
| Q3-2024 | $25.75M | $752.3M | $560.67M | $191.63M |
What's financially strong about this company?
The company has no debt, a healthy cash buffer, and can easily pay its bills. Its assets are mostly tangible, and there are no hidden risks or off-balance-sheet surprises.
What are the financial risks or weaknesses?
Cash has dropped this quarter, and the company has a history of losses as shown by negative retained earnings. Book value slipped slightly, and payables have increased.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q1-2025 | $-7.87M ▼ | $9.21M ▲ | $-27.14M ▲ | $3.47M ▼ | $-14.46M ▼ | $9.21M ▲ |
| Q4-2024 | $-2M ▼ | $4.41M ▲ | $-73.98M ▼ | $75.67M ▲ | $6.09M ▲ | $4.41M ▲ |
| Q3-2024 | $5.45M ▲ | $3.24M ▲ | $46.35M ▼ | $-142.61M ▼ | $-93.02M ▼ | $3.24M ▲ |
| Q2-2024 | $-815K ▼ | $2.67M ▲ | $103.42M ▲ | $-9.77M ▲ | $96.32M ▲ | $2.67M ▲ |
| Q1-2024 | $3.96M | $-1.21M | $40.65M | $-55.53M | $-16.09M | $-1.21M |
What's strong about this company's cash flow?
Operating and free cash flow both improved this quarter, with $9.2 million generated. The company is not burning cash from its core business and managed to pay down debt.
What are the cash flow concerns?
Cash is dropping fast, and the company is relying on selling new shares to fund itself. Shareholder returns are not well covered by cash flow, and dilution is a real risk.
Q2 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Ellington Credit Company's financial evolution and strategic trajectory over the past five years.
Key positives include a clear recovery in profits and margins in the last two years, tighter control over operating costs, and a significantly de-risked balance sheet with lower leverage and better liquidity. The company benefits from the deep expertise and proprietary analytics of Ellington Management Group, as well as from an active trading strategy designed to exploit inefficiencies in complex credit markets. In most years, EARN has generated positive free cash flow and maintained a steady dividend stream, aligning with its income-oriented profile.
Main concerns center on volatility and concentration. Earnings, revenue, and cash flow have been highly erratic, with past periods of substantial losses and negative operating cash. The asset base has shrunk, and retained earnings remain negative, reflecting the cumulative impact of those losses. The focus on mezzanine and equity CLO tranches exposes EARN to credit downturns and market shocks. Meanwhile, rising dividends in the face of uneven cash generation could pressure liquidity if future conditions are unfavorable. Dependence on Ellington’s systems and key personnel is another structural risk.
The recent trend is constructive: profitability and margins are improving, leverage is down, and liquidity is stronger. If credit markets remain relatively healthy and Ellington’s CLO strategy continues to perform, EARN could sustain its improved financial profile and continue to function as a high-income, niche credit vehicle. However, the history of sharp swings suggests that future results are likely to remain sensitive to macro conditions and credit cycles rather than following a smooth, compounding path. Any assessment of the company’s prospects needs to weigh the benefits of its specialized expertise and stronger balance sheet against the inherent cyclicality and complexity of its chosen market.
About Ellington Credit Company
https://www.ellingtoncredit.comEllington Residential Mortgage REIT, a real estate investment trust, specializes in acquiring, investing in, and managing residential mortgage-and real estate-related assets.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $15.41M ▲ | $9.17M ▲ | $4.28M ▼ | 27.77% ▼ | $0.11 ▼ | $6.24M ▼ |
| Q2-2025 | $11.9M ▲ | $0 ▼ | $10.21M ▲ | 85.76% ▲ | $0.27 ▲ | $11.92M ▲ |
| Q1-2025 | $921K ▼ | $2.58M ▲ | $-7.87M ▼ | -854.51% ▼ | $-0.23 ▼ | $-7.88M ▼ |
| Q4-2024 | $6.79M ▼ | $2.27M ▼ | $-2M ▼ | -29.53% ▼ | $-0.07 ▼ | $-2.19M ▼ |
| Q3-2024 | $16.39M | $2.73M | $5.45M | 33.23% | $0.21 | $5.91M |
What's going well?
The company delivered strong revenue growth, up 29% from last quarter. Gross margins remain extremely high, and the business is still profitable.
What's concerning?
Operating expenses jumped sharply, causing operating and net income to fall by nearly half or more. If this expense trend continues, future profits could be at risk even if revenue keeps growing.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $20.09M ▲ | $415.74M ▲ | $190.65M ▲ | $225.09M ▼ |
| Q2-2025 | $0 ▼ | $363.95M ▼ | $21.54M ▼ | $229.73M ▲ |
| Q1-2025 | $17.38M ▼ | $783.56M ▼ | $555.06M ▼ | $228.5M ▲ |
| Q4-2024 | $31.84M ▲ | $824.09M ▲ | $630.37M ▲ | $193.73M ▲ |
| Q3-2024 | $25.75M | $752.3M | $560.67M | $191.63M |
What's financially strong about this company?
The company has no debt, a healthy cash buffer, and can easily pay its bills. Its assets are mostly tangible, and there are no hidden risks or off-balance-sheet surprises.
What are the financial risks or weaknesses?
Cash has dropped this quarter, and the company has a history of losses as shown by negative retained earnings. Book value slipped slightly, and payables have increased.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q1-2025 | $-7.87M ▼ | $9.21M ▲ | $-27.14M ▲ | $3.47M ▼ | $-14.46M ▼ | $9.21M ▲ |
| Q4-2024 | $-2M ▼ | $4.41M ▲ | $-73.98M ▼ | $75.67M ▲ | $6.09M ▲ | $4.41M ▲ |
| Q3-2024 | $5.45M ▲ | $3.24M ▲ | $46.35M ▼ | $-142.61M ▼ | $-93.02M ▼ | $3.24M ▲ |
| Q2-2024 | $-815K ▼ | $2.67M ▲ | $103.42M ▲ | $-9.77M ▲ | $96.32M ▲ | $2.67M ▲ |
| Q1-2024 | $3.96M | $-1.21M | $40.65M | $-55.53M | $-16.09M | $-1.21M |
What's strong about this company's cash flow?
Operating and free cash flow both improved this quarter, with $9.2 million generated. The company is not burning cash from its core business and managed to pay down debt.
What are the cash flow concerns?
Cash is dropping fast, and the company is relying on selling new shares to fund itself. Shareholder returns are not well covered by cash flow, and dilution is a real risk.
Q2 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Ellington Credit Company's financial evolution and strategic trajectory over the past five years.
Key positives include a clear recovery in profits and margins in the last two years, tighter control over operating costs, and a significantly de-risked balance sheet with lower leverage and better liquidity. The company benefits from the deep expertise and proprietary analytics of Ellington Management Group, as well as from an active trading strategy designed to exploit inefficiencies in complex credit markets. In most years, EARN has generated positive free cash flow and maintained a steady dividend stream, aligning with its income-oriented profile.
Main concerns center on volatility and concentration. Earnings, revenue, and cash flow have been highly erratic, with past periods of substantial losses and negative operating cash. The asset base has shrunk, and retained earnings remain negative, reflecting the cumulative impact of those losses. The focus on mezzanine and equity CLO tranches exposes EARN to credit downturns and market shocks. Meanwhile, rising dividends in the face of uneven cash generation could pressure liquidity if future conditions are unfavorable. Dependence on Ellington’s systems and key personnel is another structural risk.
The recent trend is constructive: profitability and margins are improving, leverage is down, and liquidity is stronger. If credit markets remain relatively healthy and Ellington’s CLO strategy continues to perform, EARN could sustain its improved financial profile and continue to function as a high-income, niche credit vehicle. However, the history of sharp swings suggests that future results are likely to remain sensitive to macro conditions and credit cycles rather than following a smooth, compounding path. Any assessment of the company’s prospects needs to weigh the benefits of its specialized expertise and stronger balance sheet against the inherent cyclicality and complexity of its chosen market.

CEO
Laurence Eric Penn
Compensation Summary
(Year )
Upcoming Earnings
ETFs Holding This Stock
Summary
Showing Top 1 of 1
Ratings Snapshot
Rating : C+
Most Recent Analyst Grades
Grade Summary
Showing Top 2 of 2
Price Target
Institutional Ownership
WELLS FARGO & COMPANY/MN
Shares:1.62M
Value:$7.91M
DELPHI FINANCIAL GROUP, INC.
Shares:608.7K
Value:$2.98M
MORGAN STANLEY
Shares:521.67K
Value:$2.55M
Summary
Showing Top 3 of 69

