EARN - Ellington Credit Co... Stock Analysis | Stock Taper
Logo
Ellington Credit Company

EARN

Ellington Credit Company NYSE
$4.89 -3.17% (-0.16)

Market Cap $183.72 M
52w High $6.49
52w Low $4.33
Dividend Yield 18.43%
Frequency Monthly
P/E 17.46
Volume 1.17M
Outstanding Shares 37.57M

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 Summary

5-Year Trend Analysis

A comprehensive look at Ellington Credit Company's financial evolution and strategic trajectory over the past five years.

+ Strengths

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.

! Risks

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.

Outlook

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.