Ellington Credit Co EARN

Real estate SIC 6798 - Real Estate Investment Trusts NYSE

Except where the context suggests otherwise references in this Transition Report on Form 10-K to the "Fund," "we," "us," and "our" refer to Ellington Credit Company (formerly Ellington Residential Mortgage REIT) and its consolidated subsidiaries, including Ellington Residential Mortgage LP, our operating partnership subsidiary, which we refer to as our "Operating Partnership." We hold all of our assets and conduct all of our operations through our Operating Partnership. "Adviser" refers to Ellington Credit Company Management LLC, our external manager, and "Ellington" refers to Ellington Management Group, L.L.C. and its affiliated investment advisory firms, including the Adviser. In certain instances, references to the Adviser and services to be provided to us by the Adviser may also include services provided by Ellington and its other affiliates from time to time. References to "Blackstone" mean The Blackstone Group Inc. The "Blackstone Funds" means the group of funds that are managed by an affiliate of Blackstone and that, together with Ellington, constituted our original group of investors.

Last close 4.36 2026-09-04
Market cap $151.8M estimated share count
52-week range 4.25 - 5.76

Valuation FY2024 figures against the last close

P/S
P/E
P/FCF16.7x
EV/EBITDA
Dividend yield14.6%
Diluted EPS

Annual financial statements

Income statement

Fiscal year FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016FY2015
Total operating expenses $8.8M$5.5M$5.1M$5.8M$5.8M$5.3M$5.5M$5.7M$5.0M$5.1M
Interest expense $34.8M$45.3M$14.8M$25.6M$17.4M$8.6M$22.0M$30.1M$24.2M$34.5M
Pre-tax income $7.1M$4.6M
Income tax $510.0K$0
Net income $6.6M$4.6M-$30.2M-$6.3M$20.1M$22.3M-$11.3M$10.8M$11.9M$30.0K
EPS, basic 0.280.31-2.29-0.501.631.79-0.880.931.310.00
Shares, diluted (wtd. avg.) $23.6M$14.9M$13.2M$12.7M$12.4M$12.5M$12.8M$11.6M$9.1M$9.1M

Balance sheet

Fiscal year FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016FY2015
Cash and equivalents $31.8M$38.5M$34.8M$69.0M$58.2M$35.4M$18.6M$56.1M$33.5M$40.2M
Total assets $824.1M$945.7M$1.05B$1.60B$1.19B$1.49B$1.68B$1.89B$1.43B$1.56B
Total liabilities $630.4M$809.5M$941.2M$1.44B$1.03B$1.33B$1.52B$1.69B$1.29B$1.41B
Retained earnings -$155.2M-$138.6M-$128.7M-$84.8M-$63.3M-$69.6M-$77.2M-$47.5M-$39.4M-$36.3M
Total equity $193.7M$136.2M$112.4M$154.2M$166.4M$160.8M$153.8M$192.7M$141.7M$144.9M

Cash flow

Fiscal year FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016FY2015
Operating cash flow $9.1M-$10.0M$22.4M$27.9M$24.4M$17.5M$28.8M$34.4M$19.9M$24.8M
Stock-based compensation $442.0K$255.0K$312.0K$271.0K$241.0K$216.0K$203.0K$196.0K$165.0K$120.0K
Investing cash flow $116.4M$85.7M$110.5M-$15.2M$304.1M$221.9M$62.8M-$475.5M$13.9M$90.1M
Financing cash flow -$132.3M-$72.0M-$167.2M-$1.8M-$305.6M-$222.6M-$129.2M$463.7M-$40.5M-$119.9M
Dividends paid $22.2M$14.1M$13.9M$17.3M$13.8M$15.5M$19.1M$17.6M$15.5M$19.2M
Buybacks $0$0$262.0K$0$986.0K$747.0K$9.4M$0$196.0K$375.0K

Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001560672-25-000074.

Others in SIC 6798

TickerCompanyMarket capP/ERevenue growth
WELL WELLTOWER INC. $166.72B 169.9x 40.2%
PLD Prologis, Inc. $128.05B 38.6x 7.2%
EQIX EQUINIX INC $102.22B 75.3x 5.4%
AMT AMERICAN TOWER CORP /MA/ $81.93B 32.6x 20.8%
SPG SIMON PROPERTY GROUP INC. $67.86B 14.8x 6.7%
DLR DIGITAL REALTY TRUST, INC. $66.20B 52.6x 10.0%
O REALTY INCOME CORP $57.96B 52.4x 9.1%
PSA Public Storage $53.04B 33.5x 2.7%