Go Pro
→ Do this before December or regret it (From Porter & Company) (Ad)tc pixel Free EFC Stock Alerts

Ellington Financial (EFC) Financials

Ellington Financial logo
$12.92 -0.13 (-0.96%)
Closing price 09/11/2026 03:58 PM Eastern
Extended Trading
$12.94 +0.02 (+0.15%)
As of 09/11/2026 07:59 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Compare
Annual Income Statements for Ellington Financial

Annual Income Statements for Ellington Financial

This table shows Ellington Financial's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders		 38 -16 34 47 56 17 125 -85 61 118 119
Consolidated Net Income / (Loss)		 38 -16 36 50 63 28 141 -71 88 148 151
Net Income / (Loss) Continuing Operations		 42 -10 32 170 63 28 140 -71 88 148 149
Total Pre-Tax Income 		42 -10 32 0.00 55 1.82 86 -25 89 116 98
Total Revenue		 132 69 60 225 93 47 151 60 277 306 336
Net Interest Income / (Expense)		 98 66 56 214 81 112 131 140 108 136 190
Total Interest Income		 105 80 94 266 160 174 176 282 370 416 494
Investment Securities Interest Income		 105 80 94 266 160 174 176 282 370 416 494
Total Interest Expense		 7.00 14 38 52 78 62 44 142 262 280 305
Long-Term Debt Interest Expense		 - - - 57 - 62 - 142 262 280 305
Total Non-Interest Income		 34 2.73 3.92 0.00 12 -65 20 -80 169 169 146
Other Service Charges		 - - - 4.01 5.35 7.02 7.19 5.38 41 29 52
Net Realized & Unrealized Capital Gains on Investments		 34 2.73 3.92 7.61 6.49 -72 12 -86 128 141 95
Total Non-Interest Expense		 26 28 28 34 39 45 66 85 188 189 239
Salaries and Employee Benefits		 1.90 2.50 2.59 2.65 3.65 3.78 6.71 21 78 69 84
Insurance Policy Acquisition Costs		 - - 0.00 0.72 0.12 0.00 16 - 0.00 0.00 4.53
Other Operating Expenses		 24 26 25 31 31 37 39 58 109 113 140
Other Special Charges		 - - - - 3.54 3.89 5.29 6.29 0.00 7.31 10
Nonoperating Income / (Expense), net		 -64 -51 -0.03 -21 - - 0.00 - 0.00 0.00 -1.38
Income Tax Expense		 - - - 0.00 1.56 11 3.14 -18 0.46 0.61 3.79
Other Gains / (Losses), net		 - - - 0.00 10 38 58 -64 -0.86 32 57
Preferred Stock Dividends Declared		 - - - 0.00 1.47 7.76 8.12 15 23 28 28
Net Income / (Loss) Attributable to Noncontrolling Interest		 0.34 0.31 1.98 3.24 5.24 3.37 7.09 -0.82 3.81 2.24 3.90
Basic Earnings per Share		 $1.13 ($0.48) $1.04 $1.52 $1.76 $0.39 $2.58 ($1.43) $0.89 $1.36 $1.19
Weighted Average Basic Shares Outstanding		 33.70M 32.24M 30.55M 30.70M 44.07M 43.78M 57.48M 68.25M 85.10M 90.68M 124.65M
Weighted Average Diluted Shares Outstanding		 33.70M 32.24M 30.55M 30.70M 44.07M 43.78M 57.48M 68.25M 85.10M 90.68M 124.65M
Weighted Average Basic & Diluted Shares Outstanding		 33.70M 32.24M 30.55M 30.70M 44.07M 43.78M 57.48M 68.25M 85.10M 90.68M 124.65M
Cash Dividends to Common per Share		 $2.45 $1.95 $1.76 $1.64 $1.81 $1.26 $1.64 - $1,800.00 $1,600.00 $1,560.00

Quarterly Income Statements for Ellington Financial

This table shows Ellington Financial's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders		 12 27 52 16 22 32 43 30 15 95 54
Consolidated Net Income / (Loss)		 19 34 60 23 31 39 51 38 23 107 58
Net Income / (Loss) Continuing Operations		 19 34 60 23 31 39 51 38 21 73 58
Total Pre-Tax Income 		17 32 48 16 20 31 35 26 5.76 91 47
Total Revenue		 85 76 91 67 72 83 93 83 77 137 123
Net Interest Income / (Expense)		 28 31 34 34 38 43 43 50 54 61 72
Total Interest Income		 99 102 100 107 107 116 115 123 140 150 171
Investment Securities Interest Income		 99 102 100 107 107 116 115 123 140 150 171
Total Interest Expense		 71 70 67 74 69 73 72 73 87 88 99
Long-Term Debt Interest Expense		 71 70 67 74 69 73 72 73 87 88 99
Total Non-Interest Income		 57 44 58 33 34 40 49 33 25 110 51
Other Service Charges		 2.99 7.51 7.65 1.58 12 24 12 2.56 13 -13 19
Net Realized & Unrealized Capital Gains on Investments		 54 37 50 32 22 15 37 30 11 89 32
Total Non-Interest Expense		 68 44 43 51 52 52 57 57 72 80 76
Salaries and Employee Benefits		 33 15 16 19 19 17 21 22 24 22 28
Insurance Policy Acquisition Costs		 - 0.00 0.00 0.00 - 4.53 0.00 0.00 - 19 0.92
Other Operating Expenses		 35 26 27 30 31 31 33 34 42 37 43
Other Special Charges		 - 3.11 0.00 1.99 2.21 0.00 2.28 1.40 6.46 2.32 4.16
Nonoperating Income / (Expense), net		 - 0.00 0.00 0.00 - - 0.00 0.00 - - 0.00
Income Tax Expense		 0.13 0.06 0.14 0.01 0.40 -0.10 1.48 1.06 1.35 0.97 0.05
Other Gains / (Losses), net		 2.55 2.23 12 7.28 11 8.30 17 13 18 18 11
Preferred Stock Dividends Declared		 6.11 6.65 6.83 6.83 7.39 7.04 7.04 7.07 6.98 1.92 4.21
Net Income / (Loss) Attributable to Noncontrolling Interest		 0.72 0.48 0.90 0.32 0.55 0.64 1.11 1.18 0.97 2.18 -0.57
Basic Earnings per Share		 $0.17 $0.32 $0.62 $0.19 $0.23 $0.35 $0.45 $0.29 $0.10 $0.78 $0.43
Weighted Average Basic Shares Outstanding		 85.10M 85.04M 86.93M 90.66M 90.68M 94.51M 99.89M 107.32M 124.65M 125.39M 128.89M
Weighted Average Diluted Shares Outstanding		 85.10M 85.04M 86.93M 90.66M 90.68M 94.51M 99.89M 107.32M 124.65M 125.39M 128.89M
Weighted Average Basic & Diluted Shares Outstanding		 85.10M 85.04M 86.93M 90.66M 90.68M 94.51M 99.89M 107.32M 124.65M 125.39M 128.89M

Annual Cash Flow Statements for Ellington Financial

This table details how cash moves in and out of Ellington Financial's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents		 70 -61 -76 -2.58 27 39 -19 129 8.68 -22 129
Net Cash From Operating Activities		 654 70 -463 -494 79 120 51 43 -242 -431 -925
Net Cash From Continuing Operating Activities		 654 70 -461 1,842 90 21 94 -41 87 114 92
Net Income / (Loss) Continuing Operations		 38 -16 36 0.00 63 28 141 -71 88 148 151
Consolidated Net Income / (Loss)		 38 -16 36 - 63 28 141 -71 88 148 151
Amortization Expense		 22 25 33 46 -48 -41 -32 -25 -13 4.16 1.80
Non-Cash Adjustments to Reconcile Net Income		 -167 12 -544 1,720 53 32 -86 -12 1.34 -30 -55
Changes in Operating Assets and Liabilities, net		 761 48 13 77 22 1.49 71 67 11 -7.81 -6.18
Net Cash From Investing Activities		 0.00 0.00 0.00 0.00 -1,665 507 -2,025 -1,753 175 -728 -4,066
Net Cash From Continuing Investing Activities		 0.00 0.00 0.00 0.00 -1,545 507 -2,025 -1,675 97 134 267
Purchase of Property, Leasehold Improvements and Equipment		 - - - 0.00 -0.24 -0.15 -2,020 -3,591 0.04 0.00 0.00
Purchase of Investment Securities		 - - - 0.00 -11,280 -9,935 -21,962 -40,002 -56 -120 -233
Sale and/or Maturity of Investments		 - - - 0.00 9,733 10,426 21,948 41,848 153 254 500
Net Cash From Financing Activities		 -584 -130 387 492 1,613 -587 1,955 1,839 76 1,137 5,121
Net Cash From Continuing Financing Activities		 -584 -130 387 492 1,492 -587 2,178 1,821 58 -64 119
Issuance of Preferred Equity		 - - - 0.00 111 0.00 116 0.51 97 0.00 0.00
Issuance of Common Equity		 - - - 0.00 157 96 245 99 122 100 302
Repayment of Debt		 -10,254 -5,855 -9,777 -7,713 -8,106 -5,238 -4,825 -12,420 0.00 0.00 0.00
Repurchase of Common Equity		 -5.64 -14 -15 -23 -0.78 -3.06 0.00 -1.66 -12 -0.69 0.00
Payment of Dividends		 -83 -65 -58 -51 -54 -65 -86 -123 -149 -164 -184
Cash Interest Paid		 12 15 28 56 79 66 43 125 263 285 296
Cash Income Taxes Paid		 - - - 0.00 0.19 0.54 2.85 -1.61 -0.32 0.71 1.64

Quarterly Cash Flow Statements for Ellington Financial

This table details how cash moves in and out of Ellington Financial's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents		 54 -37 11 24 -19 8.37 13 -25 133 -147 98
Net Cash From Operating Activities		 -79 -59 -89 -142 -141 -126 -211 -290 -298 -9.96 -19
Net Cash From Investing Activities		 296 393 76 -576 -621 -634 -496 -1,023 -1,914 -1,905 -2,267
Net Cash From Continuing Investing Activities		 300 381 57 -597 293 -658 -525 -1,057 2,508 -1,966 -2,322
Purchase of Property, Leasehold Improvements and Equipment		 2,281 -905 -885 -1,275 3,066 -1,345 -1,489 -1,867 4,701 -2,707 -2,961
Purchase of Investment Securities		 30,175 -8,721 -6,057 -11,350 26,008 -17,269 -17,211 -15,106 49,354 -17,754 -16,725
Sale and/or Maturity of Investments		 -32,098 9,956 6,994 12,041 -28,736 17,982 18,197 15,915 -51,594 18,458 17,400
Other Investing Activities, net		 - 51 4.91 -12 - -26 -22 0.99 - 38 -36
Net Cash From Financing Activities		 -163 -370 23 742 743 769 720 1,288 2,344 1,768 2,384
Net Cash From Continuing Financing Activities		 -39 -385 -53 644 -157 601 544 1,152 -2,179 1,724 2,209
Issuance of Debt		 -30,263 15,634 15,736 18,286 -49,543 18,609 12,917 10,593 - 11,692 14,645
Issuance of Common Equity		 47 27 - 73 - 51 45 110 97 155 38
Repayment of Debt		 30,202 -15,990 -15,752 -17,673 49,415 -18,018 -12,370 -9,508 39,896 -10,057 -12,416
Payment of Dividends		 -42 -40 -40 -41 -42 -43 -45 -47 -50 -55 -54
Other Financing Activities, Net		 - -16 3.71 -1.32 - 2.06 -2.14 2.68 - -11 -3.04
Cash Interest Paid		 69 68 75 70 72 76 71 68 80 97 91
Cash Income Taxes Paid		 0.14 0.23 0.03 0.03 0.41 0.01 0.42 0.46 0.76 -0.04 3.80

Annual Balance Sheets for Ellington Financial

This table presents Ellington Financial's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets		 2,992 2,413 2,993 3,971 4,338 3,414 5,177 14,086 15,316 16,317 19,353
Cash and Due from Banks		 184 123 47 45 72 112 93 217 229 192 202
Restricted Cash		 4.86 0.66 0.43 0.43 0.18 0.18 0.18 4.82 1.62 17 136
Interest Bearing Deposits at Other Banks		 142 94 140 72 80 63 94 37 52 22 36
Trading Account Securities		 269 36 28 20 2,467 1,530 2,106 1,592 1,662 1,147 1,631
Loans and Leases, Net of Allowance		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Assets		 2,393 2,160 2,777 5,984 1,719 1,709 2,885 12,235 13,371 14,939 17,348
Total Liabilities & Shareholders' Equity		 2,992 2,413 2,993 3,971 4,338 3,414 5,177 14,086 15,316 16,317 19,353
Total Liabilities		 2,253 1,768 2,372 3,376 3,470 2,492 3,854 12,865 13,780 14,726 17,482
Short-Term Debt		 1,515 1,150 1,450 494 96 34 41 84 162 149 137
Accrued Interest Payable		 - - - 0.00 7.32 3.23 4.57 22 23 18 27
Other Short-Term Payables		 3.63 3.33 3.89 - 6.98 5.74 - - 12 17 19
Long-Term Debt		 0.00 24 268 497 830 892 1,167 2,008 1,943 2,470 3,902
Other Long-Term Liabilities		 734 591 651 2,385 2,529 1,557 2,641 10,751 11,641 12,073 13,396
Commitments & Contingencies		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests		 739 645 621 595 869 922 1,324 1,221 1,536 1,591 1,871
Total Preferred & Common Equity		 732 638 600 564 829 885 1,291 1,196 1,517 1,570 1,834
Preferred Stock		 - - - 0.00 111 111 227 227 356 332 332
Total Common Equity		 732 638 600 564 718 774 1,064 969 1,162 1,239 1,502
Common Stock		 732 638 600 564 822 916 0.06 0.06 0.08 0.09 0.11
Retained Earnings		 - - - 0.00 -104 -142 -97 -291 -353 -375 -413
Other Equity Adjustments		 - - - - - - 1,162 1,259 1,515 1,614 1,915
Noncontrolling Interest		 6.90 7.12 21 31 39 36 32 25 19 20 37

Quarterly Balance Sheets for Ellington Financial

This table presents Ellington Financial's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets		 14,112 14,303 14,445 15,133 15,093 15,953 16,644 17,072 17,845 20,233 21,030
Cash and Due from Banks		 189 195 175 187 199 218 203 211 185 163 247
Restricted Cash		 1.60 1.60 1.60 6.34 6.10 11 14 20 21 28 42
Interest Bearing Deposits at Other Banks		 24 33 39 17 22 16 43 46 41 40 59
Trading Account Securities		 1,494 1,632 1,700 1,479 1,290 1,213 1,101 1,099 1,061 1,290 1,983
Loans and Leases, Net of Allowance		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Assets		 12,403 12,441 12,530 13,443 13,576 14,495 15,283 15,696 16,537 18,712 18,697
Total Liabilities & Shareholders' Equity		 14,112 14,303 14,445 15,133 15,093 15,953 16,644 17,072 17,845 20,233 21,030
Total Liabilities		 12,737 12,958 13,108 13,579 13,519 14,328 15,007 15,382 16,049 18,275 19,030
Short-Term Debt		 84 108 155 135 158 130 146 155 145 168 181
Accrued Interest Payable		 15 19 20 25 17 21 20 17 21 18 26
Other Short-Term Payables		 - - 14 15 15 16 17 17 19 19 19
Long-Term Debt		 2,084 1,901 1,895 2,021 2,072 2,377 2,442 2,717 2,655 4,028 4,363
Other Long-Term Liabilities		 10,554 10,931 11,022 11,383 11,256 11,784 12,381 12,476 13,209 14,042 14,440
Commitments & Contingencies		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests		 1,375 1,345 1,337 1,553 1,574 1,626 1,638 1,690 1,796 1,958 1,999
Total Preferred & Common Equity		 1,350 1,323 1,313 1,533 1,553 1,607 1,614 1,666 1,766 1,920 1,966
Preferred Stock		 324 324 324 356 356 356 332 332 332 221 221
Total Common Equity		 1,026 999 990 1,178 1,197 1,252 1,282 1,334 1,434 1,699 1,745
Common Stock		 0.07 0.07 0.07 0.09 0.09 0.09 0.09 0.10 0.11 0.13 0.13
Retained Earnings		 -282 -310 -334 -363 -344 -362 -379 -374 -385 -366 -361
Other Equity Adjustments		 1,308 1,308 1,323 1,541 1,541 1,614 1,662 1,708 1,818 2,065 2,106
Noncontrolling Interest		 25 22 24 20 21 18 23 24 30 38 33

Annual Metrics And Ratios for Ellington Financial

This table displays calculated financial ratios and metrics derived from Ellington Financial's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding		 - - - - - - - - - - 107,316,429.00
DEI Adjusted Shares Outstanding		 - - - - - - - - - - 107,316,429.00
DEI Earnings Per Adjusted Shares Outstanding		 - - - - - - - - - - 1.40
Growth Metrics		 - - - - - - - - - - -
Revenue Growth		 49.83% -47.63% -13.46% 276.90% -58.63% -49.97% 223.70% -60.28% 361.58% 10.37% 10.08%
EBITDA Growth		 137.05% -48.56% -0.87% 264.83% -97.19% -694.82% 232.11% -195.32% 252.35% 58.54% -17.21%
EBIT Growth		 67.97% -61.20% -21.61% 494.18% -71.45% -96.66% 4,547.17% -129.51% 457.25% 30.33% -15.79%
NOPAT Growth		 67.97% -72.84% 11.99% -53.20% 252.06% -118.04% 962.83% -121.20% 607.75% 30.32% -17.48%
Net Income Growth		 -35.90% -140.86% 329.04% 38.78% 26.58% -55.08% 395.32% -150.42% 224.03% 68.50% 1.80%
EPS Growth		 -45.93% -142.48% 316.67% 46.15% 15.79% -77.84% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Cash Flow Growth		 208.29% -89.35% -764.25% -6.75% 116.04% 50.80% -57.08% -16.78% -666.60% -78.01% -114.96%
Free Cash Flow Firm Growth		 203.45% -2.55% -205.21% 257.44% -120.26% 59.90% -864.55% -32.76% 70.04% -89.49% -254.09%
Invested Capital Growth		 -14.10% -19.29% 28.57% -32.18% 13.14% 2.94% 37.02% 30.85% 9.90% 15.63% 40.40%
Revenue Q/Q Growth		 14.96% -21.50% -31.23% 168.98% -54.65% 259.33% -17.36% 304.33% 5.13% -3.98% 1.47%
EBITDA Q/Q Growth		 36.35% -18.94% -18.24% 90.65% -96.15% -25.94% -57.32% 1.66% -28.06% 6.55% -15.39%
EBIT Q/Q Growth		 18.99% -14.26% -36.91% 141.01% -66.32% 105.79% -30.96% 50.75% -15.52% 2.88% -13.88%
NOPAT Q/Q Growth		 18.99% -14.26% -36.91% 634.27% 20.15% 60.84% -27.13% 49.79% -17.91% 2.65% -12.81%
Net Income Q/Q Growth		 -2.28% 0.44% 21.10% -15.66% 35.27% 224.46% -16.48% -20.46% -7.85% 8.29% -5.07%
EPS Q/Q Growth		 10.78% -2.13% 20.93% -15.56% 23.94% 145.88% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Cash Flow Q/Q Growth		 416.13% -83.74% -112.22% 34.96% 565.86% 13.16% -46.49% -31.88% -27.01% -16.77% -20.48%
Free Cash Flow Firm Q/Q Growth		 -20.28% 13.21% -1,112.11% 179.35% -110.15% 81.98% -116.29% 17.45% -102.13% 28.21% -353.23%
Invested Capital Q/Q Growth		 -3.03% -6.64% 14.67% -47.20% 18.36% 0.52% 13.56% 4.77% 7.45% 1.87% 28.59%
Profitability Metrics		 - - - - - - - - - - -
EBITDA Margin		 96.60% 94.88% 108.67% 105.19% 7.14% -84.86% 34.63% -83.11% 27.43% 39.40% 29.63%
EBIT Margin		 80.07% 59.33% 53.74% 84.72% 58.46% 3.90% 56.03% -41.62% 32.22% 38.04% 29.10%
Profit (Net Income) Margin		 29.12% -22.72% 60.12% 22.14% 67.74% 60.82% 93.06% -118.13% 31.74% 48.46% 44.81%
Tax Burden Percent		 92.60% 155.39% 111.97% 0.00% 115.87% 1,558.32% 164.21% 283.81% 98.53% 127.38% 153.99%
Interest Burden Percent		 39.27% -24.64% 99.92% 0.00% 100.00% 100.00% 101.15% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate		 0.00% 0.00% 0.00% 0.00% 2.86% 624.77% 3.67% 0.00% 0.51% 0.53% 3.87%
Return on Invested Capital (ROIC)		 4.33% 1.41% 1.55% 0.77% 3.13% -0.52% 3.77% -0.60% 2.55% 2.95% 1.89%
ROIC Less NNEP Spread (ROIC-NNEP)		 0.32% -1.89% 1.81% 3.34% 4.20% 3.57% 9.21% -3.83% 2.51% 4.32% 3.55%
Return on Net Nonoperating Assets (RNNOA)		 0.70% -3.68% 4.14% 7.44% 5.50% 3.69% 8.76% -4.97% 3.82% 6.53% 6.82%
Return on Equity (ROE)		 5.03% -2.27% 5.68% 8.21% 8.63% 3.17% 12.52% -5.57% 6.38% 9.47% 8.71%
Cash Return on Invested Capital (CROIC)		 19.50% 22.76% -23.45% 39.11% -9.20% -3.42% -27.47% -27.33% -6.88% -11.55% -31.73%
Operating Return on Assets (OROA)		 3.05% 1.52% 1.19% 5.48% 1.31% 0.05% 1.97% -0.26% 0.61% 0.74% 0.55%
Return on Assets (ROA)		 1.11% -0.58% 1.33% 1.43% 1.52% 0.73% 3.27% -0.74% 0.60% 0.94% 0.85%
Return on Common Equity (ROCE)		 4.99% -2.25% 5.56% 7.86% 7.56% 2.64% 10.25% -4.45% 4.93% 7.27% 6.90%
Return on Equity Simple (ROE_SIMPLE)		 5.25% -2.46% 5.99% 8.85% 7.62% 3.21% 10.88% -5.93% 5.79% 9.43% 8.22%
Net Operating Profit after Tax (NOPAT)		 106 29 32 15 53 -9.56 82 -17 89 116 95
NOPAT Margin		 80.07% 41.53% 53.74% 6.67% 56.79% -20.48% 54.59% -29.14% 32.05% 37.84% 28.37%
Net Nonoperating Expense Percent (NNEP)		 4.01% 3.30% -0.26% -2.57% -1.07% -4.10% -5.45% 3.24% 0.04% -1.37% -1.66%
SG&A Expenses to Revenue		 1.44% 3.61% 4.32% 1.17% 3.91% 8.09% 4.45% 35.16% 28.32% 22.49% 24.86%
Operating Expenses to Revenue		 19.93% 40.67% 46.26% 15.28% 41.54% 96.10% 43.97% 141.62% 67.78% 61.96% 70.90%
Earnings before Interest and Taxes (EBIT)		 106 41 32 191 55 1.82 85 -25 89 116 98
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 127 66 65 237 6.66 -40 52 -50 76 120 100
Valuation Ratios		 - - - - - - - - - - -
Price to Book Value (P/BV)		 0.29 0.34 0.37 0.43 0.50 0.54 0.66 0.58 0.64 0.87 0.95
Price to Tangible Book Value (P/TBV)		 0.29 0.34 0.37 0.43 0.50 0.54 0.66 0.58 0.64 0.87 0.95
Price to Revenue (P/Rev)		 1.62 3.11 3.68 1.08 3.88 9.04 4.63 9.32 2.69 3.52 4.25
Price to Earnings (P/E)		 5.60 0.00 6.48 5.21 6.41 24.46 5.58 0.00 12.24 9.14 12.03
Dividend Yield		 38.38% 29.48% 25.50% 20.26% 16.88% 13.08% 13.48% 19.46% 16.47% 13.47% 11.72%
Earnings Yield		 17.85% 0.00% 15.43% 19.21% 15.59% 4.09% 17.94% 0.00% 8.17% 10.94% 8.31%
Enterprise Value to Invested Capital (EV/IC)		 0.62 0.65 0.76 0.72 0.72 0.71 0.78 0.80 0.81 0.91 0.92
Enterprise Value to Revenue (EV/Rev)		 10.64 17.06 29.60 5.09 13.79 28.29 13.11 44.08 10.63 12.49 16.24
Enterprise Value to EBITDA (EV/EBITDA)		 11.02 17.98 27.24 4.84 193.22 0.00 37.84 0.00 38.73 31.69 54.78
Enterprise Value to EBIT (EV/EBIT)		 13.29 28.75 55.09 6.01 23.59 724.91 23.39 0.00 32.98 32.83 55.79
Enterprise Value to NOPAT (EV/NOPAT)		 13.29 41.07 55.09 76.34 24.28 0.00 24.01 0.00 33.15 33.00 57.23
Enterprise Value to Operating Cash Flow (EV/OCF)		 2.15 16.92 0.00 0.00 16.23 11.05 38.59 61.95 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)		 2.95 2.54 0.00 1.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency		 - - - - - - - - - - -
Debt to Equity		 2.05 1.82 2.77 1.67 1.07 1.00 0.91 1.71 1.37 1.65 2.16
Long-Term Debt to Equity		 0.00 0.04 0.43 0.84 0.96 0.97 0.88 1.64 1.27 1.55 2.09
Financial Leverage		 2.19 1.94 2.28 2.23 1.31 1.03 0.95 1.30 1.52 1.51 1.92
Leverage Ratio		 4.54 3.91 4.27 5.73 5.68 4.33 3.83 7.57 10.67 10.12 10.30
Compound Leverage Factor		 1.78 -0.96 4.27 0.00 5.68 4.33 3.87 7.57 10.67 10.12 10.30
Debt to Total Capital		 67.21% 64.55% 73.45% 62.48% 51.60% 50.12% 47.72% 63.14% 57.82% 62.21% 68.34%
Short-Term Debt to Total Capital		 67.21% 63.23% 62.00% 31.14% 5.35% 1.86% 1.63% 2.53% 4.44% 3.54% 2.32%
Long-Term Debt to Total Capital		 0.00% 1.32% 11.45% 31.34% 46.25% 48.26% 46.08% 60.61% 53.38% 58.67% 66.02%
Preferred Equity to Total Capital		 0.00% 0.00% 0.00% 0.00% 6.19% 6.01% 8.96% 6.87% 9.77% 7.89% 5.62%
Noncontrolling Interests to Total Capital		 0.31% 0.39% 0.89% 1.98% 2.20% 1.97% 1.27% 0.75% 0.51% 0.48% 0.62%
Common Equity to Total Capital		 32.48% 35.05% 25.66% 35.55% 40.02% 41.90% 42.05% 29.24% 31.91% 29.42% 25.42%
Debt to EBITDA		 11.88 17.91 26.42 4.18 139.10 -23.38 23.09 -41.95 27.71 21.75 40.51
Net Debt to EBITDA		 9.29 14.59 23.53 3.69 116.22 -18.96 19.53 -36.76 23.99 19.83 36.76
Long-Term Debt to EBITDA		 0.00 0.37 4.12 2.10 124.69 -22.52 22.30 -40.27 25.58 20.51 39.13
Debt to NOPAT		 14.33 40.91 53.44 65.87 17.48 -96.89 14.65 -119.66 23.72 22.64 42.32
Net Debt to NOPAT		 11.21 33.33 47.59 58.10 14.61 -78.58 12.39 -104.86 20.53 20.64 38.40
Long-Term Debt to NOPAT		 0.00 0.84 8.33 33.04 15.67 -93.30 14.15 -114.86 21.90 21.35 40.88
Noncontrolling Interest Sharing Ratio		 0.87% 1.01% 2.21% 4.29% 12.42% 16.64% 18.11% 20.10% 22.73% 23.23% 20.83%
Liquidity Ratios		 - - - - - - - - - - -
Cash Flow Metrics		 - - - - - - - - - - -
Free Cash Flow to Firm (FCFF)		 476 463 -488 768 -155 -62 -601 -799 -239 -453 -1,605
Operating Cash Flow to CapEx		 0.00% 0.00% 0.00% 0.00% 33,020.00% 78,108.50% 2.54% 1.19% -653,670.27% 0.00% 0.00%
Free Cash Flow to Firm to Interest Expense		 67.96 33.60 -12.81 14.70 -1.98 -1.01 -13.66 -5.63 -0.91 -1.62 -5.27
Operating Cash Flow to Interest Expense		 93.50 5.05 -12.16 -9.46 1.01 1.94 1.17 0.30 -0.92 -1.54 -3.04
Operating Cash Flow Less CapEx to Interest Expense		 93.50 5.05 -12.16 -9.46 1.01 1.94 -44.72 -25.03 -0.92 -1.54 -3.04
Efficiency Ratios		 - - - - - - - - - - -
Asset Turnover		 0.04 0.03 0.02 0.06 0.02 0.01 0.04 0.01 0.02 0.02 0.02
Fixed Asset Turnover		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital & Investment Metrics		 - - - - - - - - - - -
Invested Capital		 2,254 1,819 2,339 1,586 1,795 1,847 2,531 3,312 3,640 4,210 5,910
Invested Capital Turnover		 0.05 0.03 0.03 0.11 0.06 0.03 0.07 0.02 0.08 0.08 0.07
Increase / (Decrease) in Invested Capital		 -370 -435 520 -753 208 53 684 781 328 569 1,701
Enterprise Value (EV)		 1,405 1,179 1,771 1,149 1,286 1,320 1,979 2,644 2,942 3,817 5,462
Market Capitalization		 213 215 220 243 362 422 699 559 746 1,077 1,428
Book Value per Share		 $21.91 $19.60 $18.81 $18.79 $21.27 $17.68 $18.53 $16.03 $17.02 $13.66 $14.00
Tangible Book Value per Share		 $21.91 $19.60 $18.81 $18.79 $21.27 $17.68 $18.53 $16.03 $17.02 $13.66 $14.00
Total Capital		 2,254 1,819 2,339 1,586 1,795 1,847 2,531 3,312 3,640 4,210 5,910
Total Debt		 1,515 1,174 1,718 991 926 926 1,208 2,092 2,105 2,619 4,039
Total Long-Term Debt		 0.00 24 268 497 830 892 1,167 2,008 1,943 2,470 3,902
Net Debt		 1,184 957 1,530 874 774 751 1,021 1,833 1,822 2,388 3,665
Capital Expenditures (CapEx)		 0.00 0.00 0.00 0.00 0.24 0.15 2,020 3,591 0.04 0.00 0.00
Net Nonoperating Expense (NNE)		 67 44 -3.82 -35 -10 -38 -58 53 0.86 -32 -55
Net Nonoperating Obligations (NNO)		 1,515 1,174 1,718 991 926 926 1,208 2,092 2,105 2,619 4,039
Total Depreciation and Amortization (D&A)		 22 25 33 46 -48 -41 -32 -25 -13 4.16 1.80
Earnings Adjustments		 - - - - - - - - - - -
Adjusted Basic Earnings per Share		 $1.13 ($0.48) $1.04 $1.52 $1.76 $0.00 $0.00 ($1.43) $0.89 $1.36 $1.19
Adjusted Weighted Average Basic Shares Outstanding		 33.05M 32.24M 30.55M 29.75M 44.07M 0.00 0.00 68.25M 85.10M 90.68M 124.65M
Adjusted Diluted Earnings per Share		 $1.13 ($0.48) $1.04 $1.52 $1.76 $0.00 $0.00 ($1.43) $0.00 $0.00 $0.00
Adjusted Weighted Average Diluted Shares Outstanding		 33.05M 32.24M 30.55M 29.75M 44.07M 0.00 0.00 68.25M 85.10M 90.68M 124.65M
Adjusted Basic & Diluted Earnings per Share		 $1.13 ($0.48) $1.04 $1.52 $1.76 $0.00 $0.00 ($1.43) $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 33.05M 32.24M 30.55M 29.75M 44.07M 0.00 0.00 68.25M 85.10M 90.68M 124.65M
Normalized Net Operating Profit after Tax (NOPAT)		 74 29 23 15 56 4.00 88 -13 89 123 105
Normalized NOPAT Margin		 56.05% 41.53% 37.62% 6.67% 60.48% 8.57% 57.96% -21.80% 32.05% 40.22% 31.27%
Pre Tax Income Margin		 31.45% -14.62% 53.69% 0.00% 58.46% 3.90% 56.67% -41.62% 32.22% 38.04% 29.10%
Debt Service Ratios		 - - - - - - - - - - -
EBIT to Interest Expense		 15.10 2.97 0.84 3.66 0.69 0.03 1.92 -0.18 0.34 0.42 0.32
NOPAT to Interest Expense		 15.10 2.08 0.84 0.29 0.67 -0.16 1.87 -0.12 0.34 0.41 0.31
EBIT Less CapEx to Interest Expense		 15.10 2.97 0.84 3.66 0.69 0.03 -43.96 -25.50 0.34 0.42 0.32
NOPAT Less CapEx to Interest Expense		 15.10 2.08 0.84 0.29 0.67 -0.16 -44.01 -25.45 0.34 0.41 0.31
Payout Ratios		 - - - - - - - - - - -
Dividend Payout Ratio		 217.18% -414.90% 160.26% 101.65% 85.97% 229.15% 60.98% -173.65% 169.82% 110.42% 121.79%
Augmented Payout Ratio		 231.85% -504.24% 200.97% 148.00% 87.21% 239.92% 60.98% -175.99% 183.88% 110.88% 121.79%

Quarterly Metrics And Ratios for Ellington Financial

This table displays calculated financial ratios and metrics derived from Ellington Financial's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding		 - - - - - - - - 107,316,429.00 124,649,023.00 125,393,624.00
DEI Adjusted Shares Outstanding		 - - - - - - - - 107,316,429.00 124,649,023.00 125,393,624.00
DEI Earnings Per Adjusted Shares Outstanding		 - - - - - - - - 0.21 0.86 0.46
Growth Metrics		 - - - - - - - - - - -
Revenue Growth		 18.99% -4.66% 53.66% 24.65% -14.96% 11.58% 1.52% 23.56% 6.79% 65.57% 33.06%
EBITDA Growth		 -89.01% -22.85% 188.63% 12.41% 564.53% 1.32% -26.36% 60.36% -74.60% 83.98% 32.80%
EBIT Growth		 -49.21% -22.85% 188.63% 12.41% 19.23% 1.32% -26.36% 60.36% -78.27% 83.98% 32.80%
NOPAT Growth		 -53.57% -22.96% 189.22% 14.11% 17.78% 1.83% -29.21% 53.87% -77.68% 189.91% 38.41%
Net Income Growth		 -27.92% -23.91% 459.38% 78.31% 58.64% 15.49% -14.98% 61.89% -26.24% 173.35% 13.63%
EPS Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Cash Flow Growth		 -186.92% -22.19% -104.38% -99.86% -78.31% -112.57% -137.62% -104.98% -111.76% 92.12% 90.91%
Free Cash Flow Firm Growth		 58.22% 74.03% -72.53% -242.78% -76.48% -256.47% -79.31% 39.71% -208.84% -279.32% -167.89%
Invested Capital Growth		 9.90% 4.73% 13.45% 21.96% 15.63% 13.91% 19.89% 11.22% 40.40% 45.65% 43.49%
Revenue Q/Q Growth		 57.50% -10.74% 20.67% -26.52% 7.45% 17.12% 9.79% -10.57% -7.13% 78.60% -10.30%
EBITDA Q/Q Growth		 -74.38% 771.44% 51.08% -66.67% 51.46% 32.87% 9.81% -27.43% -76.01% 821.08% -17.19%
EBIT Q/Q Growth		 18.39% 88.59% 51.08% -66.67% 25.57% 60.26% 9.81% -27.43% -82.98% 1,198.68% -17.19%
NOPAT Q/Q Growth		 19.36% 89.67% 50.92% -66.60% 23.19% 63.99% 4.92% -27.40% -82.13% 1,938.74% -47.67%
Net Income Q/Q Growth		 47.75% 76.19% 76.42% -61.17% 31.45% 28.27% 29.88% -26.07% -40.11% 375.34% -46.01%
EPS Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Cash Flow Q/Q Growth		 -11.37% 24.69% -49.00% -59.93% 0.64% 10.22% -66.55% -37.96% -2.64% 96.66% -92.26%
Free Cash Flow Firm Q/Q Growth		 -46.51% 56.43% -197.23% -80.65% 24.57% 11.99% -49.51% 39.27% -286.43% -8.41% -5.29%
Invested Capital Q/Q Growth		 7.45% 1.90% 2.55% 8.63% 1.87% 0.38% 7.94% 0.77% 28.59% 4.13% 6.33%
Profitability Metrics		 - - - - - - - - - - -
EBITDA Margin		 4.32% 42.21% 52.85% 23.97% 33.78% 38.33% 38.34% 31.11% 8.04% 41.45% 38.26%
EBIT Margin		 19.98% 42.21% 52.85% 23.97% 28.01% 38.33% 38.34% 31.11% 5.70% 41.45% 38.26%
Profit (Net Income) Margin		 22.84% 45.08% 65.90% 34.82% 42.60% 46.65% 55.19% 45.63% 29.42% 78.31% 47.13%
Tax Burden Percent		 114.30% 106.79% 124.70% 145.28% 152.08% 127.16% 143.96% 146.67% 392.33% 118.26% 123.19%
Interest Burden Percent		 100.00% 100.00% 100.00% 100.00% 100.00% 95.72% 100.00% 100.00% 131.57% 159.76% 100.00%
Effective Tax Rate		 0.76% 0.19% 0.29% 0.07% 1.97% -0.31% 4.16% 4.12% 23.47% 1.06% 0.11%
Return on Invested Capital (ROIC)		 1.58% 3.17% 4.49% 2.03% 2.14% 3.05% 2.77% 2.27% 0.38% 4.93% 2.90%
ROIC Less NNEP Spread (ROIC-NNEP)		 1.70% 3.28% 5.06% 2.35% 2.60% 3.34% 3.44% 2.76% 0.93% 5.45% 3.20%
Return on Net Nonoperating Assets (RNNOA)		 2.59% 4.84% 7.35% 3.61% 3.93% 4.96% 5.38% 4.28% 1.79% 10.28% 6.43%
Return on Equity (ROE)		 4.17% 8.02% 11.84% 5.64% 6.07% 8.01% 8.16% 6.55% 2.17% 15.22% 9.33%
Cash Return on Invested Capital (CROIC)		 -6.88% -2.43% -9.51% -16.79% -11.55% -10.11% -15.68% -8.12% -31.73% -34.22% -32.73%
Operating Return on Assets (OROA)		 0.38% 0.79% 1.10% 0.50% 0.54% 0.76% 0.75% 0.61% 0.11% 0.88% 0.85%
Return on Assets (ROA)		 0.43% 0.84% 1.37% 0.73% 0.82% 0.92% 1.08% 0.90% 0.56% 1.66% 1.04%
Return on Common Equity (ROCE)		 3.22% 6.03% 8.91% 4.26% 4.66% 6.18% 6.33% 5.14% 1.72% 12.62% 7.78%
Return on Equity Simple (ROE_SIMPLE)		 0.00% 5.03% 8.15% 8.51% 0.00% 9.50% 8.67% 8.99% 0.00% 11.40% 11.49%
Net Operating Profit after Tax (NOPAT)		 17 32 48 16 20 32 34 25 4.41 90 47
NOPAT Margin		 19.83% 42.13% 52.69% 23.95% 27.46% 38.45% 36.74% 29.83% 5.74% 65.51% 38.22%
Net Nonoperating Expense Percent (NNEP)		 -0.12% -0.10% -0.57% -0.32% -0.46% -0.29% -0.67% -0.49% -0.55% -0.52% -0.30%
SG&A Expenses to Revenue		 39.20% 19.38% 17.94% 28.35% 26.05% 20.10% 23.05% 26.24% 30.76% 15.89% 23.06%
Operating Expenses to Revenue		 80.02% 57.79% 47.15% 76.03% 71.99% 61.67% 61.67% 68.89% 94.30% 58.55% 61.74%
Earnings before Interest and Taxes (EBIT)		 17 32 48 16 20 32 35 26 4.38 57 47
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 3.66 32 48 16 24 32 35 26 6.18 57 47
Valuation Ratios		 - - - - - - - - - - -
Price to Book Value (P/BV)		 0.64 0.75 0.85 0.89 0.87 0.93 0.91 0.90 0.95 0.86 0.97
Price to Tangible Book Value (P/TBV)		 0.64 0.75 0.85 0.89 0.87 0.93 0.91 0.90 0.95 0.86 0.97
Price to Revenue (P/Rev)		 2.69 3.22 3.33 3.48 3.52 3.79 3.85 3.87 4.25 3.74 4.01
Price to Earnings (P/E)		 12.24 17.97 10.34 10.27 9.14 9.71 10.74 10.15 12.03 8.01 8.71
Dividend Yield		 16.47% 17.24% 14.38% 13.01% 13.47% 11.88% 12.13% 12.14% 11.72% 13.30% 11.57%
Earnings Yield		 8.17% 5.57% 9.67% 9.73% 10.94% 10.29% 9.31% 9.85% 8.31% 12.48% 11.48%
Enterprise Value to Invested Capital (EV/IC)		 0.81 0.86 0.89 0.91 0.91 0.92 0.91 0.91 0.92 0.92 0.94
Enterprise Value to Revenue (EV/Rev)		 10.63 11.71 11.14 11.77 12.49 12.32 13.19 12.67 16.24 14.55 14.57
Enterprise Value to EBITDA (EV/EBITDA)		 38.73 48.10 30.54 33.14 31.69 32.05 38.52 35.64 54.78 45.90 45.31
Enterprise Value to EBIT (EV/EBIT)		 32.98 40.11 30.54 33.14 32.83 33.19 40.06 36.94 55.79 45.90 45.31
Enterprise Value to NOPAT (EV/NOPAT)		 33.15 40.36 30.69 33.24 33.00 33.72 41.32 38.37 57.23 37.16 36.97
Enterprise Value to Operating Cash Flow (EV/OCF)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency		 - - - - - - - - - - -
Debt to Equity		 1.37 1.39 1.42 1.54 1.65 1.58 1.70 1.56 2.16 2.14 2.27
Long-Term Debt to Equity		 1.27 1.30 1.32 1.46 1.55 1.49 1.61 1.48 2.09 2.06 2.18
Financial Leverage		 1.52 1.48 1.45 1.54 1.51 1.49 1.56 1.55 1.92 1.89 2.01
Leverage Ratio		 10.67 9.99 10.07 10.26 10.12 9.96 9.86 9.88 10.30 10.26 10.33
Compound Leverage Factor		 10.67 9.99 10.07 10.26 10.12 9.53 9.86 9.88 13.56 16.39 10.33
Debt to Total Capital		 57.82% 58.13% 58.63% 60.66% 62.21% 61.24% 62.96% 60.93% 68.34% 68.18% 69.45%
Short-Term Debt to Total Capital		 4.44% 3.65% 4.15% 3.14% 3.54% 3.44% 3.39% 3.16% 2.32% 2.73% 2.77%
Long-Term Debt to Total Capital		 53.38% 54.48% 54.47% 57.52% 58.67% 57.80% 59.56% 57.77% 66.02% 65.46% 66.68%
Preferred Equity to Total Capital		 9.77% 9.58% 9.35% 8.60% 7.89% 7.86% 7.28% 7.22% 5.62% 3.59% 3.38%
Noncontrolling Interests to Total Capital		 0.51% 0.53% 0.55% 0.45% 0.48% 0.55% 0.53% 0.65% 0.62% 0.62% 0.51%
Common Equity to Total Capital		 31.91% 31.75% 31.47% 30.29% 29.42% 30.35% 29.24% 31.20% 25.42% 27.61% 26.67%
Debt to EBITDA		 27.71 32.42 20.05 22.18 21.75 21.41 26.55 23.76 40.51 33.87 33.54
Net Debt to EBITDA		 23.99 29.25 18.01 20.02 19.83 19.26 23.99 21.67 36.76 32.01 30.96
Long-Term Debt to EBITDA		 25.58 30.38 18.63 21.03 20.51 20.21 25.12 22.53 39.13 32.52 32.20
Debt to NOPAT		 23.72 27.20 20.15 22.25 22.64 22.53 28.48 25.58 42.32 27.42 27.36
Net Debt to NOPAT		 20.53 24.54 18.10 20.08 20.64 20.26 25.73 23.33 38.40 25.91 25.26
Long-Term Debt to NOPAT		 21.90 25.50 18.72 21.09 21.35 21.26 26.94 24.26 40.88 26.33 26.27
Noncontrolling Interest Sharing Ratio		 22.73% 24.73% 24.76% 24.36% 23.23% 22.90% 22.45% 21.51% 20.83% 17.08% 16.54%
Liquidity Ratios		 - - - - - - - - - - -
Cash Flow Metrics		 - - - - - - - - - - -
Free Cash Flow to Firm (FCFF)		 -311 -136 -403 -728 -549 -483 -723 -439 -1,696 -1,839 -1,936
Operating Cash Flow to CapEx		 0.00% -6.57% -10.01% -11.11% 0.00% -9.40% -14.14% -15.56% 0.00% -0.37% -0.65%
Free Cash Flow to Firm to Interest Expense		 -4.40 -1.92 -6.03 -9.89 -8.01 -6.65 -10.02 -6.00 -19.58 -20.84 -19.65
Operating Cash Flow to Interest Expense		 -1.12 -0.84 -1.32 -1.92 -2.05 -1.74 -2.92 -3.97 -3.44 -0.11 -0.19
Operating Cash Flow Less CapEx to Interest Expense		 31.14 -13.69 -14.56 -19.24 42.63 -20.25 -23.56 -29.50 50.83 -30.79 -30.24
Efficiency Ratios		 - - - - - - - - - - -
Asset Turnover		 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02
Fixed Asset Turnover		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital & Investment Metrics		 - - - - - - - - - - -
Invested Capital		 3,640 3,710 3,804 4,132 4,210 4,225 4,561 4,596 5,910 6,154 6,544
Invested Capital Turnover		 0.08 0.08 0.09 0.08 0.08 0.08 0.08 0.08 0.07 0.08 0.08
Increase / (Decrease) in Invested Capital		 328 167 451 744 569 516 757 464 1,701 1,929 1,983
Enterprise Value (EV)		 2,942 3,199 3,397 3,745 3,817 3,873 4,166 4,200 5,462 5,686 6,140
Market Capitalization		 746 879 1,017 1,109 1,077 1,191 1,215 1,284 1,428 1,463 1,690
Book Value per Share		 $17.02 $13.84 $14.08 $14.40 $13.66 $14.14 $14.11 $14.35 $14.00 $13.63 $13.92
Tangible Book Value per Share		 $17.02 $13.84 $14.08 $14.40 $13.66 $14.14 $14.11 $14.35 $14.00 $13.63 $13.92
Total Capital		 3,640 3,710 3,804 4,132 4,210 4,225 4,561 4,596 5,910 6,154 6,544
Total Debt		 2,105 2,156 2,230 2,507 2,619 2,588 2,871 2,800 4,039 4,196 4,545
Total Long-Term Debt		 1,943 2,021 2,072 2,377 2,470 2,442 2,717 2,655 3,902 4,028 4,363
Net Debt		 1,822 1,945 2,003 2,262 2,388 2,327 2,595 2,554 3,665 3,965 4,195
Capital Expenditures (CapEx)		 -2,281 905 885 1,275 -3,066 1,345 1,489 1,867 -4,701 2,707 2,961
Net Nonoperating Expense (NNE)		 -2.55 -2.23 -12 -7.28 -11 -6.92 -17 -13 -18 -18 -11
Net Nonoperating Obligations (NNO)		 2,105 2,156 2,230 2,507 2,619 2,588 2,871 2,800 4,039 4,196 4,545
Total Depreciation and Amortization (D&A)		 -13 0.00 0.00 0.00 4.16 0.00 0.00 0.00 1.80 0.00 0.00
Earnings Adjustments		 - - - - - - - - - - -
Adjusted Basic Earnings per Share		 $0.17 $0.32 $0.62 $0.19 $0.23 $0.35 $0.45 $0.29 $0.10 $0.78 $0.43
Adjusted Weighted Average Basic Shares Outstanding		 85.10M 85.04M 86.93M 90.66M 90.68M 94.51M 99.89M 107.32M 124.65M 125.39M 128.89M
Adjusted Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Diluted Shares Outstanding		 85.10M 85.04M 86.93M 90.66M 90.68M 94.51M 99.89M 107.32M 124.65M 125.39M 128.89M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 85.10M 85.04M 86.93M 90.66M 90.68M 94.51M 99.89M 107.32M 124.65M 125.39M 128.89M
Normalized Net Operating Profit after Tax (NOPAT)		 17 35 48 18 22 23 36 26 9.36 92 51
Normalized NOPAT Margin		 19.83% 46.24% 52.69% 26.92% 30.47% 26.83% 39.10% 31.45% 12.17% 67.19% 41.59%
Pre Tax Income Margin		 19.98% 42.21% 52.85% 23.97% 28.01% 36.69% 38.34% 31.11% 7.50% 66.22% 38.26%
Debt Service Ratios		 - - - - - - - - - - -
EBIT to Interest Expense		 0.24 0.45 0.72 0.22 0.29 0.44 0.49 0.35 0.05 0.64 0.48
NOPAT to Interest Expense		 0.24 0.45 0.72 0.22 0.29 0.45 0.47 0.34 0.05 1.02 0.48
EBIT Less CapEx to Interest Expense		 32.50 -12.40 -12.51 -17.10 44.97 -18.07 -20.15 -25.18 54.32 -30.03 -29.57
NOPAT Less CapEx to Interest Expense		 32.50 -12.40 -12.52 -17.10 44.97 -18.07 -20.17 -25.19 54.32 -29.66 -29.57
Payout Ratios		 - - - - - - - - - - -
Dividend Payout Ratio		 169.82% 201.10% 125.77% 119.34% 110.42% 108.52% 118.28% 111.12% 121.79% 89.57% 90.81%
Augmented Payout Ratio		 183.88% 202.14% 126.31% 119.84% 110.88% 108.63% 118.28% 111.12% 121.79% 89.57% 90.81%

Financials Breakdown Chart

Key Financial Trends

Ellington Financial’s financial profile has expanded substantially over the past four years. Total assets increased from $6.2 billion in Q2 2022 to $21.0 billion in Q2 2026, while total equity grew from $1.2 billion to $2.0 billion. However, the expansion has been accompanied by significant increases in liabilities and debt, making funding costs and asset performance important factors for investors to monitor.

Q2 2026 results remained profitable, but momentum weakened from the first quarter. Total revenue was $123.1 million, down from $137.3 million in Q1 2026 but up from $92.5 million in Q2 2025. Net interest income reached a record $72.3 million in the periods provided, although lower investment gains and service-charge volatility reduced common earnings to $54.4 million, or $0.43 per share, compared with $0.78 per share in Q1.

  • Net interest income has improved steadily. Quarterly net interest income increased from $24.7 million in Q2 2023 and $33.6 million in Q2 2024 to $43.3 million in Q2 2025 and $72.3 million in Q2 2026. This suggests that the company’s larger investment portfolio is generating greater recurring interest income.
  • Revenue has reached a new high. Q2 revenue of $123.1 million was approximately 33% higher than Q2 2025 and more than double the $59.3 million reported in Q2 2023.
  • Profitability has recovered from the 2022 downturn. Net income attributable to common shareholders improved from a $64.9 million loss in Q2 2022 to positive earnings in every comparable quarter since Q2 2023. Q2 2026 common earnings of $54.4 million remained well above the $2.9 million reported in Q2 2023.
  • The balance sheet has continued to grow. Total assets rose approximately 24% from Q2 2025 to Q2 2026, driven in part by trading account securities, which increased from $1.10 billion to $1.98 billion. Cash and due from banks also increased to $247.5 million from $211.0 million.
  • Q2 cash balances increased despite investment activity. Net cash increased by $98.3 million in Q2 2026, compared with a $146.7 million decline in Q1. Financing inflows more than offset negative operating and investing cash flow during the quarter.
  • Investment gains remain an important but volatile earnings driver. Net realized and unrealized gains were $31.6 million in Q2 2026, down sharply from $88.5 million in Q1 but still positive and above the $36.9 million reported in Q2 2025. Earnings may therefore fluctuate with market valuations and interest-rate conditions.
  • Operating cash flow is consistently negative in the recent periods. Net cash from operating activities was negative $19.1 million in Q2 2026, following negative $10.0 million in Q1 and negative $210.5 million in Q2 2025. For a finance company, cash flow can be affected by portfolio turnover and funding activity, so this metric should be viewed alongside investment purchases and debt movements.
  • Leverage has increased materially. Long-term debt rose to $4.36 billion in Q2 2026 from $2.72 billion in Q2 2025 and $1.78 billion in Q2 2022. Total liabilities reached $19.0 billion, equal to roughly 90% of total assets, leaving the company sensitive to borrowing costs, refinancing conditions and asset-price declines.
  • Interest expense is rising along with debt. Long-term debt interest expense increased to $98.6 million in Q2 2026 from $88.2 million in Q1 and $72.1 million in Q2 2025. Although interest income grew faster in Q2, a sustained increase in funding costs could pressure net interest margins.
  • Common-share dilution has reduced per-share growth. Weighted average common shares increased to 128.9 million in Q2 2026 from 125.4 million in Q1 and 99.9 million in Q2 2025. Common earnings rose year over year, but EPS declined to $0.43 from $0.45 in Q2 2025 and $0.78 in Q1 2026.

Overall, Ellington Financial shows stronger recurring interest income, a larger asset base and a clear recovery from the losses recorded in 2022. The main risks are the company’s high leverage, rising interest expense, reliance on investment gains and continued share issuance. Investors should also note that several historical statements are marked as restated or calculated, and the cash-flow data reflects large, rapidly changing investment and financing transactions that may make quarter-to-quarter comparisons less straightforward.

09/12/26 04:07 AM ETAI Generated. May Contain Errors.

Ellington Financial Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Ellington Financial's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Ellington Financial's net income appears to be on an upward trend, with a most recent value of $150.77 million in 2025, rising from $38.43 million in 2015. The previous period was $148.10 million in 2024. Find out what analysts predict for Ellington Financial in the coming months.

Over the last 10 years, Ellington Financial's total revenue changed from $131.98 million in 2015 to $336.44 million in 2025, a change of 154.9%.

Ellington Financial's total liabilities were at $17.48 billion at the end of 2025, a 18.7% increase from 2024, and a 676.1% increase since 2015.

In the past 10 years, Ellington Financial's cash and equivalents has ranged from $44.66 million in 2018 to $228.93 million in 2023, and is currently $201.89 million as of their latest financial filing in 2025.

Over the last 10 years, Ellington Financial's book value per share changed from 21.91 in 2015 to 14.00 in 2025, a change of -36.1%.


Related Companies

Financial statements for NYSE:EFC last updated on 8/10/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners
The $15 Gold Fund That Pays Up to $1,152/Month
Gold is hitting record highs, but most investors are leaving income on the table. A $15 fund is quietly paying...
Investors Alley | Sponsoredtc pixel
Why I'm NOT Buying the SpaceX IPO (And What I'm Buying Instead)
Don't buy Nvidia... Not when the AI companies that will define the next decade are selling for pennies. You wo...
Decentralized Masters | Sponsoredtc pixel
BlackRock and Vanguard already own THIS
Institutions own roughly 88 percent of an overlooked American oil and natural gas company. BlackRock holds 32 ...
Monument Traders Alliance | Sponsoredtc pixel
After KDA, PRE, and OCEAN—this is the one
17,556% on KDA. Here's what I'm buying now. It's a coin under $1.00 that most investors have never heard of...
Crypto 101 Media | Sponsoredtc pixel
They didn't warn anyone in 1971. This time someone is warning you.
On August 15, 1971, Nixon interrupted prime-time television and ended the gold standard in 15 minutes - no deb...
Reagan Gold Group | Sponsoredtc pixel
Elon Musk to Trigger Next AI Wave on November 11th?
Jeff Brown picked Nvidia in 2016, before shares surged 37,800 percent. Now he's identified another AI company ...
Brownstone Research | Sponsoredtc pixel
Bezos… DOOMED
A single FCC filing hints Elon Musk is planning his biggest project yet - bigger than Tesla, SpaceX, and X com...
Paradigm Press | Sponsoredtc pixel
The retirement stock I'd buy before Nvidia today
In 2014, Marc Chaikin pointed readers toward Nvidia. Now the 60-year Wall Street veteran and creator of the Ch...
Chaikin Analytics | Sponsoredtc pixel