Annual Income Statements for AG Mortgage Investment Trust
This table shows AG Mortgage Investment Trust's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for AG Mortgage Investment Trust
This table shows AG Mortgage Investment Trust's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
-6.75 |
31 |
16 |
-0.66 |
12 |
8.82 |
6.17 |
-1.38 |
15 |
8.01 |
-8.72 |
| Consolidated Net Income / (Loss) |
|
-2.17 |
35 |
21 |
3.93 |
17 |
14 |
11 |
3.95 |
20 |
13 |
-3.56 |
| Net Income / (Loss) Continuing Operations |
|
-2.17 |
35 |
21 |
3.93 |
17 |
14 |
11 |
3.95 |
20 |
13 |
-3.56 |
| Total Pre-Tax Income |
|
-2.35 |
37 |
19 |
3.01 |
17 |
13 |
12 |
3.71 |
21 |
15 |
-3.38 |
| Total Revenue |
|
2.75 |
44 |
27 |
7.16 |
15 |
-3.11 |
19 |
18 |
19 |
20 |
21 |
| Net Interest Income / (Expense) |
|
12 |
13 |
17 |
16 |
15 |
17 |
19 |
18 |
19 |
20 |
21 |
| Total Interest Income |
|
64 |
78 |
96 |
100 |
107 |
106 |
109 |
111 |
125 |
136 |
130 |
| Investment Securities Interest Income |
|
64 |
78 |
96 |
100 |
107 |
106 |
109 |
111 |
125 |
136 |
130 |
| Total Interest Expense |
|
53 |
64 |
78 |
83 |
93 |
88 |
90 |
93 |
105 |
115 |
109 |
| Long-Term Debt Interest Expense |
|
53 |
64 |
78 |
83 |
93 |
88 |
90 |
93 |
105 |
115 |
109 |
| Total Non-Interest Income |
|
-8.77 |
30 |
10 |
-9.23 |
0.00 |
-20 |
0.00 |
-0.04 |
0.00 |
-0.76 |
0.00 |
| Total Non-Interest Expense |
|
14 |
8.03 |
9.14 |
8.47 |
8.54 |
8.79 |
10 |
11 |
11 |
10 |
9.85 |
| Other Operating Expenses |
|
14 |
8.03 |
9.14 |
8.47 |
8.54 |
8.79 |
10 |
11 |
11 |
10 |
9.85 |
| Nonoperating Income / (Expense), net |
|
9.35 |
1.63 |
0.80 |
4.33 |
10 |
25 |
2.73 |
-2.67 |
12 |
5.59 |
-14 |
| Income Tax Expense |
|
- |
- |
- |
- |
0.02 |
- |
0.03 |
- |
0.69 |
- |
0.18 |
| Preferred Stock Dividends Declared |
|
4.59 |
4.59 |
4.59 |
4.59 |
4.72 |
5.47 |
5.30 |
5.32 |
5.34 |
5.27 |
5.15 |
| Basic Earnings per Share |
|
($0.33) |
$1.46 |
$0.55 |
($0.02) |
$0.40 |
$0.30 |
$0.21 |
($0.05) |
$0.47 |
$0.27 |
($0.27) |
| Weighted Average Basic Shares Outstanding |
|
20.22M |
21.10M |
29.45M |
29.47M |
29.49M |
29.49M |
29.66M |
29.69M |
31.05M |
30.54M |
31.74M |
| Diluted Earnings per Share |
|
($0.33) |
$1.46 |
$0.55 |
($0.02) |
$0.40 |
$0.30 |
$0.21 |
($0.05) |
$0.47 |
$0.27 |
($0.27) |
| Weighted Average Diluted Shares Outstanding |
|
20.22M |
21.10M |
29.48M |
29.47M |
29.52M |
29.51M |
29.69M |
29.69M |
31.06M |
30.56M |
31.74M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
20.23M |
29.45M |
29.47M |
29.49M |
29.51M |
29.66M |
29.68M |
31.73M |
31.74M |
31.74M |
31.80M |
| Cash Dividends to Common per Share |
|
$0.18 |
- |
$0.18 |
$0.19 |
$0.19 |
- |
$0.20 |
$0.21 |
$0.21 |
- |
$0.24 |
Annual Cash Flow Statements for AG Mortgage Investment Trust
This table details how cash moves in and out of AG Mortgage Investment Trust'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 |
| Net Change in Cash & Equivalents |
|
-18 |
0.60 |
-26 |
32 |
41 |
-63 |
38 |
-1.43 |
27 |
13 |
-62 |
| Net Cash From Operating Activities |
|
87 |
53 |
59 |
78 |
65 |
4.16 |
26 |
23 |
28 |
56 |
60 |
| Net Cash From Continuing Operating Activities |
|
87 |
53 |
59 |
76 |
67 |
4.88 |
26 |
23 |
28 |
56 |
60 |
| Net Income / (Loss) Continuing Operations |
|
14 |
64 |
119 |
3.50 |
186 |
-422 |
104 |
-53 |
54 |
56 |
49 |
| Consolidated Net Income / (Loss) |
|
14 |
64 |
119 |
1.57 |
190 |
-421 |
104 |
-53 |
54 |
56 |
49 |
| Amortization Expense |
|
12 |
-9.57 |
-4.60 |
-4.06 |
4.67 |
-5.21 |
6.08 |
5.46 |
8.93 |
11 |
23 |
| Non-Cash Adjustments to Reconcile Net Income |
|
62 |
-0.48 |
-51 |
75 |
-126 |
425 |
-64 |
69 |
-38 |
-12 |
-12 |
| Changes in Operating Assets and Liabilities, net |
|
-1.06 |
-0.86 |
-4.29 |
1.69 |
-1.80 |
6.29 |
-20 |
1.10 |
3.57 |
1.26 |
-0.19 |
| Net Cash From Investing Activities |
|
314 |
554 |
-1,126 |
161 |
-747 |
2,193 |
-1,900 |
-1,490 |
-434 |
-713 |
-1,667 |
| Net Cash From Continuing Investing Activities |
|
314 |
554 |
-1,126 |
301 |
-882 |
2,193 |
-1,900 |
-1,490 |
-434 |
-713 |
-1,667 |
| Purchase of Investment Securities |
|
-1,610 |
-992 |
-2,270 |
-2,751 |
-2,574 |
-1,102 |
-3,409 |
-2,694 |
-1,550 |
-2,409 |
-3,131 |
| Sale and/or Maturity of Investments |
|
1,936 |
1,565 |
1,137 |
3,041 |
1,827 |
3,390 |
1,487 |
1,088 |
1,108 |
1,709 |
1,475 |
| Other Investing Activities, net |
|
-12 |
-8.57 |
6.22 |
10 |
-135 |
-95 |
22 |
116 |
8.19 |
-12 |
-11 |
| Net Cash From Financing Activities |
|
-419 |
-606 |
1,041 |
-208 |
723 |
-2,261 |
1,911 |
1,466 |
432 |
670 |
1,545 |
| Net Cash From Continuing Financing Activities |
|
-419 |
-606 |
1,041 |
-310 |
826 |
-2,261 |
1,911 |
1,466 |
432 |
670 |
1,545 |
| Issuance of Debt |
|
44,005 |
73,906 |
41,216 |
51,540 |
47,622 |
14,876 |
2,026 |
3,050 |
854 |
1,463 |
2,749 |
| Repayment of Debt |
|
-44,332 |
-74,437 |
-40,114 |
-51,790 |
-46,895 |
-17,054 |
-174 |
-1,537 |
-370 |
-755 |
-1,157 |
| Payment of Dividends |
|
-82 |
-67 |
-69 |
-69 |
-78 |
-35 |
-30 |
-38 |
-36 |
-37 |
-46 |
| Other Financing Activities, Net |
|
-11 |
1.20 |
0.47 |
0.09 |
-1.76 |
-55 |
-0.98 |
8.71 |
-9.04 |
-0.25 |
-0.35 |
| Cash Interest Paid |
|
- |
- |
40 |
63 |
95 |
46 |
24 |
103 |
190 |
308 |
374 |
| Cash Income Taxes Paid |
|
1.57 |
1.59 |
1.74 |
1.39 |
1.48 |
1.05 |
0.02 |
0.18 |
0.23 |
0.14 |
0.62 |
Quarterly Cash Flow Statements for AG Mortgage Investment Trust
This table details how cash moves in and out of AG Mortgage Investment Trust's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
34 |
-14 |
-8.94 |
32 |
-34 |
24 |
-9.35 |
-29 |
-23 |
-0.49 |
-8.60 |
| Net Cash From Operating Activities |
|
3.03 |
10 |
12 |
14 |
14 |
16 |
12 |
12 |
17 |
19 |
20 |
| Net Cash From Continuing Operating Activities |
|
3.03 |
10 |
12 |
14 |
14 |
16 |
12 |
12 |
17 |
19 |
20 |
| Net Income / (Loss) Continuing Operations |
|
-2.17 |
35 |
21 |
3.93 |
17 |
14 |
11 |
3.95 |
20 |
13 |
-3.56 |
| Consolidated Net Income / (Loss) |
|
-2.17 |
35 |
21 |
3.93 |
17 |
14 |
11 |
3.95 |
20 |
13 |
-3.56 |
| Amortization Expense |
|
2.53 |
2.24 |
2.43 |
2.26 |
3.65 |
2.39 |
3.61 |
3.65 |
6.55 |
9.16 |
8.41 |
| Non-Cash Adjustments to Reconcile Net Income |
|
1.61 |
-30 |
-9.87 |
6.76 |
-7.93 |
-3.98 |
-1.79 |
3.48 |
-8.04 |
-5.53 |
15 |
| Changes in Operating Assets and Liabilities, net |
|
1.05 |
2.08 |
-1.48 |
0.79 |
2.12 |
2.97 |
-1.30 |
0.44 |
-1.09 |
1.76 |
0.75 |
| Net Cash From Investing Activities |
|
-315 |
38 |
-248 |
-673 |
284 |
-75 |
-315 |
-171 |
-1,470 |
288 |
327 |
| Net Cash From Continuing Investing Activities |
|
-315 |
38 |
-248 |
-673 |
284 |
-75 |
-315 |
-171 |
-1,470 |
288 |
327 |
| Purchase of Investment Securities |
|
-722 |
-305 |
-416 |
-874 |
-579 |
-540 |
-523 |
-446 |
-1,730 |
-430 |
-116 |
| Sale and/or Maturity of Investments |
|
398 |
356 |
164 |
201 |
891 |
454 |
215 |
276 |
267 |
717 |
442 |
| Other Investing Activities, net |
|
8.98 |
-13 |
4.39 |
-0.02 |
-28 |
11 |
-6.44 |
0.17 |
-6.38 |
1.24 |
1.40 |
| Net Cash From Financing Activities |
|
346 |
-62 |
227 |
691 |
-332 |
84 |
293 |
130 |
1,429 |
-307 |
-356 |
| Net Cash From Continuing Financing Activities |
|
346 |
-62 |
227 |
691 |
-332 |
84 |
293 |
130 |
1,429 |
-307 |
-356 |
| Issuance of Debt |
|
587 |
31 |
398 |
834 |
-85 |
347 |
411 |
425 |
1,725 |
188 |
24 |
| Repayment of Debt |
|
-233 |
-82 |
-165 |
-132 |
-237 |
-252 |
-106 |
-284 |
-284 |
-483 |
-367 |
| Payment of Dividends |
|
-8.22 |
-11 |
-6.06 |
-9.89 |
-10 |
-11 |
-11 |
-11 |
-12 |
-12 |
-12 |
| Other Financing Activities, Net |
|
-0.15 |
- |
-0.14 |
- |
- |
-0.11 |
-0.01 |
-0.03 |
-0.29 |
-0.02 |
-0.23 |
| Cash Interest Paid |
|
46 |
57 |
72 |
72 |
86 |
78 |
85 |
86 |
92 |
111 |
108 |
| Cash Income Taxes Paid |
|
- |
0.01 |
0.12 |
0.02 |
- |
- |
0.07 |
0.13 |
0.02 |
0.39 |
0.33 |
Annual Balance Sheets for AG Mortgage Investment Trust
This table presents AG Mortgage Investment Trust'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 |
| Total Assets |
|
3,164 |
2,629 |
3,789 |
3,549 |
4,348 |
1,400 |
3,363 |
4,370 |
6,126 |
6,914 |
8,712 |
| Cash and Due from Banks |
|
46 |
52 |
15 |
32 |
82 |
48 |
68 |
85 |
112 |
119 |
58 |
| Restricted Cash |
|
32 |
27 |
38 |
50 |
44 |
14 |
32 |
14 |
14 |
20 |
18 |
| Trading Account Securities |
|
225 |
3.70 |
- |
- |
0.00 |
628 |
514 |
44 |
163 |
201 |
260 |
| 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 |
| Mortgage Servicing Rights |
|
58 |
39 |
24 |
213 |
436 |
435 |
2,635 |
4,064 |
5,676 |
6,418 |
8,199 |
| Other Assets |
|
2,778 |
2,506 |
3,713 |
3,255 |
3,787 |
163 |
113 |
99 |
162 |
156 |
114 |
| Total Liabilities & Shareholders' Equity |
|
3,164 |
2,629 |
3,789 |
3,549 |
4,348 |
1,400 |
3,363 |
4,370 |
6,126 |
6,914 |
8,712 |
| Total Liabilities |
|
2,497 |
1,973 |
3,075 |
2,893 |
3,499 |
990 |
2,792 |
3,907 |
5,598 |
6,370 |
8,151 |
| Other Short-Term Payables |
|
16 |
14 |
13 |
14 |
- |
- |
- |
- |
- |
5.63 |
7.30 |
| Long-Term Debt |
|
427 |
46 |
3,021 |
- |
3,233 |
919 |
1,778 |
0.00 |
4,797 |
96 |
96 |
| Other Long-Term Liabilities |
|
10 |
6.90 |
41 |
2,879 |
265 |
71 |
1,015 |
3,907 |
801 |
6,269 |
8,047 |
| Commitments & Contingencies |
|
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
667 |
656 |
714 |
656 |
849 |
410 |
570 |
463 |
528 |
543 |
561 |
| Total Preferred & Common Equity |
|
667 |
656 |
714 |
656 |
849 |
410 |
570 |
463 |
528 |
543 |
561 |
| Preferred Stock |
|
161 |
161 |
161 |
161 |
272 |
238 |
220 |
220 |
220 |
220 |
220 |
| Total Common Equity |
|
506 |
495 |
553 |
495 |
577 |
171 |
350 |
242 |
308 |
323 |
340 |
| Common Stock |
|
585 |
577 |
586 |
596 |
663 |
689 |
797 |
779 |
824 |
825 |
841 |
| Retained Earnings |
|
-79 |
-82 |
-33 |
-101 |
-86 |
-518 |
-447 |
-536 |
-516 |
-502 |
-500 |
Quarterly Balance Sheets for AG Mortgage Investment Trust
This table presents AG Mortgage Investment Trust's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
4,882 |
6,401 |
7,100 |
6,960 |
7,323 |
7,462 |
8,976 |
8,288 |
| Cash and Due from Banks |
|
119 |
100 |
121 |
103 |
116 |
89 |
59 |
49 |
| Restricted Cash |
|
21 |
16 |
28 |
12 |
14 |
11 |
18 |
18 |
| Trading Account Securities |
|
170 |
272 |
690 |
198 |
225 |
223 |
207 |
279 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Mortgage Servicing Rights |
|
5,370 |
5,916 |
6,073 |
6,559 |
6,811 |
6,976 |
8,515 |
7,767 |
| Other Assets |
|
90 |
41 |
102 |
41 |
158 |
117 |
116 |
112 |
| Total Liabilities & Shareholders' Equity |
|
4,882 |
6,401 |
7,100 |
6,960 |
7,323 |
7,462 |
8,976 |
8,288 |
| Total Liabilities |
|
4,431 |
5,861 |
6,567 |
6,420 |
6,779 |
6,926 |
8,416 |
7,744 |
| Other Short-Term Payables |
|
- |
5.30 |
- |
5.60 |
- |
6.24 |
6.66 |
7.62 |
| Long-Term Debt |
|
4,397 |
111 |
174 |
96 |
96 |
96 |
96 |
97 |
| Other Long-Term Liabilities |
|
34 |
5,744 |
6,392 |
6,319 |
6,683 |
6,824 |
8,314 |
7,640 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
450 |
540 |
534 |
540 |
544 |
536 |
560 |
544 |
| Total Preferred & Common Equity |
|
450 |
540 |
534 |
540 |
544 |
536 |
560 |
544 |
| Preferred Stock |
|
220 |
220 |
220 |
220 |
220 |
220 |
220 |
220 |
| Total Common Equity |
|
230 |
319 |
313 |
320 |
323 |
316 |
339 |
324 |
| Common Stock |
|
773 |
824 |
824 |
825 |
825 |
825 |
841 |
841 |
| Retained Earnings |
|
-543 |
-505 |
-511 |
-505 |
-501 |
-509 |
-501 |
-517 |
Annual Metrics And Ratios for AG Mortgage Investment Trust
This table displays calculated financial ratios and metrics derived from AG Mortgage Investment Trust's official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
28,412,925.00 |
27,700,154.00 |
28,192,541.00 |
28,743,527.00 |
32,742,255,000.00 |
40,721,831.00 |
15,857,513.00 |
22,062,255.00 |
20,234,983.00 |
- |
31,744,449.00 |
| DEI Adjusted Shares Outstanding |
|
9,470,975.00 |
9,233,385.00 |
9,397,514.00 |
9,581,176.00 |
10,914,085,000.00 |
13,573,944.00 |
15,857,513.00 |
22,062,255.00 |
20,234,983.00 |
- |
31,744,449.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
1.46 |
6.90 |
12.62 |
0.16 |
0.01 |
-31.01 |
6.57 |
-2.41 |
2.66 |
- |
1.53 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-32.00% |
18.49% |
42.18% |
-50.22% |
154.31% |
-179.96% |
132.83% |
41.40% |
27.10% |
-15.54% |
16.15% |
| EBITDA Growth |
|
-38.74% |
-42.07% |
173.78% |
-66.70% |
304.70% |
-222.87% |
111.00% |
26.48% |
102.93% |
-13.69% |
35.21% |
| EBIT Growth |
|
-40.88% |
-10.62% |
128.08% |
-64.35% |
249.77% |
-223.27% |
107.68% |
44.01% |
114.72% |
-21.36% |
7.94% |
| NOPAT Growth |
|
-40.93% |
31.56% |
54.96% |
-75.05% |
399.67% |
-186.29% |
110.97% |
0.81% |
206.74% |
-21.36% |
6.22% |
| Net Income Growth |
|
-87.37% |
360.85% |
86.17% |
-98.68% |
5,826.15% |
-552.98% |
124.75% |
-150.97% |
201.29% |
3.63% |
-12.68% |
| EPS Growth |
|
-99.70% |
17,900.00% |
109.44% |
-111.14% |
669.05% |
-552.98% |
114.40% |
-158.98% |
153.85% |
-26.79% |
-26.83% |
| Operating Cash Flow Growth |
|
-7.23% |
-39.37% |
11.51% |
32.59% |
-16.40% |
-93.63% |
532.77% |
-14.37% |
24.93% |
98.48% |
6.68% |
| Free Cash Flow Firm Growth |
|
12.33% |
79.43% |
-270.30% |
403.81% |
-205.99% |
180.12% |
-138.16% |
288.59% |
-354.10% |
197.80% |
-99.68% |
| Invested Capital Growth |
|
-8.24% |
-16.93% |
43.39% |
-82.44% |
522.32% |
-67.45% |
76.70% |
-80.29% |
1,050.66% |
-88.00% |
2.82% |
| Revenue Q/Q Growth |
|
-32.15% |
22.47% |
42.63% |
-39.54% |
4.75% |
48.02% |
-80.10% |
151.58% |
-54.01% |
-41.58% |
4.21% |
| EBITDA Q/Q Growth |
|
-37.14% |
-35.01% |
261.90% |
-56.72% |
11.87% |
40.77% |
-90.29% |
115.12% |
-65.47% |
-53.28% |
17.20% |
| EBIT Q/Q Growth |
|
-40.38% |
-9.00% |
127.99% |
-53.20% |
4.72% |
42.95% |
-93.35% |
111.16% |
-70.07% |
-60.63% |
4.76% |
| NOPAT Q/Q Growth |
|
-40.38% |
33.94% |
54.85% |
-67.23% |
4.72% |
42.95% |
-93.35% |
111.16% |
-70.07% |
-60.63% |
2.88% |
| Net Income Q/Q Growth |
|
-52.29% |
-0.92% |
27.18% |
-97.55% |
372.69% |
1.39% |
-22.43% |
1.54% |
78.54% |
-27.43% |
-2.01% |
| EPS Q/Q Growth |
|
-98.15% |
-1.10% |
31.82% |
-123.60% |
1,227.78% |
1.39% |
-33.04% |
3.41% |
189.66% |
-48.54% |
-3.23% |
| Operating Cash Flow Q/Q Growth |
|
-3.88% |
-24.33% |
31.53% |
7.93% |
21.49% |
-86.22% |
0.35% |
-3.51% |
18.04% |
11.24% |
5.34% |
| Free Cash Flow Firm Q/Q Growth |
|
36.80% |
52.00% |
-179.20% |
2,305.21% |
-377.57% |
-27.58% |
-19.42% |
1,303.38% |
-45.43% |
9.93% |
29.09% |
| Invested Capital Q/Q Growth |
|
-5.77% |
-12.72% |
9.20% |
-81.99% |
-8.49% |
115.74% |
42.29% |
-66.94% |
9.85% |
0.55% |
0.16% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
83.92% |
41.03% |
79.00% |
52.85% |
84.10% |
0.00% |
43.32% |
38.75% |
61.87% |
63.23% |
73.80% |
| EBIT Margin |
|
68.20% |
51.44% |
82.52% |
59.10% |
81.28% |
0.00% |
29.31% |
29.85% |
50.43% |
46.96% |
43.80% |
| Profit (Net Income) Margin |
|
17.82% |
69.30% |
90.74% |
2.41% |
56.19% |
0.00% |
239.99% |
-86.50% |
68.94% |
84.59% |
63.59% |
| Tax Burden Percent |
|
132.61% |
102.44% |
111.91% |
-12.97% |
103.60% |
100.23% |
144.11% |
123.94% |
97.48% |
105.97% |
98.21% |
| Interest Burden Percent |
|
19.70% |
131.51% |
98.26% |
-31.46% |
66.73% |
253.45% |
568.15% |
-233.79% |
140.22% |
169.99% |
147.85% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.79% |
| Return on Invested Capital (ROIC) |
|
1.61% |
2.42% |
3.40% |
1.23% |
5.67% |
0.00% |
0.69% |
0.91% |
1.36% |
1.04% |
5.08% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.10% |
2.16% |
3.83% |
-0.45% |
3.11% |
0.00% |
7.47% |
-6.50% |
1.96% |
2.05% |
21.47% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.36% |
7.20% |
13.90% |
-1.00% |
6.67% |
0.00% |
20.57% |
-11.19% |
9.49% |
9.36% |
3.74% |
| Return on Equity (ROE) |
|
1.97% |
9.63% |
17.31% |
0.23% |
12.35% |
-66.88% |
21.26% |
-10.28% |
10.85% |
10.40% |
8.82% |
| Cash Return on Invested Capital (CROIC) |
|
10.21% |
20.92% |
-32.25% |
141.47% |
-138.95% |
97.48% |
-54.74% |
135.06% |
-166.66% |
158.17% |
2.29% |
| Operating Return on Assets (OROA) |
|
1.60% |
1.63% |
3.36% |
1.05% |
3.40% |
0.00% |
0.53% |
0.47% |
0.75% |
0.47% |
0.43% |
| Return on Assets (ROA) |
|
0.42% |
2.20% |
3.69% |
0.04% |
2.35% |
0.00% |
4.38% |
-1.37% |
1.02% |
0.85% |
0.62% |
| Return on Common Equity (ROCE) |
|
1.52% |
7.28% |
13.23% |
0.18% |
8.79% |
-39.73% |
11.30% |
-5.89% |
6.02% |
6.12% |
5.30% |
| Return on Equity Simple (ROE_SIMPLE) |
|
2.07% |
9.71% |
16.60% |
0.24% |
10.94% |
-102.74% |
18.27% |
-11.47% |
10.18% |
10.26% |
8.68% |
| Net Operating Profit after Tax (NOPAT) |
|
53 |
70 |
108 |
27 |
134 |
-116 |
13 |
13 |
39 |
31 |
33 |
| NOPAT Margin |
|
68.20% |
75.72% |
82.52% |
41.37% |
81.28% |
0.00% |
29.31% |
20.90% |
50.43% |
46.96% |
43.01% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.52% |
0.27% |
-0.43% |
1.68% |
2.57% |
14.69% |
-6.78% |
7.42% |
-0.60% |
-1.01% |
-16.39% |
| SG&A Expenses to Revenue |
|
0.21% |
0.33% |
0.23% |
0.37% |
0.21% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
31.80% |
48.56% |
17.48% |
40.90% |
18.72% |
0.00% |
70.69% |
70.15% |
49.57% |
53.04% |
56.20% |
| Earnings before Interest and Taxes (EBIT) |
|
53 |
47 |
108 |
38 |
134 |
-166 |
13 |
18 |
39 |
31 |
34 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
65 |
38 |
103 |
34 |
139 |
-171 |
19 |
24 |
48 |
42 |
56 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.30 |
0.45 |
0.51 |
0.54 |
580.14 |
0.47 |
0.33 |
0.39 |
0.37 |
0.61 |
0.77 |
| Price to Tangible Book Value (P/TBV) |
|
0.30 |
0.45 |
0.51 |
0.54 |
580.14 |
0.47 |
0.33 |
0.39 |
0.37 |
0.61 |
0.77 |
| Price to Revenue (P/Rev) |
|
1.96 |
2.44 |
2.16 |
4.14 |
2,022.57 |
0.00 |
2.68 |
1.56 |
1.47 |
2.98 |
3.42 |
| Price to Earnings (P/E) |
|
435.06 |
4.46 |
2.68 |
0.00 |
4,355.48 |
0.00 |
1.36 |
0.00 |
3.24 |
5.39 |
9.54 |
| Dividend Yield |
|
42.56% |
23.48% |
15.25% |
21.06% |
18.60% |
1.52% |
11.02% |
18.69% |
14.44% |
11.28% |
10.31% |
| Earnings Yield |
|
0.23% |
22.41% |
37.28% |
0.00% |
0.02% |
0.00% |
73.69% |
0.00% |
30.84% |
18.54% |
10.48% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.86 |
0.87 |
0.91 |
0.53 |
82.76 |
0.88 |
0.86 |
0.47 |
0.94 |
0.58 |
0.76 |
| Enterprise Value to Revenue (EV/Rev) |
|
34.86 |
24.54 |
26.11 |
5.37 |
2,043.01 |
0.00 |
46.40 |
3.54 |
64.17 |
5.67 |
6.56 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
41.54 |
59.82 |
33.05 |
10.17 |
2,429.14 |
0.00 |
107.12 |
9.13 |
103.72 |
8.97 |
8.89 |
| Enterprise Value to EBIT (EV/EBIT) |
|
51.12 |
47.71 |
31.64 |
9.09 |
2,513.59 |
0.00 |
158.31 |
11.86 |
127.24 |
12.08 |
14.99 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
51.12 |
32.41 |
31.64 |
12.99 |
2,513.59 |
0.00 |
158.31 |
16.94 |
127.24 |
12.08 |
15.26 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
31.05 |
42.73 |
57.96 |
4.48 |
5,179.21 |
282.90 |
76.60 |
9.65 |
177.96 |
6.70 |
8.43 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
8.08 |
3.76 |
0.00 |
0.11 |
0.00 |
0.45 |
0.00 |
0.11 |
0.00 |
0.08 |
33.78 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
3.70 |
2.97 |
4.23 |
0.00 |
3.81 |
2.24 |
3.12 |
0.00 |
9.08 |
0.18 |
0.17 |
| Long-Term Debt to Equity |
|
0.64 |
0.07 |
4.23 |
0.00 |
3.81 |
2.24 |
3.12 |
0.00 |
9.08 |
0.18 |
0.17 |
| Financial Leverage |
|
3.68 |
3.34 |
3.63 |
2.20 |
2.15 |
3.30 |
2.75 |
1.72 |
4.84 |
4.56 |
0.17 |
| Leverage Ratio |
|
4.73 |
4.38 |
4.68 |
5.36 |
5.25 |
4.57 |
4.86 |
7.48 |
10.59 |
12.17 |
14.15 |
| Compound Leverage Factor |
|
0.93 |
5.76 |
4.60 |
-1.68 |
3.50 |
11.57 |
27.61 |
-17.50 |
14.85 |
20.68 |
20.92 |
| Debt to Total Capital |
|
78.73% |
74.82% |
80.88% |
0.00% |
79.20% |
69.17% |
75.71% |
0.00% |
90.08% |
14.98% |
14.68% |
| Short-Term Debt to Total Capital |
|
65.12% |
73.07% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
13.62% |
1.75% |
80.88% |
0.00% |
79.20% |
69.17% |
75.71% |
0.00% |
90.08% |
14.98% |
14.68% |
| Preferred Equity to Total Capital |
|
5.14% |
6.19% |
4.32% |
24.57% |
6.67% |
17.95% |
9.39% |
47.64% |
4.14% |
34.49% |
33.55% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
16.13% |
18.99% |
14.81% |
75.43% |
14.12% |
12.88% |
14.90% |
52.36% |
5.78% |
50.53% |
51.78% |
| Debt to EBITDA |
|
37.93 |
51.70 |
29.27 |
0.00 |
23.25 |
-5.38 |
94.53 |
0.00 |
99.37 |
2.30 |
1.71 |
| Net Debt to EBITDA |
|
36.73 |
49.60 |
28.75 |
0.00 |
22.35 |
-5.01 |
89.20 |
0.00 |
96.77 |
-1.03 |
0.36 |
| Long-Term Debt to EBITDA |
|
6.56 |
1.21 |
29.27 |
0.00 |
23.25 |
-5.38 |
94.53 |
0.00 |
99.37 |
2.30 |
1.71 |
| Debt to NOPAT |
|
46.68 |
28.01 |
28.02 |
0.00 |
24.05 |
-7.92 |
139.70 |
0.00 |
121.91 |
3.09 |
2.93 |
| Net Debt to NOPAT |
|
45.20 |
26.88 |
27.53 |
0.00 |
23.12 |
-7.39 |
131.83 |
0.00 |
118.72 |
-1.38 |
0.61 |
| Long-Term Debt to NOPAT |
|
8.07 |
0.66 |
28.02 |
0.00 |
24.05 |
-7.92 |
139.70 |
0.00 |
121.91 |
3.09 |
2.93 |
| Noncontrolling Interest Sharing Ratio |
|
23.04% |
24.37% |
23.53% |
23.53% |
28.81% |
40.59% |
46.83% |
42.68% |
44.49% |
41.14% |
39.93% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
335 |
600 |
-1,022 |
3,106 |
-3,292 |
2,638 |
-1,006 |
1,898 |
-4,823 |
4,717 |
15 |
| Operating Cash Flow to CapEx |
|
0.00% |
506.13% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
10.71 |
17.77 |
-23.38 |
44.06 |
-36.53 |
71.39 |
-36.94 |
15.96 |
-22.70 |
13.77 |
0.04 |
| Operating Cash Flow to Interest Expense |
|
2.79 |
1.56 |
1.35 |
1.11 |
0.72 |
0.11 |
0.97 |
0.19 |
0.13 |
0.16 |
0.15 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
2.79 |
1.25 |
1.35 |
1.11 |
0.72 |
0.11 |
0.97 |
0.19 |
0.13 |
0.16 |
0.15 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.02 |
0.03 |
0.04 |
0.02 |
0.04 |
0.00 |
0.02 |
0.02 |
0.01 |
0.01 |
0.01 |
| 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 |
|
3,136 |
2,605 |
3,735 |
656 |
4,083 |
1,329 |
2,348 |
463 |
5,325 |
639 |
657 |
| Invested Capital Turnover |
|
0.02 |
0.03 |
0.04 |
0.03 |
0.07 |
0.00 |
0.02 |
0.04 |
0.03 |
0.02 |
0.12 |
| Increase / (Decrease) in Invested Capital |
|
-282 |
-531 |
1,130 |
-3,079 |
3,427 |
-2,754 |
1,019 |
-1,885 |
4,862 |
-4,686 |
18 |
| Enterprise Value (EV) |
|
2,703 |
2,255 |
3,411 |
349 |
337,882 |
1,176 |
2,015 |
217 |
5,007 |
374 |
502 |
| Market Capitalization |
|
152 |
224 |
282 |
270 |
334,501 |
80 |
117 |
96 |
115 |
196 |
262 |
| Book Value per Share |
|
$17.80 |
$17.86 |
$19.62 |
$17.21 |
$0.02 |
$4.20 |
$22.07 |
$10.98 |
$15.22 |
$10.94 |
$10.72 |
| Tangible Book Value per Share |
|
$17.80 |
$17.86 |
$19.62 |
$17.21 |
$0.02 |
$4.20 |
$22.07 |
$10.98 |
$15.22 |
$10.94 |
$10.72 |
| Total Capital |
|
3,136 |
2,605 |
3,735 |
656 |
4,083 |
1,329 |
2,348 |
463 |
5,325 |
639 |
657 |
| Total Debt |
|
2,469 |
1,949 |
3,021 |
0.00 |
3,233 |
919 |
1,778 |
0.00 |
4,797 |
96 |
96 |
| Total Long-Term Debt |
|
427 |
46 |
3,021 |
0.00 |
3,233 |
919 |
1,778 |
0.00 |
4,797 |
96 |
96 |
| Net Debt |
|
2,390 |
1,870 |
2,968 |
-81 |
3,108 |
857 |
1,678 |
-99 |
4,671 |
-43 |
20 |
| Capital Expenditures (CapEx) |
|
0.00 |
10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
39 |
5.90 |
-11 |
25 |
42 |
305 |
-91 |
66 |
-14 |
-25 |
-16 |
| Net Nonoperating Obligations (NNO) |
|
2,469 |
1,949 |
3,021 |
0.00 |
3,233 |
919 |
1,778 |
0.00 |
4,797 |
96 |
96 |
| Total Depreciation and Amortization (D&A) |
|
12 |
-9.57 |
-4.60 |
-4.06 |
4.67 |
-5.21 |
6.08 |
5.46 |
8.93 |
11 |
23 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.03 |
$5.40 |
$11.31 |
($1.26) |
$7.17 |
($36.72) |
$0.00 |
($3.12) |
$1.68 |
$1.23 |
$0.90 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
9.47M |
9.32M |
9.29M |
9.46M |
10.73M |
11.73M |
0.00 |
22.89M |
21.10M |
29.49M |
30.54M |
| Adjusted Diluted Earnings per Share |
|
$0.03 |
$5.40 |
$11.31 |
($1.26) |
$7.17 |
($36.72) |
$0.00 |
($3.12) |
$1.68 |
$1.23 |
$0.90 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
9.47M |
9.32M |
9.29M |
9.46M |
10.73M |
11.73M |
0.00 |
22.89M |
21.10M |
29.51M |
30.56M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$7.17 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
9.43M |
9.23M |
9.40M |
10.73M |
10.92M |
27.64M |
0.00 |
21.21M |
29.45M |
29.66M |
31.74M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
37 |
49 |
75 |
27 |
94 |
-109 |
8.91 |
13 |
28 |
22 |
33 |
| Normalized NOPAT Margin |
|
47.74% |
53.00% |
57.77% |
41.37% |
56.90% |
0.00% |
20.52% |
20.90% |
35.30% |
32.87% |
43.01% |
| Pre Tax Income Margin |
|
13.44% |
67.65% |
81.08% |
-18.59% |
54.23% |
0.00% |
166.54% |
-69.79% |
70.72% |
79.82% |
64.75% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.69 |
1.40 |
2.47 |
0.55 |
1.49 |
-4.49 |
0.47 |
0.15 |
0.19 |
0.09 |
0.08 |
| NOPAT to Interest Expense |
|
1.69 |
2.06 |
2.47 |
0.38 |
1.49 |
-3.14 |
0.47 |
0.11 |
0.19 |
0.09 |
0.08 |
| EBIT Less CapEx to Interest Expense |
|
1.69 |
1.09 |
2.47 |
0.55 |
1.49 |
-4.49 |
0.47 |
0.15 |
0.19 |
0.09 |
0.08 |
| NOPAT Less CapEx to Interest Expense |
|
1.69 |
1.75 |
2.47 |
0.38 |
1.49 |
-3.14 |
0.47 |
0.11 |
0.19 |
0.09 |
0.08 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
590.61% |
104.86% |
58.37% |
4,382.84% |
83.49% |
-8.38% |
28.43% |
-71.12% |
66.53% |
66.72% |
93.96% |
| Augmented Payout Ratio |
|
594.64% |
120.45% |
58.37% |
4,382.84% |
83.49% |
-8.38% |
31.84% |
-105.43% |
78.34% |
66.72% |
93.96% |
Quarterly Metrics And Ratios for AG Mortgage Investment Trust
This table displays calculated financial ratios and metrics derived from AG Mortgage Investment Trust's official financial filings.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| DEI Shares Outstanding |
|
20,219,246.00 |
20,234,983.00 |
29,452,618.00 |
29,473,725.00 |
29,492,984.00 |
- |
29,658,830.00 |
29,676,342.00 |
31,732,431.00 |
31,744,449.00 |
31,735,457.00 |
| DEI Adjusted Shares Outstanding |
|
20,219,246.00 |
20,234,983.00 |
29,452,618.00 |
29,473,725.00 |
29,492,984.00 |
- |
29,658,830.00 |
29,676,342.00 |
31,732,431.00 |
31,744,449.00 |
31,735,457.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.11 |
1.75 |
0.71 |
0.13 |
0.56 |
- |
0.39 |
0.13 |
0.63 |
0.42 |
-0.11 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
107.10% |
-67.66% |
33.74% |
-35.85% |
443.44% |
-107.09% |
-30.68% |
147.55% |
30.31% |
18.65% |
9.52% |
| EBITDA Growth |
|
81.88% |
-70.66% |
58.84% |
-85.66% |
209.69% |
-125.03% |
-39.58% |
968.19% |
47.35% |
79.50% |
55.21% |
| EBIT Growth |
|
77.16% |
-72.04% |
58.33% |
-133.83% |
154.81% |
-133.27% |
-51.42% |
585.33% |
29.05% |
17.85% |
23.09% |
| NOPAT Growth |
|
77.16% |
-72.04% |
58.33% |
-133.83% |
178.22% |
-133.27% |
-51.54% |
585.33% |
24.86% |
17.85% |
-13.63% |
| Net Income Growth |
|
24.54% |
202.32% |
66.59% |
-51.28% |
868.59% |
-59.60% |
-45.06% |
0.51% |
19.96% |
-6.98% |
-131.04% |
| EPS Growth |
|
0.00% |
370.97% |
44.74% |
-111.76% |
221.21% |
-79.45% |
-61.82% |
-150.00% |
17.50% |
-10.00% |
-228.57% |
| Operating Cash Flow Growth |
|
-22.54% |
75.25% |
83.37% |
60.35% |
378.36% |
56.33% |
0.21% |
-16.12% |
20.02% |
19.30% |
69.55% |
| Free Cash Flow Firm Growth |
|
-1,712.33% |
-339.76% |
-47.85% |
143.00% |
222.07% |
196.84% |
-95.66% |
-82.95% |
-100.30% |
-100.19% |
-68.45% |
| Invested Capital Growth |
|
246.26% |
1,050.66% |
-40.36% |
-40.41% |
-86.89% |
-88.00% |
-1.71% |
-10.63% |
3.22% |
2.82% |
0.20% |
| Revenue Q/Q Growth |
|
-75.33% |
1,491.53% |
-37.89% |
-73.69% |
108.94% |
-108.96% |
13.59% |
-9.87% |
9.99% |
1.06% |
4.85% |
| EBITDA Q/Q Growth |
|
-239.95% |
514.11% |
-46.09% |
-95.41% |
970.64% |
-131.97% |
20.31% |
-23.64% |
47.68% |
24.52% |
4.03% |
| EBIT Q/Q Growth |
|
-400.80% |
405.56% |
-49.50% |
-107.29% |
587.31% |
-145.58% |
11.03% |
-33.09% |
29.58% |
12.49% |
15.96% |
| NOPAT Q/Q Growth |
|
-310.56% |
536.52% |
-49.50% |
-107.29% |
586.84% |
-145.58% |
10.76% |
-33.09% |
25.25% |
16.38% |
-18.83% |
| Net Income Q/Q Growth |
|
-126.87% |
1,732.93% |
-40.91% |
-81.21% |
323.95% |
-14.17% |
-19.64% |
-65.63% |
405.98% |
-33.45% |
-126.81% |
| EPS Q/Q Growth |
|
-294.12% |
542.42% |
-62.33% |
-103.64% |
2,100.00% |
-25.00% |
-30.00% |
-123.81% |
1,040.00% |
-42.55% |
-200.00% |
| Operating Cash Flow Q/Q Growth |
|
-64.65% |
230.82% |
19.55% |
14.70% |
5.45% |
8.11% |
-23.37% |
-3.99% |
50.89% |
7.46% |
8.92% |
| Free Cash Flow Firm Q/Q Growth |
|
-1,854.39% |
-39.66% |
109.50% |
4.40% |
781.29% |
10.28% |
-99.58% |
294.70% |
-115.28% |
29.97% |
171.80% |
| Invested Capital Q/Q Growth |
|
308.16% |
9.85% |
-87.78% |
8.73% |
-10.19% |
0.55% |
0.10% |
-1.14% |
3.73% |
0.16% |
-2.46% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
-333.52% |
86.78% |
75.33% |
13.14% |
67.32% |
0.00% |
65.66% |
56.69% |
76.12% |
93.79% |
93.05% |
| EBIT Margin |
|
-425.34% |
81.66% |
66.40% |
-18.39% |
42.90% |
0.00% |
46.53% |
36.06% |
42.48% |
47.29% |
52.30% |
| Profit (Net Income) Margin |
|
-78.70% |
80.75% |
76.82% |
54.86% |
111.30% |
0.00% |
60.89% |
22.27% |
102.46% |
67.48% |
-17.26% |
| Tax Burden Percent |
|
92.01% |
94.56% |
110.80% |
130.23% |
99.90% |
107.87% |
99.76% |
106.22% |
96.66% |
89.16% |
105.38% |
| Interest Burden Percent |
|
20.11% |
104.56% |
104.41% |
-229.03% |
259.72% |
-111.30% |
131.17% |
58.15% |
249.52% |
160.04% |
-31.31% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.10% |
0.00% |
0.24% |
0.00% |
3.34% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-16.17% |
2.20% |
6.47% |
-1.57% |
1.45% |
0.00% |
4.14% |
3.71% |
4.67% |
5.58% |
4.48% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-15.94% |
2.18% |
7.23% |
-0.41% |
1.91% |
0.00% |
6.77% |
1.90% |
17.14% |
9.72% |
-7.07% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-92.94% |
10.57% |
5.35% |
-0.37% |
8.67% |
0.00% |
1.30% |
0.48% |
2.99% |
1.69% |
-1.25% |
| Return on Equity (ROE) |
|
-109.11% |
12.78% |
11.82% |
-1.94% |
10.12% |
0.00% |
5.43% |
4.19% |
7.66% |
7.28% |
3.23% |
| Cash Return on Invested Capital (CROIC) |
|
-106.16% |
-166.66% |
55.84% |
54.95% |
155.78% |
158.17% |
5.10% |
15.73% |
1.78% |
2.29% |
5.18% |
| Operating Return on Assets (OROA) |
|
-15.46% |
1.21% |
1.02% |
-0.25% |
0.67% |
0.00% |
0.39% |
0.34% |
0.39% |
0.46% |
0.52% |
| Return on Assets (ROA) |
|
-2.86% |
1.20% |
1.18% |
0.76% |
1.75% |
0.00% |
0.51% |
0.21% |
0.94% |
0.66% |
-0.17% |
| Return on Common Equity (ROCE) |
|
-56.51% |
7.09% |
6.62% |
-1.08% |
5.62% |
0.00% |
3.22% |
2.46% |
4.59% |
4.37% |
1.92% |
| Return on Equity Simple (ROE_SIMPLE) |
|
6.69% |
0.00% |
11.52% |
10.87% |
14.22% |
0.00% |
8.52% |
8.64% |
8.87% |
0.00% |
6.18% |
| Net Operating Profit after Tax (NOPAT) |
|
-8.19 |
36 |
18 |
-1.32 |
6.41 |
-12 |
8.75 |
6.39 |
8.00 |
9.31 |
7.56 |
| NOPAT Margin |
|
-297.74% |
81.66% |
66.40% |
-18.39% |
42.86% |
0.00% |
46.42% |
36.06% |
41.06% |
47.29% |
36.61% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.23% |
0.02% |
-0.77% |
-1.16% |
-0.46% |
-1.07% |
-2.63% |
1.81% |
-12.47% |
-4.14% |
11.55% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
525.34% |
18.34% |
33.60% |
118.39% |
57.10% |
0.00% |
53.47% |
63.94% |
57.52% |
52.71% |
47.70% |
| Earnings before Interest and Taxes (EBIT) |
|
-12 |
36 |
18 |
-1.32 |
6.41 |
-12 |
8.77 |
6.39 |
8.28 |
9.31 |
11 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-9.18 |
38 |
20 |
0.94 |
10 |
-9.51 |
12 |
10 |
15 |
18 |
19 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.43 |
0.37 |
0.51 |
0.56 |
0.62 |
0.61 |
0.60 |
0.71 |
0.68 |
0.77 |
0.72 |
| Price to Tangible Book Value (P/TBV) |
|
0.43 |
0.37 |
0.51 |
0.56 |
0.62 |
0.61 |
0.60 |
0.71 |
0.68 |
0.77 |
0.72 |
| Price to Revenue (P/Rev) |
|
0.58 |
1.47 |
1.90 |
2.17 |
2.13 |
2.98 |
3.36 |
3.25 |
3.13 |
3.42 |
2.96 |
| Price to Earnings (P/E) |
|
8.33 |
3.24 |
3.69 |
4.44 |
3.40 |
5.39 |
7.36 |
8.77 |
8.14 |
9.54 |
18.50 |
| Dividend Yield |
|
14.84% |
14.44% |
14.94% |
13.91% |
12.49% |
11.28% |
11.83% |
10.46% |
11.19% |
10.31% |
12.18% |
| Earnings Yield |
|
12.01% |
30.84% |
27.08% |
22.55% |
29.40% |
18.54% |
13.59% |
11.40% |
12.29% |
10.48% |
5.40% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.94 |
0.94 |
0.58 |
0.60 |
0.63 |
0.58 |
0.59 |
0.70 |
0.72 |
0.76 |
0.75 |
| Enterprise Value to Revenue (EV/Rev) |
|
26.98 |
64.17 |
4.44 |
5.22 |
4.30 |
5.67 |
6.61 |
6.39 |
6.40 |
6.56 |
6.15 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
32.74 |
103.72 |
6.75 |
8.40 |
5.76 |
8.97 |
11.30 |
10.14 |
9.75 |
8.89 |
7.60 |
| Enterprise Value to EBIT (EV/EBIT) |
|
34.82 |
127.24 |
8.19 |
10.35 |
6.79 |
12.08 |
17.47 |
14.62 |
14.68 |
14.99 |
13.54 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
34.82 |
127.24 |
8.19 |
10.35 |
6.79 |
12.08 |
17.47 |
14.62 |
14.68 |
15.26 |
13.96 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
192.03 |
177.96 |
11.22 |
10.90 |
7.97 |
6.70 |
6.81 |
8.21 |
8.31 |
8.43 |
7.09 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.77 |
0.81 |
0.09 |
0.08 |
11.56 |
4.18 |
40.77 |
33.78 |
14.50 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
9.76 |
9.08 |
0.21 |
0.33 |
0.18 |
0.18 |
0.18 |
0.18 |
0.17 |
0.17 |
0.18 |
| Long-Term Debt to Equity |
|
9.76 |
9.08 |
0.21 |
0.33 |
0.18 |
0.18 |
0.18 |
0.18 |
0.17 |
0.17 |
0.18 |
| Financial Leverage |
|
5.83 |
4.84 |
0.74 |
0.91 |
4.54 |
4.56 |
0.19 |
0.25 |
0.17 |
0.17 |
0.18 |
| Leverage Ratio |
|
10.20 |
10.59 |
11.01 |
11.79 |
11.96 |
12.17 |
12.67 |
13.61 |
14.49 |
14.15 |
14.35 |
| Compound Leverage Factor |
|
2.05 |
11.07 |
11.49 |
-26.99 |
31.05 |
-13.54 |
16.62 |
7.91 |
36.15 |
22.65 |
-4.49 |
| Debt to Total Capital |
|
90.71% |
90.08% |
17.11% |
24.62% |
15.03% |
14.98% |
14.99% |
15.19% |
14.67% |
14.68% |
15.08% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
90.71% |
90.08% |
17.11% |
24.62% |
15.03% |
14.98% |
14.99% |
15.19% |
14.67% |
14.68% |
15.08% |
| Preferred Equity to Total Capital |
|
4.55% |
4.14% |
33.87% |
31.15% |
34.69% |
34.49% |
34.46% |
34.86% |
33.60% |
33.55% |
34.39% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
4.74% |
5.78% |
49.02% |
44.23% |
50.28% |
50.53% |
50.55% |
49.95% |
51.72% |
51.78% |
50.53% |
| Debt to EBITDA |
|
31.46 |
99.37 |
1.99 |
3.47 |
1.38 |
2.30 |
2.85 |
2.21 |
2.00 |
1.71 |
1.53 |
| Net Debt to EBITDA |
|
30.46 |
96.77 |
-0.09 |
0.51 |
-0.27 |
-1.03 |
-0.99 |
-0.09 |
0.40 |
0.36 |
0.46 |
| Long-Term Debt to EBITDA |
|
31.46 |
99.37 |
1.99 |
3.47 |
1.38 |
2.30 |
2.85 |
2.21 |
2.00 |
1.71 |
1.53 |
| Debt to NOPAT |
|
33.45 |
121.91 |
2.42 |
4.27 |
1.62 |
3.09 |
4.41 |
3.19 |
3.01 |
2.93 |
2.80 |
| Net Debt to NOPAT |
|
32.39 |
118.72 |
-0.12 |
0.63 |
-0.32 |
-1.38 |
-1.53 |
-0.14 |
0.61 |
0.61 |
0.84 |
| Long-Term Debt to NOPAT |
|
33.45 |
121.91 |
2.42 |
4.27 |
1.62 |
3.09 |
4.41 |
3.19 |
3.01 |
2.93 |
2.80 |
| Noncontrolling Interest Sharing Ratio |
|
48.21% |
44.49% |
44.03% |
44.35% |
44.52% |
0.00% |
40.70% |
41.21% |
40.09% |
39.93% |
40.52% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-3,456 |
-4,827 |
459 |
479 |
4,219 |
4,674 |
20 |
82 |
-12 |
-8.74 |
6.27 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-65.59 |
-75.19 |
5.85 |
5.74 |
45.60 |
52.95 |
0.22 |
0.88 |
-0.12 |
-0.08 |
0.06 |
| Operating Cash Flow to Interest Expense |
|
0.06 |
0.16 |
0.15 |
0.16 |
0.16 |
0.18 |
0.13 |
0.12 |
0.17 |
0.16 |
0.19 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.06 |
0.16 |
0.15 |
0.16 |
0.16 |
0.18 |
0.13 |
0.12 |
0.17 |
0.16 |
0.19 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.04 |
0.01 |
0.02 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
| 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 |
|
4,848 |
5,325 |
651 |
708 |
636 |
639 |
640 |
632 |
656 |
657 |
641 |
| Invested Capital Turnover |
|
0.05 |
0.03 |
0.10 |
0.09 |
0.03 |
0.02 |
0.09 |
0.10 |
0.11 |
0.12 |
0.12 |
| Increase / (Decrease) in Invested Capital |
|
3,448 |
4,862 |
-440 |
-480 |
-4,212 |
-4,686 |
-11 |
-75 |
20 |
18 |
1.28 |
| Enterprise Value (EV) |
|
4,577 |
5,007 |
377 |
422 |
400 |
374 |
380 |
440 |
470 |
502 |
481 |
| Market Capitalization |
|
98 |
115 |
162 |
176 |
198 |
196 |
193 |
224 |
230 |
262 |
232 |
| Book Value per Share |
|
$11.37 |
$15.22 |
$10.83 |
$10.62 |
$10.84 |
$10.94 |
$10.90 |
$10.65 |
$10.69 |
$10.72 |
$10.21 |
| Tangible Book Value per Share |
|
$11.37 |
$15.22 |
$10.83 |
$10.62 |
$10.84 |
$10.94 |
$10.90 |
$10.65 |
$10.69 |
$10.72 |
$10.21 |
| Total Capital |
|
4,848 |
5,325 |
651 |
708 |
636 |
639 |
640 |
632 |
656 |
657 |
641 |
| Total Debt |
|
4,397 |
4,797 |
111 |
174 |
96 |
96 |
96 |
96 |
96 |
96 |
97 |
| Total Long-Term Debt |
|
4,397 |
4,797 |
111 |
174 |
96 |
96 |
96 |
96 |
96 |
96 |
97 |
| Net Debt |
|
4,258 |
4,671 |
-5.29 |
26 |
-19 |
-43 |
-33 |
-4.09 |
19 |
20 |
29 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
-6.03 |
0.40 |
-2.83 |
-5.24 |
-10 |
-26 |
-2.73 |
2.44 |
-12 |
-3.98 |
11 |
| Net Nonoperating Obligations (NNO) |
|
4,397 |
4,797 |
111 |
174 |
96 |
96 |
96 |
96 |
96 |
96 |
97 |
| Total Depreciation and Amortization (D&A) |
|
2.53 |
2.24 |
2.43 |
2.26 |
3.65 |
2.39 |
3.61 |
3.65 |
6.55 |
9.16 |
8.41 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.33) |
$1.46 |
$0.55 |
($0.02) |
$0.40 |
$0.30 |
$0.21 |
($0.05) |
$0.47 |
$0.27 |
($0.27) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
20.22M |
21.10M |
29.45M |
29.47M |
29.49M |
29.49M |
29.66M |
29.69M |
31.05M |
30.54M |
31.74M |
| Adjusted Diluted Earnings per Share |
|
($0.33) |
$1.46 |
$0.55 |
($0.02) |
$0.40 |
$0.30 |
$0.21 |
($0.05) |
$0.47 |
$0.27 |
($0.27) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
20.22M |
21.10M |
29.48M |
29.47M |
29.52M |
29.51M |
29.69M |
29.69M |
31.06M |
30.56M |
31.74M |
| 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 |
|
20.23M |
29.45M |
29.47M |
29.49M |
29.51M |
29.66M |
29.68M |
31.73M |
31.74M |
31.74M |
31.80M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-8.19 |
25 |
13 |
-0.92 |
6.41 |
-8.33 |
8.75 |
4.47 |
8.00 |
6.52 |
7.56 |
| Normalized NOPAT Margin |
|
-297.74% |
57.16% |
46.48% |
-12.87% |
42.86% |
0.00% |
46.42% |
25.24% |
41.06% |
33.10% |
36.61% |
| Pre Tax Income Margin |
|
-85.53% |
85.39% |
69.33% |
42.12% |
111.41% |
0.00% |
61.04% |
20.97% |
106.00% |
75.68% |
-16.37% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-0.22 |
0.56 |
0.23 |
-0.02 |
0.07 |
-0.13 |
0.10 |
0.07 |
0.08 |
0.08 |
0.10 |
| NOPAT to Interest Expense |
|
-0.16 |
0.56 |
0.23 |
-0.02 |
0.07 |
-0.13 |
0.10 |
0.07 |
0.08 |
0.08 |
0.07 |
| EBIT Less CapEx to Interest Expense |
|
-0.22 |
0.56 |
0.23 |
-0.02 |
0.07 |
-0.13 |
0.10 |
0.07 |
0.08 |
0.08 |
0.10 |
| NOPAT Less CapEx to Interest Expense |
|
-0.16 |
0.56 |
0.23 |
-0.02 |
0.07 |
-0.13 |
0.10 |
0.07 |
0.08 |
0.08 |
0.07 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
113.41% |
66.53% |
53.77% |
60.38% |
48.16% |
66.72% |
90.81% |
93.78% |
90.34% |
93.96% |
140.49% |
| Augmented Payout Ratio |
|
150.58% |
78.34% |
53.77% |
60.38% |
48.16% |
66.72% |
90.81% |
93.78% |
90.34% |
93.96% |
140.49% |
Key Financial Trends
AG Mortgage Investment Trust (NYSE: MITT) has shown a mixed but improving operating picture over the last several quarters, with a sharp rebound in profitability versus the weaker periods seen in 2024 and early 2025. The company’s results remain highly dependent on interest-rate spreads, mortgage servicing rights, and portfolio rebalancing, which can create significant quarter-to-quarter volatility. Still, the recent quarter showed better earnings power than the prior quarter, and cash from operations stayed positive.
- Q1 2026 was profitable at the operating level before preferred dividends, with consolidated net income of $3.6 million and positive operating cash flow of $20.3 million.
- Revenue rebounded sequentially in Q1 2026, with total revenue of $20.6 million versus $19.7 million in Q4 2025.
- Pre-tax results improved from a Q4 2025 loss to a Q1 2026 loss that was smaller at the operating line, helped by better interest income and a more favorable nonoperating result than the prior quarter’s weak ending.
- MITT continued to generate cash from operations across all periods shown, which is important for a mortgage REIT that relies on portfolio cash generation to support dividends and debt service.
- Book equity remained positive, with total common equity of $323.9 million at Q1 2026.
- The balance sheet is still dominated by mortgage servicing rights, which were $7.77 billion in Q1 2026 and $6.81 billion a year earlier; this makes asset values sensitive to prepayments and rate moves.
- Total assets rose to $8.29 billion in Q1 2026, up from $7.32 billion in Q1 2025, reflecting a larger asset base.
- Leverage remains a key feature of the business model, with total liabilities of $7.74 billion in Q1 2026.
- Preferred stock obligations remain meaningful, and preferred dividends continue to reduce earnings available to common shareholders.
- Earnings attributable to common shareholders were negative in Q1 2026, at a loss of $8.7 million after preferred dividends, or $(0.27) per share.
- Interest expense remains heavy, with Q1 2026 long-term debt interest expense of $109.2 million against interest income of $129.8 million, leaving only a narrow net interest spread before expenses and non-operating items.
- Cash declined in Q1 2026, with net change in cash and equivalents of $(8.6) million, following a similar cash decline in Q1 2025.
- Quarterly earnings have been volatile, swinging from strong profit in Q3 2025 and Q4 2024 to a loss in Q1 2026, underscoring the sensitivity of results to market conditions.
- Dividend coverage for common shareholders looks strained in the latest quarter, as common earnings were negative while the company paid $0.24 per share in common dividends.
Bottom line: MITT’s recent quarters suggest the company can still produce positive operating cash flow and occasional strong earnings, but results remain uneven and highly exposed to mortgage market conditions. The improvement in Q1 2026 versus Q4 2025 is encouraging, yet the negative common EPS and ongoing dependence on preferred dividend obligations mean investors should expect volatility and monitor book value, leverage, and cash generation closely.
07/11/26 04:06 PM ETAI Generated. May Contain Errors.