The company has undergone a forced deleveraging process, reducing its debt-to-equity ratio from a 2023Q1 peak of 7.62 to 2.26 in 2025Q1.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 |
|---|
| Cash & Short Term Investments | 193.72M | 57.73M | 31.84M | 38.53M | 34.82M | 69.03M | 58.17M | 35.35M | 18.59M | 56.12M | 33.5M | 40.17M | 45.24M | 50.11M | 18.16M |
| Cash & Due from Banks | 17.38M | 57.73M | 31.84M | 38.53M | 34.82M | 69.03M | 58.17M | 35.35M | 18.59M | 56.12M | 33.5M | 40.17M | 45.24M | 50.11M | 18.16M |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Investments | 754.72M | 308.36M | 725.78M | 847.83M | 962.28M | 1.32B | 2.17B | 2.81B | 3.09B | 3.38B | 2.46B | 2.49B | 2.79B | 2.69B | 13.6M |
| Investments Growth % | -77.99% | -57.51% | -14.39% | -11.89% | -27.01% | -39.13% | -22.86% | -9.21% | -8.53% | 37.43% | -1.07% | -10.86% | 3.82% | 19663.42% | - |
| Long-Term Investments | 2.86B | 308.36M | 725.78M | 847.83M | 962.28M | 1.32B | 2.17B | 2.81B | 3.09B | 3.38B | 2.46B | 2.49B | 2.79B | 2.69B | 13.6M |
| Accounts Receivables | 6.41M | 0 | 10.54M | 4.52M | 3.33M | 4.5M | 4.11M | 5.02M | 5.61M | 5.78M | 4.63M | 4.33M | 4.79M | 4.77M | 39K |
| Goodwill & Intangibles | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| PP&E (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 407K | 20.84M | 23.34M | 431K | 935K | 117.96M | -1.08B | -1.4B | -1.54B | -1.6B | -1.15B | -1.16B | -1.38B | -1.33B | 18.56M |
| Total Current Assets | 28.43M | 57.73M | 74.97M | 97.43M | 90.42M | 162.19M | 110.08M | 80.46M | 122.44M | 110.26M | 120.85M | 233.31M | 110.39M | 149.92M | 38.89K |
| Total Non-Current Assets | 755.12M | 329.2M | 749.12M | 848.26M | 963.21M | 1.44B | 1.08B | 1.41B | 1.55B | 1.78B | 1.31B | 1.32B | 1.41B | 1.36B | 32.16M |
| Total Assets | 783.56M | 386.93M | 824.09M | 945.69M | 1.05B | 1.6B | 1.19B | 1.49B | 1.68B | 1.89B | 1.43B | 1.56B | 1.52B | 1.51B | 32.16M |
| Asset Growth % | -74.78% | -53.05% | -12.86% | -10.24% | -34.08% | 33.78% | -19.76% | -11.13% | -11.21% | 32.04% | -8.19% | 2.34% | 0.66% | 4599.27% | - |
| Return on Assets (ROA) | -0.64% | -2.39% | 0.74% | 0.46% | -2.28% | -0.45% | 1.5% | 1.41% | -0.63% | 0.65% | 0.8% | 0% | 1.07% | -0.25% | -6.67% |
| Accounts Payable | 2.84M | 0 | 32.55M | 57.29M | 50.36M | 2.84M | 1.53M | 3.76M | 6.31M | 3.81M | 2.97M | 1.8M | 1.27M | 23.55M | 0 |
| Total Debt | 517.54M | 220.27M | 562.97M | 729.54M | 842.46M | 1.06B | 1.02B | 1.3B | 1.48B | 1.6B | 1.2B | 1.22B | 1.32B | 1.31B | 0 |
| Net Debt | 500.16M | 162.55M | 531.13M | 691.01M | 807.64M | 995.81M | 957.08M | 1.26B | 1.46B | 1.54B | 1.16B | 1.18B | 1.28B | 1.26B | -18.16M |
| Long-Term Debt | 0 | 54M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-Term Debt | 517.54M | 166.27M | 562.97M | 729.54M | 842.46M | 1.06B | 1.02B | 1.3B | 1.48B | 1.6B | 1.2B | 1.22B | 1.32B | 1.31B | 0 |
| Other Liabilities | 34.68M | -153.44M | 34.84M | 21.47M | 47.31M | 375.33M | 10.71M | 27.64M | 33.04M | 92.64M | 85.87M | 186.78M | 32.47M | 9.02M | 0 |
| Total Current Liabilities | 520.38M | 166.27M | 595.52M | 787.98M | 893.91M | 1.07B | 1.02B | 1.3B | 1.49B | 1.6B | 1.2B | 1.23B | 1.33B | 1.33B | 1.19M |
| Total Non-Current Liabilities | 34.68M | -99.44M | 34.84M | 21.47M | 47.31M | 375.33M | 10.71M | 27.64M | 33.04M | 92.64M | 85.87M | 186.78M | 32.47M | 9.02M | 1.19M |
| Total Liabilities | 555.06M | 233.1M | 630.37M | 809.45M | 941.22M | 1.44B | 1.03B | 1.33B | 1.52B | 1.69B | 1.29B | 1.41B | 1.36B | 1.34B | 1.19M |
| Total Equity | 228.5M | 153.82M | 193.73M | 136.24M | 112.41M | 154.22M | 166.4M | 160.84M | 153.82M | 192.7M | 141.68M | 144.85M | 163.37M | 167.18M | 30.96M |
| Equity Growth % | 199.23% | -20.6% | 42.2% | 21.2% | -27.11% | -7.32% | 3.46% | 4.57% | -20.18% | 36.02% | -2.19% | -11.33% | -2.28% | 439.92% | - |
| Equity / Assets (Capital Ratio) | 29.16% | 39.75% | 23.51% | 14.41% | 10.67% | 9.65% | 13.93% | 10.8% | 9.18% | 10.21% | 9.91% | 9.31% | 10.74% | 11.06% | 96.29% |
| Return on Equity (ROE) | -2.76% | -8.32% | 3.99% | 3.67% | -22.65% | -3.94% | 12.29% | 14.15% | -6.52% | 6.45% | 8.31% | 0.02% | 9.78% | -1.93% | -6.92% |
| Book Value per Share | 6.56 | 4.09 | 7.13 | 9.16 | 8.54 | 12.16 | 13.47 | 12.91 | 12.01 | 16.61 | 15.53 | 15.84 | 17.87 | 25.46 | 3.39 |
| Tangible BV per Share | 6.56 | 4.09 | 7.13 | 9.16 | 8.54 | 12.16 | 13.47 | 12.91 | 12.01 | 16.61 | 15.53 | 15.84 | 17.87 | 25.46 | 3.39 |
| Common Stock | 376K | 0 | 297K | 186K | 134K | 131K | 123K | 124K | 125K | 134K | 92K | 92K | 91K | 91K | 16.33K |
| Additional Paid-in Capital | 399.87M | 193.78M | 348.59M | 274.7M | 240.94M | 238.87M | 229.61M | 230.36M | 230.89M | 240.06M | 181M | 181.03M | 181.28M | 181.15M | 32.67M |
| Retained Earnings | -171.74M | -39.95M | -155.16M | -138.65M | -128.66M | -84.77M | -63.34M | -69.64M | -77.19M | -47.49M | -39.41M | -36.26M | -18.01M | -14.06M | -1.73M |
| Accumulated OCI | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred Stock | 0 | 0 | 1K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Excessive leverage and deleveraging
As reported in quarterly financial filings, EARN's total assets have declined from $1.1 billion in 2023Q1 to $783.6 million by 2025Q1, reflecting a persistent trend of portfolio shrinkage as the company navigates a challenging interest rate environment and attempts to manage its overall risk exposure.
The consistent reduction in total assets suggests that management is actively shedding positions to preserve capital in the face of margin pressure. This contraction appears to be a defensive response to the unfavorable yield curve, though it simultaneously limits the company's future earnings potential.
Based on the company's reported figures, the debt-to-equity ratio has improved from a peak of 7.62 in 2023Q1 to 2.26 in 2025Q1, indicating a significant, albeit forced, reduction in leverage as the firm attempts to stabilize its balance sheet against market volatility.
While the lower leverage ratio may appear to reduce insolvency risk, it also highlights the company's limited ability to maintain its historical scale. Investors should monitor whether this deleveraging is sufficient to offset the ongoing interest expense burden that continues to weigh on net margins.
According to recent balance sheet data, EARN maintains a current ratio of 0.05 as of 2025Q1, which underscores the extreme liquidity constraints inherent in its repo-financed business model and leaves the company with minimal margin for error during periods of sudden market stress.
The reliance on short-term repurchase agreements to fund long-term mortgage assets creates a structural liquidity mismatch that is clearly visible in these low ratios. This lack of a robust cash buffer suggests that the company remains highly susceptible to margin calls if asset values experience further volatility.
As evidenced by the company's financial statements, retained earnings have remained deeply negative, reaching -$171.7 million in 2025Q1, which indicates that historical losses have significantly eroded the company's book value and continue to constrain its ability to generate organic capital growth.
The persistent negative retained earnings suggest that the company has struggled to generate sufficient returns to cover its dividend obligations and operational costs over the long term. This trend warrants further investigation into whether the current equity base can support future operations without further dilutive capital raises.
Quick answers to the most common questions about buying EARN stock.
As of 2025, Ellington Credit Company (EARN) had total assets of $386.9M including $57.7M in current assets.
Ellington Credit Company (EARN) carries total debt of $220.3M. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Ellington Credit Company (EARN) has total shareholders' equity (book value) of $153.8M ($4.09 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Ellington Credit Company (EARN) reported a current ratio of 0.35x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.