Total assets contracted to $382.5M in 2026Q2 from $964.0M in 2024Q1 while equity-to-assets rose to 0.42, suggesting reduced leverage but a shrinking earnings base that may limit the durability of this capital strength.
Ellington Credit Company (EARN) balance sheet — 14-year assets, liabilities & shareholders' equity history
| 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 | 159.01M | 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 | 23.47M | 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 | 334.48M | 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 % | -211.08% | -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 | 952.25M | 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 | 0 | 18.07M | 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 | 24.59M | 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 | 23.47M | 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 | 359.07M | 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 | 382.54M | 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 % | -143.3% | -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) | -9.35% | -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 | 0 | 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 | 205.94M | 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 | 182.47M | 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 | 54M | 54M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-Term Debt | 151.94M | 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 | 17.07M | -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 | 151.94M | 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 | 71.06M | -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 | 222.83M | 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 | 159.71M | 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 % | -66.3% | -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) | 41.75% | 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) | -21.22% | -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 | 4.24 | 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 | 4.24 | 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 | 159.71M | 153.82M | 297K | 186K | 134K | 131K | 123K | 124K | 125K | 134K | 92K | 92K | 91K | 91K | 16.33K |
| Additional Paid-in Capital | 0 | 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 | 0 | -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 |
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.
Key Metrics
Top Statement Risk
Shrinking base with volatile earnings
Metrics are mathematically derived from official filings.
Asset Base Shrinking Through Runoff
According to reported figures, EARN's total assets fell from $964.0M in 2024Q1 to $382.5M in 2026Q2, a contraction of roughly 60% that appears driven by portfolio runoff and deleveraging rather than organic loan growth.
The reduction is concentrated in investment securities, which declined from $812.0M to $334.5M over the period, while equity held relatively stable near $150M to $160M in recent quarters. This pattern suggests the company is shrinking its asset base and leverage together, which may reduce earnings capacity while also lowering balance sheet risk. Investors should monitor whether the remaining portfolio can sustain the current equity base without further erosion.
Equity Ratio Rising as Leverage Falls
Based on EARN's reported figures, equity-to-assets rose from 0.15 in 2024Q1 to 0.42 in 2026Q2, indicating that capital has grown relative to the balance sheet as liabilities were reduced sharply.
The improvement in equity-to-assets is mechanically driven by the liability decline from roughly $821.0M to $222.8M, not by a meaningful increase in retained capital. Equity itself rose only modestly, so the ratio shift warrants further investigation into how much of the change reflects deleveraging versus earnings. A higher capital ratio provides a buffer, though it also signals that the company is holding more equity against a much smaller earning asset base.
Cash Position Volatile Across Quarters
As reported in financial statements, EARN's cash and bank balances moved from $118.8M in 2024Q2 to $23.5M in 2026Q2, with a peak of $57.7M in 2026Q1, reflecting uneven liquidity management.
Cash swings of this magnitude relative to total assets suggest the company relies on securities sales and repayments to meet funding and dividend needs rather than holding a stable liquidity buffer. The current $23.5M cash balance is modest against $222.8M in liabilities, which may indicate limited near-term flexibility. Operating cash flow data is largely unavailable, so conclusions on sustainable liquidity remain analytical inference only.
Net Interest Income Compressing Toward Thin Spreads
Based on reported figures, net interest margin fell from 2.9% in 2025Q4 to 2.3% in 2026Q2 while net interest income declined to $9.0M, suggesting spread pressure on the remaining portfolio.
The margin compression alongside a shrinking asset base implies that earnings are increasingly dependent on a smaller, possibly lower-yielding securities book. Given the volatility in quarterly margins over the reported period, forward spread direction is difficult to establish with confidence. Investors should monitor whether margins stabilize as the portfolio matures or continue to erode.
Equity Ratio May Mask Thin Earnings Base
As reported in financial statements, EARN's rising equity ratio coincides with a 2026Q1 net loss of $32.3M and a 2025Q4 loss of $21.1M, which may limit the durability of the apparent capital strength.
A higher equity-to-assets ratio can look like a fortress signal, but when it is produced by a shrinking denominator and not by retained earnings, it may overstate underlying capital quality. The reported losses in recent quarters, set against roughly flat equity, warrant further investigation into whether book value is being eroded by marks or realized losses on the securities portfolio. Without disclosed unrealized loss detail, this remains an analytical inference rather than a confirmed finding.