Revenue accelerated 101.4% year-over-year to $477.6M in Q2 2026, with NOI margin expanding to 93.1%, suggesting a structural shift toward higher-margin assets like MSRs.
PennyMac Mortgage Investment Trust (PMT) annual income statement — 16-year revenue, gross profit & net income 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 | Dec'11 | Dec'10 |
|---|
| Revenue | 1.65B | 1.74B | 504.6M | 725.87M | -145.66M | 757.48M | 1.41B | 953.17M | 409.85M | 448.93M | 311.01M | 292.43M | 408.13M | 424.66M | 328.46M | 90.74M | 35.36M |
| Revenue Growth % | 132.77% | 245.81% | -30.48% | 598.32% | -119.23% | -46.21% | 47.75% | 132.57% | -8.71% | 44.35% | 6.35% | -28.35% | -3.89% | 29.29% | 261.98% | 156.6% | - |
| Property Operating Expenses | 332.12M | 146.45M | 124.11M | 122.1M | 175.54M | 308.74M | 333.27M | 234.21M | 139.61M | 139.93M | 157.62M | 120.12M | 110.77M | 120.99M | 81.51M | 4.43M | 2.58M |
| Net Operating Income (NOI) | 1.31B | 1.6B | 380.5M | 603.76M | -321.2M | 448.74M | 1.08B | 718.96M | 270.23M | 309.01M | 153.38M | 172.3M | 297.36M | 303.68M | 246.95M | 86.31M | 32.78M |
| NOI Margin % | 79.81% | 91.61% | 75.4% | 83.18% | 220.51% | 59.24% | 76.33% | 75.43% | 65.94% | 68.83% | 49.32% | 58.92% | 72.86% | 71.51% | 75.18% | 95.11% | 92.7% |
| Operating Expenses | 197.81M | 220.61M | 49.17M | 45.53M | 48.63M | 54.74M | 46.27M | 50.56M | 39.03M | 37.29M | 35.92M | 40.15M | 52.73M | 49.52M | 60.13M | 39.17M | 10.86M |
| G&A Expenses | 51.73M | 77.31M | 47.01M | 43.49M | 46.58M | 52.95M | 44.83M | 48.95M | 37.63M | 35.81M | 34.48M | 38.87M | 51.74M | 48.7M | 25.63M | 5.16M | 3.4M |
| EBITDA | 972.47M | 93.82M | 1.03B | 558.34M | -363.09M | 688.32M | 1.29B | 1.05B | 325.53M | 353.34M | 183.11M | 176.14M | 276.55M | 280.39M | 206.1M | 89.44M | 27.85M |
| EBITDA Margin % | 59.11% | 5.38% | 203.67% | 76.92% | 249.26% | 90.87% | 91.57% | 110.38% | 79.43% | 78.71% | 58.88% | 60.23% | 67.76% | 66.03% | 62.75% | 98.57% | 78.76% |
| Depreciation & Amortization | 0 | 0 | 0 | 110K | 6.75M | 0 | 0 | 383.73M | 94.33M | 81.62M | 65.65M | 43.98M | 31.91M | 26.24M | 11.73M | 16.95M | 826K |
| D&A / Revenue % | 0% | 0% | 0% | 0.02% | -4.63% | 0% | 0% | 40.26% | 23.02% | 18.18% | 21.11% | 15.04% | 7.82% | 6.18% | 3.57% | 18.67% | 2.34% |
| Operating Income | 1.12B | 1.38B | 331.33M | 558.23M | -369.84M | 394M | 1.03B | 668.4M | 231.2M | 271.72M | 117.46M | 132.16M | 244.64M | 254.15M | 194.37M | 72.5M | 27.03M |
| Operating Margin % | 67.79% | 78.96% | 65.66% | 76.91% | 253.9% | 52.01% | 73.05% | 70.12% | 56.41% | 60.53% | 37.77% | 45.19% | 59.94% | 59.85% | 59.18% | 79.89% | 76.42% |
| Interest Expense | 4M | 870.39M | 714.66M | 735.97M | 410.42M | 304.74M | 270.77M | 297.45M | 175.17M | 151.37M | 149.77M | 124.71M | 85.59M | 65.22M | 31.64M | 16.95M | 826K |
| Interest Coverage | - | 0.11x | 1.44x | 1.74x | 0.06x | 2.26x | 4.76x | 0.64x | 1.91x | 0.86x | 0.43x | 0.61x | 2.16x | 3.21x | 6.14x | 4.28x | 32.72x |
| Non-Operating Income | 336.75M | 413.71M | 331.33M | 558.23M | -369.84M | 394M | 1.03B | 668.4M | 231.2M | 271.72M | 117.46M | 132.16M | 244.64M | 254.15M | 0 | 72.5M | 27.03M |
| Pretax Income | 126.83M | 93.82M | 142.65M | 244.4M | 63.09M | 44.66M | 79.73M | 190.64M | 157.99M | 124.55M | 61.76M | 73.3M | 179.46M | 214.63M | 186.82M | 72.5M | 27.03M |
| Pretax Margin % | 7.71% | 5.38% | 28.27% | 33.67% | -43.31% | 5.9% | 5.66% | 20% | 38.55% | 27.74% | 19.86% | 25.07% | 43.97% | 50.54% | 56.88% | 79.89% | 76.42% |
| Income Tax | -39.37M | -34.05M | 18.34M | 44.74M | 136.37M | 12.19M | 27.36M | 35.72M | 5.19M | 6.8M | 14.05M | 16.8M | 15.08M | 14.45M | 48.57M | 8.06M | 2.54M |
| Effective Tax Rate % | -31.04% | -36.3% | 12.85% | 18.31% | 216.17% | 27.3% | 34.31% | 18.73% | 3.29% | 5.46% | 22.74% | 22.91% | 8.4% | 6.73% | 26% | 11.11% | 9.41% |
| Net Income | 166.27M | 127.87M | 160.98M | 199.65M | -73.29M | 56.85M | 52.37M | 226.36M | 152.8M | 117.75M | 75.81M | 90.1M | 194.54M | 200.19M | 138.25M | 64.44M | 24.48M |
| Net Margin % | 10.11% | 7.33% | 31.9% | 27.51% | 50.31% | 7.51% | 3.72% | 23.75% | 37.28% | 26.23% | 24.38% | 30.81% | 47.67% | 47.14% | 42.09% | 71.01% | 69.23% |
| Net Income Growth % | 58.12% | -20.57% | -19.37% | 372.43% | -228.9% | 8.56% | -76.86% | 48.14% | 29.77% | 55.32% | -15.86% | -53.69% | -2.82% | 44.8% | 114.54% | 163.2% | - |
| Funds From Operations (FFO) | 0 | 127.87M | 160.98M | 199.76M | -66.54M | 56.85M | 52.37M | 610.09M | 247.13M | 199.37M | 141.46M | 134.08M | 226.46M | 226.43M | 149.98M | 81.39M | 25.31M |
| FFO Margin % | 0% | 7.33% | 31.9% | 27.52% | 45.68% | 7.51% | 3.72% | 64.01% | 60.3% | 44.41% | 45.48% | 45.85% | 55.49% | 53.32% | 45.66% | 89.69% | 71.57% |
| FFO Growth % | 0% | - | - | 400.22% | - | - | - | 146.87% | 23.95% | 40.94% | 5.5% | -40.79% | 0.01% | 50.98% | 84.28% | 221.57% | - |
| FFO per Share | 0.00 | 1.47 | 1.85 | 1.79 | -0.73 | 0.58 | 0.53 | 6.96 | 3.56 | 2.67 | 1.83 | 1.61 | 2.75 | 3.26 | 3.42 | 3.05 | 1.48 |
| FFO Payout Ratio % | - | 108.99% | 86.53% | 70.39% | -260.82% | 323.59% | 289.42% | 23.11% | 46.78% | 63.27% | 93% | 129.04% | 77.03% | 65.17% | 63.22% | 48.59% | 51.21% |
| EPS (Diluted) | 1.91 | 0.99 | 1.37 | 1.63 | -1.26 | 0.26 | 0.27 | 2.42 | 2.20 | 1.48 | 1.08 | 1.16 | 2.47 | 2.96 | 3.14 | 2.41 | 1.44 |
| EPS Growth % | 97.27% | -27.74% | -15.95% | 229.37% | -584.62% | -3.7% | -88.84% | 10% | 48.65% | 37.04% | -6.9% | -53.04% | -16.55% | -5.73% | 30.29% | 67.36% | - |
| EPS (Basic) | - | 0.99 | 1.37 | 1.80 | -1.26 | 0.26 | 0.27 | 2.54 | 2.20 | 1.53 | 1.09 | 1.19 | 2.62 | 3.13 | 3.14 | 2.41 | 1.46 |
| Diluted Shares Outstanding | 87.2M | 86.99M | 86.81M | 111.7M | 91.43M | 97.4M | 99.37M | 87.71M | 69.36M | 74.61M | 77.11M | 83.34M | 82.21M | 69.45M | 43.88M | 26.68M | 17.05M |
Quick answers to the most common questions about buying PMT stock.
For fiscal year 2025, PennyMac Mortgage Investment Trust (PMT) reported total revenue of $1.74B. This represents a 4834.5% increase compared to $35.4M in 2010.
PennyMac Mortgage Investment Trust (PMT) is profitable, generating $127.9M in net income for the fiscal year ending 2025 with a net profit margin of 7.3%.
PennyMac Mortgage Investment Trust (PMT) reported an operating income of $1.38B, resulting in an operating profit margin of 79.0%. This margin reflects the operational efficiency of the business before interest and taxes.
PennyMac Mortgage Investment Trust (PMT) generated $1.60B in gross profit for the year, representing a gross profit margin of 91.6%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
High leverage amplifies volatility
Metrics are mathematically derived from official filings.
Revenue Surge Masks Underlying Volatility
PMT's revenue has accelerated dramatically, growing 101.4% year-over-year in Q2 2026 to $477.6M, but this surge appears driven by volatile fair-value adjustments rather than sustainable core growth, as indicated by the significant disconnect between TTM revenue growth of 245.8% and quarterly revenue of $73.0M.
The reported revenue trajectory suggests a portfolio heavily influenced by mark-to-market gains, likely on Mortgage Servicing Rights (MSR) and Credit Risk Transfer (CRT) assets, rather than a steady expansion of net interest income or production volume. This pattern indicates that the top line is highly sensitive to interest rate movements and prepayment assumptions, making it an unreliable indicator of underlying cash flow generation. Investors should focus on the stability of recurring servicing income and the net interest margin to assess the true organic growth trajectory.
NOI Margin Expansion Appears Structural
NOI margin has expanded significantly from 3.7% in Q1 2025 to 93.1% in Q2 2026, suggesting a shift in the portfolio mix toward higher-margin assets like MSRs and a potential reduction in lower-margin correspondent production activity.
The dramatic improvement in NOI margin implies that the company's asset allocation is becoming more favorable, with a greater proportion of income derived from servicing fees and net interest spread rather than transactional gains on loan sales. This structural shift could provide more stable earnings if maintained, but it also increases sensitivity to credit performance and prepayment speeds. The current margin level appears elevated relative to historical norms and may warrant monitoring for sustainability.
FFO Data Gap Obscures True Earnings Power
The absence of reported FFO and AFFO data for recent quarters makes it impossible to assess the quality of earnings or dividend sustainability, as GAAP net income of $31.0M in Q2 2026 is likely distorted by non-cash fair-value adjustments.
For a mortgage REIT like PMT, FFO and AFFO are critical metrics that strip out depreciation and fair-value volatility to reveal distributable cash flow. The lack of this data prevents a proper analysis of whether the reported net income translates into actual cash available for dividends. Given the company's high leverage and the volatile nature of its revenue, the absence of these metrics represents a significant analytical blind spot that investors should monitor closely.
GAAP Depreciation Distorts Asset Values
While specific depreciation figures are not provided, the significant gap between revenue and NOI in earlier quarters (e.g., Q1 2025) suggests substantial non-cash charges that likely include depreciation on mortgage-related assets, which may not reflect economic reality.
In mortgage REITs, depreciation charges on MSRs and other assets can be particularly misleading because these assets are often marked to market rather than depreciated on a straight-line basis. The economic depreciation of these assets is driven by prepayment speeds and credit losses, not the passage of time. This accounting treatment can create periods where GAAP earnings significantly understate or overstate the true economic performance of the portfolio.
Leverage Amplifies Earnings Quality Concerns
The company's debt-to-equity ratio of 10.12x creates significant vulnerability to interest rate movements and spread volatility, which could rapidly erode book value and dividend capacity if market conditions deteriorate.
At this leverage level, even modest increases in borrowing costs or widening of mortgage spreads could generate substantial unrealized losses that flow through to equity. The recent Q2 2026 EPS miss of $0.23 versus consensus of $0.31 may indicate that the leverage is already creating headwinds for core earnings generation. Furthermore, the external management structure and potential conflicts of interest with PFSI could complicate capital allocation decisions during periods of stress, potentially prioritizing fee generation over shareholder value preservation.