UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

☒	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~March 31,~~June 30, 2023

☐	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ________to ________

Commission file number 001-36099

CHERRY HILL MORTGAGE INVESTMENT CORPORATION

(Exact name of registrant as specified in its charter)

Maryland		46-1315605
(State or Other Jurisdiction of Incorporation or Organization)		(I.R.S. Employer Identification No.)

1451 Route 34, Suite 303
Farmingdale, New Jersey		07727
(Address of Principal Executive Offices)		(Zip Code)

(877) 870 – 7005

(Registrant’s Telephone Number, Including Area Code)

N/A

(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common Stock, $0.01 par value per share	CHMI	New York Stock Exchange
8.20% Series A Cumulative Redeemable Preferred Stock, $0.01 par value per share	CHMI-PRA	New York Stock Exchange
8.250% Series B Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock, $0.01 par value per share	CHMI-PRB	New York Stock Exchange

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer	☐	Accelerated filer	☐

Non-accelerated filer	☒	Smaller reporting company	☒

Emerging growth company	☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

If securities are registered pursuant to Section 12(b) of the Act, indicate by check mark whether the financial statements of the registrant included in the filing reflect the correction of an error to previously issued financial statements. ☐

Indicate by check mark whether any of those error corrections are restatements that required a recovery analysis of incentive-based compensation received by any of the registrant’s executive officers during the relevant recovery period pursuant to § 240.10D-1(b). ☐

As of ~~May 8,~~August 7, 2023, there were ~~25,796,930~~26,978,077 outstanding shares of common stock, $0.01 par value per share, of Cherry Hill Mortgage Investment Corporation.

CHERRY HILL MORTGAGE INVESTMENT CORPORATION

TABLE OF CONTENTS

		Page

FORWARD-LOOKING INFORMATION		5

PART I.	FINANCIAL INFORMATION	7

Item 1.	Consolidated Financial Statements	7

	Consolidated Balance Sheets	7

	Consolidated Statements of Income (Loss)	8

	Consolidated Statements of Comprehensive Income (Loss)	9

	Consolidated Statements of Changes in Stockholders’ Equity	10

	Consolidated Statements of Cash Flows	11

	Notes to Consolidated Financial Statements	12

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	4847

Item 3.	Quantitative and Qualitative Disclosures about Market Risk	7073

Item 4.	Controls and Procedures	7477

PART II.	OTHER INFORMATION	7477

Item 1.	Legal Proceedings	7477

Item 1A.	Risk Factors	7477

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	7477

Item 3.	Defaults Upon Senior Securities	7477

Item 4.	Mine Safety Disclosures	7477

Item 5.	Other Information	7477

Item 6.	Exhibits	7578

Table of Contents

GLOSSARY

This glossary defines some, but not all, of the terms that we use elsewhere in this Quarterly Report on Form 10-Q. In this Quarterly Report on Form 10-Q, unless specifically stated otherwise or the context otherwise indicates, references to “we”, “us”, “our”, the “Company” or “CHMI” refer to Cherry Hill Mortgage Investment Corporation, a Maryland corporation, together with its consolidated subsidiaries; references to the “Manager” refer to Cherry Hill Mortgage Management, LLC, a Delaware limited liability company; and references to the “Operating Partnership” refer to Cherry Hill Operating Partnership, LP, a Delaware limited partnership.

“Agency” means a U.S. Government agency, such as Ginnie Mae, or a GSE.

“Agency RMBS” means RMBS issued by an Agency or for which an Agency guarantees payments of principal and interest on the securities.

“ASC” means an Accounting Standards Codification.

“ASU” means the Accounting Standards Update issued by the FASB.

“ARM” means an adjustable-rate residential mortgage loan.

“CFTC” means the U.S. Commodity Futures Trading Commission.

“CMO” means a collateralized mortgage obligation. CMOs are either loss share securities issued by a GSE or structured debt instruments representing interests in specified pools of mortgage loans subdivided into multiple classes, or tranches, of securities, with each tranche having different maturities or risk profiles.

“Code” means the Internal Revenue Code of 1986, as amended.

“credit enhancement” means techniques to improve the credit ratings of securities, including overcollateralization, creating retained spread, creating subordinated tranches and insurance.

“Excess MSR” means an interest in an MSR, representing a portion of the interest payment collected from a pool of mortgage loans, net of a basic servicing fee paid to the mortgage servicer.

“FASB” means the Financial Accounting Standards Board.

“Fannie Mae” means the Federal National Mortgage Association.

“Freddie Mac” means the Federal Home Loan Mortgage Corporation.

“GAAP” means U.S. generally accepted accounting principles.

“Ginnie Mae” means the Government National Mortgage Association, a wholly-owned corporate instrumentality of the United States of America within the U.S. Department of Housing and Urban Development.

“GSE” means a government-sponsored enterprise. When we refer to GSEs, we mean Fannie Mae or Freddie Mac.

~~Table of Contents~~

“hybrid ARM” means a residential mortgage loan that has an interest rate that is fixed for a specified period of time (typically three, five, seven or ten years) and thereafter adjusts to an increment over a specified interest rate index.

Table of Contents

“inverse IO” means an inverse interest-only security, which is a type of stripped security. These debt securities receive no principal payments and have a coupon rate which has an inverse relationship to its reference index.

“IO” means an interest-only security, which is a type of stripped security. IO strips receive a specified portion of the interest on the underlying assets.

“MBS” means mortgage-backed securities.

“MSR” means a mortgage servicing right. An MSR provides a mortgage servicer with the right to service a mortgage loan or a pool of mortgages in exchange for a portion of the interest payments made on the mortgage or the underlying mortgages. An MSR is made up of two components: a basic servicing fee and an Excess MSR. The basic servicing fee is the amount of compensation for the performance of servicing duties.

“mortgage loan” means a loan secured by real estate together with the right to receive the payment of principal and interest on the loan (including the servicing fee).

“non-Agency RMBS” means CMOs that either are loss share securities issued by a GSE or are not issued or guaranteed by an Agency, including investment grade (AAA through BBB rated) and non-investment grade (BB rated through unrated) classes.

“REIT” means a real estate investment trust under the Code.

“residential mortgage pass-through certificate” is a MBS that represents an interest in a “pool” of mortgage loans secured by residential real property where payments of both interest and principal (including principal prepayments) on the underlying residential mortgage loans are made monthly to holders of the security, in effect “passing through” monthly payments made by the individual borrowers on the mortgage loans that underlie the security, net of fees paid to the issuer/guarantor and servicer.

“RMBS” means a residential Agency RMBS or a non-Agency RMBS.

“Servicing Related Assets” means Excess MSRs and MSRs.

“SIFMA” means the Securities Industry and Financial Markets Association.

“stripped security” is an RMBS structured with two or more classes that receives different distributions of principal or interest on a pool of RMBS. Stripped securities include IOs and inverse IOs.

“TBA” means a forward-settling Agency RMBS where the pool is “to-be-announced.” In a TBA, a buyer will agree to purchase, for future delivery, Agency RMBS with certain principal and interest terms and certain types of underlying collateral, but the particular Agency RMBS to be delivered is not identified until shortly before the TBA settlement date.

“TRS” means a taxable REIT subsidiary.

“UPB” means unpaid principal balance.

“U.S. Treasury” means the U.S. Department of Treasury.

Table of Contents

CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING INFORMATION

Cherry Hill Mortgage Investment Corporation (together with its consolidated subsidiaries, the “Company”, “we”, “our” or “us”) makes forward-looking statements in this Quarterly Report on Form 10-Q within the meaning of the Private Securities Litigation Reform Act of 1995 (as set forth in Section 27A of the Securities Act of 1933, as amended, ~~(the “Securities Act”),~~ and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”)). For these statements, the Company claims the protections of the safe harbor for forward-looking statements contained in such Sections. Forward-looking statements are subject to substantial risks and uncertainties, many of which are difficult to predict and are generally beyond the Company’s control. These forward-looking statements include information about possible or assumed future results of the Company’s business, financial condition, liquidity, results of operations, plans and objectives. When the Company uses the words “believe”, “expect”, “anticipate”, “estimate”, “plan”, “continue”, “intend”, “should”, “could”, “would”, “may”, “potential” or the negative of these terms or other comparable terminology, the Company intends to identify forward-looking statements. Forward-looking statements involve numerous risks and uncertainties. Our actual results may differ materially from our beliefs, expectations, estimates and projections and, consequently, you should not rely on these forward-looking statements as predictions of future events. Statements regarding the following subjects, among others, may be forward-looking:

the Company’s investment objectives and business strategy;

the Company’s ability to raise capital through the sale of its equity and debt securities and to invest the net proceeds of any such offering in the target assets, if any, identified at the time of the offering;

the Company’s ability to obtain future financing arrangements and refinance existing financing arrangements as they mature;

the Company’s expected leverage;

the Company’s expected investments and the timing thereof;

the Company’s ability to acquire Servicing Related Assets and mortgage and real estate-related securities;

estimates and statements relating to, and the Company’s ability to make, future distributions to holders of the Company’s securities;

the Company’s ability to compete in the marketplace;

market, industry and economic trends;

recent market developments and actions taken and to be taken by the U.S. Government, the U.S. Treasury and the Board of Governors of the Federal Reserve System (“Federal Reserve”), Fannie Mae, Freddie Mac, Ginnie Mae and the U.S. Securities and Exchange Commission (“SEC”);

mortgage loan modification programs and future legislative actions;

the Federal Reserve’s potential changes in interest rates;

the Company’s ability to qualify and maintain qualification as a REIT under the Code and limitations on the Company’s business due to compliance with requirements for maintaining its qualification as a REIT under the Code;

the Company’s ability to maintain an exception from the definitions of “investment company” under the Investment Company Act of 1940, as amended (the “Investment Company Act”), or otherwise not fall within those definitions;

projected capital and operating expenditures;

availability of qualified personnel; and

projected prepayment and/or default rates.

Table of Contents

The Company’s beliefs, assumptions and expectations can change as a result of many possible events or factors, not all of which are known to it or are within its control. If any such change occurs, the Company’s business, financial condition, liquidity and results of operations may vary materially from those expressed in, or implied by, the Company’s forward-looking statements. Important factors, among others, that may cause the Company’s actual results, performance, liquidity or achievements to differ materially from those expressed or implied by the Company’s forward-looking statements include:

the factors discussed under “Part I, Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations” in this Quarterly Report on Form 10-Q and “Part I, Item 1A. Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022;

general volatility of the capital markets;

accelerating inflationary trends, spurred by multiple factors including high commodity prices, a tight labor market, and low residential vacancy rates, may result further in interest rate increases and lead to increased market volatility;

changes in the Company’s investment objectives and business strategy;

availability, terms and deployment of capital;

availability of suitable investment opportunities;

the Company’s ability to operate its licensed mortgage servicing subsidiary and oversee the activities of such subsidiary;

the Company’s ability to manage various operational and regulatory risks associated with its business;

the Company’s dependence on its external Manager, Cherry Hill Mortgage Management, LLC, and the Company’s ability to find a suitable replacement if the Company or the Manager were to terminate the management agreement the Company has entered into with the Manager;

changes in the Company’s assets, interest rates or the general economy;

increased rates of default and/or decreased recovery rates on the Company’s investments, including as a result of the effects of more severe weather and changes in traditional weather patterns;

the ultimate geographic spread, severity and duration of pandemics, such as the outbreak of the COVID-19 pandemic and the emergence of new variants of the virus, actions that may be taken by governmental authorities to contain or address the impact of such pandemics, and the potential negative impacts of such pandemics on the U.S. and global economy generally and the U.S. residential mortgage market and our financial condition and results of operations specifically;

changes in interest rates, interest rate spreads, the yield curve, prepayment rates or recapture rates;

limitations on the Company’s business due to compliance with requirements for maintaining its qualification as a REIT under the Code and the Company’s exception from the definitions of “investment company” under the Investment Company Act (or of otherwise not falling within those definitions);

the degree and nature of the Company’s competition, including competition for the residential mortgage assets in which the Company invests; and

other risks associated with acquiring, investing in and managing residential mortgage assets.

Although the Company believes that the expectations reflected in the forward-looking statements are reasonable, it cannot guarantee future results, levels of activity, performance or achievements. These forward-looking statements apply only as of the date of this Quarterly Report on Form 10-Q. Except as otherwise may be required by law, the Company undertakes no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

Table of Contents

PART I. FINANCIAL INFORMATION

Item 1.

Consolidated Financial Statements

Cherry Hill Mortgage Investment Corporation and Subsidiaries

~~Consolidated~~ Consolidated Balance Sheets

(in thousands — except share and par value data)

	(unaudited)						(unaudited)
	March 31, 2023			December 31, 2022			June 30, 2023			December 31, 2022
Assets
RMBS, at fair value (including pledged assets of $1,039,380 and $815,171, respectively)	$	1,077,899		$	931,431
Investments in Servicing Related Assets, at fair value (including pledged assets of $270,941 and $279,739, respectively)		270,941			279,739
RMBS, at fair value (including pledged assets of $1,014,269 and $815,171, respectively)							$	1,054,251		$	931,431
Investments in Servicing Related Assets, at fair value (including pledged assets of $264,906 and $279,739, respectively)								264,906			279,739
Cash and cash equivalents		54,557			57,320			53,021			57,320
Restricted cash		14,811			8,234			7,889			8,234
Derivative assets		23,032			45,533			26,504			45,533
Receivables from unsettled trades		-			49,803			-			49,803
Receivables and other assets		37,653			36,765			34,942			36,765
Total Assets	$	1,478,893		$	1,408,825		$	1,441,513		$	1,408,825
Liabilities and Stockholders’ Equity
Liabilities
Repurchase agreements	$	991,618		$	825,962		$	979,907		$	825,962
Derivative liabilities		18,398			24,718			7,472			24,718
Notes payable		177,928			183,888			174,968			183,888
Dividends payable		9,067			8,483			6,188			8,483
Due to manager		1,903			1,870			1,863			1,870
Payables for unsettled trades		-			78,881			-			78,881
Accrued expenses and other liabilities		15,834			19,507			8,546			19,507
Total Liabilities	$	1,214,748		$	1,143,309		$	1,178,944		$	1,143,309
Stockholders’ Equity
Series A Preferred stock, $0.01 par value per share, 100,000,000 shares authorized and 2,781,635 shares issued and outstanding as of March 31, 2023 and 100,000,000 shares authorized and 2,781,635 shares issued and outstanding as of December 31, 2022, liquidation preference of $69,541 as of March 31, 2023 and liquidation preference of $69,541 as of December 31, 2022	$	67,311		$	67,311
Series B Preferred stock, $0.01 par value per share, 100,000,000 shares authorized and 2,000,000 shares issued and outstanding as of March 31, 2023 and 100,000,000 shares authorized and 2,000,000 shares issued and outstanding as of December 31, 2022, liquidation preference of $50,000 as of March 31, 2023 and liquidation preference of $50,000 as of December 31, 2022		48,068			48,068
Common stock, $0.01 par value per share, 500,000,000 shares authorized and 25,648,130 shares issued and outstanding as of March 31, 2023 and 500,000,000 shares authorized and 23,508,130 shares issued and outstanding as of December 31, 2022		261			239
Series A Preferred stock, $0.01 par value per share, 100,000,000 shares authorized and 2,781,635 shares issued and outstanding as of June 30, 2023 and 100,000,000 shares authorized and 2,781,635 shares issued and outstanding as of December 31, 2022, liquidation preference of $69,541 as of June 30, 2023 and liquidation preference of $69,541 as of December 31, 2022							$	67,311		$	67,311
Series B Preferred stock, $0.01 par value per share, 100,000,000 shares authorized and 2,000,000 shares issued and outstanding as of June 30, 2023 and 100,000,000 shares authorized and 2,000,000 shares issued and outstanding as of December 31, 2022, liquidation preference of $50,000 as of June 30, 2023 and liquidation preference of $50,000 as of December 31, 2022								48,068			48,068
Common stock, $0.01 par value per share, 500,000,000 shares authorized and 26,978,077 shares issued and outstanding as of June 30, 2023 and 500,000,000 shares authorized and 23,508,130 shares issued and outstanding as of December 31, 2022								274			239
Additional paid-in capital		357,182			344,510			363,612			344,510
Accumulated Deficit		(197,324	)		(168,989	)		(202,243	)		(168,989	)
Accumulated other comprehensive loss		(14,465	)		(29,104	)		(17,587	)		(29,104	)
Total Cherry Hill Mortgage Investment Corporation Stockholders’ Equity	$	261,033		$	262,035		$	259,435		$	262,035
Non-controlling interests in Operating Partnership		3,112			3,481			3,134			3,481
Total Stockholders’ Equity	$	264,145		$	265,516		$	262,569		$	265,516
Total Liabilities and Stockholders’ Equity	$	1,478,893		$	1,408,825		$	1,441,513		$	1,408,825

See accompanying notes to consolidated financial statements.

Table of Contents

Cherry Hill Mortgage Investment Corporation and Subsidiaries

Consolidated Statements of Income (Loss)

(Unaudited)

(in thousands — except share and per share data)

	Three Months Ended March 31,						Three Months Ended June 30,						Six Months Ended June 30,
	2023			2022			2023			2022			2023			2022
Income
Interest income	$	11,795		$	5,519		$	12,534		$	6,004		$	24,329		$	11,523
Interest expense		11,955			1,640			13,168			2,502			25,123			4,142
Net interest income (expense)		(160	)		3,879			(634	)		3,502			(794	)		7,381
Servicing fee income		13,874			13,116			13,436			13,188			27,310			26,304
Servicing costs		2,765			3,193			2,464			2,615			5,229			5,808
Net servicing income		11,109			9,923			10,972			10,573			22,081			20,496
Other income (loss)
Realized loss on RMBS, net		(981	)		(13,222	)		(10,274	)		(46,036	)		(11,255	)		(59,258	)
Realized loss on derivatives, net		(5,600	)		(10,638	)
Realized gain (loss) on derivatives, net								11,640			(2,730	)		6,040			(13,368	)
Realized gain on acquired assets, net		-			12			-			-			-			12
Unrealized loss on RMBS, measured at fair value through earnings, net		(192	)		-			(6,619	)		-			(6,811	)		-
Unrealized gain (loss) on derivatives, net		(12,246	)		24,456			6,827			17,613			(5,419	)		42,069
Unrealized gain (loss) on investments in Servicing Related Assets		(8,668	)		21,731			(6,010	)		6,150			(14,678	)		27,881
Total Income (Loss)		(16,738	)		36,141			5,902			(10,928	)		(10,836	)		25,213
Expenses
General and administrative expense		1,523			1,744			1,995			1,499			3,518			3,243
Management fee to affiliate		1,680			1,793			1,694			1,614			3,374			3,407
Total Expenses		3,203			3,537			3,689			3,113			6,892			6,650
Income (Loss) Before Income Taxes		(19,941	)		32,604			2,213			(14,041	)		(17,728	)		18,563
Provision for (Benefit from) corporate business taxes		(619	)		3,875			587			1,423			(32	)		5,298
Net Income (Loss)		(19,322	)		28,729			1,626			(15,464	)		(17,696	)		13,265
Net (income) loss allocated to noncontrolling interests in Operating Partnership		377			(633	)		(37	)		347			340			(286	)
Dividends on preferred stock		2,463			2,463			2,465			2,465			4,928			4,928
Net Income (Loss) Applicable to Common Stockholders	$	(21,408	)	$	25,633		$	(876	)	$	(17,582	)	$	(22,284	)	$	8,051
Net Income (Loss) Per Share of Common Stock
Basic	$	(0.87	)	$	1.40		$	(0.03	)	$	(0.93	)	$	(0.88	)	$	0.43
Diluted	$	(0.87	)	$	1.40		$	(0.03	)	$	(0.92	)	$	(0.88	)	$	0.43
Weighted Average Number of Shares of Common Stock Outstanding
Basic		24,662,823			18,252,523			26,014,830			19,007,390			25,342,562			18,632,042
Diluted		24,685,241			18,272,737			26,034,399			19,029,493			25,363,547			18,653,206

See accompanying notes to consolidated financial statements.

Table of Contents

Cherry Hill Mortgage Investment Corporation and Subsidiaries

Consolidated Statements of Comprehensive Income (Loss)

(Unaudited)

(in thousands)

	Three Months Ended June 30,						Six Months Ended June 30,
	2023			2022			2023			2022
Net income (loss)	$	1,626		$	(15,464	)	$	(17,696	)	$	13,265
Other comprehensive income (loss):
Unrealized gain (loss) on RMBS, available-for-sale, net		(3,122	)		12,841			11,517			(31,694	)
Net other comprehensive income (loss)		(3,122	)		12,841			11,517			(31,694	)
Comprehensive loss	$	(1,496	)	$	(2,623	)	$	(6,179	)	$	(18,429	)
Comprehensive loss attributable to noncontrolling interests in Operating Partnership		(27	)		(49	)		(119	)		(398	)
Dividends on preferred stock		2,465			2,465			4,928			4,928
Comprehensive loss attributable to common stockholders	$	(3,934	)	$	(5,039	)	$	(10,988	)	$	(22,959	)

See accompanying notes to consolidated financial statements.

Table of Contents

Cherry Hill Mortgage Investment Corporation and Subsidiaries

Consolidated ~~Statements of~~ ~~Comprehensive Income (Loss)~~

~~(Unaudited)~~

~~(in thousands)~~

Three Months Ended March 31,
2023 2022
Net income (loss)
$ (19,322 ) $ 28,729
Other comprehensive income (loss):
Unrealized gain (loss) on RMBS, available-for-sale, net
14,639 (44,535 )
Net other comprehensive income (loss) 14,639 (44,535 )
Comprehensive loss $ (4,683 ) $ (15,806 )
Comprehensive loss attributable to noncontrolling interests in Operating Partnership (91 ) (348 )
Dividends on preferred stock 2,463 2,463
Comprehensive loss attributable to common stockholders $ (7,055 ) $ (17,921 )

~~See accompanying notes to consolidated financial statements.~~

~~Table of Contents~~

~~Cherry Hill Mortgage Investment Corporation and Subsidiaries~~

~~Consolidated~~ Statements of Changes in Stockholders’ Equity

(Unaudited)

(in thousands — except share and per share data)

	Common Stock Shares		Common Stock Amount		Preferred Stock Shares		Preferred Stock Amount		Additional Paid-in Capital		Accumulated Other Comprehensive Income (Loss)			Retained Earnings (Deficit)			Non- Controlling Interest in Operating Partnership			Total Stockholders’ Equity			Common Stock Shares		Common Stock Amount		Preferred Stock Shares		Preferred Stock Amount		Additional Paid-in Capital		Accumulated Other Comprehensive Income (Loss)			Retained Earnings (Deficit)			Non- Controlling Interest in Operating Partnership			Total Stockholders’ Equity
Balance, December 31, 2021		18,261,848	$	187		4,781,635	$	115,379	$	311,255	$	7,527		$	(158,483	)	$	2,951		$	278,816			18,261,848	$	187		4,781,635	$	115,379	$	311,255	$	7,527		$	(158,483	)	$	2,951		$	278,816
Issuance of common stock		505,000		5		-		-		4,099		-			-			-			4,104			505,000		5		-		-		4,099		-			-			-			4,104
Net Income before dividends on preferred stock		-		-		-		-		-		-			28,096			633			28,729			-		-		-		-		-		-			28,096			633			28,729
Other Comprehensive Loss		-		-		-		-		-		(44,535	)		-			-			(44,535	)		-		-		-		-		-		(44,535	)		-			-			(44,535	)
LTIP-OP Unit awards		-		-		-		-		-		-			-			173			173			-		-		-		-		-		-			-			173			173
Distribution paid on LTIP-OP Units		-		-		-		-		-		-			-			(91	)		(91	)		-		-		-		-		-		-			-			(91	)		(91	)
Common dividends declared, $0.27 per share		-		-		-		-		-		-			(5,082	)		-			(5,082	)		-		-		-		-		-		-			(5,082	)		-			(5,082	)
Preferred Series A dividends declared, $0.5125 per share		-		-		-		-		-		-			(1,432	)		-			(1,432	)		-		-		-		-		-		-			(1,432	)		-			(1,432	)
Preferred Series B dividends declared, $0.5156 per share		-		-		-		-		-		-			(1,031	)		-			(1,031	)		-		-		-		-		-		-			(1,031	)		-			(1,031	)
Balance, March 31, 2022		18,766,848	$	192		4,781,635	$	115,379	$	315,354	$	(37,008	)	$	(137,932	)	$	3,666		$	259,651			18,766,848	$	192		4,781,635	$	115,379	$	315,354	$	(37,008	)	$	(137,932	)	$	3,666		$	259,651
Issuance of common stock																								881,097		9		-		-		5,804		-			-			-			5,813
Net Loss before dividends on preferred stock																								-		-		-		-		-		-			(15,117	)		(347	)		(15,464	)
Other Comprehensive Income																								-		-		-		-		-		12,841			-			-			12,841
LTIP-OP Unit awards																								-		-		-		-		-		-			-			105			105
Distribution paid on LTIP-OP Units																								-		-		-		-		-		-			-			(109	)		(109	)
Common dividends declared, $0.27 per share																								-		-		-		-		-		-			(5,290	)		-			(5,290	)
Preferred Series A dividends declared, $0.5125 per share																								-		-		-		-		-		-			(1,432	)		-			(1,432	)
Preferred Series B dividends declared, $0.5156 per share																								-		-		-		-		-		-			(1,031	)		-			(1,031	)
Balance, June 30, 2022																								19,647,945	$	201		4,781,635	$	115,379	$	321,158	$	(24,167	)	$	(160,802	)	$	3,315		$	255,084

Balance, December 31, 2022		23,508,130	$	239		4,781,635	$	115,379	$	344,510	$	(29,104	)	$	(168,989	)	$	3,481		$	265,516			23,508,130	$	239		4,781,635	$	115,379	$	344,510	$	(29,104	)	$	(168,989	)	$	3,481		$	265,516
Issuance of common stock		2,140,000		22		-		-		12,672		-			-			-			12,694			2,140,000		22		-		-		12,672		-			-			-			12,694
Net Loss before dividends on preferred stock		-		-		-		-		-		-			(18,945	)		(377	)		(19,322	)		-		-		-		-		-		-			(18,945	)		(377	)		(19,322	)
Other Comprehensive Income		-		-		-		-		-		14,639			-			-			14,639			-		-		-		-		-		14,639			-			-			14,639
LTIP-OP Unit awards		-		-		-		-		-		-			-			117			117			-		-		-		-		-		-			-			117			117
Distribution paid on LTIP-OP Units		-		-		-		-		-		-			-			(109	)		(109	)		-		-		-		-		-		-			-			(109	)		(109	)
Common dividends declared, $0.27 per share		-		-		-		-		-		-			(6,927	)		-			(6,927	)		-		-		-		-		-		-			(6,927	)		-			(6,927	)
Preferred Series A dividends declared, $0.5125 per share		-		-		-		-		-		-			(1,432	)		-			(1,432	)		-		-		-		-		-		-			(1,432	)		-			(1,432	)
Preferred Series B dividends declared, $0.5156 per share		-		-		-		-		-		-			(1,031	)		-			(1,031	)		-		-		-		-		-		-			(1,031	)		-			(1,031	)
Balance, March 31, 2023		25,648,130	$	261		4,781,635	$	115,379	$	357,182	$	(14,465	)	$	(197,324	)	$	3,112		$	264,145			25,648,130	$	261		4,781,635	$	115,379	$	357,182	$	(14,465	)	$	(197,324	)	$	3,112		$	264,145
Issuance of common stock																								1,329,947		13		-		-		6,430		-			-			-			6,443
Net Income before dividends on preferred stock																								-		-		-		-		-		-			1,589			37			1,626
Other Comprehensive Loss																								-		-		-		-		-		(3,122	)		-			-			(3,122	)
LTIP-OP Unit awards																								-		-		-		-		-		-			-			117			117
Distribution paid on LTIP-OP Units																								-		-		-		-		-		-			-			(132	)		(132	)
Common dividends declared, $0.15 per share																								-		-		-		-		-		-			(4,045	)		-			(4,045	)
Preferred Series A dividends declared, $0.5125 per share																								-		-		-		-		-		-			(1,432	)		-			(1,432	)
Preferred Series B dividends declared, $0.5156 per share																								-		-		-		-		-		-			(1,031	)		-			(1,031	)
Balance, June 30, 2023																								26,978,077	$	274		4,781,635	$	115,379	$	363,612	$	(17,587	)	$	(202,243	)	$	3,134		$	262,569

See accompanying notes to consolidated financial statements.

Cherry Hill Mortgage Investment Corporation and Subsidiaries

Consolidated Statements of Cash Flows

(Unaudited)

(in thousands)

	Three Months Ended March 31,						Six Months Ended June 30,
	2023			2022			2023			2022
Cash Flows From Operating Activities
Net income (loss)	$	(19,322	)	$	28,729		$	(17,696	)	$	13,265
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
Realized loss on RMBS, net		981			13,222			11,255			59,258
Unrealized (gain) loss on investments in Servicing Related Assets		8,668			(21,731	)		14,678			(27,881	)
Realized gain on acquired assets, net		-			(12	)		-			(12	)
Realized loss on derivatives, net		5,600			10,638
Realized (gain) loss on derivatives, net								(6,040	)		13,368
Unrealized loss on RMBS, measured at fair value through earnings, net		192			-			6,811			-
Unrealized (gain) loss on derivatives, net		12,246			(24,456	)		5,419			(42,069	)
Amortization (accretion) of premiums on RMBS		(380	)		1,209			(753	)		1,427
Amortization of deferred financing costs		40			-			80			40
LTIP-OP Unit awards		117			173			234			278
Changes in:
Receivables and other assets, net		(854	)		4,882			1,825			10,417
Due to affiliates		33			1,742			(7	)		326
Accrued expenses and other liabilities, net		(3,673	)		(633	)		(10,961	)		1,081
Net cash provided by operating activities	$	3,648		$	13,763		$	4,845		$	29,498
Cash Flows From Investing Activities
Purchase of RMBS		(251,255	)		(211,463	)		(470,809	)		(562,650	)
Principal paydown of RMBS		13,033			35,054			32,168			60,685
Proceeds from sale of RMBS		76,490			250,026			280,946			622,670
Acquisition of MSRs		129			(5,645	)		154			(16,970	)
Payments for settlement of derivatives		(1,553	)		(10,362	)		(8,944	)		(8,945	)
Proceeds from settlement of derivatives		5,901			-			3,366			-
Net cash provided by (used in) investing activities	$	(157,255	)	$	57,610		$	(163,119	)	$	94,790
Cash Flows From Financing Activities
Borrowings under repurchase agreements		1,922,370			1,496,531			4,688,098			2,736,046
Repayments of repurchase agreements		(1,756,714	)		(1,597,140	)		(4,534,153	)		(2,918,367	)
Proceeds from derivative financing		(6,014	)		21,390			7,982			31,045
Proceeds from bank loans		-			13,800			-			33,000
Principal paydown of bank loans		(6,000	)		-			(9,000	)		-
Dividends paid		(8,806	)		(7,391	)		(18,193	)		(14,919	)
LTIP-OP Units distributions paid		(109	)		(91	)		(241	)		(200	)
Issuance of common stock, net of offering costs		12,694			4,104			19,137			9,917
Net cash provided by (used in) financing activities	$	157,421		$	(68,797	)	$	153,630		$	(123,478	)
Net Increase in Cash, Cash Equivalents and Restricted Cash	$	3,814		$	2,576
Net Increase (Decrease) in Cash, Cash Equivalents and Restricted Cash							$	(4,644	)	$	810
Cash, Cash Equivalents and Restricted Cash, Beginning of Period		65,554			76,777			65,554			76,777
Cash, Cash Equivalents and Restricted Cash, End of Period	$	69,368		$	79,353		$	60,910		$	77,587
Supplemental Disclosure of Cash Flow Information
Cash paid during the period for interest expense	$	6,494		$	918		$	13,847		$	2,568
Cash paid during the period for income taxes		-			2			54			57
Supplemental Schedule of Non-Cash Investing and Financing Activities
Dividends declared but not paid	$	9,067		$	7,210		$	6,188		$	7,435
Sale of RMBS, settled after period end		-			(46,801	)		-			(67,734	)
Purchase of RMBS, settled after period end								-			56,362

See accompanying notes to consolidated financial statements.

Table of Contents

Cherry Hill Mortgage Investment Corporation and Subsidiaries

Notes to Consolidated Financial Statements

~~March 31,~~June 30, 2023

(Unaudited)

Note 1 — Organization and Operations

Cherry Hill Mortgage Investment Corporation (together with its consolidated subsidiaries, the “Company”) was incorporated in Maryland on October 31, 2012 and was organized to invest in residential mortgage assets in the United States. Under the Company’s charter, the Company is authorized to issue up to 500,000,000 shares of common stock and 100,000,000 shares of preferred stock, each with a par value of $0.01 per share.

The accompanying consolidated financial statements include the accounts of the Company’s subsidiaries, Cherry Hill Operating Partnership, LP (the “Operating Partnership”), CHMI Sub-REIT, Inc. (the “Sub-REIT”), Cherry Hill QRS I, LLC, Cherry Hill QRS II, LLC, Cherry Hill QRS III, LLC (“QRS III”), Cherry Hill QRS IV, LLC, ~~(“QRS IV”),~~ Cherry Hill QRS V, LLC (“QRS V”), CHMI Solutions, Inc. (“CHMI Solutions”) and Aurora Financial Group, Inc. (“Aurora”).

The Company is party to a management agreement (the “Management Agreement”) with Cherry Hill Mortgage Management, LLC (the “Manager”), a Delaware limited liability company established by Mr. Stanley Middleman. The Manager is a party to a services agreement (the “Services Agreement”) with Freedom Mortgage Corporation (“Freedom Mortgage”~~) (in such capacity, the “Services Provider”~~), which is owned and controlled by Mr. Middleman. The Manager is owned by a “blind trust” for the benefit of Mr. Middleman. For a further discussion of the Management Agreement, see Note 7.

The Company has elected to be taxed as a REIT for U.S. federal income tax purposes, commencing with its short taxable year ended December 31, 2013. As long as the Company continues to comply with a number of requirements under federal tax law and maintains its qualification as a REIT, the Company generally will not be subject to U.S. federal income taxes to the extent that the Company distributes its taxable income to its stockholders on an annual basis and does not engage in prohibited transactions. However, certain activities that the Company may perform may cause it to earn income that will not be qualifying income for REIT purposes.

Effective January 1, 2020, the Operating Partnership, owned ~~98.0%~~98.1% by the Company as of ~~March 31,~~June 30, 2023, contributed substantially all of its assets to the Sub-REIT in exchange for all of the common stock of the Sub-REIT. As a result of this contribution, the Sub-REIT is a wholly-owned subsidiary of the Operating Partnership and operations formerly conducted by the Operating Partnership through its subsidiaries are now conducted by the Sub-REIT through those same subsidiaries. The Sub-REIT elected to be taxed as a REIT under the Code commencing with the taxable year ended December 31, 2020.

Table of Contents

Note 2 — Basis of Presentation and Significant Accounting Policies

Basis of Accounting

The accompanying consolidated financial statements are prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for financial information and pursuant to the requirements for reporting on Form 10-Q and Article 10 of Regulation S-X. The consolidated financial statements include the accounts of the Company and its consolidated subsidiaries. All significant intercompany transactions and balances have been eliminated. The Company consolidates those entities in which it has an investment of 50% or more and has control over significant operating, financial and investing decisions of the entity. The consolidated financial statements reflect all necessary and recurring adjustments for fair presentation of the results for the periods presented herein.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make a number of significant estimates and assumptions. These include estimates of the fair value of Servicing Related Assets, RMBS and derivatives; credit losses and other estimates that affect the reported amounts of certain assets, revenues, liabilities and expenses as of the date of, and for the periods covered by, the consolidated financial statements. It is likely that changes in these estimates will occur in the near term. The Company’s estimates are inherently subjective. Actual results could differ from the Company’s estimates, and the differences may be material.

Risks and Uncertainties

In the normal course of business, the Company encounters primarily two significant types of economic risk: credit and market. Credit risk is the risk of default on the Company’s investments in RMBS, Servicing Related Assets and derivatives that results from a borrower’s or derivative counterparty’s inability or unwillingness to make contractually required payments. Market risk reflects changes in the value of investments in RMBS, Servicing Related Assets and derivatives due to changes in interest rates, spreads or other market factors, including prepayment speeds on the Company’s RMBS and Servicing Related Assets. The Company is subject to the risks involved with real estate and real estate-related debt instruments. These include, among others, the risks normally associated with changes in the general economic climate, changes in the mortgage market, changes in tax laws, interest rate levels, and the availability of financing.

The Company also is subject to certain risks relating to its status as a REIT for U.S. federal income tax purposes. If the Company were to fail to qualify as a REIT in any taxable year, the Company would be subject to U.S. federal income tax on its REIT income, which could be material. Unless entitled to relief under certain statutory provisions, the Company would also be disqualified from treatment as a REIT for the four taxable years following the year during which qualification is lost.

~~Table of Contents~~

Investments in RMBS

Classification – The Company reports all of its investments in RMBS at fair value on its consolidated balance sheets. Pursuant to Accounting Standards Codification (“ASC”) 320, Investments – Debt and Equity Securities,, the Company may designate a security as held-to-maturity, available-for-sale or trading, at the time of purchase, depending on the Company’s ability and intent to hold the security to maturity. Alternatively, the Company may elect the fair value option of accounting for securities pursuant to ASC 825, Financial ~~Instruments~~.Instruments. Prior to January 1, 2023, the Company designated its RMBS as available-for sale. On January 1, 2023, the Company elected the fair value option of accounting for all RMBS acquired after such date. Unrealized gains and losses on securities classified as available-for sale are reported in “Accumulated other comprehensive loss” within the consolidated balance sheets, whereas unrealized gains and losses on securities for which the Company elected the fair value option are reported in “Unrealized loss on RMBS, measured at fair value through earnings, net” within the consolidated statements of income (loss).

Table of Contents

Fair value is determined under the guidance of ASC 820, Fair Value Measurements and ~~Disclosures~~.Disclosures. Management’s judgment is used to arrive at the fair value of the Company’s RMBS investments, taking into account prices obtained from third-party pricing providers and other applicable market data. The third-party pricing providers use pricing models that generally incorporate such factors as coupons, primary and secondary mortgage rates, rate reset periods, issuer, prepayment speeds, credit enhancements and expected life of the security. The Company’s application of ASC 820 guidance is discussed in further detail in Note 9.

Investment securities transactions are recorded on the trade date. At disposition, the net realized gain or loss on securities is determined on the basis of the cost of the specific investment and for securities designated as available-for-sale is reclassified out of accumulated other comprehensive income into earnings. All RMBS purchased and sold during the ~~three-month~~six-month period ended ~~March 31,~~June 30, 2023, were settled prior to period-end. RMBS with a fair value of $~~49.8~~$49.8 million, sold during the year ended December 31, 2022, were settled after year end. RMBS with a fair value of $78.9 million, purchased during the year ended December 31, 2022, were settled after year end.

Revenue Recognition – Interest income from coupon payments is accrued based on the outstanding principal amount of the RMBS and their contractual terms. Premiums and discounts associated with the purchase of the RMBS are amortized and accreted, respectively, into interest income over the projected lives of the securities using the effective interest method. The Company’s policy for estimating prepayment speeds for calculating the effective yield is to evaluate historical performance, consensus on prepayment speeds, and current market conditions. Adjustments are made for actual prepayment activity. We recognized interest receivable of approximately $4.0 million and $3.3 million at ~~March 31,~~June 30, 2023 and December 31, 2022, respectively. Interest income receivable has been classified within “Receivables and other assets” on the consolidated balance sheets. For further discussion of Receivables and other assets, see Note 13.

Impairment – When the fair value of an available-for-sale designated security is less than its amortized cost basis as of the balance sheet date, the security’s cost basis is considered impaired. If the Company determines that it intends to sell the security or it is more likely than not that it will be required to sell before recovery, the Company recognizes the difference between the fair value and amortized cost as a loss in the consolidated statements of income (loss). If the Company determines it does not intend to sell the security or it is not more likely than not it will be required to sell the security before recovery, the Company must evaluate the decline in the fair value of the impaired security and determine whether such decline resulted from a credit loss or non-credit related factors. In its assessment of whether a credit loss exists, the Company performs a qualitative assessment around whether a credit loss exists and if necessary, it compares the present value of estimated future cash flows of the impaired security with the amortized cost basis of such security. The estimated future cash flows reflect those that a “market participant” would use and typically include assumptions related to fluctuations in interest rates, prepayment speeds, default rates, collateral performance, and the timing and amount of projected credit losses, as well as incorporating observations of current market developments and events. Cash flows are discounted at an interest rate equal to the current yield used to accrete interest income. If the present value of estimated future cash flows is less than the amortized cost basis of the security, an expected credit loss exists and is included in provision for credit losses on securities in the consolidated statements of income (loss). Since all of the Company’s available-for-sale designated securities are Agency RMBS, the Company does not have an allowance for credit losses.

~~Table of Contents~~

Investments in MSRs

Classification – MSRs represent the contractual right to service mortgage loans. The Company has elected the fair value option to record its investments in MSRs in order to provide users of the consolidated financial statements with better information regarding the effects of prepayment risk and other market factors on the MSRs. Under this election, the Company records a valuation adjustment on its investments in MSRs on a quarterly basis to recognize the changes in fair value of its MSRs in net income as described below.

Although transactions in MSRs are observable in the marketplace, the valuation includes unobservable market data inputs (prepayment speeds, delinquency levels, costs to service and discount rates). Changes in the fair value of MSRs are reported on the consolidated statements of income (loss). Fluctuations in the fair value of MSRs are recorded within “Unrealized gain (loss) on investments in Servicing Related Assets” on the consolidated statements of income (loss). Fair value is generally determined by discounting the expected future cash flows using discount rates that incorporate the market risks and liquidity premium specific to the MSRs and, therefore, may differ from their effective yields. In determining the valuation of MSRs in accordance with ASC 820, management uses internally developed pricing models that are based on certain unobservable market-based inputs. The Company classifies these valuations as Level 3 in the fair value hierarchy. The Company’s application of ASC 820 guidance is discussed in further detail in Note 9.

Table of Contents

Revenue Recognition – Mortgage servicing fee income represents revenue earned for servicing mortgage loans. The servicing fees are based on a contractual percentage ofof the outstanding principal balance and are recognized as revenue as the related mortgage payments are collected. Corresponding costs to service are charged to expense as incurred. Servicing fee income received and servicing expenses incurred are reported on the consolidated statements of income (loss). Float income from custodial accounts associated with MSRs is included in “Net interest income” on the consolidated statements of income (loss). Late fees and ancillary income are included in “Servicing fee income” on the consolidated statements of income (loss).

As an owner of MSRs, the Company may be obligated to fund advances of principal and interest payments due to third-party owners of the loans underlying the MSRs, but not yet received from the individual borrowers. These advances are reported as servicing advances within the “Receivables and other assets” line item on the ~~consolidated~~consolidated balance sheets. Reimbursable servicing advances, other than principal and interest advances, also have been classified within “Receivables and other assets” on the consolidated balance sheets. Advances on Federal National Mortgage Association (“Fannie Mae”) and Federal Home Loan Mortgage Corporation (“Freddie Mac”) MSRs made in accordance with the relevant guidelines are generally recoverable. The Company’s servicing related assets were composed entirely of Fannie Mae and Freddie Mac MSRs as of ~~March 31,~~June 30, 2023 and December 31, 2022. As a result, the Company has determined that no reserves for ~~unrecoverable~~unrecoverable advances for the related underlying loans are necessary at ~~March 31,~~June 30, 2023 and December 31, 2022. For further discussion on the Company’s receivables and other assets, including the Company’s servicing advances, see Note 13.

Derivatives and Hedging Activities

Derivative transactions include swaps, swaptions, U.S. treasury futures and “to-be-announced” securities (“TBAs”). A TBA contract is an agreement to purchase or sell, for future delivery, an Agency RMBS with a specified issuer, term and coupon. Swaps and swaptions are entered into by the Company solely for interest rate risk management purposes. TBAs and U.S. treasury futures are used to manage duration risk as well as basis risk and pricing risk on the Company’s financing facilities for MSRs. The decision as to whether or not a given transaction/position (or portion thereof) is economically hedged is made on a case-by-case basis, based on the risks involved and other factors as determined by senior management, including restrictions imposed by the Code on REITs. In determining whether to economically hedge a risk, the Company may consider whether other assets, liabilities, firm commitments and anticipated transactions already offset or reduce the risk. All transactions undertaken as economic hedges are entered into with a view towards minimizing the potential for economic losses that could be incurred by the Company. Generally, derivatives entered into are not intended to qualify as hedges under GAAP, unless specifically stated otherwise.

~~Table of Contents~~

From time to time, the Company enters into a TBA dollar roll which represents a transaction where TBA contracts with the same terms but different settlement dates are simultaneously bought and sold. The TBA contract settling in the later month typically prices at a discount to the earlier month contract with the difference in price commonly referred to as the “drop”. The drop is a reflection of the expected net interest income from an investment in similar Agency RMBS, net of an implied financing cost, that would be foregone as a result of settling the contract in the later month rather than in the earlier month. The drop between the current settlement month price and the forward settlement month price occurs because in the TBA dollar roll market, the party providing the financing is the party that would retain all principal and interest payments accrued during the financing period. Accordingly, drop income on TBA dollar rolls generally represents the economic equivalent of the net interest income earned on the underlying Agency RMBS less an implied financing cost. TBA dollar roll transactions are accounted for under GAAP as a series of derivatives transactions.

Table of Contents

The Company’s bi-lateral derivative financial instruments contain credit risk to the extent that its counterparties may be unable to meet the terms of the agreements. The Company reduces such risk by limiting its exposure to any one counterparty. In addition, the potential risk of loss with any one party resulting from this type of credit risk is monitored. The Company’s interest rate swaps and U.S. treasury futures are required to be cleared on an exchange, which further mitigates, but does not eliminate, credit risk. Management does not expect any material losses as a result of default by other parties to its derivative financial instruments.

Classification – All derivatives, including TBAs, are recognized as either assets or liabilities on the consolidated balance sheets and measured at fair value. The fair value of TBA derivatives is determined using methods similar to those used to value Agency RMBS. Due to the nature of these instruments, they may be in a receivable/asset position or a payable/liability position at the end of an accounting period. Derivative amounts payable to, and receivable from, the same party under a contract may be offset as long as the following conditions are met: (i) each of the two parties owes the other determinable amounts; (ii) the reporting party has the right to offset the amount owed with the amount owed by the other party; (iii) the reporting party intends to offset; and (iv) the right to offset is enforceable by law. The Company reports the fair value of derivative instruments gross of cash paid or received pursuant to credit support agreements, and fair value may be reflected on a net counterparty basis when the Company believes a legal right of offset exists under an enforceable master netting agreement. For further discussion on offsetting assets and liabilities, see Note 8.

Revenue Recognition – With respect to derivatives that have not been designated as hedges, any payments under, or fluctuations in the fair value of, such derivatives have been recognized currently in “Realized gain (loss) on derivatives, net” and “Unrealized gain (loss) on derivatives, net”, respectively, in the consolidated statements of income (loss). Interest rate swap periodic interest income (expense) is included in “Realized gain (loss) on derivatives, net” in the consolidated statements of income (loss).

Cash and Cash Equivalents and Restricted Cash

The Company considers all highly liquid short-term investments with maturities of 90 days or less when purchased to be cash equivalents. Substantially all amounts on deposit with major financial institutions exceed insured limits. Restricted cash represents the Company’s cash held by counterparties (i) as collateral against the Company’s derivatives (approximately ~~$11.9~~$1.9 million and $4.2 million at ~~March 31,~~June 30, 2023 and December 31, 2022, respectively) and (ii) as collateral for borrowings under its repurchase agreements (approximately ~~$2.9~~$6.0 million and $4.1 million at ~~March 31,~~June 30, 2023 and December 31, 2022, respectively).

~~Table of Contents~~

The Company’s centrally cleared interest rate swaps require that the Company post an “initial margin” amount determined by the clearing exchange, which is generally intended to be set at a level sufficient to protect the exchange from the interest rate swap’s maximum estimated single-day price movement. The Company also exchanges “variation margin” based upon daily changes in fair value, as measured by the exchange. As a result of amendments to rules governing certain central clearing activities, the exchange of variation margin is a settlement of the interest rate swap, as opposed to pledged collateral. The Company has accounted for the receipt or payment of variation margin on interest rate swaps as a direct reduction or increase to the carrying value of the interest rate swap asset or liability. At ~~March 31,~~June 30, 2023 and December 31, 2022, approximately ~~$103.4~~$95.3 million and $99.0 million, respectively, of variation margin was reported as a decrease to the interest rate swap asset, at fair value.

Due to Manager

The sum under “Due to manager” on the ~~consolidated~~consolidated balance sheets represents amounts due to the Manager pursuant to the Management Agreement. For further information on the Management ~~Agreement,~~Agreement, see Note 7.

Table of Contents

Income Taxes

The Company elected to be taxed as a REIT under Code Sections 856 through 860 beginning with its short taxable year ended December 31, 2013. U.S. federal income tax law generally requires that a REIT distribute annually at least 90% of its REIT taxable income, without regard to the deduction for dividends paid and excluding net capital gains, and that it pay tax at regular corporate income tax rates to the extent that it annually distributes less than 100% of its taxable income. The Company’s TRS, CHMI Solutions, as well as CHMI Solutions’ wholly-owned subsidiary, Aurora, are subject to U.S. federal income taxes on their taxable income. To maintain qualification as a REIT, the Company must distribute at least 90% of its annual REIT taxable income to its stockholders and meet certain other requirements such as assets it may hold, income it may generate and its stockholder composition. In 2017, the Internal Revenue Service issued a revenue procedure permitting “publicly offered” REITs to make elective stock dividends (i.e., dividends paid in a mixture of stock and cash), with at least 20% of the total distribution being paid in cash, to satisfy their REIT distribution requirements. In December 2021, the Internal Revenue Service issued a revenue procedure that temporarily reduced the minimum amount of the total distribution that must be paid in cash to 10% for distributions declared on or after November 1, 2021, and on or before June 30, 2022, provided certain other parameters detailed in the Revenue Procedure are ~~satisfied.~~satisfied. Pursuant to these revenue procedures, the Company has in the past ~~elected~~elected to make distributions of its taxable income in a mixture of stock and ~~cash.~~cash.

The Company accounts for income taxes in accordance with ASC 740, Income Taxes. ASC 740 requires the recording of deferred income taxes that reflect the net tax effect of temporary differences between the carrying amounts of the Company’s assets and liabilities for financial reporting purposes and the amounts used for income tax purposes, including operating loss carry forwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect of a change in tax rates on deferred tax assets and liabilities is recognized in earnings in the period that includes the enactment date. The Company assesses its tax positions for all open tax years and determines if it has any material unrecognized liabilities in accordance with ASC 740. The Company records these liabilities to the extent it deems them more-likely-than-not to be incurred. The Company records interest and penalties related to income taxes within the provision for income taxes in the consolidated statements of income (loss). The Company has not incurred any interest or penalties.

~~Table of Contents~~

Realized Gain (Loss) on RMBS

The Company did not sell any RMBS measured at fair value through earnings during the ~~three-month period~~three and six-month periods ended ~~March 31,~~June 30, 2023. The following table presents realized gains and losses on available-for-sale RMBS measured at fair value through other comprehensive income for the periods indicated (dollars in thousands):

	Three Months Ended March 31,						Three Months Ended June 30,						Six Months Ended June 30,
	2023			2022			2023			2022			2023			2022
Realized gain (loss) on RMBS, net
Gain on RMBS, available-for-sale, measured at fair value through OCI ^(A)	$	-		$	50		$	-		$	-		$	-		$	50
Loss on RMBS, available-for-sale, measured at fair value through OCI ^(A)		(981	)		(13,272	)		(10,274	)		(46,036	)		(11,255	)		(59,308	)
Realized loss on RMBS, net	$	(981	)	$	(13,222	)	$	(10,274	)	$	(46,036	)	$	(11,255	)	$	(59,258	)

(A)	~~Reclassified from accumulated other comprehensive income into~~Recognized in earnings.

Repurchase Agreements and Interest Expense

~~The~~The Company finances its investments in RMBS with short-term borrowings under master repurchase agreements. Borrowings under the repurchase agreements are generally short-term debt due within one year. These borrowings generally bear interest rates offered by the “lending” counterparty from time to time for the term of the proposed repurchase transaction (e.g. 30 days, 60 days etc.) of a specified margin over ~~one-month LIBOR.~~the overnight SOFR rate. The repurchase agreements represent uncommitted financing. Borrowings under these agreements are treated as collateralized financing transactions and are carried at their contractual amounts, as specified in the respective agreements. Interest is recorded at the contractual amount on an accrual basis.

Table of Contents

Dividends Payable

Because the Company is organized as a REIT under the Code, it is required by law to distribute annually at least 90% of its REIT taxable income, which it does in the form of quarterly dividend payments. The Company accrues the dividend payable on outstanding shares on the accounting date, which causes an offsetting reduction in retained earnings.

Comprehensive Income

Comprehensive income is defined as the change in equity of a business enterprise during a period resulting from transactions and other events and circumstances, excluding those resulting from investments by and distributions to owners. For the Company’s purposes, comprehensive income represents net income (loss), as presented in the consolidated statements of income (loss), adjusted for unrealized gains or losses on RMBS, which are designated as available for sale.

Recent Accounting Pronouncements

The Company considers the applicability and impact of all ASUs issued by the FASB. There are no unadopted ASUs that are expected to have a significant impact on the Company’s consolidated financial statements when adopted or other recently adopted ASUs that had a significant impact on the Company’s consolidated financial statements upon ~~adoption.~~

adoption.

Changes in Presentation

Certain prior period amounts have been reclassified to conform to current period presentation.

~~Table of Contents~~

Note 3 — Segment Reporting

The Company conducts its business through the following segments: (i) investments in RMBS; (ii) investments in Servicing Related Assets; and (iii) “All Other,” which consists primarily of general and administrative expenses, including fees paid to the Company’s directors and management fees and reimbursements paid to the Manager pursuant to the Management Agreement (see Note 7). For segment reporting purposes, the Company does not allocate interest income on short-term investments or general and administrative expenses.

Table of Contents

Summary financial data with respect to the Company’s segments is given below, together with the data for the Company as a whole (dollars in thousands):

	Servicing Related Assets			RMBS			All Other			Total			Servicing Related Assets			RMBS			All Other			Total
Income Statement
Three Months Ended March 31, 2023
Three Months Ended June 30, 2023
Interest income													$	-		$	12,534		$	-		$	12,534
Interest expense														359			12,809			-			13,168
Net interest expense														(359	)		(275	)		-			(634	)
Servicing fee income														13,436			-			-			13,436
Servicing costs														2,464			-			-			2,464
Net servicing income														10,972			-			-			10,972
Other income (expense)														(13,283	)		8,847			-			(4,436	)
Other operating expenses														(570	)		(167	)		(2,952	)		(3,689	)
Provision for corporate business taxes														(587	)		-			-			(587	)
Net Income (Loss)													$	(3,827	)	$	8,405		$	(2,952	)	$	1,626

Three Months Ended June 30, 2022
Interest income													$	-		$	6,004		$	-		$	6,004
Interest expense														1,131			1,371			-			2,502
Net interest income (expense)														(1,131	)		4,633			-			3,502
Servicing fee income														13,188			-			-			13,188
Servicing costs														2,615			-			-			2,615
Net servicing income														10,573			-			-			10,573
Other expense														(5,530	)		(19,473	)		-			(25,003	)
Other operating expenses														(510	)		(151	)		(2,452	)		(3,113	)
Provision for corporate business taxes														(1,423	)		-			-			(1,423	)
Net Income (Loss)													$	1,979		$	(14,991	)	$	(2,452	)	$	(15,464	)

Six Months Ended June 30, 2023
Interest income	$	-		$	11,795		$	-		$	11,795		$	-		$	24,329		$	-		$	24,329
Interest expense		873			11,082			-			11,955			1,232			23,891			-			25,123
Net interest income (expense)		(873	)		713			-			(160	)		(1,232	)		438			-			(794	)
Servicing fee income		13,874			-			-			13,874			27,310			-			-			27,310
Servicing costs		2,765			-			-			2,765			5,229			-			-			5,229
Net servicing income		11,109			-			-			11,109			22,081			-			-			22,081
Other expense		(4,934	)		(22,753	)		-			(27,687	)		(18,217	)		(13,906	)		-			(32,123	)
Other operating expenses		(563	)		(165	)		(2,475	)		(3,203	)		(1,133	)		(332	)		(5,427	)		(6,892	)
Benefit from corporate business taxes		619			-			-			619			32			-			-			32
Net Income (Loss)	$	5,358		$	(22,205	)	$	(2,475	)	$	(19,322	)	$	1,531		$	(13,800	)	$	(5,427	)	$	(17,696	)

Six Months Ended June 30, 2022
Interest income													$	-		$	11,523		$	-		$	11,523
Interest expense														2,384			1,758			-			4,142
Net interest income (expense)														(2,384	)		9,765			-			7,381
Servicing fee income														26,304			-			-			26,304
Servicing costs														5,808			-			-			5,808
Net servicing income														20,496			-			-			20,496
Other income (expense)														(8,896	)		6,232			-			(2,664	)
Other operating expenses														(1,032	)		(379	)		(5,239	)		(6,650	)
Provision for corporate business taxes														(5,298	)		-			-			(5,298	)
Net Income (Loss)													$	2,886		$	15,618		$	(5,239	)	$	13,265

Three Months Ended March 31, 2022

Interest income $ - $ 5,519 $ - $ 5,519
Interest expense 1,253 387 - 1,640
Net interest income (expense) (1,253 ) 5,132 - 3,879
Servicing fee income 13,116 - - 13,116
Servicing costs 3,193 - - 3,193
Net servicing income 9,923 - - 9,923
Other income (expense) (3,366 ) 25,705 - 22,339
Other operating expenses (522 ) (228 ) (2,787 ) (3,537 )
Provision for corporate business taxes
(3,875 ) - - (3,875 )
Net Income (Loss) $ 907 $ 30,609 $ (2,787 ) $ 28,729

Balance Sheet
March 31, 2023
Investments $ 270,941 $ 1,077,899 $ - $ 1,348,840
Other assets 33,598 41,392 55,063 130,053
Total assets 304,539 1,119,291 55,063 1,478,893
Debt 177,928 991,618 - 1,169,546
Other liabilities 8,702 24,440 12,060 45,202
Total liabilities 186,630 1,016,058 12,060 1,214,748
Net Assets
$ 117,909 $ 103,233 $ 43,003 $ 264,145

December 31, 2022
Investments $ 279,739 $ 931,431 $ - $ 1,211,170
Other assets 32,849 106,885 57,921 197,655
Total assets 312,588 1,038,316 57,921 1,408,825
Debt 183,888 825,962 - 1,009,850
Other liabilities 29,047 92,875 11,537 133,459
Total liabilities 212,935 918,837 11,537 1,143,309
Net Assets $ 99,653 $ 119,479 $ 46,384 $ 265,516

Table of Contents

	Servicing Related Assets		RMBS		All Other		Total
Balance Sheet
June 30, 2023
Investments	$	264,906	$	1,054,251	$	-	$	1,319,157
Other assets		30,616		38,428		53,312		122,356
Total assets		295,522		1,092,679		53,312		1,441,513
Debt		174,968		979,907		-		1,154,875
Other liabilities		8,445		6,433		9,191		24,069
Total liabilities		183,413		986,340		9,191		1,178,944
Net Assets	$	112,109	$	106,339	$	44,121	$	262,569

Balance Sheet
December 31, 2022
Investments	$	279,739	$	931,431	$	-	$	1,211,170
Other assets		32,849		106,885		57,921		197,655
Total assets		312,588		1,038,316		57,921		1,408,825
Debt		183,888		825,962		-		1,009,850
Other liabilities		29,047		92,875		11,537		133,459
Total liabilities		212,935		918,837		11,537		1,143,309
Net Assets	$	99,653	$	119,479	$	46,384	$	265,516

Note 4 — Investments in RMBS

At ~~March 31,~~June 30, 2023, the Company’s investments in RMBS consist solely of Agency RMBS. The Company’s investments in RMBS may also include, from time to time, any of the following: CMOs, which are either loss share securities issued by Fannie Mae or Freddie Mac; or non-Agency RMBS, sometimes called “private label MBS,” which are structured debt instruments representing interests in specified pools of mortgage loans subdivided into multiple classes, or tranches, of securities, with each tranche having different maturities or risk profiles and different ratings by one or more nationally recognized statistical rating ~~organizations (“NRSRO”).~~organizations.

The following is a summary of the Company’s investments in RMBS as of the dates indicated (dollars in thousands):

Summary of RMBS Assets

As of ~~March 31,~~June 30, 2023

					Gross Unrealized										Weighted Average												Gross Unrealized										Weighted Average
Asset Type	Original Face Value		Book Value		Gains		Losses			Carrying Value^(A)		Number of Securities		Rating	Coupon			Yield^(C)			Maturity (Years)		Original Face Value		Book Value		Gains		Losses			Carrying Value^(A)		Number of Securities		Rating	Coupon			Yield^(C)			Maturity (Years)
RMBS, available-for-sale, measured at fair value through OCI
Fannie Mae	$	508,440	$	463,657	$	4,000	$	(9,463	)	$	458,194		40	(B)		4.31	%		4.39	%		29	$	411,566	$	383,314	$	1,696	$	(11,034	)	$	373,976		29	(B)		4.38	%		4.46	%		28
Freddie Mac		500,873		456,773		2,453		(11,337	)		447,889		38	(B)		4.18	%		4.24	%		29		333,341		307,784		853		(8,984	)		299,653		25	(B)		4.39	%		4.46	%		29
RMBS, measured at fair value through earnings
Fannie Mae		62,104		60,590		486		(485	)		60,591		6	(B)		4.72	%		4.78	%		28		161,692		156,550		98		(3,107	)		153,541		14	(B)		4.55	%		4.62	%		29
Freddie Mac		113,497		111,417		432		(624	)		111,225		10	(B)		4.97	%		4.97	%		29		243,532		230,883		-		(3,802	)		227,081		17	(B)		4.37	%		4.48	%		29
Total/weighted average RMBS	$	1,184,914	$	1,092,437	$	7,371	$	(21,909	)	$	1,077,899		94			4.35	%		4.40	%		29	$	1,150,131	$	1,078,531	$	2,647	$	(26,927	)	$	1,054,251		85			4.40	%		4.49	%		29

Table of Contents

As of December 31, 2022

					Gross Unrealized										Weighted Average												Gross Unrealized										Weighted Average
Asset Type	Original Face Value		Book Value		Gains		Losses			Carrying Value^(A)		Number of Securities		Rating	Coupon			Yield^(C)			Maturity (Years)		Original Face Value		Book Value		Gains		Losses			Carrying Value^(A)		Number of Securities		Rating	Coupon			Yield^(C)			Maturity (Years)
RMBS, available-for-sale, measured at fair value through OCI
Fannie Mae	$	550,740	$	497,038	$	2,843	$	(16,484	)	$	483,397		45	(B)		4.27	%		4.34	%		29	$	550,740	$	497,038	$	2,843	$	(16,484	)	$	483,397		45	(B)		4.27	%		4.34	%		29
Freddie Mac		500,873		463,380		1,384		(16,730	)		448,034		38	(B)		4.18	%		4.24	%		29		500,873		463,380		1,384		(16,730	)		448,034		38	(B)		4.18	%		4.24	%		29
Total/weighted average RMBS	$	1,051,613	$	960,418	$	4,227	$	(33,214	)	$	931,431		83			4.23	%		4.29	%		29	$	1,051,613	$	960,418	$	4,227	$	(33,214	)	$	931,431		83			4.23	%		4.29	%		29

(A)	See Note 9 regarding the estimation of fair value, which approximates carrying value for all securities.

(B)	The Company used an implied AAA rating for the Agency RMBS.

(C)	The weighted average yield is based on the most recent gross monthly interest income, which is then annualized and divided by the book value of settled securities.

~~Table of Contents~~

Summary of RMBS Assets by Maturity

As of ~~March 31,~~June 30, 2023

					Gross Unrealized										Weighted Average												Gross Unrealized										Weighted Average
Years to Maturity	Original Face Value		Book Value		Gains		Losses			Carrying Value^(A)		Number of Securities		Rating	Coupon			Yield^(C)			Maturity (Years)		Original Face Value		Book Value		Gains		Losses			Carrying Value^(A)		Number of Securities		Rating		Coupon		Yield^(C)			Maturity (Years)
RMBS, available-for-sale, measured at fair value through OCI
Over 10 Years	$	1,009,313	$	920,429	$	6,453	$	(20,799	)	$	906,083		78	(B)		4.25	%		4.31	%		29	$	744,907	$	691,097	$	2,549	$	(20,018	)	$	673,629		54	(B)		4.38	%		4.46	%		28
RMBS, measured at fair value through earnings
Over 10 Years		175,601		172,008		918		(1,110	)		171,816		16	(B)		4.88	%		4.90	%		29		405,224		387,434		98		(6,909	)		380,622		31	(B)		4.45	%		4.54	%		29
Total/weighted average RMBS	$	1,184,914	$	1,092,437	$	7,371	$	(21,909	)	$	1,077,899		94			4.35	%		4.40	%		29	$	1,150,131	$	1,078,531	$	2,647	$	(26,927	)	$	1,054,251		85			4.40	%		4.49	%		29

As of December 31, 2022

					Gross Unrealized										Weighted Average												Gross Unrealized										Weighted Average
Years to Maturity	Original Face Value		Book Value		Gains		Losses			Carrying Value^(A)		Number of Securities		Rating	Coupon			Yield^(C)			Maturity (Years)		Original Face Value		Book Value		Gains		Losses			Carrying Value^(A)		Number of Securities		Rating	Coupon			Yield^(C)			Maturity (Years)
RMBS, available-for-sale, measured at fair value through OCI
Over 10 Years	$	1,051,613	$	960,418	$	4,227	$	(33,214	)	$	931,431		83	(B)		4.23	%		4.29	%		29	$	1,051,613	$	960,418	$	4,227	$	(33,214	)	$	931,431		83	(B)		4.23	%		4.29	%		29
Total/weighted average RMBS	$	1,051,613	$	960,418	$	4,227	$	(33,214	)	$	931,431		83			4.23	%		4.29	%		29	$	1,051,613	$	960,418	$	4,227	$	(33,214	)	$	931,431		83			4.23	%		4.29	%		29

(A)	See Note 9 regarding the estimation of fair value, which approximates carrying value for all securities.

(B)	The Company used an implied AAA rating for the Agency RMBS.

(C)	The weighted average yield is based on the most recent gross monthly interest income, which is then annualized and divided by the book value of settled securities.

Table of Contents

At ~~March 31,~~June 30, 2023 and December 31, 2022, the Company pledged Agency RMBS with a carrying value of approximately ~~$1,039.4~~$1,014.3 million and $815.2 million, respectively, as collateral for borrowings under repurchase agreements. At ~~March 31,~~June 30, 2023 and December 31, 2022, the Company did not have any securities purchased from and financed with the same counterparty that did not meet the conditions of ASC 860, Transfers and Servicing, to be considered linked transactions and, therefore, classified as derivatives.

Based on management’s analysis of the Company’s available-for-sale designated securities, the performance of the underlying loans and changes in market factors, management determined that unrealized losses as of the balance sheet date on the Company’s available-for-sale designated securities were primarily the result of changes in market factors, rather than issuer-specific credit impairment. The Company performed analyses in relation to such securities, using management’s best estimate of their cash flows, which support its belief that the carrying values of such securities were fully recoverable over their expected holding periods. Such market factors include changes in market interest rates and credit spreads and certain macroeconomic events, none of which will directly impact the Company’s ability to collect amounts contractually due. Management continually evaluates the credit status of each of the Company’s securities and the collateral supporting those securities. This evaluation includes a review of the credit of the issuer of the security (if applicable), the credit rating of the security (if applicable), the key terms of the security (including credit support), debt service coverage and loan to value ratios, the performance of the pool of underlying loans and the estimated value of the collateral supporting such loans, including the effect of local, industry and broader economic trends and factors. Significant judgment is required in this analysis for available-for-sale designated investments in RMBS that are not guaranteed by U.S. government agencies or U.S. government sponsored enterprises. All of the Company’s available-for-sale designated investments in RMBS are guaranteed by U.S. government agencies or U.S. government sponsored enterprises.

Both credit related and non-credit related unrealized losses on available-for-sale securities that the Company (i) intends to sell, or (ii) will more likely than not be required to sell before recovering their cost basis, are recognized in earnings. The Company did not record an allowance for credit losses on the balance sheet at ~~March 31,~~June 30, 2023 and December 31, 2022, nor any impairment charges in earnings during the ~~three-month~~three and six-month periods ended ~~March 31,~~June 30, 2023 and ~~March 31,~~June 30, 2022.

The following tables summarize the Company’s available-for-sale securities measured at fair value through OCI in an unrealized loss position as of the dates indicated (dollars in thousands):

Available-For-Sale RMBS Unrealized Loss Positions

As of ~~March 31,~~June 30, 2023

												Weighted Average																				Weighted Average
Duration in Loss Position	Original Face Value		Book Value		Gross Unrealized Losses			Carrying Value^(A)		Number of Securities		Rating	Coupon			Yield^(C)			Maturity (Years)		Original Face Value		Book Value		Gross Unrealized Losses			Carrying Value^(A)		Number of Securities		Rating	Coupon		Yield^(C)			Maturity (Years)
RMBS, available-for-sale, measured at fair value through OCI
Less than Twelve Months	$	656,136	$	602,371	$	(20,003	)	$	582,368		50	(B)		3.98	%		4.02	%		29	$	577,946	$	536,954	$	(20,018	)	$	516,936		41	(B)	4.20	%		4.26	%		28
Twelve or More Months		27,996		12,078		(797	)		11,281		3	(B)		4.00	%		3.85	%		25
Total/weighted average RMBS, measured at fair value through OCI	$	684,132	$	614,449	$	(20,800	)	$	593,649		53			3.98	%		4.01	%		28
Total/weighted average RMBS, available-for-sale, measured at fair value through OCI																					$	577,946	$	536,954	$	(20,018	)	$	516,936		41		4.20	%		4.26	%		28

Table of Contents

As of December 31, 2022

												Weighted Average																				Weighted Average
Duration in Loss Position	Original Face Value		Book Value		Gross Unrealized Losses			Carrying Value^(A)		Number of Securities		Rating	Coupon			Yield^(C)			Maturity (Years)		Original Face Value		Book Value		Gross Unrealized Losses			Carrying Value^(A)		Number of Securities		Rating	Coupon		Yield^(C)			Maturity (Years)
RMBS, available-for-sale, measured at fair value through OCI
Less than Twelve Months	$	848,768	$	767,412	$	(33,214	)	$	734,198		67	(B)		4.06	%		4.10	%		29	$	848,768	$	767,412	$	(33,214	)	$	734,198		67	(B)	4.06	%		4.10	%		29
Total/weighted average RMBS, measured at fair value through OCI	$	848,768	$	767,412	$	(33,214	)	$	734,198		67			4.06	%		4.10	%		29
Total/weighted average RMBS, available-for-sale, measured at fair value through OCI																					$	848,768	$	767,412	$	(33,214	)	$	734,198		67		4.06	%		4.10	%		29

(A)	See Note 9 regarding the estimation of fair value, which approximates carrying value for all securities.

(B)	The Company used an implied AAA rating for the Agency RMBS.

(C)	The weighted average yield is based on the most recent gross monthly interest income, which is then annualized and divided by the book value of settled securities.

Note 5 — Investments in Servicing Related Assets

Aurora’s portfolio of Servicing Related Assets consists of Fannie Mae and Freddie Mac MSRs with an aggregate UPB of approximately ~~$21.3~~$20.8 billion as of ~~March 31,2023.~~June 30, 2023.

The following is a summary of the Company’s Servicing Related Assets as of the dates indicated (dollars in thousands):

Servicing Related Assets Summary

As of ~~March 31,~~June 30, 2023

	Unpaid Principal Balance		Carrying Value^(A)		Weighted Average Coupon			Weighted Average Maturity (Years)^(B)		Year to Date Changes in Fair Value Recorded in Other Income (Loss)			Unpaid Principal Balance		Carrying Value^(A)		Weighted Average Coupon			Weighted Average Maturity (Years)^(B)		Year to Date Changes in Fair Value Recorded in Other Income (Loss)
MSRs	$	21,273,274	$	270,941		3.49	%		25.6	$	(8,668	)	$	20,785,371	$	264,906		3.49	%		25.4	$	(14,678	)
MSR Total/Weighted Average	$	21,273,274	$	270,941		3.49	%		25.6	$	(8,668	)	$	20,785,371	$	264,906		3.49	%		25.4	$	(14,678	)

Table of Contents

As of December 31, 2022

	Unpaid Principal Balance		Carrying Value^(A)		Weighted Average Coupon			Weighted Average Maturity (Years)^(B)		Year to Date Changes in Fair Value Recorded in Other Income (Loss)
MSRs	$	21,688,353	$	279,739		3.49	%		25.8	$	22,976
MSR Total/Weighted Average	$	21,688,353	$	279,739		3.49	%		25.8	$	22,976

(A)	See Note 9 regarding the estimation of fair value, which approximates carrying value for all pools.

(B)	Weighted average maturity of the underlying residential mortgage loans in the pool is based on the unpaid principal balance.

The tables below summarize the geographic distribution for the states representing 5% or greater of the aggregate UPB of the residential mortgage loans underlying the Servicing Related Assets as of the dates indicated:

Geographic Concentration of Servicing Related Assets

As of ~~March 31,~~June 30, 2023

	Percentage of Total Outstanding Unpaid Principal Balance
California		~~13.5~~13.6	%
Virginia		8.3	%
New York		~~8.2~~8.3	%
Maryland		~~6.3~~6.4	%
Texas		5.9	%
Florida		5.4	%
North Carolina		5.1	%
All other		~~47.3~~47.0	%
Total		100.0	%

As of December 31, 2022

	Percentage of Total Outstanding Unpaid Principal Balance
California		13.5	%
Virginia		8.3	%
New York		8.2	%
Maryland		6.3	%
Texas		6.0	%
Florida		5.5	%
North Carolina		5.1	%
All other		47.1	%
Total		100.0	%

Table of Contents

Geographic concentrations of investments expose the Company to the risk of economic downturns within the relevant states. Any such downturn in a state where the Company holds significant investments could affect the underlying borrower’s ability to make the mortgage payment and, therefore, could have a meaningful, negative impact on the Company’s Servicing Related Assets.

Note 6 — Equity and Earnings per Common Share

Common Stock

On October 9, 2013, the Company completed an initial public offering (the “IPO”) and a concurrent private placement of its common stock. The Company did not conduct any activity prior to the IPO and the concurrent private placement.

Redeemable Preferred Stock

The Company’s 8.20% Series A Cumulative Redeemable Preferred Stock, par value $0.01 per share (the “Series A Preferred Stock”) ranks senior to the Company’s common stock with respect to rights to the payment of dividends and the distribution of assets upon the Company’s liquidation, dissolution or winding up. The Series A Preferred Stock has no stated maturity, is not subject to any sinking fund or mandatory redemption and will remain outstanding indefinitely unless repurchased or redeemed by the Company or converted by the holders of the Series A Preferred Stock into the Company’s common stock in connection with certain changes of control. The Series A Preferred Stock is not redeemable by the Company prior to August 17, 2022, except under circumstances intended to preserve the Company’s qualification as a REIT for U.S. federal income tax purposes and except upon the occurrence of certain changes of control. Since August 17, 2022, the Company could have, at its option, redeemed the Series A Preferred Stock, in whole or in part, at any time or from time to time, for cash at a redemption price equal to $25.00 per share, plus any accumulated and unpaid dividends to, but not including, the date fixed for redemption. The Company did not redeem any Series A Preferred Stock during the ~~three-month period~~three and six-month periods ended ~~March 31,~~June 30, 2023 and ~~the~~ the year ended December 31, 2022. If the Company does not exercise its rights to redeem the Series A Preferred Stock upon certain changes in control, the holders of the Series A Preferred Stock have the right to convert some or all of their shares of Series A Preferred Stock into a number of shares of the Company’s common stock based on a defined formula, subject to a share cap, or alternative consideration. The share cap on each share of Series A Preferred Stock is 2.62881 shares of common stock, subject to certain adjustments. The Company pays cumulative cash dividends at the rate of 8.20% per annum of the $25.00 per share liquidation preference (equivalent to $2.05 per annum per share) on the Series A Preferred Stock, in arrears, on or about the 15^th day of January, April, July and October of each year.

Table of Contents

The Company’s 8.250% Series B Fixed-to-Floating Rate Cumulative Redeemable Stock, par value $0.01 per share (the “Series B Preferred Stock”) ranks senior to the Company’s common stock with respect to rights to the payment of dividends and the distribution of assets upon the Company’s liquidation, dissolution or winding up, and on parity with the Company’s Series A Preferred Stock with respect to rights to the payment of dividends and the distribution of assets upon the Company’s liquidation, dissolution or winding up. The Series B Preferred Stock has no stated maturity, is not subject to any sinking fund or mandatory redemption and will remain outstanding indefinitely unless repurchased or redeemed by the Company or converted by the holders of the Series B Preferred Stock into the Company’s common stock in connection with certain changes of control. The Series B Preferred Stock is not redeemable by the Company prior to April 15, 2024, except under circumstances intended to preserve the Company’s qualification as a REIT for U.S. federal income tax purposes and except upon the occurrence of certain changes of control. On and after April 15, 2024, the Company may, at its option, redeem the Series B Preferred Stock, in whole or in part, at any time or from time to time, for cash at a redemption price equal to $25.00 per share, plus any accumulated and unpaid dividends to, but not including, the date fixed for redemption. If the Company does not exercise its rights to redeem the Series B Preferred Stock upon certain changes in control, the holders of the Series B Preferred Stock have the right to convert some or all of their shares of Series B Preferred Stock into a number of shares of the Company’s common stock based on a defined formula, subject to a share cap, or alternative consideration. The share cap on each share of Series B Preferred Stock is 2.68962 shares of common stock, subject to certain adjustments. Holders of Series B Preferred Stock will be entitled to receive cumulative cash dividends (i) from and including February 11, 2019 to, but excluding, April 15, 2024 at a fixed rate equal to 8.250% per annum of the $25.00 per share liquidation preference (equivalent to $2.0625 per annum per share) and (ii) from and including April 15, 2024, at a floating rate equal to three-month LIBOR plus a spread of 5.631% per annum. Because LIBOR will have ceased publication at the beginning of the floating rate period, under the terms of the Series B Preferred Stock, the Company will appoint a calculation agent and the calculation agent will consult with an investment bank of national standing to determine whether there is an industry accepted substitute or successor base rate to USD LIBOR. If, after such consultation, the calculation agent determines that there is an industry accepted substitute or successor base rate, the calculation agent will use such substitute or successor base rate. In such case, the calculation agent in its sole discretion may also implement other technical changes to the Series B Preferred Stock in a manner that is consistent with industry accepted practices for such substitute or successor base rate. It is currently anticipated that the successor rate to be chosen by the calculation agent during the floating rate period will be the secured overnight financing rate, or “SOFR”.

Dividends on the Series A and B Preferred Stock are payable quarterly in arrears on the 15^th day of each January, April, July and October, when and as authorized by the Company’s board of directors and declared by the Company.

Common Stock ATM Program

In August 2018, the Company instituted an at-the-market offering program (the “Common Stock ATM Program”) of up to ~~$50.0~~$50.0 million of its common stock. In November 2022, the Company entered into amendments to the existing At Market Issuance Sales Agreements, increasing the aggregate offering price to up to an aggregate of $100.0 million of its common stock, of which, approximately ~~$23.4~~$16.8 million was remaining as of ~~March 31,~~ June 30,2023. Under the Common Stock ATM Program, the Company may, but is not obligated to, sell shares of common stock from time to time through one or more selling agents. The Common Stock ATM Program has no set expiration date and may be renewed or terminated by the Company at any time. During the ~~three-month~~three-month period ended ~~March 31,~~ June 30,2023 the Company issued and sold ~~2,140,000~~1,288,112 shares of common stock under the Common Stock ATM Program. The shares were sold at a weighted average price of ~~$6.03~~$5.10 per share for gross proceeds of approximately ~~$12.9~~$6.6 million before fees of approximately ~~$258,000.~~$131,000. During the ~~year~~six-month period ended ~~December 31, 2022,~~June 30,2023 the Company issued and sold ~~5,212,841~~3,428,112 shares of common stock under the Common Stock ATM Program. The shares were sold at a weighted average price of ~~$6.50~~$5.68 per share for gross proceeds of approximately $19.5 million before fees of approximately $389,000. During the year ended December 31,2022, the Company issued and sold 5,212,841 shares of common stock under the Common Stock ATM Program. The shares were sold at a weighted average price of $6.50 per share for aggregate gross proceeds of approximately ~~$33.9~~$33.9 million before fees of approximately ~~$677,000~~.$677,000.

Preferred Stock ATM Program

In April 2018, the Company instituted an at-the-market offering program (the “Preferred Series A ATM Program”) of up to $35.0 million of its Series A Preferred Stock. Under the Preferred Series A ATM Program, the Company may, but is not obligated to, sell shares of Series A Preferred Stock from time to time through one or more selling agents. The Preferred Series A ATM Program has no set expiration date and may be renewed or terminated by the Company at any time. During the ~~three-month period~~three and six-month periods ended ~~March 31,~~June 30, 2023 and the year ended December 31, 2022,, the Company did notnot issue any shares of Series A Preferred Stock under the Preferred Series A ATM Program.

~~Table of Contents~~

Share Repurchase Program

In September 2019, the Company instituted a share repurchase program that allows for the repurchase of up to an aggregate of $10.0 million ~~million~~ of the Company’s common stock. Shares may be repurchased from time to time through privately negotiated transactions or open market transactions, pursuant to a trading plan in accordance with Rules 10b5-1 and 10b-18 under the Securities Exchange Act of 1934, as amended, or the Exchange Act, or by any combination of such methods. The manner, price, number and timing of share repurchases are subject to a variety of factors, including market conditions and applicable SEC rules. The share repurchase program does not require the purchase of any minimum number of shares, and, subject to SEC rules, purchases may be commenced or suspended at any time without prior notice. During the ~~three-month period~~three and six-month periods ended ~~March 31,~~June 30, 2023 and the year ended December 31, 2022, the Company did not repurchase any shares of its common stock pursuant to the share repurchase ~~program~~.program.

Table of Contents

Equity Incentive Plan

During 2013, the board of directors approved and the Company adopted the Cherry Hill Mortgage Investment Corporation 2013 Equity Incentive Plan (the “2013 Plan”). The 2013 Plan, which expires by its terms in October 2023, provides for the grant of options to purchase shares of the Company’s common stock, stock awards, stock appreciation rights (“SARs”), performance units, incentive awards and other equity-based awards, including long term incentive plan units (“LTIP-OP Units”) of the Operating Partnership.

In April 2023, the Company’s board of directors adopted the Cherry Hill Mortgage Investment Corporation 2023 Equity Incentive Plan (the “2023 Plan”). In June 2023, at the Company’s annual meeting of stockholders, the 2023 Plan was approved. The 2023 Plan, which expires by its term in April 2033, permits the Company to provide equity-based compensation in the form of options to purchase shares of the Company’s common stock, stock awards, SARs, performance units, incentive awards and other equity-based awards (including LTIP-OP Units). The 2023 Plan replaced the 2013 Plan upon the 2023 Plan’s approval by stockholders and no further awards will be made by the Company under the 2013 Plan. Currently outstanding awards granted under the 2013 Plan will remain effective in accordance with their terms.

The maximum aggregate number of shares of common stock issuable pursuant to the 2023 Plan pursuant to the exercise of options and SARs, the grant of stock awards or other equity-based awards (including LTIP-OP Units) and the settlement of incentive awards and performance units is equal to 2,830,000 shares. Other equity-based awards that are LTIP-OP Units will reduce the maximum aggregate number of shares of common stock issuable pursuant to the 2023 Plan on a one-for-one basis—that is, each such LTIP-OP Unit will be treated as an award of common stock; provided, however, for the avoidance of doubt, the conversion of any such LTIP-OP Units at a later date into a share of common stock will not count as an award of common stock under the 2023 Plan for purposes of determining the aggregate limit to avoid any double counting of the same award. In connection with stock splits, dividends, recapitalizations and certain other events, the Company’s board of directors will make equitable adjustments that it deems appropriate in the aggregate number of shares of common stock issuable pursuant to the 2023 Plan and the terms of outstanding awards.

If any options or stock appreciation rights terminate, expire or are cancelled, forfeited, exchanged or surrendered without having been exercised or are paid in cash without delivery of common stock or if any stock awards, performance units or other equity-based awards (including LTIP-OP Units) are forfeited, the shares of common stock subject to such awards will again be available for purposes of the 2023 Plan. Shares of common stock tendered or withheld to satisfy the exercise price or for tax withholding are not available for future grants under the 2023 Plan.

LTIP-OP Units are a special class of partnership interest in the Operating Partnership. LTIP-OP Units may be issued to eligible participants for the performance of services to or for the benefit of the Operating Partnership. Initially, LTIP-OP Units do not have full parity with the Operating Partnership’s common units of limited partnership interest (“OP Units”) with respect to liquidating distributions; however, LTIP-OP Units receive, whether vested or not, the same per-unit distributions as OP Units and are allocated their pro-rata share of the Operating Partnership’s net income or loss. Under the terms of the LTIP-OP Units, the Operating Partnership will revalue its assets upon the occurrence of certain specified events, and any increase in the Operating Partnership’s valuation from the time of grant of the LTIP-OP Units until such event will be allocated first to the holders of LTIP-OP Units to equalize the capital accounts of such holders with the capital accounts of the holders of OP Units. Upon equalization of the capital accounts of the holders of LTIP-OP Units with the other holders of OP Units, the LTIP-OP Units will achieve full parity with OP Units for all purposes, including with respect to liquidating distributions. If such parity is reached, vested LTIP-OP Units may be converted into an equal number of OP Units at any time and, thereafter, enjoy all the rights of OP Units, including redemption rights. Each LTIP-OP Unit awarded is deemed equivalent to an award of one share of the Company’s common stock under the 2013 Plan and reduces the 2013 Plan’s share authorization for other awards on a one-for-one basis.

Table of Contents

An LTIP-OP Unit and a share of common stock of the Company have substantially the same economic characteristics in as much as they effectively share equally in the net income or loss of the Operating Partnership. Holders of LTIP-OP Units that have reached parity with OP Units have the right to redeem their LTIP-OP Units, subject to certain restrictions. The redemption is required to be satisfied in cash, or at the Company’s option, the Company may purchase the OP Units for common stock, calculated as follows: one share of the Company’s common stock, or cash equal to the fair value of a share of the Company’s common stock at the time of redemption, for each LTIP-OP Unit. When an LTIP-OP Unit holder redeems an OP Unit (as described above), non-controlling interest in the Operating Partnership is reduced and the Company’s equity is increased.

LTIP-OP Units vest ratably over the first three annual anniversaries of the grant date. The fair value of each LTIP-OP Unit was determined based on the closing price of the Company’s common stock on the applicable grant date in all other cases.

~~Table of Contents~~

The following table sets forth the number of shares of the Company’s common stock as well as LTIP-OP Units and the values thereof (based on the closing prices on the respective dates of grant) granted under the 2013 Plan and the 2023 Plan. As noted above, effective as of June 15, 2023, (the date of the Company’s 2023 annual meeting of stockholders) the 2023 Plan replaced the 2013 Plan. No further awards will be made by the Company under the 2013 Plan, and currently outstanding awards granted under the 2013 Plan will remain effective in accordance with their terms. Except as otherwise indicated, all shares shown in the table below are fully vested.

Equity Incentive Plan Information

	LTIP-OP Units										Shares of Common Stock					Number of Securities Remaining Available For Future Issuance Under Equity Compensation Plans			Weighted Average Issuance Price		LTIP-OP Units										Shares of Common Stock
	Issued				Forfeited		Converted		Redeemed		Issued			Forfeited					Weighted Average Issuance Price		Issued				Forfeited		Converted		Redeemed		Issued				Forfeited		Number of Securities Remaining Available For Future Issuance Under Equity Compensation Plans			Weighted Average Issuance Price
December 31, 2021		(391,647	)			916		44,795		9,054		(144,980	)		3,155		1,012,239					(391,647	)			916		44,795		9,054		(144,980	)			3,155		1,012,239
Number of securities issued or to be issued upon exercise		(68,250	)	^(A)		-		-		-		-			-		(68,250	)	$	8.40		(68,250	)	^(A)		-		-		-		-				-		(68,250	)	$	8.40
March 31, 2022		(459,897	)			916		44,795		-		(144,980	)		3,155		943,989					(459,897	)			916		44,795		9,054		(144,980	)			3,155		943,989
Number of securities forfeited																						-				4,916		-		-		-				-		4,916
Number of securities issued or to be issued upon exercise																						-				-		-		-		(33,441	)			-		(33,441	)	$	6.28
June 30, 2022																						(459,897	)			5,832		44,795		9,054		(178,421	)			3,155		915,464

December 31, 2022		(459,897	)			5,832		44,795		9,054		(178,421	)		3,155		915,464					(459,897	)			5,832		44,795		9,054		(178,421	)			3,155		915,464
Number of securities issued or to be issued upon exercise		(92,200	)	^(B)		-		-		-		-			-		(92,200	)	$	6.06		(92,200	)	^(B)		-		-		-		-				-		(92,200	)	$	6.06
March 31, 2023		(552,097	)			5,832		44,795		-		(178,421	)		3,155		823,264					(552,097	)			5,832		44,795		9,054		(178,421	)			3,155		823,264
Number of securities issued or to be issued upon exercise																						-				-		-		-		(41,835	)	^(C)		-		(41,835	)	$	5.02
Increase in the number of securities available for issuance																						-				-		-		-		-				-		2,006,736
June 30, 2023																						(552,097	)			5,832		44,795		9,054		(220,256	)			3,155		2,788,165

(A)

Subject to forfeiture in certain circumstances prior to January 3, 2025.

(B)

Subject to forfeiture in certain circumstances prior to January 10, 2026.

(C)

Subject to forfeiture in certain circumstances prior to June 29, 2024.

Table of Contents

The Company recognized ~~approximately $184,000 and $225,000 in~~ share-based compensation expense of approximately $152,000 and $162,000during the three-month periods ended ~~March 31,~~June 30, 2023 and ~~March 31,~~June 30, 2022, respectively and$286,000 and $382,000during the six-month periods ended June 30, 2023 and June 30, 2022, respectively. There was approximately ~~$915,000~~$979,000 of total unrecognized share-based compensation expense as of ~~March 31,~~June 30, 2023, which was related to unvested LTIP-OP Units and directors compensation paid in stock subject to forfeiture. This unrecognized share-based compensation expense is expected to be recognized ratably over the remaining vesting period of up to three ~~years.~~years. The aggregate expense related to the LTIP-OP Unit grants is presented as “General and administrative expense” in the Company’s consolidated statements of income (loss).

Non-Controlling Interests in Operating Partnership

Non-controlling interests in the Operating Partnership in the accompanying consolidated financial statements relate to LTIP-OP Units and OP Units issued upon conversion of LTIP-OP Units, in either case, held by parties other than the Company.

As of ~~March 31,~~June 30, 2023, the non-controlling interest holders in the Operating Partnership owned ~~482,172~~487,322 LTIP-OP Units, or approximately ~~2.0%~~1.9% of the units of the Operating Partnership. Pursuant to ASC 810, Consolidation, changes in a parent’s ownership interest (and transactions with non-controlling interest unit holders in the Operating Partnership) while the parent retains its controlling interest in its subsidiary should be accounted for as equity transactions. The carrying amount of the non-controlling interest will be adjusted to reflect the change in its ownership interest in the subsidiary, with the offset to equity attributable to the Company.

Earnings per Common Share

The Company is required to present both basic and diluted earnings per common share (“EPS”). Basic EPS is calculated by dividing net income applicable to common stockholders by the weighted average number of shares of common stock outstanding during each period. Diluted EPS is calculated by dividing net income applicable to common stockholders by the weighted average number of shares of common stock outstanding plus the additional dilutive effect of common stock equivalents during each period. In accordance with ASC 260, Earnings Per Share, if there is a loss from continuing operations, the common stock equivalents are deemed anti-dilutive and earnings (loss) per share is calculated excluding the potential common shares.

~~Table of Contents~~

The following table presents basic and diluted earnings per share of common stock for the periods indicated (dollars in thousands, except per share data):

Earnings per Common Share Information

	Three Months Ended March 31,						Three Months Ended June 30,						Six Months Ended June 30,
	2023			2022			2023			2022			2023			2022
Numerator:
Net income (loss)	$	(19,322	)	$	28,729		$	1,626		$	(15,464	)	$	(17,696	)	$	13,265
Net (income) loss allocated to noncontrolling interests in Operating Partnership		377			(633	)		(37	)		347			340			(286	)
Dividends on preferred stock		2,463			2,463			2,465			2,465			4,928			4,928
Net income (loss) applicable to common stockholders	$	(21,408	)	$	25,633		$	(876	)	$	(17,582	)	$	(22,284	)	$	8,051
Denominator:
Weighted average common shares outstanding		24,662,823			18,252,523			26,014,830			19,007,390			25,342,562			18,632,042
Weighted average diluted shares outstanding		24,685,241			18,272,737			26,034,399			19,029,493			25,363,547			18,653,206
Basic and Diluted EPS:
Basic	$	(0.87	)	$	1.40		$	(0.03	)	$	(0.93	)	$	(0.88	)	$	0.43
Diluted	$	(0.87	)	$	1.40		$	(0.03	)	$	(0.92	)	$	(0.88	)	$	0.43

There were no participating securities or equity instruments outstanding that were anti-dilutive for purposes of calculating earnings per share for the periods presented.

Table of Contents

Note 7 — Transactions with Related Parties

Manager

The Company has entered into the Management Agreement with the Manager, pursuant to which the Manager provides for the day-to-day management of the Company’s operations. The Management Agreement requires the Manager to manage the Company’s business affairs in conformity with the policies that are approved and monitored by the Company’s board of directors. Pursuant to the Management Agreement, the Manager, under the supervision of the Company’s board of directors, formulates investment strategies, arranges for the acquisition of assets, arranges for financing, monitors the performance of the Company’s assets and provides certain advisory, administrative and managerial services in connection with the operations of the Company. For performing these services, the Company pays the Manager the management fee which is payable in cash quarterly in arrears, in an amount equal to 1.5% per annum of the Company’s stockholders’ equity (as defined in the Management Agreement). The current renewal term of the Management Agreement expires on October 22, 2023 and will be automatically renewed for a one-year term on such date and on each anniversary of such date thereafter unless terminated or not renewed as described below. Either the Company or the Manager may elect not to renew the Management Agreement upon expiration of its initial term or any renewal term by providing written notice of non-renewal at least 180 days, but not more than 270 days, before expiration. No such written notice of non-renewal ~~was~~has been provided in ~~2022.~~2023. In the event the Company elects not to renew the term, the Company will be required to pay the Manager a termination fee equal to three times the average annual management fee amount earned by the Manager during the two four-quarter periods ending as of the end of the most recently completed fiscal quarter prior to the non-renewal. The Company may terminate the Management Agreement at any time for cause effective upon 30 days prior written notice of termination from the Company to the Manager, in which case no termination fee would be due. The Company’s board of directors will review the Manager’s performance prior to the automatic renewal of the Management Agreement and, as a result of such review, upon the affirmative vote of at least two-thirds of the members of the Company’s board of directors or of the holders of a majority of the Company’s outstanding common stock, the Company may terminate the Management Agreement based upon unsatisfactory performance by the Manager that is materially detrimental to the Company or a determination by the Company’s independent directors that the management fees payable to the Manager are not fair, subject to the right of the Manager to prevent such a termination by agreeing to a reduction of the management fees payable to the Manager. Upon any termination of the Management Agreement based on unsatisfactory performance or unfair management fees, the Company would be required to pay the Manager the termination fee described above. The Manager may terminate the Management Agreement in the event that the Company becomes regulated as an investment company under the Investment Company Act of 1940, as amended, in which case the Company would not be required to pay the termination fee described above. The Manager may also terminate the Management Agreement upon 60 days’ written notice if the Company defaults in the performance of any material term of the Management Agreement and the default continues for a period of 30 days after written notice to the Company, whereupon the Company would be required to pay the Manager the termination fee described above.

~~Table of Contents~~

The Manager is a party to the Services Agreement with ~~the Services Provider,~~Freedom Mortgage, pursuant to which ~~the Services Provider~~Freedom Mortgage provides to the Manager personnel and payroll and benefits administration services as needed by the Manager to carry out its obligations and responsibilities under the Management Agreement. The Company is a named third-party beneficiary to the Services Agreement and, as a result, has, as a non-exclusive remedy, a direct right of action against ~~the Services Provider~~Freedom Mortgage in the event of any breach by the Manager of any of its duties, obligations or agreements under the Management Agreement that arise out of or result from any breach by ~~the Services Provider~~Freedom Mortgage of its obligations under the Services Agreement. The Services Agreement will terminate upon the termination of the Management Agreement.

The Management Agreement between the Company and the Manager was negotiated between related parties, and the terms, including fees payable, may not be as favorable to the Company as if it had been negotiated with an unaffiliated third party. At the time the Management Agreement was negotiated, both the Manager and ~~the Services Provider~~Freedom Mortgage were controlled by Mr. Stanley Middleman. In 2016, ownership of the Manager was transferred to CHMM Blind Trust, a grantor trust for the benefit of Mr. Middleman.

Table of Contents

The Management Agreement provides that the Company will reimburse the Manager for (i) various expenses incurred by the Manager or its officers, and agents on the Company’s behalf, including costs of software, legal, accounting, tax, administrative and other similar services rendered for the Company by providers retained by the Manager and (ii) an agreed upon portion of the compensation paid to specified officers of the Company.

The amounts under “Due to Manager” on the consolidated balance sheets consisted of the following for the periods indicated (dollars in thousands):

Management Fees and Compensation Reimbursement to Manager

	Three Months Ended March 31,				Three Months Ended June 30,				Six Months Ended June 30,
	2023		2022		2023		2022		2023		2022
Management fees	$	1,540	$	1,678	$	1,554	$	1,499	$	3,094	$	3,177
Compensation reimbursement		140		115		140		115		280		230
Total	$	1,680	$	1,793	$	1,694	$	1,614	$	3,374	$	3,407

~~Table of Contents~~

Subservicing and Flow Purchase Agreements

In August 2020, Freedom Mortgage acquired RoundPoint Mortgage Servicing Corporation (“RoundPoint”), one of Aurora’s subservicers and a seller of Fannie Mae and Freddie Mac MSRs pursuant to a flow purchase agreement with Aurora. The subservicing agreement with RoundPoint had an initial two-year term ~~of two years~~that expired in August 2019 and is subject to automatic renewal every two years for an additional ~~terms equal to the initial~~two-year term unless either party chooses not to renew. The current renewal term expires in August 2023. The subservicing agreement may be terminated without cause by either party by giving notice as specified in the agreement. If the agreement is not renewed by Aurora or terminated by Aurora without cause, de-boarding fees will be due to the subservicer. Under the subservicing agreement, ~~the sub-servicer~~RoundPoint agrees to service the applicable mortgage loans in accordance with applicable law. ~~During~~Aurora received servicing fee income from RoundPoint of $7.9 million and $8.4 million during the three-month periods ended ~~March 31,~~June 30, 2023 and ~~March 31,~~June 30, 2022, ~~Aurora received from RoundPoint $8.2~~ respectively and $16.1 million and ~~$8.6~~$17.0 million ~~respectively, in~~during the six-month periods ended June 30, 2023 and June 30, 2022, respectively. Aurora paid servicing ~~fee income. During~~costs to RoundPoint of $1.1 million and $1.2 million during the three-month periods ended ~~March 31,~~June 30, 2023 and ~~March 31,~~June 30, 2022, ~~Aurora paid RoundPoint $1.3~~ respectively and $2.4 million and ~~$1.7~~$3.0 million ~~respectively, in servicing costs.~~during the six-month periods ended June 30, 2023 and June 30, 2022, respectively. Aurora had servicing receivables of ~~$3.0~~$3.1 million and $687,000 from RoundPoint ~~as of March 31,~~at June 30, 2023 and December 31, 2022, respectively. The flow purchase agreement provides that RoundPoint may offer, and Aurora may purchase, mortgage servicing rights from time to time on loans originated through RoundPoint’s network of loan sellers. RoundPoint’s sellers sell the loans to Fannie Mae or Freddie Mac and sell the mortgage servicing rights to RoundPoint which sells the MSR to Aurora. RoundPoint then subservices the loans for Aurora pursuant to the subservicing agreement.

During the three-month period ended June 30, 2023, Aurora did not purchase any MSRs from RoundPoint pursuant to the flow agreement. During the three-month period ended June 30, 2022, Aurora purchased MSRs with an aggregate UPB of approximately $141.4 million from RoundPoint pursuant to the flow agreement for a purchase price of $1.6 million. During the six-month periods ended ~~March 31,~~June 30, 2023 and ~~March 31,~~June 30, 2022, Aurora purchased MSRs with an aggregate UPB of approximately $987,000 and ~~$57.0~~$198.7 million, respectively from RoundPoint pursuant to the flow agreement for purchase prices of $5,000 and ~~$650,000,~~$2.2 million, respectively.

Table of Contents

Joint Marketing Recapture Agreements

In May 2018, Aurora entered into a recapture purchase and sale agreement with RoundPoint, one of Aurora’s subservicers and since August 2020, a wholly-owned subsidiary of Freedom Mortgage. Pursuant to this agreement, RoundPoint attempts to refinance certain mortgage loans underlying Aurora’s MSR portfolio subserviced by RoundPoint as directed by Aurora. If a loan is refinanced, Freedom Mortgage will sell the loan to Fannie Mae or Freddie Mac, as applicable, retain the sale proceeds and transfer the related MSR to Aurora. The agreement continues in effect while the subservicing agreement remains in effect.

Other Transactions with Related Parties

Aurora leases three employees from Freedom Mortgage and reimburses Freedom Mortgage on a monthly basis.

Note 8 — Derivative Instruments

Interest Rate Swap Agreements, Swaptions, TBAs and U.S. Treasury Futures

In order to help mitigate exposure to higher short-term interest rates in connection with borrowings under its repurchase agreements, the Company enters into interest rate swap agreements and swaption agreements. Interest rate swap agreements establish an economic fixed rate on related borrowings because the variable-rate payments received on the interest rate swap agreements largely offset interest accruing on the related borrowings, leaving the fixed-rate payments to be paid on the interest rate swap agreements as the Company’s effective borrowing rate, subject to certain adjustments including changes in spreads between variable rates on the interest rate swap agreements and actual borrowing rates. A swaption is an option granting its owner the right but not the obligation to enter into an underlying swap. The Company’s interest rate swap agreements and swaptions have not been designated as qualifying hedging instruments for GAAP purposes.

In order to help mitigate duration risk and manage basis risk and the pricing risk under the Company’s financing facilities, the Company utilizes U.S. treasury futures and forward-settling purchases and sales of RMBS where the underlying pools of mortgage loans are TBAs. Pursuant to these TBA transactions, the Company agrees to purchase or sell, for future delivery, Agency RMBS with certain principal and interest terms and certain types of underlying collateral, but the particular Agency RMBS to be delivered is not identified until shortly before the TBA settlement date. Unless otherwise indicated, references to U.S. treasury futures include options on U.S. treasury futures.

~~Table of Contents~~

The following table summarizes the outstanding notional amounts of derivative instruments as of the dates indicated (dollars in thousands):

Derivatives	March 31, 2023			December 31, 2022			June 30, 2023			December 31, 2022
Notional amount of interest rate swaps	$	1,286,300		$	1,305,000		$	1,108,000		$	1,305,000
Notional amount of TBAs, net		(387,200	)		(306,100	)		(476,000	)		(306,100	)
Notional amount of U.S. treasury futures		221,800			(88,700	)		62,500			(88,700	)
Notional amount of options on treasury futures		-			20,000			-			20,000
Total notional amount	$	1,120,900		$	930,200		$	694,500		$	930,200

Table of Contents

The following table presents information about the Company’s interest rate swap agreements as of the dates indicated (dollars in thousands):

	Notional Amount		Fair Value		Weighted Average Pay Rate			Weighted Average Receive Rate			Weighted Average Years to Maturity		Notional Amount		Fair Value		Weighted Average Pay Rate			Weighted Average Receive Rate			Weighted Average Years to Maturity
March 31, 2023	$	1,286,300	$	16,953		1.54	%		4.51	%		4.8
June 30, 2023													$	1,108,000	$	17,509		1.38	%		5.07	%		4.3
December 31, 2022	$	1,305,000	$	15,748		1.53	%		3.96	%		5.1	$	1,305,000	$	15,748		1.53	%		3.96	%		5.1

The following tables present information about the Company’s TBA derivatives as of the dates indicated (dollars in thousands):

As ~~March 31~~of June ,30, 2023

Purchase and sale contracts for derivative TBAs	Notional			Implied Cost Basis			Implied Fair Value			Net Carrying Value			Notional			Implied Cost Basis			Implied Fair Value			Net Carrying Value
Purchase contracts	$	461,300		$	460,249		$	462,085		$	1,836		$	209,800		$	203,093		$	202,351		$	(742	)
Sale contracts		(848,500	)		(820,694	)		(830,857	)		(10,163	)		(685,800	)		(657,787	)		(654,429	)		3,358
Net TBA derivatives	$	(387,200	)	$	(360,445	)	$	(368,772	)	$	(8,327	)	$	(476,000	)	$	(454,694	)	$	(452,078	)	$	2,616

~~Table of Contents~~

As of December 31,2022

Purchase and sale contracts for derivative TBAs	Notional			Implied Cost Basis			Implied Fair Value			Net Carrying Value			Notional			Implied Cost Basis			Implied Fair Value			Net Carrying Value
Purchase contracts	$	518,300		$	506,245		$	501,682		$	(4,563	)	$	518,300		$	506,245		$	501,682		$	(4,563	)
Sale contracts		(824,400	)		(796,054	)		(787,275	)		8,778			(824,400	)		(796,054	)		(787,275	)		8,778
Net TBA derivatives	$	(306,100	)	$	(289,809	)	$	(285,593	)	$	4,215		$	(306,100	)	$	(289,809	)	$	(285,593	)	$	4,215

The following tables present information about the Company’s U.S. treasury futures agreements as of the dates indicated (dollars in ~~thousand~~s) thousands):

As of ~~March 31~~,June 30, 2023

Maturity	Notional Amount - Long		Notional Amount - Short			Fair Value
5 years	$	116,400	$	-		$	(1,579	)
10 years		-		(53,900	)		486
Total	$	116,400	$	(53,900	)	$	(1,093	)

Maturity
Notional
Amount -
Long

Notional
Amount -
Short
Fair Value
2 years
$ 244,800 $ - $ (65 )
5 years
101,100 - (927 )
10 years^(A)
- (124,100 ) (3,075 )
Total $ 345,900 $ (124,100 ) $ (4,067 )

Table of Contents

As of December 31,2022

Maturity	Notional Amount - Long		Notional Amount - Short			Fair Value		Notional Amount - Long		Notional Amount - Short			Fair Value
10 years^(A)	$	-	$	(88,700	)	$	618	$	-	$	(88,700	)	$	618
Total	$	-	$	(88,700	)	$	618	$	-	$	(88,700	)	$	618

(A)	Includes 10-year U.S. treasury futures and 10-year Ultra futures contracts.

~~Table of Contents~~

The following table presents information about the Company’s U.S. treasury futures options agreements as of the ~~dates~~date indicated (dollars in thousands):

~~As of March 31, 2023~~

Maturity

Notional
Amount -
Long

Notional
Amount -
Short
Fair Value
10 years

$
30,000

$
(30,000
)

$
75

Total
$
30,000

$
(30,000
)
$
75

As of December 31, 2022

The Company did not have any U.S. treasury futures options agreements as of June 30, 2023.

Maturity
Notional
Amount -
Long

Notional
Amount -
Short
Fair Value
10 years

$
70,000

$
(50,000
)

$
234

Total
$
70,000

$
(50,000
)
$
234

The following table presents information about realized gain (loss) on derivatives, which is included on the consolidated statements of income (loss) for the periods indicated (dollars in ~~thousand~~s) thousands):

	Three Months Ended June 30,						Six Months Ended June 30,
Derivatives	2023			2022			2023			2022
Interest rate swaps^(A)	$	12,663		$	(4,921	)	$	(5,167	)	$	(6,112	)
Swaptions		-			(585	)		-			(585	)
TBAs		(2,535	)		(11,723	)		3,366			(27,166	)
U.S. Treasury futures		(7,243	)		13,201			(8,657	)		18,471
U.S. treasury futures options		(147	)		(60	)		(287	)		(250	)
Total	$	2,738		$	(4,088	)	$	(10,745	)	$	(15,642	)

Three Months Ended March 31,
Derivatives 2023 2022
Interest rate swaps^(A)
$ (17,830 ) $ (1,191 )
TBAs 5,901 (15,443 )
U.S. Treasury futures (1,414 ) 5,270
U.S. treasury futures options
(140 ) (190 )
Total $ (13,483 ) $ (11,554 )

(A)

Excludes interest rate swap periodic interest income of ~~$7.9~~$8.9 million and ~~$915,000,~~$1.4 million, for the three-month periods ended ~~March 31,~~June 30, 2023 and ~~March 31,~~June 30, 2022, respectively and $16.8 million and $2.3 million, for the six-month periods ended June 30, 2023 and June 30, 2022, respectively.

Offsetting Assets and Liabilities

The Company has netting arrangements in place with all of its derivative counterparties pursuant to standard documentation developed by the International Swaps and Derivatives Association and the Securities Industry and Financial Markets ~~Association~~.Association. Under GAAP, if the Company has a valid right of offset, it may offset the related asset and liability and report the net amount. The Company presents interest rate swaps, swaptions and U.S. treasury futures assets and liabilities on a gross basis in its consolidated balance sheets, but in the case of interest rate swaps, net of variation margin. The Company presents TBA assets and liabilities on a net basis in its consolidated balance sheets. The Company presents repurchase agreements in this section even though they are not derivatives because they are subject to master netting arrangements. However, repurchase agreements are presented on a gross basis. Additionally, the Company does not offset financial assets and liabilities with the associated cash collateral on the consolidated balance sheets.

The following tables present information about the Company’s assets and liabilities that are subject to master netting arrangements or similar agreements and can potentially be offset on the Company’s consolidated balance sheets as of the dates indicated (dollars in ~~thousand~~s) thousands):

Offsetting Assets and Liabilities

As of ~~March 31,~~June 30, 2023

Gross Amounts Not Offset in the

Consolidated Balance Sheet

Gross Amounts Not Offset in the

Consolidated Balance Sheet

As of December 31, 2022

Gross Amounts Not Offset in the

Consolidated Balance Sheet

Gross Amounts Not Offset in the

Consolidated Balance Sheet

U.S. treasury futures options

(A)	Includes cash pledged / received as collateral. Amounts presented are limited to collateral pledged sufficient to reduce the net amount to zero for individual counterparties, as applicable.

Note 9 — Fair Value

Fair Value Measurements

ASC 820 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. ASC 820 clarifies that fair value should be based on the assumptions market participants would use when pricing an asset or liability and establishes a fair value hierarchy that prioritizes the information used to develop those assumptions. The fair value hierarchy gives the highest priority to quoted prices available in active markets (i.e., observable inputs) and the lowest priority to data lacking transparency (i.e., unobservable inputs). Additionally, ASC 820 requires an entity to consider all aspects of nonperformance risk, including the entity’s own credit standing, when measuring the fair value of a liability.

ASC 820 establishes a three-level hierarchy to be used when measuring and disclosing fair value. An instrument’s categorization within the fair value hierarchy is based on the lowest level of significant input to its valuation. Following is a description of the three levels:

Level 1 inputs are quoted prices in active markets for identical assets or liabilities as of the measurement date under current market conditions. Additionally, the entity must have the ability to access the active market and the quoted prices cannot be adjusted by the entity.

Level 2 inputs include quoted prices in active markets for similar assets or liabilities; quoted prices in inactive markets for identical or similar assets or liabilities; or inputs that are observable or can be corroborated by observable market data by correlation or other means for substantially the full-term of the assets or liabilities.

Level 3 unobservable inputs are supported by little or no market activity. The unobservable inputs represent the assumptions that management believes market participants would use to price the assets and liabilities, including risk. Generally, Level 3 assets and liabilities are valued using pricing models, discounted cash flow methodologies, or similar techniques that require significant judgment or estimation.

Table of Contents

Recurring Fair Value Measurements

The following is a description of the methods used to estimate the fair values of the Company’s assets and liabilities measured at fair value on a recurring basis, as well as the basis for classifying these assets and liabilities as Level 2 or 3 within the fair value hierarchy. The Company’s valuations consider assumptions that it believes a market participant would consider in valuing the assets and liabilities, the most significant of which are disclosed below. The Company reassesses and periodically adjusts the underlying inputs and assumptions used in the valuations for recent historical experience, as well as for current and expected relevant market conditions.

RMBS

The Company holds a portfolio of RMBS that are carried at fair value in the consolidated balance sheets. The Company determines the fair value of its RMBS based upon prices obtained from third-party pricing providers. The third-party pricing providers develop their pricing based on transaction prices of recent trades for similar financial instruments. If recent trades for similar financial instruments are unavailable, the third-party pricing providers use cash flow or other pricing models, which utilize observable inputs. As a result, the Company classified 100% of its RMBS as Level 2 fair value assets at ~~March 31,~~June 30, 2023 and December 31, 2022.

~~Table of Contents~~

MSRs

The Company, through its subsidiary Aurora, holds a portfolio of MSRs that are reported at fair value in the consolidated balance sheets. The Company uses a discounted cash flow model to estimate the fair value of these assets. Although MSR transactions are observable in the marketplace, the valuation includes unobservable market data inputs (prepayment speeds, delinquency levels, costs to service and discount rates). As a result, the Company classified 100% of its MSRs as Level 3 fair value assets at ~~March 31,~~June 30, 2023 and December 31, 2022.

Derivative Instruments

The Company enters into a variety of derivative instruments as part of its economic hedging strategies. The Company executes interest rate swaps, swaptions, TBAs and U.S. treasury futures. The Company utilizes third-party pricing providers to value its derivative instruments. The third-party pricing providers develop their pricing based on transaction prices of recent trades for similar financial instruments. If recent trades for similar financial instruments are unavailable, the third-party pricing providers use cash flow or other pricing models, which utilize observable inputs. As a result, the Company classified 100% of its derivative instruments as Level 2 fair value assets and liabilities at ~~March 31,~~June 30, 2023 and December 31, 2022.

Both the Company and the derivative counterparties under their netting arrangements are required to post cash collateral based upon the net underlying market value of the Company’s open positions with the counterparties. Posting of cash collateral typically occurs daily, subject to certain dollar thresholds. Due to the existence of netting arrangements, as well as frequent cash collateral posting at low posting thresholds, credit exposure to the Company and/or counterparties is considered materially mitigated. The Company’s interest rate swaps and U.S. treasury futures are required to be cleared on an exchange, which further mitigates, but does not eliminate, credit risk. Based on the Company’s assessment, there is no requirement for any additional adjustment to derivative valuations specifically for credit.

Table of Contents

The following tables present the Company’s assets and liabilities measured at fair value on a recurring basis as of the dates indicated (dollars in thousands).

Recurring Fair Value Measurements

~~As of March 31, 2023~~

Level 1 Level 2 Level 3 Carrying Value
Assets
RMBS
Fannie Mae $ - $ 518,785 $ - $ 518,785
Freddie Mac - 559,114 - 559,114
RMBS total - 1,077,899 - 1,077,899
Derivative assets
Interest rate swaps - 22,957 - 22,957
U.S. treasury futures options
- 75 - 75
Derivative assets total - 23,032 - 23,032
Servicing related assets - - 270,941 270,941
Total Assets $ - $ 1,100,931 $ 270,941 $ 1,371,872
Liabilities
Derivative liabilities
Interest rate swaps - 6,004 - 6,004
TBAs, net
- 8,327 - 8,327
U.S. treasury futures
- 4,067 - 4,067
Derivative liabilities total - 18,398 - 18,398
Total Liabilities $ - $ 18,398 $ - $ 18,398

~~As of December 31, 2022~~

U.S. treasury futures

U.S. treasury futures options

The Company may be required to measure certain assets or liabilities at fair value from time to time. These periodic fair value measures typically result from application of certain impairment measures under GAAP. These items would constitute nonrecurring fair value measures under ASC 820. As of ~~March 31,~~June 30, 2023 and December 31, 2022, the Company did not have any assets or liabilities measured at fair value on a nonrecurring basis in the periods presented.

~~Table of Contents~~

Level 3 Assets and Liabilities

The valuation of Level 3 assets and liabilities requires significant judgment by management. The Company estimates the fair value of its Servicing Related Assets based on internal pricing models rather than quotations and compares the results of these internal models against the results from models generated by third-party pricing providers. The third-party pricing providers and management rely on inputs such as market price quotations from market makers (either market or indicative levels), original transaction price, recent transactions in the same or similar instruments, and changes in financial ratios or cash flows to determine fair value. Level 3 instruments may also be discounted to reflect illiquidity and/or non-transferability, with the amount of such discount estimated by third-party pricing providers and management in the absence of market information. Assumptions used by third-party pricing providers and management due to lack of observable inputs may significantly impact the resulting fair value and, therefore, the Company’s consolidated financial statements. The Company’s management reviews all valuations that are based on pricing information received from third-party pricing providers. As part of this review, prices are compared against other pricing or input data points in the marketplace, along with internal valuation expertise, to ensure the pricing is reasonable.

Changes in market conditions, as well as changes in the assumptions or methodology used to determine fair value, could result in a significant change to estimated fair values. The determination of estimated cash flows used in pricing models is inherently subjective and imprecise. It should be noted that minor changes in assumptions or estimation methodologies can have a material effect on these derived or estimated fair values, and that the fair values reflected below are indicative of the interest rate and credit spread environments as of ~~March 31,~~June 30, 2023 and December 31, 2022 and do not take into consideration the effects of subsequent changes in market or other factors.

The tables below present the reconciliation for the Company’s Level 3 assets (Servicing Related Assets) measured at fair value on a recurring basis as of the dates indicated (dollars in thousands):

	Three Months Ended						Six Months Ended
	June 30, 2023			June 30, 2022			June 30, 2023			June 30, 2022
Balance at beginning of period	$	270,941		$	246,103		$	279,739		$	218,727
Purchases and sales:
Purchases		-			11,411			5			17,232
Other changes ^(A)		(25	)		(86	)		(160	)		(262	)
Purchases and sales		(25	)		11,325			(155	)		16,970
Changes in Fair Value due to:
Changes in valuation inputs or assumptions used in valuation model		(1,064	)		12,932			(5,509	)		43,146
Other changes in fair value ^(B)		(4,946	)		(6,782	)		(9,169	)		(15,265	)
Unrealized gain (loss) included in Net Income		(6,010	)		6,150			(14,678	)		27,881
Balance at end of period	$	264,906		$	263,578		$	264,906		$	263,578

~~Level 3 Fair Value Measurements~~

~~As of March 31, 2023~~

Level 3
MSRs
Balance at December 31, 2022
$ 279,739
Purchases and sales:
Purchases 5
Other changes ^(A)
(135 )
Purchases and sales:
$ (130 )
Changes in Fair Value due to:
Changes in valuation inputs or assumptions used in valuation model (4,445 )
Other changes in fair value ^(B)
(4,223 )
Unrealized gain (loss) included in Net Income $ (8,668 )
Balance at March 31, 2023
$ 270,941

~~Table of Contents~~

~~As of December 31, 2022~~

Level 3
MSRs
Balance at December 31, 2021 $ 218,727
Purchases and sales:
Purchases 38,592
Other changes ^(A)
(556 )
Purchases and sales: $ 38,036
Changes in Fair Value due to:
Changes in valuation inputs or assumptions used in valuation model 48,253
Other changes in fair value ^(B)
(25,277 )
Unrealized gain (loss) included in Net Income $ 22,976
Balance at December 31, 2022
$ 279,739

(A)	Represents purchase price adjustments, principally contractual prepayment protection, and changes due to the Company’s repurchase of the underlying collateral.

(B)	Represents changes due to realization of expected cash flows and estimated MSR runoff.

Table of Contents

The tables below present information about the significant unobservable inputs used in the fair value measurement of the Company’s Servicing Related Assets classified as Level 3 fair value assets as of the dates indicated (dollars in thousands):

Fair Value Measurements

As of ~~March 31,~~June 30, 2023

	Fair Value		Valuation Technique	Unobservable Input ^(A)	Range		Weighted Average ^(B)			Fair Value		Valuation Technique	Unobservable Input ^(A)	Range		Weighted Average ^(B)
MSRs	$	270,941	Discounted cash flow	Constant prepayment speed	4.9% - 24.1	%		7.4	%	$	264,906	Discounted cash flow	Constant prepayment speed	4.8% - 18.6	%		7.5	%
				Uncollected payments	0.5% - 3.7	%		0.7	%				Uncollected payments	0.5% - 4.4	%		0.7	%
				Discount rate				9.2	%				Discount rate				9.4	%
				Annual cost to service, per loan			$	83					Annual cost to service, per loan			$	83
TOTAL	$	270,941								$	264,906

As of December 31, 2022

	Fair Value		Valuation Technique	Unobservable Input ^(A)	Range		Weighted Average ^(B)
MSRs	$	279,739	Discounted cash flow	Constant prepayment speed	4.3% -18.2	%		7.4	%
				Uncollected payments	0.5% - 3.2	%		0.7	%
				Discount rate				9.5	%
				Annual cost to service, per loan			$	81
TOTAL	$	279,739

(A)

Significant increases (decreases) in any of the inputs in isolation may result in significantly lower (higher) fair value measurements. A change in the assumption used for discount rates may be accompanied by a directionally similar change in the assumption used for the probability of uncollected payments and a directionally opposite change in the assumption used for prepayment rates.

(B)

Weighted averages for unobservable inputs are calculated based on the unpaid principal balance of the portfolios.

~~Table of Contents~~

Fair Value of Financial Assets and Liabilities

In accordance with ASC 820, the Company is required to disclose the fair value of financial instruments, both assets and liabilities recognized and not recognized in the consolidated balance sheets, for which fair value can be estimated. The following describes the Company’s methods for estimating the fair value for financial instruments.

RMBS available for sale securities, Servicing Related Assets, derivative assets and derivative liabilities are recurring fair value measurements; carrying value equals fair value. See discussion of valuation methods and assumptions within the “Fair Value Measurements” section of this footnote.

Cash and cash equivalents and restricted cash have a carrying value which approximates fair value because of the short maturities of these instruments.

The carrying value of servicing receivables, repurchase agreements and corporate debt that mature in less than one year generally approximates fair value due to the short maturities. The Company does not hold any repurchase agreements that are considered long-term.

Corporate debt that matures in more than one year consists solely of financing secured by Aurora’s Servicing Related Assets. All of the Company’s debt is revolving and bears interest at adjustable rates. The Company considers that the amount of the corporate debt generally approximates fair value.

Table of Contents

Note 10 — Commitments and Contingencies

The commitments and contingencies of the Company as of ~~March 31,~~June 30, 2023 and December 31, 2022 are described below.

Management Agreement

The Company pays the Manager a quarterly management fee, calculated and payable quarterly in arrears, equal to the product of one quarter of the 1.5% management fee annual rate and the stockholders’ equity, adjusted as set forth in the Management Agreement as of the end of such fiscal quarter. The Manager relies on ~~the Services Provider~~Freedom Mortgage to provide the Manager with the necessary resources and personnel to conduct the Company’s operations. For further discussion regarding the management fee, see Note 7.

Legal and Regulatory

From time to time, the Company may be subject to potential liability under laws and government regulations and various claims and legal actions arising in the ordinary course of business. Liabilities are established for legal claims when payments associated with the claims become probable and the costs can be reasonably estimated. The actual costs of resolving legal claims may be substantially higher or lower than the amounts established for those claims. The Company has established immaterial reserves for these possible matters. Based on information currently available, management is not aware of any legal or regulatory claims that would have a material effect on the Company’s consolidated financial statements.

Commitments to Purchase/Sell RMBS

As of ~~March 31,~~June 30, 2023 and December 31, 2022, the Company held forward TBA purchase and sale commitments, respectively, with counterparties, which are forward Agency RMBS trades, whereby the Company committed to purchasing or selling a pool of securities at a particular interest rate. As of the date of the trade, the mortgage-backed securities underlying the pool that will be delivered to fulfill a TBA trade are not yet designated. The securities are typically “to be announced” 48 hours prior to the established trade settlement date.

~~Table of Contents~~

See Note 2 — Basis of Presentation and Significant Accounting Policies for details of unsettled RMBS trades as of ~~March 31,~~June 30, 2023 and December 31, 2022.

Acknowledgment Agreements

In connection with the Fannie Mae MSR Financing Facility (as defined below in Note 12), entered into by Aurora and QRS III, those parties also entered into an acknowledgment agreement with Fannie Mae. Pursuant to that agreement, Fannie Mae consented to the pledge by Aurora and QRS III of their respective interests in MSRs for loans owned or securitized by Fannie Mae, and acknowledged the security interest of the lender in those MSRs. See Note 12—Notes Payable for a description of the Fannie Mae MSR Financing Facility and the financing facility it replaced.

In connection with the Freddie Mac MSR Revolver (as defined below in Note 12), Aurora, QRS V, and the lender, with a limited joinder by the Company, entered into an acknowledgement agreement with Freddie Mac pursuant to which Freddie Mac consented to the pledge of the Freddie Mac MSRs securing the Freddie Mac MSR Revolver. Aurora and the lender also entered into a consent agreement with Freddie Mac pursuant to which Freddie Mac consented to the pledge of Aurora’s rights to reimbursement for advances on the underlying loans. See Note 12—Notes Payable for a description of the Freddie Mac MSR Revolver.

Note 11 — Repurchase Agreements

The Company had outstanding approximately ~~$991.6~~$979.9 million and $826.0 million of borrowings under its repurchase agreements as of ~~March 31,~~June 30, 2023 and December 31, 2022, respectively. The Company’s obligations under these agreements had weighted average remaining maturities of 1619 days and 18 days as of ~~March 31,~~June 30, 2023 and December 31, 2022. RMBS and cash have been pledged as collateral under these repurchase agreements (see Note 4).

Table of Contents

The repurchase agreements had the following remaining maturities and weighted average rates as of the dates indicated (dollars in thousands):

Repurchase Agreements Characteristics

As of ~~March 31,~~June 30, 2023

	Repurchase Agreements		Weighted Average Rate			Repurchase Agreements		Weighted Average Rate
Less than one month	$	954,858		4.87	%	$	870,830		5.25	%
One to three months		36,760		4.92	%		109,077		5.33	%
Total/Weighted Average	$	991,618		4.87	%	$	979,907		5.26	%

~~Table of Contents~~

As of December 31, 2022

	Repurchase Agreements		Weighted Average Rate
Less than one month	$	715,899		4.39	%
One to three months		110,063		4.53	%
Total/Weighted Average	$	825,962		4.41	%

There were no overnight or demand securities as of ~~March 31,~~June 30, 2023 or December 31, 2022.

Note 12 — Notes Payable

As of ~~March 31,~~June 30, 2023, the Company had two separate MSR financing facilities: (i) the Freddie Mac MSR Revolver, which is revolving credit facility for up to $100.0 million that is secured by all Freddie Mac MSRs owned by Aurora; and (ii) the Fannie Mae MSR Revolving Facility, which is a revolving credit facility for up to $150.0 million, that is secured by all Fannie Mae MSRs owned by Aurora. Both financing facilities are available for MSRs as well as certain servicing related advances associated with MSRs.

Freddie Mac MSR Revolver. In July 2018, the Company, Aurora and QRS V (collectively with Aurora and the Company, the “Borrowers”) entered into a $25.0 million revolving credit facility (the “Freddie Mac MSR Revolver”) pursuant to which Aurora pledged all of its existing and future MSRs on loans owned or securitized by Freddie Mac. The term of the Freddie Mac MSR Revolver is 364 days with the Borrowers’ option for two renewals for similar terms followed by a one-year term out feature with a 24-month amortization schedule. The Freddie Mac MSR Revolver was upsized to $45.0 million in September 2018. The Company also has the ability to request up to an additional $5.0 million of borrowings. On April 2, 2019, Aurora and QRS V entered into an amendment that increased the maximum amount of the Freddie Mac MSR Revolver to $100.0 million. In ~~June 2022,~~July 2023, the Borrowers entered into an amendment to the Freddie Mac MSR Revolver that extended the revolving period for an additional 364 days with the option for one more renewal of 364 days. At the end of the revolving period, the outstanding amount will be converted to a one-year term loan. Amounts borrowed bear interest at ~~an adjustable~~the effective federal funds rate ~~equal to a spread above one-month LIBOR.~~plus 2.85%. At ~~March 31,~~June 30, 2023 and December 31, 2022, approximately $66.5 million and $68.5 million, respectively, was outstanding under the Freddie Mac MSR Revolver.

Table of Contents

Fannie Mae MSR Revolving Facility. In October 2021, Aurora and QRS III entered into a loan and security agreement (the “Fannie Mae MSR Revolving Facility”), pursuant to which Aurora and QRS III pledged their respective rights in all existing and future MSRs for loans owned or securitized by Fannie Mae to secure borrowings outstanding from time to time. The maximum credit amount outstanding at any one time under the Fannie Mae MSR Revolving Facility is $150.0 million. The revolving period is 24 months which may be extended by agreement with the lender. During the revolving period, borrowings bear interest at a rate equal to a spread over ~~one-month LIBOR~~the Bloomberg Short-Term Bank Yield Index subject to a floor. At the end of the revolving period, the outstanding amount will be converted to a three-year term loan that will bear interest at a rate calculated at a spread over the rate for one-year interest rate swaps. The Company has guaranteed repayment of all indebtedness under the Fannie Mae MSR Revolving Facility. At ~~March 31,~~June 30, 2023 and December 31, 2022, approximately ~~$112.0~~$109.0 million and $116.0 million, respectively, was outstanding under the Fannie Mae MSR Revolving Facility.

~~Table of Contents~~

The outstanding borrowings had the following remaining maturities as of the dates indicated (dollars in thousands):

Notes Payable Repayment Characteristics

As of ~~March 31,~~June 30, 2023

	2023		2024		2025		2026		2027		Total		2023		2024		2025		2026		2027		Total
Freddie Mac MSR Revolver
Borrowings under Freddie Mac MSR Revolver	$	66,500	$	-	$	-	$	-	$	-	$	66,500	$	-	$	66,500	$	-	$	-	$	-	$	66,500
Fannie Mae MSR Revolving Facility
Borrowings under Fannie Mae MSR Revolving Facility		610		7,641		8,282		95,467		-		112,000		1,195		7,516		8,140		92,149		-		109,000
Total	$	67,110	$	7,641	$	8,282	$	95,467	$	-	$	178,500	$	1,195	$	74,016	$	8,140	$	92,149	$	-	$	175,500

As of December 31, 2022

	2023		2024		2025		2026		2027		Total
Freddie Mac MSR Revolver
Borrowings under Freddie Mac MSR Revolver	$	68,500	$	-	$	-	$	-	$	-	$	68,500
Fannie Mae MSR Revolving Facility
Borrowings under Fannie Mae MSR Revolving Facility		627		7,868		8,538		98,967		-		116,000
Total	$	69,127	$	7,868	$	8,538	$	98,967	$	-	$	184,500

Table of Contents

Note 13 — Receivables and Other Assets

The assets comprising “Receivables and other assets” as of ~~March 31,~~June 30, 2023 and December 31, 2022 are summarized in the following table (dollars in thousands):

Receivables and Other Assets

	March 31, 2023		December 31, 2022		June 30, 2023		December 31, 2022
Servicing advances	$	10,584	$	15,090	$	7,994	$	15,090
Interest receivable		5,417		4,381		5,693		4,381
Deferred tax asset		16,164		15,545		15,577		15,545
Other receivables		5,488		1,749		5,678		1,749
Total other assets	$	37,653	$	36,765	$	34,942	$	36,765

The Company only records as an asset those servicing advances that the Company deems recoverable.

Note 14 — Accrued Expenses and Other Liabilities

The liabilities comprising “Accrued expenses and other liabilities” as of ~~March 31,~~June 30, 2023 and December 31, 2022 are summarized in the following table (dollars in thousands):

~~Table of Contents~~

Accrued Expenses and Other Liabilities

	March 31, 2023		December 31, 2022		June 30, 2023		December 31, 2022
Accrued interest on repurchase agreements	$	4,344	$	2,796	$	3,081	$	2,796
Accrued interest on notes payable		1,926		1,710		1,990		1,710
Accrued expenses		1,864		3,804		1,217		3,804
Due to counterparties ^(A)		7,700		11,197		2,258		11,197
Total accrued expenses and other liabilities	$	15,834	$	19,507	$	8,546	$	19,507

(A)	Includes collateral for the Company’s borrowings that represents a payable to the counterparties as of the balance sheet date.

Note 15 — Income Taxes

The Company elected to be taxed as a REIT under Code Sections 856 through 860 beginning with its short taxable year ended December 31, 2013. As a REIT, the Company generally will not be subject to U.S. federal income tax to the extent that it distributes its taxable income to its stockholders. To maintain qualification as a REIT, the Company must distribute at least 90% of its annual REIT taxable income to its stockholders and meet certain other requirements such as assets it may hold, income it may generate and its stockholder composition. It is the Company’s policy to distribute all or substantially all of its REIT taxable income. To the extent there is any undistributed REIT taxable income at the end of a year, the Company can elect to distribute such shortfall within the next year as permitted by the Code.

Table of Contents

Effective January 1, 2014, CHMI Solutions elected to be taxed as a corporation for U.S. federal income tax purposes; prior to this date, CHMI Solutions was a disregarded entity for U.S. federal income tax purposes. CHMI Solutions has jointly elected with the Company, the ultimate beneficial owner of Sub-REIT, to be treated as a TRS of the Company, and all activities conducted through CHMI Solutions and its wholly-owned subsidiary, Aurora, are subject to federal and state income taxes. CHMI Solutions files a consolidated tax return with Aurora and is fully taxed as a U.S. C-Corporation.

The state and local tax jurisdictions for which the Company is subject to tax filing obligations recognize the Company’s status as a REIT, and therefore, the Company generally does not pay income tax in such jurisdictions. CHMI Solutions and Aurora are subject to U.S. federal, state and local income taxes.

The components of the Company’s income tax expense (benefit) are as follows for the periods indicated below (dollars in thousands):

	Three Months Ended March 31,					Three Months Ended June 30,				Six Months Ended June 30,
	2023			2022		2023		2022		2023			2022
Deferred federal income tax expense (benefit)	$	(537	)	$	3,295	$	509	$	1,209	$	(28	)	$	4,504
Deferred state income tax expense (benefit)		(82	)		580		78		214		(4	)		794
Provision for (Benefit from) Corporate Business Taxes	$	(619	)	$	3,875	$	587	$	1,423	$	(32	)	$	5,298

~~Table of Contents~~

The following is a reconciliation of the statutory federal rate to the effective rate, for the periods indicated below (dollars in thousands):

	Three Months Ended March 31,										Three Months Ended June 30,									Six Months Ended June 30,
	2023					2022					2023				2022					2023					2022
Computed income tax expense (benefit) at federal rate	$	(4,189	)	21.0	%	$	6,847		21.0	%	$	468	21.0	%	$	(2,949	)	21.0	%	$	(3,721	)	21.0	%	$	3,898	21.0	%
State tax expense (benefit), net of federal tax, if applicable		(64	)	0.3	%		459		1.4	%		61	2.8	%		168		(1.2	)%		(3	)	0.0	%		627	3.4	%
REIT income not subject to tax expense (benefit)		3,634		(18.2	)%		(3,431	)	(10.5	)%		58	2.6	%		4,204		(29.9	)%		3,692		(20.8	)%		773	4.2	%
Provision for (benefit from) Corporate Business Taxes/Effective Tax Rate^(A)	$	(619	)	3.1	%	$	3,875		11.9	%	$	587	26.4	%	$	1,423		(10.1	)%	$	(32	)	0.2	%	$	5,298	28.6	%

(A)	The provision for income taxes is recorded at the TRS level.

The Company’s consolidated balance sheets contain the following income taxes recoverable and deferred tax assets, which are recorded at the TRS level (dollars in thousands):

	March 31, 2023		December 31, 2022		June 30, 2023			December 31, 2022
Income taxes recoverable
Federal income taxes recoverable	$	128	$	128	$	128		$	128
Income taxes recoverable	$	128	$	128	$	128		$	128

Deferred tax assets
Deferred tax - mortgage servicing rights	$	624	$	1,082	$	(441	)	$	1,082
Deferred tax - net operating loss		14,732		13,844		15,602			13,844
Deferred tax - other		808		619		416			619
Total net deferred tax assets	$	16,164	$	15,545	$	15,577		$	15,545

In assessing the realizability of deferred tax assets, the Company considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which temporary differences become deductible. The Company had net operating losses ~~(“NOLs”)~~ of ~~$62.8~~$66.5 million as of ~~March~~June ~~31,~~30, 2023, which were created subsequent to 2017 and can be carried forward indefinitely pursuant to the Tax Cuts and Jobs Act passed on December 22, ~~2017 (“2017 Tax Act”).~~2017. As of ~~March 31,~~June 30, 2023, the Company believes it is more likely than not that it will fully realize its deferred tax assets. Deferred tax assets are included in “Receivables and other assets” in the consolidated balance sheets.

Based on the Company’s evaluation, the Company has concluded that there are no significant liabilities for unrecognized tax benefits required to be reported in the Company’s consolidated financial statements. Additionally, there were no amounts accrued for penalties or interest as of or during the periods presented in these consolidated financial statements.

The Company’s 2021, 2020 and 2019 federal, state and local income tax returns remain open for examination by the relevant authorities.

~~Table of Contents~~

Distributions to stockholders generally will be primarily taxable as ordinary income, although a portion of such distributions may be designated as qualified dividend income or may constitute a return of capital. The Company furnishes annually to each stockholder a statement setting forth distributions paid during the preceding year and their U.S. federal income tax treatment.

Note 16 — Subsequent Events

Events subsequent to ~~March 31,~~June 30, 2023 were evaluated and no additional events were identified requiring further disclosure in the consolidated financial statements.

4746

Table of Contents

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations.

The following discussion and analysis should be read in conjunction with our consolidated financial statements and the accompanying notes included in “Part I, Item 1. Consolidated Financial Statements” of this Quarterly Report on Form 10-Q.

This section discusses our results of operations for the current quarter ended ~~March 31,~~June 30, 2023 compared to the immediately preceding prior quarter ended ~~December~~March 31, ~~2022.~~2023.

General

We are a public residential real estate finance company focused on acquiring, investing in and managing residential mortgage assets in the United States. We were incorporated in Maryland on October 31, 2012, and we commenced operations on or about October 9, 2013 following the completion of our initial public offering and a concurrent private placement. Our common stock, our 8.20% Series A Cumulative Redeemable Preferred Stock (our “Series A Preferred Stock”) and our 8.250% Series B Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock (our “Series B Preferred Stock”) are listed and traded on the New York Stock Exchange under the symbols “CHMI”, “CHMI-PRA” and “CHMI-PRB”, respectively. We are externally managed by our Manager, Cherry Hill Mortgage Management, LLC, an SEC-registered investment adviser.

Our principal objective is to generate attractive current yields and risk-adjusted total returns for our stockholders over the long term, primarily through dividend distributions and secondarily through capital appreciation. We attempt to attain this objective by selectively constructing and actively managing a portfolio of Servicing Related Assets (as defined below) and residential mortgage-backed securities (“RMBS”) and, subject to market conditions, other cash flowing residential mortgage assets.

We are subject to the risks involved with real estate and real estate-related debt instruments. These include, among others, the risks normally associated with changes in the general economic climate, changes in the mortgage market, changes in tax laws, interest rate levels, and the availability of financing.

We elected to be taxed as a REIT for U.S. federal income tax purposes commencing with our short taxable year ended December 31, 2013. We operate so as to continue to qualify to be taxed as a REIT. Our asset acquisition strategy focuses on acquiring a diversified portfolio of residential mortgage assets that balances the risk and reward opportunities our Manager observes in the marketplace. Aurora has or is in the process of obtaining the licenses necessary to invest in mortgage servicing rights (“MSRs”) on a nationwide basis and is an approved seller/servicer for Fannie Mae and Freddie Mac.

In addition to Servicing Related Assets, we invest in RMBS, primarily those backed by 30-, 20- and 15-year fixed rate mortgages that offer what we believe to be favorable prepayment and duration characteristics. Our RMBS consist ~~primarily~~solely of Agency RMBS on which the payments of principal and interest are guaranteed by an Agency. In the past, we have invested in collateralized mortgage obligations guaranteed by an Agency ~~(“Agency CMOs”)~~ consisting of interest only securities (“IOs”) as well as non-Agency RMBS and may do so in the future subject to market conditions and availability of capital. We finance our RMBS with an amount of leverage, that varies from time to time depending on the particular characteristics of our portfolio, the availability of financing and market conditions. We do not have a targeted leverage ratio for our RMBS. Our borrowings for RMBS consist of short-term borrowings under master repurchase agreements.

Subject to maintaining our qualification as a REIT, we utilize derivative financial instruments (or hedging instruments) to hedge our exposure to potential interest rate mismatches between the interest we earn on our assets and our borrowing costs caused by fluctuations in short-term interest rates. In utilizing leverage and interest rate hedges, our objectives include, where desirable, locking in, on a long-term basis, a spread between the yield on our assets and the cost of our financing in an effort to improve returns to our stockholders.

We also seek to operate our business in a manner that does not require us to register as an investment company under the Investment Company Act.

4847

Table of Contents

Effective January 1, 2020, the Operating Partnership, owned ~~98.0~~%98.0% by the Company as of ~~March 31,~~June 30, 2023, contributed substantially all of its assets to Sub-REIT in exchange for all of the common stock of the Sub-REIT. As a result of this contribution, the Sub-REIT is a wholly-owned subsidiary of the Operating Partnership and operations formerly conducted by the Operating Partnership through its subsidiaries are now conducted by the Sub-REIT through those same subsidiaries. The Sub-REIT has elected to be taxed as a REIT under the Code commencing with its taxable year ended December 31, 2020.

From time to time, we may issue and sell shares of our common stock or preferred stock, including additional shares of our Class A Preferred Stock or Class B Preferred Stock. See “Item 1. Consolidated Financial Statements—Note 6. Equity and Earnings per Common Share—Common and Preferred Stock.”

The Company has an at-the-market offering program for its common stock (the “Common Stock ATM Program” and, together with the Preferred Series A ATM Program, as defined below, the “ATM Programs”) pursuant to which it may offer through one or more sales agents and sell from time to time up to $50.0 million of its common stock. In November 2022, the Company entered into amendments to the existing At Market Issuance Sales Agreements, increasing the aggregate offering price to up to an aggregate of $100.0 million of its common stock at prices prevailing at the time, subject to volume and other regulatory limitations. As of ~~March 31,~~June 30, 2023, approximately $~~23.4~~$16.8 million was remaining under the Common Stock ATM Program. During the three-month period ended ~~March 31,~~June 30, 2023, the Company issued and sold ~~2,140,000~~1,288,112 shares of common stock under the Common Stock ATM Program. The shares were sold at a weighted average price of $~~6.03~~$5.10 per share for gross proceeds of approximately $~~12,905,000~~$6.6 million before fees of approximately $~~258,000~~.$131,000. During the six-month period ended June 30, 2023, the Company issued and sold 3,428,112 shares of common stock under the Common Stock ATM Program. The shares were sold at a weighted average price of $5.68 per share for gross proceeds of approximately $19.5 million before fees of approximately $389,000. During the year ended December 31, 2022, the Company issued and sold 5,212,841 shares of common stock under the Common Stock ATM Program. The shares were sold at a weighted average price of $6.50 per share for aggregate gross proceeds of approximately $33.9 million before fees of approximately $677,000.

The Company also has an at-the-market offering program for its Series A Preferred Stock (the “Preferred Series A ATM Program”) pursuant to which it may offer through one or more sales agents and sell from time to time up to $35.0 million of its Series A Preferred Stock at prices prevailing at the time, subject to volume and other regulatory limitations. During the ~~three-month period~~three and six-month periods ended ~~March 31,~~June 30, 2023 and the year ended December 31, 2022, the Company did not issue and sell any shares of Series A Preferred Stock pursuant to the Preferred Series A ATM Program.

In September 2019, the Company initiated a share repurchase program that allows for the repurchase of up to an aggregate of $10.0 million of its common stock. Shares may be repurchased from time to time through privately negotiated transactions or open market transactions, pursuant to a trading plan in accordance with Rules 10b5-1 and 10b-18 under the Exchange Act or by any combination of such methods. The manner, price, number and timing of share repurchases are subject to a variety of factors, including market conditions and applicable SEC rules. The share repurchase program does not require the purchase of any minimum number of shares, and, subject to SEC rules, purchases may be commenced or suspended at any time without prior notice. During the ~~three-month period~~three and six-month periods ended ~~March 31,~~June 30, 2023 and the year ended December 31, 2022, the Company did not repurchase any common stock pursuant to the repurchase program.

Table of Contents

Effects of Federal Reserve Policy on the Company

Since March of 2022, the Federal Reserve has raised the federal funds rate ~~475~~500 basis points to a range of between ~~4.75%~~5.00% and ~~5.0%~~5.25% and has signaled that further rate increases are possible over the course of the year in response to the elevated level of inflation in the United States. In ~~March~~May 2023, the consumer price index rose ~~5.0%~~4.0% on a year-over-year basis, while the core rate (minus food and energy) was at 5.3% on a year-over-year basis. Although inflation has eased somewhat over the past few months, it is still unclear how much the Federal Reserve will further increase interest rates to bring inflation down to its 2% percent target.

In March 2022, the Federal Reserve also ended its monthly asset purchases, including its purchases of agency debt and mortgage-backed securities, and has been reducing its holdings of both U.S. Treasury securities and Agency debt and mortgage-backed securities by $60.0 billion and $35.0 billion, respectively, per month. With these actions, the Federal Reserve has reversed its policy stance from the highly accommodative polices it adopted in 2020 in response to the macro-economic effects of the COVID-19 pandemic.

~~Table of Contents~~

The ending of the Federal Reserve’s highly accommodative polices and initiation of a series of increases in the federal funds rate and reductions in the size of its balance sheet (referred to as “quantitative tightening”) have resulted in higher interest rates across asset classes, including for Agency RMBS. These actions also may reduce economic activity in the United States, as well as decrease spreads on interest rates, reducing our net interest income. They may also negatively impact our results as we have certain assets and liabilities that are sensitive to changes in interest rates. In addition, lower net interest income resulting from higher rates is expected to be partially offset by lower prepayments which extends the length of cash flows from the MSRs and slows the premium amortization on the RMBS portfolio. Any benefit we expect to receive from lower prepayments on the mortgages underlying our ~~MSRS~~MSRs and RMBS could be offset by increased volatility in the market and increased hedging costs attributable to such volatility.

We cannot predict or control the impact future actions by the Federal Reserve will have on the overall economy or on our business. Accordingly, future actions by the Federal Reserve could have a material and adverse effect on our business, financial condition and results of operations and our ability to pay distributions to our stockholders.

Factors Impacting our Operating Results

Our income is generated primarily by the net spread between the income we earn on our assets and the cost of our financing and hedging activities as well as the amortization of any purchase premiums or the accretion of discounts. Our net income includes the actual interest payments we receive on our RMBS, the net servicing fees we receive on our MSRs and the accretion/amortization of any purchase discounts/premiums. Changes in various factors such as market interest rates, prepayment speeds, estimated future cash flows, servicing costs and credit quality could affect the amount of premium to be amortized or discount to be accreted into interest income for a given period. Prepayment speeds vary according to the type of investment, conditions in the financial markets, competition and other factors, none of which can be predicted with any certainty. Our operating results may also be affected by credit losses in excess of initial anticipations or unanticipated credit events experienced by borrowers whose mortgage loans underlie the MSRs held by ~~Aurora or the non-Agency RMBS held in our portfolio.~~Aurora.

Table of Contents

Set forth below is the positive net spread between the yield on RMBS and our costs of funding those assets at the end of each of the quarters indicated below:

Average Net Yield Spread at Period End

Quarter Ended	Average Asset Yield			Average Cost of Funds^(A)			Average Net Interest Rate Spread			Average Asset Yield			Average Cost of Funds^(A)			Average Net Interest Rate Spread
June 30, 2023											4.49	%		0.53	%		3.96	%
March 31, 2023		4.40	%		0.73	%		3.68	%		4.40	%		0.73	%		3.68	%
December 31, 2022		4.29	%		0.69	%		3.60	%		4.29	%		0.69	%		3.60	%
September 30, 2022		3.90	%		0.77	%		3.13	%		3.90	%		0.77	%		3.13	%
June 30, 2022		3.56	%		0.32	%		3.25	%

(A) Average Cost of Funds also includes the benefits of related swaps.

~~Table of Contents~~

Changes in the Market Value of Our Assets

We hold our Servicing Related Assets as long-term investments. Our MSRs are carried at their fair value with changes in their fair value recorded in other income (loss) in our consolidated statements of income (loss). Those values may be affected by events or headlines that are outside of our control, such as events impacting the U.S. or global economy generally or the U.S. residential market specifically, and events or headlines impacting the parties with which we do business. See “Part I, Item 1A. Risk Factors – Risks Related to Our Business” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2022.

All of our investments in RMBS are reported at their fair value. At the time of purchase, ASC 320, Investments – Debt and Equity Securities requires us to designate a security as held-to-maturity, available-for-sale or trading, depending on our ability to hold such security to maturity. Alternatively, we may elect the fair value option of accounting for securities pursuant to ASC 825, Financial Instruments. Prior to January 1, 2023, we designated all our investments in RMBS as available-for-sale. On January 1, 2023, we began electing the fair value option of accounting for all RMBS acquired after such date. Unrealized gains and losses on RMBS classified as available-for-sale are reported in accumulated other comprehensive income, whereas unrealized gains and losses on RMBS for which we elected the fair value option are reported in the consolidated statements of income (loss).

We evaluate the cost basis of our available-for-sale RMBS on a quarterly basis under ASC 326-30, Financial Instruments-Credit Losses: Available-for-Sale Debt Securities. When the fair value of a security is less than its amortized cost basis as of the balance sheet date, the security’s cost basis is considered impaired. If we determine that we intend to sell the security or it is more likely than not that we will be required to sell before recovery, we recognize the difference between the fair value and amortized cost as a loss in the consolidated statements of income (loss). If we determine we do not intend to sell the security or it is not more likely than not we will be required to sell the security before recovery, we must evaluate the decline in the fair value of the impaired security and determine whether such decline resulted from a credit loss or non-credit related factors. In our assessment of whether a credit loss exists, we perform a qualitative assessment around whether a credit loss exists and if necessary, we compare the present value of estimated future cash flows of the impaired security with the amortized cost basis of such security. The estimated future cash flows reflect those that a “market participant” would use and typically include assumptions related to fluctuations in interest rates, prepayment speeds, default rates, collateral performance, and the timing and amount of projected credit losses, as well as incorporating observations of current market developments and events. Cash flows are discounted at an interest rate equal to the current yield used to accrete interest income. If the present value of estimated future cash flows is less than the amortized cost basis of the security, an expected credit loss exists and is included in provision (reversal) for credit losses on securities in the consolidated statements of income (loss). If it is determined as of the financial reporting date that all or a portion of a security’s cost basis is not collectible, then we will recognize a realized loss to the extent of the adjustment to the security’s cost basis. This adjustment to the amortized cost basis of the security is reflected in realized loss on RMBS, net in the consolidated statements of income (loss).

Table of Contents

Impact of Changes in Market Interest Rates on Our Assets

The value of our assets may be affected by prepayment speeds on mortgage loans. Prepayment speed is the measurement of how quickly borrowers pay down the unpaid principal balance (“UPB”) of their loans or how quickly loans are otherwise liquidated or charged off. Generally, in a declining interest rate environment, prepayment speeds tend to increase. Conversely, in an increasing interest rate environment, prepayment speeds tend to decrease. When we acquire Servicing Related Assets or RMBS, we anticipate that the underlying mortgage loans will prepay at a projected rate generating an expected cash flow (in the case of Servicing Related Assets) and yield. If we purchase assets at a premium to par value and borrowers prepay their mortgage loans faster than expected, the corresponding prepayments on our assets may reduce the expected yield on such assets because we will have to amortize the related premium on an accelerated basis. In addition, we will have to reinvest the greater amounts of prepayments in that lower rate environment, thereby affecting future yields on our assets. If we purchase assets at a discount to par value, and borrowers prepay their mortgage loans slower than expected, the decrease in corresponding prepayments may reduce the expected yield on assets because we will not be able to accrete the related discount as quickly as originally anticipated.

~~Table of Contents~~

If prepayment speeds are significantly greater than expected, the fair value of the Servicing Related Assets could be less than their fair value as previously reported on our consolidated balance sheets. Such a reduction in the fair value of the Servicing Related Assets would have a negative impact on our book value. Furthermore, a significant increase in prepayment speeds could materially reduce the ultimate cash flows we receive from the Servicing Related Assets, and we could receive substantially less than what we paid for such assets. Our balance sheet, results of operations and cash flows are susceptible to significant volatility due to changes in the fair value of, or cash flows from, the Servicing Related Assets as interest rates change.

A slower than anticipated rate of prepayment due to an increase in market interest rates also will cause the life of the related RMBS to extend beyond that which was projected. As a result, we would have an asset with a lower yield than current investments for a longer period of time. In addition, if we have hedged our interest rate risk, extension may cause the security to be outstanding longer than the related hedge, thereby reducing the protection intended to be provided by the hedge.

Voluntary and involuntary prepayment rates may be affected by a number of factors including, but not limited to, the availability of mortgage credit, the relative economic vitality of, or natural disasters affecting, the area in which the related properties are located, the servicing of the mortgage loans, possible changes in tax laws, other opportunities for investment, homeowner mobility and other economic, social, geographic, demographic and legal factors, none of which can be predicted with any certainty.

We attempt to reduce the exposure of our MSRs to voluntary prepayments through the structuring of recapture agreements with Aurora’s subservicers. Under these agreements, the subservicer attempts to refinance specified mortgage loans. The subservicer sells the new mortgage loan to the applicable Agency, transfers the related MSR to Aurora and then subservices the new mortgage loan on behalf of Aurora. See “Part I, Item 1. Notes to Consolidated Financial Statements—Note 7. Transactions with Related Parties” for information regarding Aurora’s recapture agreements.

Table of Contents

With respect to our business operations, increases in interest rates, in general, may over time cause:

the interest expense associated with our borrowings to increase;

the value of our assets to fluctuate;

the coupons on any adjustable-rate and hybrid RMBS we may own to reset, although on a delayed basis, to higher interest rates;

prepayments on our RMBS to slow, thereby slowing the amortization of our purchase premiums and the accretion of our purchase discounts; and

an increase in the value of any interest rate swap agreements we may enter into as part of our hedging strategy.

Conversely, decreases in interest rates, in general, may over time cause:

prepayments on our RMBS to increase, thereby accelerating the amortization of our purchase premiums and the accretion of our purchase discounts;

the interest expense associated with our borrowings to decrease;

the value of our assets to fluctuate;

a decrease in the value of any interest rate swap agreements we may enter into as part of our hedging strategy; and

coupons on any adjustable-rate and hybrid RMBS assets we may own to reset, although on a delayed basis, to lower interest rates.

~~Table of Contents~~

Effects of Spreads on our Assets

The spread between the yield on our assets and our funding costs affects the performance of our business. Wider spreads imply the potential for greater income on new asset purchases but may have a negative impact on our stated book value. Wider spreads may also negatively impact asset prices. In an environment where spreads are widening, counterparties may require additional collateral to secure borrowings which may require us to reduce leverage by selling assets. Conversely, tighter spreads imply the potential for lower income on new asset purchases but may have a positive impact on stated book value of our existing assets. In this case, we may be able to reduce the amount of collateral required to secure borrowings.

Credit Risk

We are subject to varying degrees of credit risk in connection with our assets. Although we expect relatively low credit risk with respect to our portfolios of Agency RMBS, we may become subject to the credit risk of borrowers under the loans backing any CMOs that we may own and to the credit enhancements built into the CMO structure. We also are subject to the credit risk of the borrowers under the mortgage loans underlying the MSRs that Aurora owns. Through loan level due diligence, we attempt to mitigate this risk by seeking to acquire high quality assets at appropriate prices given anticipated and unanticipated losses. We also conduct ongoing monitoring of acquired MSRs. Nevertheless, unanticipated credit losses could occur which could adversely impact our operating results.

Critical Accounting Policies and Use of Estimates

Our financial statements are prepared in accordance with US GAAP, which requires the use of estimates that involve the exercise of judgment and the use of assumptions as to future uncertainties. Our most critical accounting policies involve decisions and assessments that could affect our reported amounts of assets and liabilities, as well as our reported amounts of revenues and expenses. We believe that the decisions and assessments upon which our financial statements are based were reasonable at the time made and based upon information available to us at that time. Our critical accounting policies and accounting estimates may change over time as we diversify our portfolio. The material accounting policies and estimates that we expect to be most critical to an investor’s understanding of our financial results and condition and require complex management judgment are discussed below. For additional information on our material accounting policies and estimates, see “Item 1. Consolidated Financial Statements – Note 2. Basis of Presentation and Significant Accounting Policies”.

Table of Contents

Investments in MSRs

We have elected the fair value option to record our investments in MSRs in order to provide users of our consolidated financial statements with better information regarding the effects of prepayment risk and other market factors on the MSRs. Under this election, we record a valuation adjustment on our investments in MSRs on a quarterly basis to recognize the changes in fair value of our MSRs in net income as described below. Although transactions in MSRs are observable in the marketplace, the valuation includes unobservable market data inputs (prepayment speeds, delinquency levels, costs to service and discount rates). The change in fair value of MSRs is recorded within “Unrealized gain (loss) on investments in Servicing Related Assets” on the consolidated statements of income (loss). Fair value is generally determined by discounting the expected future cash flows using discount rates that incorporate the market risks and liquidity premium specific to the MSRs and, therefore, may differ from their effective yields. In determining the valuation of MSRs, management uses internally developed pricing models that are based on certain unobservable market-based inputs. The Company classifies these valuations as Level 3 in the fair value hierarchy. For additional information on our fair value methodology, see “Item 1. Consolidated Financial Statements – Note 9. Fair Value”.

~~Table of Contents~~

Revenue Recognition on Investments in MSRs

Mortgage servicing fee income represents revenue earned from the ownership of MSRs. The servicing fees are based on a contractual percentage of the outstanding principal balance and are recognized as revenue as the related mortgage payments are collected. Corresponding costs to service are charged to expense as incurred. Servicing fee income received and servicing expenses incurred are reported on the consolidated statements of income (loss).

Income Taxes

We elected to be taxed as a REIT under the Code commencing with our short taxable year ended December 31, 2013. We expect to continue to qualify to be treated as a REIT. U.S. federal income tax law generally requires that a REIT distribute annually at least 90% of its REIT taxable income, without regard to the deduction for dividends paid and excluding net capital gains, and that it pay tax at regular corporate income tax rates to the extent that it annually distributes less than 100% of its taxable income. Our taxable REIT subsidiary, Solutions, and its wholly-owned subsidiary, Aurora, are subject to U.S. federal income taxes on their taxable income.

We account for income taxes in accordance with ASC 740, Income Taxes. ASC 740 requires the recording of deferred income taxes that reflect the net tax effect of temporary differences between the carrying amounts of our assets and liabilities for financial reporting purposes and the amounts used for income tax purposes, including operating loss carry forwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect of a change in tax rates on deferred tax assets and liabilities is recognized in earnings in the period that includes the enactment date. For information on our assessment of the realizability of deferred tax assets, see “Item 1. Consolidated Financial Statements – Note 15. Income Taxes”. We assess our tax positions for all open tax years and determine if we have any material unrecognized liabilities in accordance with ASC 740. We record these liabilities to the extent we deem them more-likely-than-not to be incurred. We record interest and penalties related to income taxes within the provision for income taxes in the consolidated statements of income (loss). We have not incurred any interest or penalties.

Table of Contents

Investments in Securities

Prior to fiscal year 2023, we designated all our investments in RMBS as available-for-sale pursuant to ASC 320, Investments – Debt and Equity Securities. Although we may hold most of our securities until maturity, we may, from time to time, sell any of our securities as part of our overall management of our asset portfolio. All assets classified as available-for-sale are reported at fair value, with unrealized gains and losses excluded from earnings and reported as a separate component of stockholders’ equity. On January 1, 2023, we began electing the fair value option of accounting pursuant to ASC 825, Financial Instruments, for all RMBS acquired after such date. Unrealized gains and losses on RMBS for which we elected the fair value option are reported in the consolidated statements of income (loss). Fair value of our investments in RMBS is determined based upon prices obtained from third-party pricing providers. Changes in underlying assumptions used in estimating fair value impact the carrying value of the investments in RMBS as well as their yield. For additional information on our assessment of credit-related impairment and our fair value methodology, see “Item 1. Consolidated Financial Statements – Note 4. Investments in RMBS and Note 9. Fair Value”.

Revenue Recognition on Securities

Interest income from coupon payments is accrued based on the outstanding principal amount of the RMBS and their contractual terms. Premiums and discounts associated with the purchase of the RMBS are amortized or accreted into interest income over the projected lives of the securities using the effective interest method. Our policy for estimating prepayment speeds for calculating the effective yield is to evaluate historical performance, consensus prepayment speeds, and current market conditions. Adjustments are made for actual prepayment activity. For information on how interest rates effect net interest income, see “Item 3. Quantitative and Qualitative Disclosures about Market Risk – Interest Rate Effect on Net Interest Income”.

~~Table of Contents~~

Repurchase Transactions

We finance the acquisition of our RMBS for our portfolio through repurchase transactions under master repurchase agreements. Repurchase transactions are treated as collateralized financing transactions and are carried at their contractual amounts as specified in the respective transactions. Accrued interest payable is included in “Accrued expenses and other liabilities” on the consolidated balance sheets. Securities financed through repurchase transactions remain on our consolidated balance sheet as an asset and cash received from the purchaser is recorded on our consolidated balance sheet as a liability. Interest paid in accordance with repurchase transactions is recorded in interest expense on the consolidated statements of income (loss).

Table of Contents

Results of Operations

Presented below is a comparison of the Company’s results of operations for the periods indicated (dollars in thousands):

Results of Operations

Three Months Ended

March 31,
2023

December 31,
2022

Income
Interest income $ 11,795 $ 9,906
Interest expense 11,955 8,539
Net interest (expense) (160 ) 1,367
Servicing fee income 13,874 13,700
Servicing costs 2,765 3,304
Net servicing income 11,109 10,396
Other income (loss)

Realized loss on RMBS, net (981 ) (30,701 )
Realized gain (loss) on derivatives, net (5,600 ) 8,521
Unrealized loss on RMBS, measured at fair value through earnings, net (192 ) -
Unrealized loss on derivatives, net (12,246 ) (13,526 )
Unrealized loss on investments in Servicing Related Assets (8,668 ) (7,198 )
Total Loss (16,738 ) (31,141 )
Expenses
General and administrative expense 1,523 1,587
Management fee to affiliate 1,680 1,597
Total Expenses 3,203 3,184
Loss Before Income Taxes (19,941 ) (34,325 )
Benefit from corporate business taxes (619 ) (1,572 )
Net Loss (19,322 ) (32,753 )
Net loss allocated to noncontrolling interests in Operating Partnership 377 702
Dividends on preferred stock 2,463 2,463
Net Loss Applicable to Common Stockholders $ (21,408 ) $ (34,514 )

	Three Months Ended						Six Months Ended
	June 30, 2023			March 31, 2023			June 30, 2023			June 30, 2022
Income
Interest income	$	12,534		$	11,795		$	24,329		$	11,523
Interest expense		13,168			11,955			25,123			4,142
Net interest income (expense)		(634	)		(160	)		(794	)		7,381
Servicing fee income		13,436			13,874			27,310			26,304
Servicing costs		2,464			2,765			5,229			5,808
Net servicing income		10,972			11,109			22,081			20,496
Other income (loss)
Realized loss on RMBS, net		(10,274	)		(981	)		(11,255	)		(59,258	)
Realized gain (loss) on derivatives, net		11,640			(5,600	)		6,040			(13,368	)
Unrealized loss on RMBS, measured at fair value through earnings, net		(6,619	)		(192	)		(6,811	)		-
Unrealized gain (loss) on derivatives, net		6,827			(12,246	)		(5,419	)		42,069
Unrealized gain (loss) on investments in Servicing Related Assets		(6,010	)		(8,668	)		(14,678	)		27,881
Total Income (Loss)		5,902			(16,738	)		(10,836	)		25,213
Expenses
General and administrative expense		1,995			1,523			3,518			3,243
Management fee to affiliate		1,694			1,680			3,374			3,407
Total Expenses		3,689			3,203			6,892			6,650
Income (Loss) Before Income Taxes		2,213			(19,941	)		(17,728	)		18,563
Provision for (Benefit from) corporate business taxes		587			(619	)		(32	)		5,298
Net Income (Loss)		1,626			(19,322	)		(17,696	)		13,265
Net (income) loss allocated to noncontrolling interests in Operating Partnership		(37	)		377			340			(286	)
Dividends on preferred stock		2,465			2,463			4,928			4,928
Net Income (Loss) Applicable to Common Stockholders	$	(876	)	$	(21,408	)	$	(22,284	)	$	8,051

Table of Contents

Presented below is summary financial data on our segments together with the data for the Company as a whole, for the periods indicated (dollars in thousands):

Segment Summary Data

	Servicing Related Assets			RMBS			All Other			Total			Servicing Related Assets			RMBS			All Other			Total
Income Statement
Three Months Ended March 31, 2023
Three Months Ended June 30, 2023
Interest income	$	-		$	11,795		$	-		$	11,795		$	-		$	12,534		$	-		$	12,534
Interest expense		873			11,082			-			11,955			359			12,809			-			13,168
Net interest income (expense)		(873	)		713			-			(160	)
Net interest expense														(359	)		(275	)		-			(634	)
Servicing fee income		13,874			-			-			13,874			13,436			-			-			13,436
Servicing costs		2,765			-			-			2,765			2,464			-			-			2,464
Net servicing income		11,109			-			-			11,109			10,972			-			-			10,972
Other expense		(4,934	)		(22,753	)		-			(27,687	)
Other income (expense)														(13,283	)		8,847			-			(4,436	)
Other operating expenses		(563	)		(165	)		(2,475	)		(3,203	)		(570	)		(167	)		(2,952	)		(3,689	)
Benefit from corporate business taxes		619			-			-			619
Provision for corporate business taxes														(587	)		-			-			(587	)
Net Income (Loss)	$	5,358		$	(22,205	)	$	(2,475	)	$	(19,322	)	$	(3,827	)	$	8,405		$	(2,952	)	$	1,626

Three Months Ended December 31, 2022
Interest income
$
-

$
9,906

$
-
$ 9,906
Interest expense
818

7,721

-

8,539

Net interest income (expense)
(818
)

2,185

-

1,367

Servicing fee income
13,700

-

-

13,700

Servicing costs
3,304

-

-

3,304

Net servicing income
10,396

-

-

10,396

Other expense
(5,672
)

(37,232
)

-

(42,904
)
Other operating expenses
(530
)
(150
)
(2,504
)
(3,184
)
Benefit from corporate business taxes
1,572

-

-

1,572

Net Income (Loss)
$
4,948

$
(35,197
)

$
(2,504
)

$
(32,753
)

Three Months Ended March 31, 2023
Interest income	$	-		$	11,795		$	-		$	11,795
Interest expense		873			11,082			-			11,955
Net interest income (expense)		(873	)		713			-			(160	)
Servicing fee income		13,874			-			-			13,874
Servicing costs		2,765			-			-			2,765
Net servicing income		11,109			-			-			11,109
Other expense		(4,934	)		(22,753	)		-			(27,687	)
Other operating expenses		(563	)		(165	)		(2,475	)		(3,203	)
Benefit from corporate business taxes		619			-			-			619
Net Income (Loss)	$	5,358		$	(22,205	)	$	(2,475	)	$	(19,322	)

Six Months Ended June 30, 2023
Interest income	$	-		$	24,329		$	-		$	24,329
Interest expense		1,232			23,891			-			25,123
Net interest income (expense)		(1,232	)		438			-			(794	)
Servicing fee income		27,310			-			-			27,310
Servicing costs		5,229			-			-			5,229
Net servicing income		22,081			-			-			22,081
Other expense		(18,217	)		(13,906	)		-			(32,123	)
Other operating expenses		(1,133	)		(332	)		(5,427	)		(6,892	)
Benefit from corporate business taxes		32			-			-			32
Net Income (Loss)	$	1,531		$	(13,800	)	$	(5,427	)	$	(17,696	)

Six Months Ended June 30, 2022
Interest income	$	-		$	11,523		$	-		$	11,523
Interest expense		2,384			1,758			-			4,142
Net interest income (expense)		(2,384	)		9,765			-			7,381
Servicing fee income		26,304			-			-			26,304
Servicing costs		5,808			-			-			5,808
Net servicing income		20,496			-			-			20,496
Other income (expense)		(8,896	)		6,232			-			(2,664	)
Other operating expenses		(1,032	)		(379	)		(5,239	)		(6,650	)
Provision for corporate business taxes		(5,298	)		-			-			(5,298	)
Net Income (Loss)	$	2,886		$	15,618		$	(5,239	)	$	13,265

Table of Contents

	Servicing Related Assets		RMBS		All Other		Total		Servicing Related Assets		RMBS		All Other		Total
Balance Sheet
March 31, 2023
June 30, 2023
Investments	$	270,941	$	1,077,899	$	-	$	1,348,840	$	264,906	$	1,054,251	$	-	$	1,319,157
Other assets		33,598		41,392		55,063		130,053		30,616		38,428		53,312		122,356
Total assets		304,539		1,119,291		55,063		1,478,893		295,522		1,092,679		53,312		1,441,513
Debt		177,928		991,618		-		1,169,546		174,968		979,907		-		1,154,875
Other liabilities		8,702		24,440		12,060		45,202		8,445		6,433		9,191		24,069
Total liabilities		186,630		1,016,058		12,060		1,214,748		183,413		986,340		9,191		1,178,944
Net Assets	$	117,909	$	103,233	$	43,003	$	264,145	$	112,109	$	106,339	$	44,121	$	262,569

December 31, 2022
Investments	$	279,739	$	931,431	$	-	$	1,211,170
Other assets		32,849		106,885		57,921		197,655
Total assets		312,588		1,038,316		57,921		1,408,825
Debt		183,888		825,962		-		1,009,850
Other liabilities		29,047		92,875		11,537		133,459
Total liabilities		212,935		918,837		11,537		1,143,309
Net Assets	$	99,653	$	119,479	$	46,384	$	265,516

Table of Contents

Interest Income

Interest income for the three-month period ended ~~March 31,~~June 30, 2023 was $~~11.8~~$12.5 million as compared to $~~9.9~~$11.8 million for the three-month period ended ~~December~~March 31, ~~2022.~~2023. The increase of $~~1.9 million~~ $737,000 in interest income was primarily due to the ATM proceeds being used to purchase new securities, as well as replacing lower yielding securities with higher yielding securities in the existing portfolio.

Interest income for the six-month period ended June 30, 2023 was $24.3 million as compared to $11.5 million for the six-month period ended June 30, 2022. The increase of $12.8 million in interest income was primarily due to the ATM proceeds being used to purchase new securities, as well as replacing lower yielding securities with higher yielding securities in the existing portfolio.

Interest Expense

Interest expense for the three-month period ended ~~March 31,~~June 30, 2023 was $~~12.0~~ $13.2 million as compared to $~~8.5~~$12.0 million for the three-month period ended ~~December~~March 31, ~~2022.~~2023. The increase of $~~3.5~~$1.2 million in interest expense was due to a rise in financing rates.

Interest expense for the six-month period ended June 30, 2023 was $25.1 million as compared to $4.1 million for the six-month period ended June 30, 2022. The increase of $21.0 million in interest expense was due to a rise in financing rates as well as an increase in repurchase liabilities.

Servicing Fee Income

Servicing fee income for the three-month period ended ~~March 31,~~June 30, 2023 was $~~13.9~~$13.4 million as compared to $~~13.7~~$13.9 million for the three-month period ended ~~December~~March 31, ~~2022.~~ 2023. The ~~change~~decrease of $500,000 in servicing fee income was ~~nominal.~~due to changes in the size of the portfolio.

Servicing fee income for the six-month period ended June 30, 2023 was $27.3 million as compared to $26.3 million for the six-month period ended June 30, 2022. The increase of $1.0 million in servicing fee income was due to changes in the size of the portfolio.

Servicing Costs

Servicing costs for the three-month period ended ~~March 31,~~June 30, 2023 were $~~2.8~~ $2.5 million as compared to $~~3.3~~$2.8 million for the three-month period ended ~~December~~March 31, ~~2022.~~2023. The decrease of $~~540,000~~$300,000 in servicing costs was due to ~~timing of interest payments on escrowed loans~~ ~~as well as~~changes in the size of the MSR portfolio.

Servicing costs for the six-month period ended June 30, 2023 were $5.2 million as compared to $5.8 million for the six-month period ended June 30, 2022. The decrease of $579,000 in servicing costs was due to changes in the size of the MSR portfolio.

Realized Loss on RMBS, Net

Realized loss on RMBS for the three-month period ended ~~March 31,~~June 30, 2023 was approximately $~~981,000~~$10.3 million as compared to $~~30.7~~ ~~million~~$981,000 for the three-month period ended ~~December~~March 31, 2023. The increase of $9.3 million in realized loss on RMBS was due to an increase in sales of RMBS securities during the three-month period ended June 30, 2023.

Table of Contents

Realized loss on RMBS for the six-month period ended June 30, 2023 was approximately $11.3 million as compared to $59.3 million for the six-month period ended June 30, 2022. The decrease of $~~29.7~~$48.0 million in realized loss on RMBS was due to fewer sales of RMBS securities during the ~~three-month~~six-month period ended ~~March 31, 2023~~.June 30, 2023.

Realized Loss on Derivatives, Net

Realized ~~loss~~gain on derivatives for the three-month period ended ~~March 31,~~June 30, 2023 was approximately $~~5.6~~$11.6 million as compared to a ~~gain~~loss of $~~8.5~~ $5.6 million for the three-month period ended ~~December~~March 31, ~~2022.~~2023. The increase of $~~14.1~~$17.2 million in realized ~~loss~~gain on derivatives was substantially comprised of an increase of $~~17.8~~$30.5 million in ~~losses~~gains on interest rate swaps and an increase of $~~6.1~~ ~~million in losses on U.S. Treasury futures, offset by an increase of $7.5~~ ~~million in gains on TBAs and an increase of $2.3~~$1.0 million in interest rate swaps periodic interest income due to changes in interest ~~rates.~~rates, offset by an increase of $5.8 million in losses on U.S. Treasury futures and an increase of $8.4 million in losses on TBAs.

57Realized gain on derivatives for the six-month period ended June 30, 2023 was approximately $6.0 million as compared to a loss of $13.4 million for the six-month period ended June 30, 2022. The increase of $19.4 million in realized gain on derivatives was substantially comprised of an increase of $30.5 million in gains on TBAs, an increase of $945,000 in gains on interest rate swaps and an increase of $14.5 million in interest rate swaps periodic interest income due to changes in interest rates, offset by an increase of $27.2 million in losses on U.S. Treasury futures and a decrease of $585,000 in gains on swaptions.

Unrealized Loss on RMBS, Measured at Fair Value through Earnings, Net

~~Table~~

Unrealized loss on RMBS measured at fair value through earnings for the three-month period ended June 30, 2023 was approximately $6.6 million as compared to $192,000 for the three-month period ended March 31, 2023. The increase of ~~Contents~~
$6.4 million in unrealized loss on RMBS measured at fair value through earnings was due to changes in interest rates as well as an increase in the number of RMBS measured at fair value through earnings.

Unrealized loss on RMBS measured at fair value through earnings for the six-month period ended June 30, 2023 was approximately $6.8 million as compared to $0 for the six-month period ended June 30, 2022. The increase of $6.8 million in unrealized loss on RMBS measured at fair value through earnings was because there were no RMBS measured at fair value through earnings during the six-month period ended June 30, 2022.

Unrealized Loss on Derivatives

Unrealized ~~loss~~gain on derivatives for the three-month period ended ~~March 31,~~June 30, 2023 was approximately $~~12.2~~$6.8 million as compared to $~~13.5~~a loss of $12.2 million for the three-month period ended ~~December~~March 31, ~~2022.~~2023. The ~~decrease~~increase of $~~1.3~~$19.0 million in unrealized ~~loss~~gain on derivatives was primarily due to changes in interest rates and the composition of our derivatives relative to the prior period.

Unrealized loss on derivatives for the six-month period ended June 30, 2023 was approximately $5.4 million as compared to a gain of $42.1 million for the six-month period ended June 30, 2022. The decrease of $47.5 million in unrealized gain on derivatives was primarily due to changes in interest rates and the composition of our derivatives relative to the prior period.

Unrealized Loss on Investments in Servicing Related Assets

Unrealized loss on our investments in Servicing Related Assets for the three-month period ended ~~March 31,~~June 30, 2023 was approximately ~~$8.7~~$6.0 million as compared to $~~7.2~~$8.7 million for the three-month period ended ~~December~~March 31, ~~2022.~~2023. The ~~increase~~decrease of $~~1.5~~$2.7 million in unrealized loss on our investments in Servicing Related Assets was primarily due to changes in valuation inputs or assumptions and paydown of underlying loans.

Unrealized loss on our investments in Servicing Related Assets for the six-month period ended June 30, 2023 was approximately $14.7 million as compared to a gain of $27.9 million for the six-month period June 30, 2022. The increase of $42.6 million in unrealized loss on our investments in Servicing Related Assets was primarily due to changes in valuation inputs or assumptions and paydown of underlying loans.

Table of Contents

General and Administrative Expense

General and administrative expense for the three-month period ended ~~March 31,~~June 30, 2023 was $~~1.5~~$2.0 million as compared to $~~1.6~~$1.5 million for the three-month period ended ~~December~~March 31, ~~2022.~~2023. The ~~change~~increase of $500,000 in general and administrative expense was ~~nominal.~~due to an increase in professional fees.

General and administrative expense for the six-month period ended June 30, 2023 was $3.5 million as compared to $3.2 million for the six-month period ended June 30, 2022. The increase of $275,000 in general and administrative expense was due to an increase in professional fees.

Net Income Allocated to Noncontrolling Interests in Operating Partnership

Net income allocated to noncontrolling interests in the Operating Partnership, which are LTIP-OP Units owned by directors and officers of the Company and by certain other individuals who provide services to us through the Manager, represented approximately ~~2.0~~%1.9% and ~~2.1~~%2.0% of net income for the three-month periods ended June 30, 2023 and March 31, 2023, respectively and ~~December 31,~~1.9% and 2.1% of net income for the six-month periods ended June 30, 2023 and June 30, 2022, respectively. The decrease was due to the issuance of additional shares of common stock during the ~~three-month period~~three and six-month periods ended ~~March 31,~~June 30, 2023.

Table of Contents

For the periods indicated below, our accumulated other comprehensive income (loss) changed as a result of the indicated realized gains and losses on our available-for-sale RMBS (dollars in thousands):

Accumulated Other Comprehensive Income (Loss)

	Three Months Ended June 30, 2023
Accumulated other comprehensive loss, March 31, 2023	$	(14,465	)
Other comprehensive loss		(3,122	)
Accumulated other comprehensive loss, June 30, 2023	$	(17,587	)

	Three Months Ended March 31, 2023
Accumulated other comprehensive loss, December 31, 2022	$	(29,104	)
Other comprehensive income		14,639
Accumulated other comprehensive loss, March 31, 2023	$	(14,465	)

	Three Months Ended December 31, 2022			Six Months Ended June 30, 2023
Accumulated other comprehensive loss, September 30, 2022	$	(70,759	)
Accumulated other comprehensive loss, December 31, 2022				$	(29,104	)
Other comprehensive income		41,655			11,517
Accumulated other comprehensive loss, December 31, 2022	$	(29,104	)
Accumulated other comprehensive loss, June 30, 2023				$	(17,587	)

	Six Months Ended June 30, 2022
Accumulated other comprehensive loss, December 31, 2021	$	7,527
Other comprehensive loss		(31,694	)
Accumulated other comprehensive loss, June 30, 2022	$	(24,167	)

5861

Table of Contents

Our GAAP equity changes as the values of our RMBS are marked to market each quarter, among other factors. The primary causes of mark to market changes are changes in interest rates and nominal spreads. During the three-month period ended ~~March 31,~~June 30, 2023 a ~~decline~~rise in interest rates caused a net unrealized loss on our available-for-sale RMBS. During the six-month period ended June 30, 2023, volatility in interest rates combined with changes in the composition of the portfolio resulted in a net unrealized gain on our available-for-sale RMBS. Unrealized gain (loss) on available-for-sale RMBS ~~which~~ is recorded in accumulated other comprehensive income (loss).

Non-GAAP Financial Measures

This Management’s Discussion and Analysis of Financial Condition and Results of Operations section contains analysis and discussion of non-GAAP financial measures, including:

earnings available for distribution; and

earnings available for distribution per average common share.

Earnings available for distribution (“EAD”) is a non-GAAP financial measure that we define as GAAP net income (loss), excluding realized gain (loss) on RMBS, unrealized gain (loss) on RMBS measured at fair value through earnings, realized and unrealized gain (loss) on derivatives, realized gain (loss) on acquired assets, realized and unrealized gain (loss) on investments in MSRs (net of any estimated MSR amortization) and any tax expense (benefit) on realized and unrealized gain (loss) on MSRs. MSR amortization refers to the portion of the change in fair value of the MSR that is primarily due to the realization of cashflows, runoff resulting from prepayments and an adjustment for any gain or loss on the capital used to purchase the MSR. EAD also includes interest rate swap periodic interest income (expense) and drop income on TBA dollar roll transactions, which are included in “Realized loss on derivatives, net” on the consolidated statements of income (loss). EAD is adjusted to exclude outstanding LTIP-OP Units in our Operating Partnership and dividends paid on our preferred stock.

EAD is provided for purposes of potential comparability to other issuers that invest in residential mortgage-related assets. We believe providing investors with EAD, in addition to related GAAP financial measures, may provide investors some insight into our ongoing operational performance. However, the concept of EAD does have significant limitations, including the exclusion of realized and unrealized gains (losses), and given the apparent lack of a consistent methodology among issuers for defining EAD, it may not be comparable to similarly titled measures of other issuers, which define EAD differently from us and each other. As a result, EAD should not be considered a substitute for our GAAP net income (loss) or as a measure of our liquidity. While EAD is one indicia of the Company’s earnings capacity, it is not the only factor considered in setting a dividend and is not the same as REIT taxable income which is calculated in accordance with the rules of the IRS.

Earnings Available for Distribution

EAD for the three-month period ended ~~March 31,~~June 30, 2023 as compared to the three month period ended ~~December~~March 31, 2023 decreased by approximately $985,000, or $0.05 per average common share. The decrease in EAD was driven by higher overall financing expenses, professional fees and income tax expense.

EAD for the six-month period ended June 30, 2023 as compared to the six month period ended June 30, 2022 decreased by approximately $~~43,000~~,$2.0 million, or $~~0.03~~$0.24 per average common share. The decrease in EAD was primarily driven by higher overall interest expense on repurchase agreements relating to current and newly-purchased RMBS as well as a decrease in drop income on TBA dollar rolls. The decrease in EAD per average common share was primarily due to the issuance of additional shares of common stock during the ~~three-month~~six-month period ended ~~March 31,~~June 30, 2023.

5962

Table of Contents

The following table reconciles the GAAP measure of net income (loss) to EAD and related per average common share amounts, for the periods indicated (dollars in thousands):

	Three Months Ended						Three Months Ended						Six Months Ended
	March 31,2023			December 31, 2022			June 30, 2023			March 31, 2023			June 30, 2023			June 30, 2022
Net Loss	$	(19,322	)	$	(32,753	)
Net Income (Loss)							$	1,626		$	(19,322	)	$	(17,696	)	$	13,265
Realized loss on RMBS, net		981			30,701			10,274			981			11,255			59,258
Realized loss (gain) on derivatives, net ^(A)		14,021			(2,180	)		(1,883	)		14,021			12,138			20,374
Realized gain on acquired assets, net								-			-			-			(12	)
Unrealized loss on RMBS, measured at fair value through earnings, net		192			-			6,619			192			6,811			-
Unrealized loss on derivatives, net		12,246			13,526
Unrealized loss (gain) on derivatives, net								(6,827	)		12,246			5,419			(42,069	)
Unrealized gain on investments in MSRs, net of estimated MSR amortization		(739	)		(1,206	)		(4,043	)		(739	)		(4,782	)		(41,386	)
Tax (benefit) expense on realized and unrealized (loss) gain on MSRs		459			(217	)
Tax expense on realized and unrealized gain on MSRs								1,065			459			1,524			7,273
Total EAD:	$	7,838		$	7,871		$	6,831		$	7,838		$	14,669		$	16,703
EAD attributable to noncontrolling interests in Operating Partnership		(153	)		(143	)		(129	)		(153	)		(282	)		(361	)
Dividends on preferred stock		2,463			2,463			2,465			2,463			4,928			4,928
EAD Attributable to Common Stockholders	$	5,222		$	5,265		$	4,237		$	5,222		$	9,459		$	11,414
EAD Attributable to Common Stockholders, per Diluted Share	$	0.21		$	0.24		$	0.16		$	0.21		$	0.37		$	0.61
GAAP Net Income (Loss) Per Share of Common Stock, per Diluted Share	$	(0.87	)	$	0.24		$	(0.03	)	$	(0.87	)	$	(0.88	)	$	0.43

(A)

Excludes drop income on TBA dollar rolls of ~~$538,000~~$855,000 and ~~$749,000~~$538,000 and interest rate swap periodic interest income of ~~$7.9~~$8.9 million and ~~$5.6~~$7.9 million, for the three-month periods ended June 30, 2023 and March 31, 2023, respectively. Excludes drop income on TBA dollar rolls of $1.4 million and ~~December 31,~~$4.7 million and interest rate swap periodic interest income of $16.8 million and $2.3 million, for the six-month periods ended June 30, 2023 and June 30, 2022, respectively.

Our Portfolio

MSRs

Aurora’s portfolio of Fannie Mae and Freddie Mac MSRs have an aggregate UPB of approximately $~~21.3~~$20.8 billion as of ~~March 31,~~June 30, 2023.

The following tables set forth certain characteristics of the mortgage loans underlying those MSRs as of the dates indicated (dollars in thousands):

MSR Collateral Characteristics

As of ~~March 31,~~June 30, 2023

			Collateral Characteristics																	Collateral Characteristics
	Current Carrying Amount		Current Principal Balance		WA Coupon^(A)			WA Servicing Fee^(A)			WA Maturity (months)^(A)		WA Loan Age (months)^(A)		ARMs %^(B)			Current Carrying Amount		Current Principal Balance		WA Coupon^(A)			WA Servicing Fee^(A)			WA Maturity (months)^(A)		WA Loan Age (months)^(A)		ARMs %^(B)
MSRs	$	270,941	$	21,273,274		3.49	%		0.25	%		307		34		0.1	%	$	264,906	$	20,785,371		3.49	%		0.25	%		305		37		0.1	%
MSR Total/Weighted Average	$	270,941	$	21,273,274		3.49	%		0.25	%		307		34		0.1	%	$	264,906	$	20,785,371		3.49	%		0.25	%		305		37		0.1	%

6063

Table of Contents

As of December 31, 2022

			Collateral Characteristics																	Collateral Characteristics
	Current Carrying Amount		Current Principal Balance		WA Coupon^(A)			WA Servicing Fee^(A)			WA Maturity (months)^(A)		WA Loan Age (months)^(A)		ARMs %^(B)			Current Carrying Amount		Current Principal Balance		WA Coupon^(A)			WA Servicing Fee^(A)			WA Maturity (months)^(A)		WA Loan Age (months)^(A)		ARMs %^(B)
MSRs	$	279,739	$	21,688,353		3.49	%		0.25	%		310		31		0.1	%	$	279,739	$	21,688,353		3.49	%		0.25	%		310		31		0.1	%
MSR Total/Weighted Average	$	279,739	$	21,688,353		3.49	%		0.25	%		310		31		0.1	%	$	279,739	$	21,688,353		3.49	%		0.25	%		310		31		0.1	%

(A)	Weighted average coupon, servicing fee, maturity and loan age of the underlying residential mortgage loans in the pool are based on the unpaid principal balance.

(B)	ARMs % represents the percentage of the total principal balance of the pool that corresponds to ARMs and hybrid ARMs.

RMBS

The following tables summarize the characteristics of our RMBS portfolio and certain characteristics of the collateral underlying our RMBS as of the dates indicated (dollars in thousands):

RMBS Characteristics

As of ~~March 31,~~June 30, 2023

					Gross Unrealized									Weighted Average													Gross Unrealized									Weighted Average
Asset Type	Original Face Value		Book Value		Gains		Losses			Carrying Value^(A)		Number of Securities		Rating	Coupon			Yield^(C)			Maturity (Years)		Original Face Value		Book Value		Gains		Losses			Carrying Value^(A)		Number of Securities		Rating	Coupon			Yield^(C)			Maturity (Years)
RMBS, available-for-sale, measured at fair value through OCI
Fannie Mae	$	508,440	$	463,657	$	4,000	$	(9,463	)	$	458,194		40	(B)		4.31	%		4.39	%		29	$	411,566	$	383,314	$	1,696	$	(11,034	)	$	373,976		29	(B)		4.38	%		4.46	%		28
Freddie Mac		500,873		456,773		2,453		(11,337	)		447,889		38	(B)		4.18	%		4.24	%		29		333,341		307,784		853		(8,984	)		299,653		25	(B)		4.39	%		4.46	%		29
RMBS, measured at fair value through earnings
Fannie Mae		62,104		60,590		486		(485	)		60,591		6	(B)		4.72	%		4.78	%		28		161,692		156,550		98		(3,107	)		153,541		14	(B)		4.55	%		4.62	%		29
Freddie Mac		113,497		111,417		432		(624	)		111,225		10	(B)		4.97	%		4.97	%		29		243,532		230,883		-		(3,802	)		227,081		17	(B)		4.37	%		4.48	%		29
Total/weighted average RMBS	$	1,184,914	$	1,092,437	$	7,371	$	(21,909	)	$	1,077,899		94			4.35	%		4.40	%		29	$	1,150,131	$	1,078,531	$	2,647	$	(26,927	)	$	1,054,251		85			4.40	%		4.49	%		29

Table of Contents

As of December 31, 2022

					Gross Unrealized									Weighted Average													Gross Unrealized									Weighted Average
Asset Type	Original Face Value		Book Value		Gains		Losses			Carrying Value^(A)		Number of Securities		Rating	Coupon			Yield^(C)			Maturity (Years)		Original Face Value		Book Value		Gains		Losses			Carrying Value^(A)		Number of Securities		Rating	Coupon			Yield^(C)			Maturity (Years)
RMBS, available-for-sale, measured at fair value through OCI
Fannie Mae	$	550,740	$	497,038	$	2,843	$	(16,484	)	$	483,397		45	(B)		4.27	%		4.34	%		29	$	550,740	$	497,038	$	2,843	$	(16,484	)	$	483,397		45	(B)		4.27	%		4.34	%		29
Freddie Mac		500,873		463,380		1,384		(16,730	)		448,034		38	(B)		4.18	%		4.24	%		29		500,873		463,380		1,384		(16,730	)		448,034		38	(B)		4.18	%		4.24	%		29
Total/weighted average RMBS	$	1,051,613	$	960,418	$	4,227	$	(33,214	)	$	931,431		83			4.23	%		4.29	%		29	$	1,051,613	$	960,418	$	4,227	$	(33,214	)	$	931,431		83			4.23	%		4.29	%		29

(A)	See “Part I, Item 1. Notes to Consolidated Financial Statements—Note 9. Fair Value” regarding the estimation of fair value, which approximates carrying value for all securities.

(B)	The Company used an implied AAA rating for the Agency RMBS.

(C)	The weighted average yield is based on the most recent gross monthly interest income, which is then annualized and divided by the book value of settled securities.

~~Table of Contents~~

The following table summarizes the net interest spread of our RMBS portfolio as of the dates indicated:

Net Interest Spread

	March 31, 2023			December 31, 2022			June 30, 2023			December 31, 2022
Weighted Average Asset Yield		4.18	%		4.44	%		5.00	%		4.44	%
Weighted Average Interest Expense^(A)		0.77	%		0.67	%		1.16	%		0.67	%
Net Interest Spread		3.41	%		3.77	%		3.84	%		3.77	%

(A) Weighted average interest expense includes the benefits of related swaps.

Liquidity and Capital Resources

Liquidity is a measurement of our ability to meet potential cash requirements, including ongoing commitments to repay borrowings, fund and maintain investments and other general business needs. Additionally, to maintain our status as a REIT under the Code, we must distribute annually at least 90% of our REIT taxable income. In 2017, the Internal Revenue Service issued a revenue procedure permitting “publicly offered” REITs to make elective stock dividends (i.e., dividends paid in a mixture of stock and cash), with at least 20% of the total distribution being paid in cash, to satisfy their REIT distribution requirements. In December 2021, the Internal Revenue Service issued a revenue procedure that temporarily reduces the minimum amount of the total distribution that must be paid in cash to 10% for distributions declared on or after November 1, 2021, and on or before June 30, 2022, provided certain other parameters detailed in the Revenue Procedure are satisfied. Pursuant to these revenue procedures, the Company has in the past elected to make distributions of its taxable income in a mixture of stock and cash.

Our primary sources of funds for liquidity consist of cash provided by operating activities (primarily income from our investments in RMBS and net servicing income from our MSRs), sales or repayments of RMBS and borrowings under repurchase agreements and our MSR financing arrangements. ~~The COVID-19 pandemic has not adversely affected our ability to access these traditional sources of our funds on the same or reasonably similar terms as available before the pandemic.~~

In the future, sources of funds for liquidity may include additional MSR financing, warehouse agreements, securitizations and the issuance of equity or debt securities, when feasible, including, without limitation, the issuance of shares of our common stock pursuant to our Common Stock ATM program or any other ATM program we have in place. For more information regarding issuances of our securities pursuant to our ATM programs, including our Common Stock ATM Program, please refer to “—General” above. In the past we have used, and we anticipate that in the future we will use a significant portion of the paydowns of the RMBS to purchase MSRs. We may also sell certain RMBS and deploy the net proceeds from such sales to the extent necessary to fund the purchase price of MSRs.

6265

Table of Contents

Our primary uses of funds are the payment of interest, management fees, outstanding commitments, other operating expenses, investments in new or replacement assets, margin calls and the repayment of borrowings, as well as dividends. Although we continue to maintain a higher level of unrestricted cash than prior to the pandemic, we expect to invest more of that unrestricted cash in our targeted assets if normalization of the economy continues. We may also use capital resources to repurchase additional shares of common stock under our stock repurchase program when we believe such repurchases are appropriate and/or the stock is trading at a significant discount to net asset value. We seek to maintain adequate cash reserves and other sources of available liquidity to meet any margin calls resulting from decreases in value related to a reasonably possible (in the opinion of management) change in interest rates.

As of the date of this filing, we believe we have sufficient liquid assets to satisfy all of our short-term recourse liabilities and to satisfy covenants in our financing documents. With respect to the next twelve months, we expect that our cash on hand combined with the cash flow provided by our operations will be sufficient to satisfy our anticipated liquidity needs with respect to our current investment portfolio, including related financings, potential margin calls and operating expenses. While it is inherently more difficult to forecast beyond the next twelve months, we currently expect to meet our long-term liquidity requirements through our cash on hand and, if needed, additional borrowings, proceeds received from repurchase agreements and similar financings, proceeds from equity offerings and the liquidation or refinancing of our assets.

Our operating cash flow differs from our net income due primarily to: (i) accretion of discount or premium on our RMBS, (ii) unrealized gains or losses on our RMBS and Servicing Related Assets, and (iii) impairment on our securities, if any.

Repurchase Agreements

As of ~~March 31,~~June 30, 2023, we had repurchase agreements with 34 counterparties and approximately $~~991.6~~$979.9 million of outstanding repurchase agreement borrowings from 13 of those counterparties, which were used to finance RMBS. As of ~~March 31,~~June 30, 2023, our exposure (defined as the amount of cash and securities pledged as collateral, less the borrowing under the repurchase agreement) to any of the counterparties under the repurchase agreements did not exceed five percent of the Company’s equity. Under these agreements, which are uncommitted facilities, we sell a security to a counterparty and concurrently agree to repurchase the same security at a later date at the same price that we initially sold the security plus the interest charged. The sale price represents financing proceeds and the difference between the sale and repurchase prices represents interest on the financing. The price at which the security is sold generally represents the market value of the security less a discount or “haircut.” The weighted average haircut on our repurchase debt at ~~March 31,~~June 30, 2023 was approximately ~~4.1~~%4.1%. During the term of the repurchase transaction, which can be as short as a few days, the counterparty holds the security and posts margin as collateral. The counterparty monitors and calculates what it estimates to be the value of the collateral during the term of the transaction. If this value declines by more than a de minimis threshold, the counterparty requires us to post additional collateral (or “margin”) in order to maintain the initial haircut on the collateral. This margin is typically required to be posted in the form of cash and cash equivalents. Furthermore, we are, from time to time, a party to derivative agreements or financing arrangements that may be subject to margin calls based on the value of such instruments.

6366

Table of Contents

Set forth below is the average aggregate balance of borrowings under the Company’s repurchase agreements for each of the periods shown and the aggregate balance as of the end of each such period (dollars in thousands):

Repurchase Agreement Average and Maximum Amounts

Quarter Ended	Average Monthly Amount		Maximum Month-End Amount		Quarter Ending Amount		Average Monthly Amount		Maximum Month-End Amount		Quarter Ending Amount
June 30, 2023							$	992,631	$	1,010,934	$	979,907
March 31, 2023	$	972,138	$	991,618	$	991,618	$	972,138	$	991,618	$	991,618
December 31, 2022	$	808,623	$	825,962	$	825,962	$	808,623	$	825,962	$	825,962
September 30, 2022	$	776,544	$	865,414	$	865,414	$	776,544	$	865,414	$	865,414
June 30, 2022	$	679,702	$	702,130	$	683,173	$	679,702	$	702,130	$	683,173
March 31, 2022	$	820,270	$	859,726	$	764,885	$	820,270	$	859,726	$	764,885
December 31, 2021	$	830,099	$	865,494	$	865,494	$	830,099	$	865,494	$	865,494
September 30, 2021	$	790,587	$	821,540	$	777,416	$	790,587	$	821,540	$	777,416
June 30, 2021	$	858,269	$	897,047	$	897,047

The ~~increase~~decrease in the ~~Company’s~~Company's borrowings under its repurchase agreements at June 30, 2023 as ofcompared to March 31, 2023 ~~as compared December 31, 2022~~ was primarily due to the ~~ATM proceeds being used to purchase new~~sale of RMBS ~~securities, a large portion of which are financed through repurchase agreements.~~
during the quarter.

These short-term borrowings were used to finance certain of our investments in RMBS. The RMBS repurchase agreements are guaranteed by the Company. The weighted average difference between the market value of the assets and the face amount of available financing for the RMBS repurchase agreements, or the haircut, was ~~4.1~~%4.1% and 4.3% as of ~~March 31,~~June 30, 2023 and December 31, 2022, respectively. The following tables provide additional information regarding borrowings under our repurchase agreements (dollars in thousands):

Repurchase Agreement Characteristics

As of ~~March 31,~~June 30, 2023

	RMBS MarketValue		Repurchase Agreements		Weighted Average Rate			RMBS Market Value		Repurchase Agreements		Weighted Average Rate
Less than one month	$	1,001,205	$	954,858		4.87	%	$	900,894	$	870,830		5.25	%
One to three months		38,175		36,760		4.92	%		113,375		109,077		5.33	%
Total/Weighted Average	$	1,039,380	$	991,618		4.87	%	$	1,014,269	$	979,907		5.26	%

As of December 31, 2022

	RMBS MarketValue		Repurchase Agreements		Weighted Average Rate			RMBS Market Value		Repurchase Agreements		Weighted Average Rate
Less than one month	$	750,218	$	715,899		4.39	%	$	750,218	$	715,899		4.39	%
One to three months		114,418		110,063		4.53	%		114,418		110,063		4.53	%
Total/Weighted Average	$	864,636	$	825,962		4.41	%	$	864,636	$	825,962		4.41	%

The amount of collateral as of ~~March 31,~~June 30, 2023 and December 31, 2022, including cash, was $~~1,047.9~~$1,020.3 million and $869.0 million, respectively.

The weighted average term to maturity of our borrowings under repurchase agreements as of ~~March 31,~~June 30, 2023 and December 31, 2022 was 1619 days and 18 days, respectively.

6467

Table of Contents

MSR Financing

As of ~~March 31,~~June 30, 2023, the Company had two separate MSR financing facilities: (i) the Freddie Mac MSR Revolver, which is a revolving credit facility for up to $100.0 million that is secured by all Freddie Mac MSRs owned by Aurora; and (ii) the Fannie Mae MSR Revolving Facility, which is a revolving credit facility for up to $150.0 million, that is secured by all Fannie Mae MSRs owned by Aurora. Both financing facilities are available for MSRs as well as certain servicing related advances associated with MSRs.

Freddie Mac MSR Revolver. In July 2018, the Company, Aurora and QRS V (collectively with Aurora and the Company, the “Borrowers”) entered into a $25.0 million revolving credit facility (the “Freddie Mac MSR Revolver”) pursuant to which Aurora pledged all of its existing and future MSRs on loans owned or securitized by Freddie Mac. The term of the Freddie Mac MSR Revolver is 364 days with the Borrowers’ option for two renewals for similar terms followed by a one-year term out feature with a 24-month amortization schedule. The Freddie Mac MSR Revolver was upsized to $45.0 million in September 2018. The Company also has the ability to request up to an additional $5.0 million of borrowings. On April 2, 2019, Aurora and QRS V entered into an amendment that increased the maximum amount of the Freddie Mac MSR Revolver to $100.0 million. In ~~June 2022,~~July 2023, the Borrowers entered into an amendment to the Freddie Mac MSR Revolver that extended the revolving period for an additional 364 days with the option for one more renewal of 364 days. At the end of the revolving period, the outstanding amount will be converted to a one-year term loan. Amounts borrowed bear interest at ~~an adjustable~~the effective federal funds rate ~~equal to a spread above one-month LIBOR.~~plus 2.85%. At ~~March 31,~~June 30, 2023 and December 31, 2022, approximately $~~66.5~~$66.5 million and $68.5 million, respectively, was outstanding under the Freddie Mac MSR Revolver.

Fannie Mae MSR Revolving Facility. In October 2021, Aurora and QRS III entered into a loan and security agreement (the “Fannie Mae MSR Revolving Facility”), pursuant to which Aurora and QRS III pledged their respective rights in all existing and future MSRs for loans owned or securitized by Fannie Mae to secure borrowings outstanding from time to time. The maximum credit amount outstanding at any one time under the Fannie Mae MSR Revolving Facility is $150.0 million. The revolving period is 24 months which may be extended by agreement with the lender. During the revolving period, borrowings bear interest at a rate equal to a spread over ~~one-month LIBOR~~the Bloomberg Short-Term Bank Yield Index subject to a floor. At the end of the revolving period, the outstanding amount will be converted to a three-year term loan that will bear interest at a rate calculated at a spread over the rate for one-year interest rate swaps. The Company has guaranteed repayment of all indebtedness under the Fannie Mae MSR Revolving Facility. At ~~March 31,~~June 30, 2023 and December 31, 2022, approximately $~~112.0~~$109.0 million and $116.0 million, respectively, was outstanding under the Fannie Mae MSR Revolving Facility.

Cash Flows

Operating and Investing Activities

Our operating activities provided cash of approximately $~~3.6~~$1.2 million and $4.8 million and our investing activities used cash of approximately $~~157.3~~$5.9 million and $163.0 million for the ~~three-month period~~three and six-month periods ended ~~March 31,~~June 30, 2023.

6568

Table of Contents

Dividends

U.S. federal income tax law generally requires that a REIT distribute annually at least 90% of its REIT taxable income, without regard to the deduction for dividends paid and excluding net capital gains, and that it pay tax at regular corporate rates to the extent that it annually distributes less than 100% of its taxable income. We intend to make regular quarterly distributions of all or substantially all of our REIT taxable income to holders of our common and preferred stock out of assets legally available for this purpose, if and to the extent authorized by our board of directors. Before we pay any dividend, whether for U.S. federal income tax purposes or otherwise, we must first meet both our operating requirements and debt service on our repurchase agreements and other debt payable. If our cash available for distribution is less than our REIT taxable income, we could be required to sell assets or borrow funds to make cash distributions, or, with respect to our common stock, we may make a portion of the required distribution in the form of a taxable stock distribution or distribution of debt securities. We will make distributions only upon the authorization of our board of directors. The amount, timing and frequency of distributions will be authorized by our board of directors based upon a variety of factors, including:

actual results of operations;

our level of retained cash flows;

our ability to make additional investments in our target assets;

restrictions under Maryland law;

the terms of our preferred stock;

any debt service requirements;

our taxable income;

the annual distribution requirements under the REIT provisions of the Code; and

other factors that our board of directors may deem relevant.

Our ability to make distributions to our stockholders will depend upon the performance of our investment portfolio, and, in turn, upon our Manager’s management of our business. Distributions will be made quarterly in cash to the extent that cash is available for distribution. We may not be able to generate sufficient cash available for distribution to pay distributions to our stockholders. In addition, our board of directors may change our distribution policy with respect to our common stock in the future. No assurance can be given that we will be able to make any other distributions to our stockholders at any time in the future or that the level of any distributions we do make to our stockholders will achieve a market yield or increase or even be maintained over time.

We make distributions based on a number of factors, including an estimate of taxable earnings. Dividends distributed and taxable income will typically differ from GAAP earnings due to items such as fair value adjustments, differences in premium amortization and discount accretion, and nondeductible general and administrative expenses. Our common dividend per share may be substantially different than our taxable earnings and GAAP earnings per share. Our GAAP loss per diluted share for the three-month periods ended June 30, 2023 and March 31, 2023 was $0.03 and ~~December 31, 2022 was $0.87~~ ~~and $1.59~~,$0.87, respectively.

Contractual Obligations

Our contractual obligations as of ~~March 31,~~June 30, 2023 and December 31, 2022 included repurchase agreements, borrowings under our MSR financing arrangements, our Management Agreement with our Manager, and our subservicing agreements.

6669

Table of Contents

The following table summarizes our contractual obligations for borrowed money as of the dates indicated (dollars in thousands):

Contractual Obligations Characteristics

As of ~~March 31,~~June 30, 2023

	Less than 1 year		1 to 3 years		3 to 5 years		More than 5 years		Total		Less than 1 year		1 to 3 years		3 to 5 years		More than 5 years		Total
Repurchase agreements
Borrowings under repurchase agreements	$	991,618	$	-	$	-	$	-	$	991,618	$	979,907	$	-	$	-	$	-	$	979,907
Interest on repurchase agreement borrowings^(A)	$	4,346	$	-	$	-	$	-	$	4,346	$	3,083	$	-	$	-	$	-	$	3,083
Freddie Mac MSR Revolver
Borrowings under Freddie Mac MSR Revolver	$	66,500	$	-	$	-	$	-	$	66,500	$	-	$	66,500	$	-	$	-	$	66,500
Interest on Freddie Mac MSR Revolver borrowings	$	1,203	$	-	$	-	$	-	$	1,203	$	1,259	$	-	$	-	$	-	$	1,259
Fannie Mae MSR Revolving Facility
Borrowings under Fannie Mae MSR Revolving Facility	$	2,462	$	16,248	$	93,290	$	-	$	112,000	$	4,879	$	16,293	$	87,828	$	-	$	109,000
Interest on Fannie Mae MSR Revolving Facility	$	722	$	-	$	-	$	-	$	722	$	731	$	-	$	-	$	-	$	731

As of December 31, 2022

	Less than 1 year		1 to 3 years		3 to 5 years		More than 5 years		Total
Repurchase agreements
Borrowings under repurchase agreements	$	825,962	$	-	$	-	$	-	$	825,962
Interest on repurchase agreement borrowings^(A)	$	2,797	$	-	$	-	$	-	$	2,797
Freddie Mac MSR Revolver
Borrowings under Freddie Mac MSR Revolver	$	68,500	$	-	$	-	$	-	$	68,500
Interest on Freddie Mac MSR Revolver borrowings	$	1,010	$	-	$	-	$	-	$	1,010
Fannie Mae MSR Revolving Facility
Borrowings under Fannie Mae MSR Revolving Facility	$	627	$	16,406	$	98,967	$	-	$	116,000
Interest on Fannie Mae MSR Revolving Facility	$	700	$	-	$	-	$	-	$	700

(A)

Interest expense is calculated based on the interest rate in effect at ~~March 31,~~June 30, 2023 and December 31, 2022, respectively, and includes all interest expense incurred through those dates.

Table of Contents

Management Agreement

The Management Agreement with our Manager provides that our Manager is entitled to receive a management fee, the reimbursement of certain expenses and, in certain circumstances, a termination fee. The management fee is an amount equal to 1.5% per annum of our stockholders’ equity, adjusted as set forth in the Management Agreement, and calculated and payable quarterly in arrears. We will also be required to pay a termination fee equal to three times the average annual management fee earned by our Manager during the two four-quarter periods ending as of the end of the most recently completed fiscal quarter prior to the effective date of the termination. Such termination fee will be payable upon termination or non-renewal of the Management Agreement by us without cause or by our Manager if we materially breach the Management Agreement.

~~Table of Contents~~

We pay all of our direct operating expenses, except those specifically required to be borne by our Manager under the Management Agreement. Our Manager is responsible for all costs incident to the performance of its duties under the Management Agreement. We believe that our Manager uses the proceeds from its management fee in part to pay ~~the Services Provider~~Freedom Mortgage for services provided under the Services Agreement. Our officers receive no cash compensation directly from us. Our Manager provides us with our officers. Our Manager is entitled to be reimbursed for an agreed upon portion of the costs of the wages, salary and other benefits with respect to our chief financial officer, and, prior to January 1, 2022, our general counsel, originally based on the percentages of their working time and efforts spent on matters related to the Company. The amount of the wages, salary and benefits reimbursed with respect to the officers our Manager provides to us is subject to the approval of the compensation committee of our board of directors.

The term of the Management Agreement expires on October 22, 2023 and will be automatically renewed for a one-year term on each anniversary of such date thereafter unless terminated or not renewed as described below. Either we or our Manager may elect not to renew the Management Agreement upon expiration of its initial term or any renewal term by providing written notice of non-renewal at least 180 days, but not more than 270 days, before expiration. In the event we elect not to renew the term, we will be required to pay our Manager the termination fee described above. We may terminate the Management Agreement at any time for cause effective upon 30 days prior written notice of termination from us to our Manager, in which case no termination fee would be due. Our board of directors will review our Manager’s performance prior to the automatic renewal of the Management Agreement and, as a result of such review, upon the affirmative vote of at least two-thirds of the members of our board of directors or of the holders of a majority of our outstanding common stock, we may terminate the Management Agreement based upon unsatisfactory performance by our Manager that is materially detrimental to us or a determination by our independent directors that the management fees payable to our Manager are not fair, subject to the right of our Manager to prevent such a termination by agreeing to a reduction of the management fees payable to our Manager. Upon any termination of the Management Agreement based on unsatisfactory performance or unfair management fees, we are required to pay our Manager the termination fee described above. Our Manager may terminate the Management Agreement, without payment of the termination fee, in the event we become regulated as an investment company under the Investment Company Act. Our Manager may also terminate the Management Agreement upon 60 days’ written notice if we default in the performance of any material term of the Management Agreement and the default continues for a period of 30 days after written notice to us, whereupon we would be required to pay our Manager the termination fee described above.

Subservicing Agreements

As of ~~March 31,~~June 30, 2023, Aurora had four subservicing agreements in place, one of which is with Freedom Mortgage. Following the sale of the Ginnie Mae MSRs to Freedom Mortgage in June 2020, Freedom Mortgage continued to subservice certain loans that had been purchased from Ginnie Mae pools due to delinquency or default. Freedom Mortgage ceased subservicing these loans during 2021 because these loans and any related advance claims had been rehabilitated or liquidated. One of the other subservicing agreements is with RoundPoint. Freedom Mortgage acquired RoundPoint and it became a wholly-owned subsidiary of Freedom Mortgage in August 2020. The agreements have varying initial terms (three years, for Freedom Mortgage, and two years for the other three sub-servicers) and are subject to automatic renewal for additional terms equal to the applicable initial term unless either party chooses not to renew. Each agreement may be terminated without cause by either party by giving notice as specified in the agreement. If an agreement is not renewed by the Company or terminated by the Company without cause, de-boarding fees will be due to the subservicer. Under each agreement, the subservicer agrees to service the applicable mortgage loans in accordance with applicable law and the requirements of the applicable Agency and the Company pays customary fees to the applicable subservicer for specified services. All expiring agreements to date have been automatically renewed for the extended terms.

Table of Contents

Joint Marketing Recapture Agreement

We attempt to reduce the exposure of our MSRs to voluntary prepayments through the structuring of recapture agreements with Aurora’s subservicers.

~~Table of Contents~~

Inflation

Substantially all of our assets and liabilities are financial in nature. As a result, interest rates and other factors affect our performance more so than inflation, although inflation rates can often have a meaningful influence over the direction of interest rates. As discussed above under “—Effects of Federal Reserve Policy on the Company,” the Federal Reserve has raised interest rates this year in response to the sharp increase in inflation and has indicated that it may increase interest rate further throughout the year. Higher interest rates imposed by the Federal Reserve to address inflation may increase our interest expense, which expense may not be fully offset by any resulting increase in our interest income. Furthermore, our financial statements are prepared in accordance with GAAP and our distributions are determined by our board of directors primarily based on our REIT taxable income, and, in each case, our activities and balance sheet are measured with reference to historical cost and/or fair market value without considering inflation.

6972

Table of Contents

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

We seek to manage our risks related to the credit quality of our assets, interest rates, liquidity, prepayment speeds and market value while, at the same time, seeking to provide an opportunity to stockholders to realize attractive risk-adjusted returns through ownership of our capital stock. While we do not seek to avoid risk completely, we believe the risk can be quantified from historical experience and seek to actively manage that risk, to earn sufficient compensation to justify taking those risks and to maintain capital levels consistent with the risks we undertake.

Interest Rate Risk

Interest rates are highly sensitive to many factors, including fiscal and monetary policies and domestic and international economic and political considerations, as well as other factors beyond our control. We are subject to interest rate risk in connection with our assets and our related financing obligations. In general, we finance the acquisition of certain of our assets through financings in the form of repurchase agreements and bank facilities. We expect to make use of additional MSR financing, as well as possibly warehouse facilities, securitizations, re-securitizations, and public and private equity and debt issuances in addition to transaction or asset specific funding arrangements. In addition, the values of our Servicing Related Assets are highly sensitive to changes in interest rates, historically increasing when rates rise and decreasing when rates decline. Subject to maintaining our qualification as a REIT, we attempt to mitigate interest rate risk and financing pricing risk through utilization of hedging instruments, primarily interest rate swap agreements and U.S. treasury futures, respectively. We may also use financial futures, options, interest rate cap agreements, and forward sales. These instruments are intended to serve as a hedge against future interest rate or pricing changes on our borrowings.

Interest Rate Effect on Net Interest Income

Our operating results depend in large part on differences between the income earned on our assets and our cost of borrowing and hedging activities. The costs of our borrowings are generally based on prevailing market interest rates. During a period of rising interest rates, our borrowing costs generally will increase (1) while the yields earned on our leveraged fixed-rate mortgage assets will remain static and (2) at a faster pace than the yields earned on our leveraged adjustable-rate and hybrid adjustable-rate RMBS, which could result in a decline in our net interest spread and net interest margin. The severity of any such decline would depend on our asset/liability composition at the time as well as the magnitude and duration of the interest rate increase. Further, an increase in short-term interest rates could also have a negative impact on the market value of our assets, other than our Servicing Related Assets. A decrease in interest rates could have a negative impact on the market value of our Servicing Related Assets. If any of these events happen, we could experience a decrease in net income or incur a net loss during these periods, which could adversely affect our liquidity and results of operations.

Hedging techniques are partly based on assumed levels of prepayments of our assets, specifically our RMBS. If prepayments are slower or faster than assumed, the life of the investment will be longer or shorter, which would reduce the effectiveness of any hedging strategies we may use and may cause losses on such transactions. Hedging strategies involving the use of derivatives are highly complex and may produce volatile returns.

Interest Rate Cap Risk

Any adjustable-rate RMBS that we acquire will generally be subject to interest rate caps, which potentially could cause such RMBS to acquire many of the characteristics of fixed-rate securities if interest rates were to rise above the cap levels. This issue will be magnified to the extent we acquire adjustable-rate and hybrid adjustable-rate RMBS that are not based on mortgages which are fully indexed. In addition, adjustable-rate and hybrid adjustable-rate RMBS may be subject to periodic payment caps that result in some portion of the interest being deferred and added to the principal outstanding. This could result in our receipt of less cash income on such assets than we would need to pay the interest cost on our related borrowings. To mitigate interest rate mismatches, we may utilize the hedging strategies discussed above under “—Interest Rate Risk.” Actual economic conditions or implementation of decisions by our Manager may produce results that differ significantly from the estimates and assumptions used in our models.

Table of Contents

Prepayment Risk; Extension Risk

The following tables summarize the estimated change in fair value of our MSRs as of the dates indicated given several parallel shifts in the discount rate, voluntary prepayment rate and servicing cost (dollars in thousands):

MSR Fair Value Changes

As of ~~March 31,~~June 30, 2023

			(20)%			(10)%			-%		10%			20%				(20)%			(10)%			-%		10%			20%
Discount Rate Shift in %
Estimated FV		$	295,585		$	282,767		$	270,941	$	260,006		$	249,870			$	288,841		$	276,394		$	264,906	$	254,279		$	244,426
Change in FV		$	24,645		$	11,826		$	-	$	(10,935	)	$	(21,071	)		$	23,935		$	11,488		$	-	$	(10,627	)	$	(20,480	)
% Change in FV			9	%		4	%		-		(4	)%		(8	)%			9	%		4	%		-		(4	)%		(8	)%
Voluntary Prepayment Rate Shift in %	Voluntary Prepayment Rate Shift in %															Voluntary Prepayment Rate Shift in %
Estimated FV		$	287,603		$	279,323		$	270,941	$	262,772		$	254,920			$	280,756		$	272,858		$	264,906	$	257,216		$	249,837
Change in FV		$	16,663		$	8,382		$	-	$	(8,169	)	$	(16,021	)		$	15,850		$	7,951		$	-	$	(7,690	)	$	(15,069	)
% Change in FV			6	%		3	%		-		(3	)%		(6	)%			6	%		3	%		-		(3	)%		(6	)%
Servicing Cost Shift in %
Estimated FV		$	279,665		$	275,303		$	270,941	$	266,579		$	262,216			$	273,367		$	269,137		$	264,906	$	260,676		$	256,446
Change in FV		$	8,725		$	4,362		$	-	$	(4,362	)	$	(8,725	)		$	8,461		$	4,230		$	-	$	(4,230	)	$	(8,461	)
% Change in FV			3	%		2	%		-		(2	)%		(3	)%			3	%		2	%		-		(2	)%		(3	)%

~~Table of Contents~~

As of December 31, 2022

		(20)%			(10)%			-%		10%			20%
Discount Rate Shift in %
Estimated FV	$	305,821		$	292,241		$	279,739	$	268,201		$	257,526
Change in FV	$	26,082		$	12,502		$	-	$	(11,538	)	$	(22,213	)
% Change in FV		9	%		4	%		-		(4	)%		(8	)%
Voluntary Prepayment Rate Shift in %
Estimated FV	$	296,237		$	288,025		$	279,739	$	271,707		$	264,005
Change in FV	$	16,498		$	8,286		$	-	$	(8,032	)	$	(15,734	)
% Change in FV		6	%		3	%		-		(3	)%		(6	)%
Servicing Cost Shift in %
Estimated FV	$	288,345		$	284,042		$	279,739	$	275,436		$	271,133
Change in FV	$	8,606		$	4,303		$	-	$	(4,303	)	$	(8,606	)
% Change in FV		3	%		2	%		-		(2	)%		(3	)%

Table of Contents

The following tables summarize the estimated change in fair value of our RMBS as of the dates indicated given several parallel shifts in interest rates (dollars in thousands):

RMBS Fair Value Changes

As of ~~March 31,~~June 30, 2023

	June 30, 2023			(0.75)%			(0.50)%			(0.25)%			0.25%			0.50%			0.75%
RMBS Portfolio
RMBS, net of swaps	$	721,321
Estimated FV			$	721,452		$	721,766		$	721,709		$	720,645		$	719,716		$	718,493
Change in FV			$	131		$	445		$	388		$	(676	)	$	(1,605	)	$	(2,828	)
% Change in FV				0.02	%		0.06	%		0.05	%		(0.09	)%		(0.22	)%		(0.39	)%

Fair Value Change

March 31, 2023
-75 Bps -50 Bps -25 Bps +25 Bps +50 Bps +75 Bps
RMBS Portfolio
RMBS, net of swaps $ 832,591
RMBS Total Return (%) (0.42 )% (0.22 )% (0.09 )% 0.03 % 0.01 % (0.06 )%
RMBS Dollar Return $ (3,498 ) $ (1,853 ) $ (713 ) $ 236 $ 100 $ (477 )

~~Table of Contents~~

As of December 31, 2022

			Fair Value Change
	December 31, 2022		-75 Bps			-50 Bps			-25 Bps			+25 Bps			+50 Bps			+75 Bps			December 31, 2022			(0.75)%			(0.50)%			(0.25)%			0.25%			0.50%			0.75%
RMBS Portfolio
RMBS, net of swaps	$	785,308																			$	785,308
RMBS Total Return (%)				(0.43	)%		(0.23	)%		(0.09	)%		0.04	%		0.03	%		(0.02	)%
RMBS Dollar Return			$	(3,346	)	$	(1,840	)	$	(683	)	$	275		$	229		$	(120	)
Estimated FV																							$	781,962		$	783,468		$	784,625		$	785,583		$	785,537		$	785,188
Change in FV																							$	(3,346	)	$	(1,840	)	$	(683	)	$	275		$	229		$	(120	)
% Change in FV																								(0.43	)%		(0.23	)%		(0.09	)%		0.04	%		0.03	%		(0.02	)%

The sensitivity analysis is hypothetical and is presented solely to assist an analysis of the possible effects on the fair value under various scenarios. It is not a prediction of the amount or likelihood of a change in any particular scenario. In particular, the results are calculated by stressing a particular economic assumption independent of changes in any other assumption. In practice, changes in one factor may result in changes in another, which might counteract or amplify the sensitivities. In addition, changes in the fair value based on a 10% variation in an assumption generally may not be extrapolated because the relationship of the change in the assumption to the change in fair value may not be linear.

Counterparty Risk

When we engage in repurchase transactions, we generally sell securities to lenders (i.e., the repurchase agreement counterparties) and receive cash from the lenders. The lenders are obligated to resell the same securities back to us at the end of the term of the transaction. Because the cash we receive from the lender when we initially sell the securities to the lender is less than the value of those securities (this difference is the haircut), if the lender defaults on its obligation to resell the same securities back to us we would incur a loss on the transaction equal to the amount of the haircut (assuming there was no change in the value of the securities). As of ~~March 31,~~June 30, 2023, the Company’s exposure (defined as the amount of cash and securities pledged as collateral, less the borrowing under the repurchase agreement) to any of the counterparties under the repurchase agreements did not exceed five percent of the Company’s equity.

Table of Contents

Our interest rate swaps and U.S. treasury futures contracts are required to be cleared on an exchange which greatly mitigates, but does not entirely eliminate, counterparty risk.

Our investments in Servicing Related Assets are dependent on the applicable mortgage sub-servicer to perform its sub-servicing obligations. If our sub-servicer fails to perform its obligations and is terminated by one or more Agencies as an approved servicer, the value of the MSRs being subserviced by that sub-servicer may be adversely affected. In addition, when we purchase MSRs from third parties, we rely, to a certain extent, on the ability and willingness of the sellers to perform their contractual obligations to remedy breaches of representations and warranties or to repurchase the affected loan and indemnify us for any losses.

Funding Risk

To the extent available on desirable terms, we expect to continue to finance our RMBS with repurchase agreement financing. We also anticipate continuing to finance our MSRs with bank loans secured by a pledge of those MSRs. Over time, as market conditions change, in addition to these financings, we may use other forms of leverage. Weakness in the financial markets, the residential mortgage markets and the economy generally could adversely affect one or more of our potential lenders and could cause one or more of our potential lenders to be unwilling or unable to provide us with financing or to increase the costs of that financing.

~~Table of Contents~~

Liquidity Risk

Our Servicing Related Assets, as well as some of the assets that may in the future comprise our portfolio, are not publicly traded. A portion of these assets may be subject to legal and other restrictions on resale or will otherwise be less liquid than publicly traded securities. The illiquidity of these assets may make it difficult for us to sell such assets if the need or desire arises, including in response to changes in economic and other conditions.

Credit Risk

Although we expect relatively low credit risk with respect to our portfolio of Agency RMBS, our investments in MSRs and any CMOs we may acquire expose us to the credit risk of borrowers.

Inflation Risk

Almost all of our assets and liabilities are financial in nature. As a result, changes in interest rates and other factors drive our performance more directly than does inflation. However, changes in interest rates generally correlate with inflation rates or changes in inflation rates, and therefore adverse changes in inflation or changes in inflation expectations can lead to lower returns on our investments than originally anticipated. Our consolidated financial statements are prepared in accordance with GAAP. Our activities and consolidated balance sheets are measured primarily with reference to fair value without considering inflation.

7376

Table of Contents

Item 4.

Controls and Procedures

Disclosure Controls and Procedures.The Company’s President and Chief Executive Officer and the Company’s Chief Financial Officer have evaluated the effectiveness of the Company’s disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d -15(e) under the Exchange Act) as of the end of the period covered by this report. The Company’s disclosure controls and procedures are designed to provide reasonable assurance that information is recorded, processed, summarized and reported accurately and on a timely basis. Based on such evaluation, the Company’s President and Chief Executive Officer and the Company’s Chief Financial Officer have concluded that, as of the end of such period, the Company’s disclosure controls and procedures are effective.

Changes in Internal Control Over Financial Reporting.There have been no changes in the Company’s internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the most recently completed fiscal quarter that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

PART II. OTHER INFORMATION

Item 1.

Legal Proceedings

From time to time, the Company may be involved in various claims and legal actions in the ordinary course of business. As of June 30, 2023, the Company is not aware of any material legal or regulatory claims or proceedings.

From time to time, the Company may be involved in various claims and legal actions in the ordinary course of business. As of March 31, 2023, the Company is not aware of any material legal or regulatory claims or proceedings.

Item 1A.

Risk Factors

None.

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

None.

Item 3.

Defaults Upon Senior Securities

None.

Item 4.

Mine Safety Disclosures

Not Applicable.

Item 5.

Other Information

Not Applicable.

7477

Table of Contents

Item 6.

Exhibits

Exhibit Number		Description
31.1*		Certification of Principal Executive Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934.

31.2*		Certification of Principal Financial Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934.

32.1**		Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2**		Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101.INS*		Inline XBRL Instance Document

101.SCH*		Inline XBRL Taxonomy Extension Schema

101.CAL*		Inline XBRL Taxonomy Extension Calculation Linkbase

101.DEF*		Inline XBRL Taxonomy Definition Linkbase

101.LAB*		Inline XBRL Taxonomy Extension Label Linkbase

101.PRE*		Inline XBRL Taxonomy Extension Presentation Linkbase

104*		Cover Page Interactive Data File - cover page XBRL tags are embedded within the Inline XBRL document

*Filed *Filed herewith.

** **Furnished herewith.

7578

Table of Contents

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Company has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

	CHERRY HILL MORTGAGE INVESTMENT
	CORPORATION

~~May 8,~~ August 7, 2023	By:	/s/ Jeffrey Lown II
	Jeffrey Lown II
	President and Chief Executive Officer (Principal
	Executive Officer)

~~May 8,~~ August 7, 2023	By:	/s/ Michael Hutchby
	Michael Hutchby
	Chief Financial Officer, Treasurer and Secretary
	(Principal Financial Officer)

7679

Table of Contents

CHERRY HILL MORTGAGE INVESTMENT CORPORATION

FORM 10-Q

~~March 31,~~June 30, 2023

INDEX OF EXHIBITS

Exhibit Number		Description
31.1*		Certification of Principal Executive Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934.

31.2*		Certification of Principal Financial Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934.

32.1**		Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2**		Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101.INS*		Inline XBRL Instance Document

101.SCH*		Inline XBRL Taxonomy Extension Schema

101.CAL*		Inline XBRL Taxonomy Extension Calculation Linkbase

101.DEF*		Inline XBRL Taxonomy Definition Linkbase

101.LAB*		Inline XBRL Taxonomy Extension Label Linkbase

101.PRE*		Inline XBRL Taxonomy Extension Presentation Linkbase

104*		Cover Page Interactive Data File - cover page XBRL tags are embedded within the Inline XBRL document

*Filed *Filed herewith.

** **Furnished herewith.

7780

								Net Amounts of Assets and			Gross Amounts Not Offset in the Consolidated Balance Sheet																Net Amounts of Assets and Liabilities Presented in the Consolidated Balance Sheet		Gross Amounts Not Offset in the Consolidated Balance Sheet
	Gross Amounts of Recognized Assets or Liabilities			Gross Amounts Offset in the Consolidated Balance Sheet				Liabilities Presented in the Consolidated Balance Sheet			Financial Instruments				Cash Collateral Received (Pledged) ^(A)				Net Amount			Gross Amounts of Recognized Assets or Liabilities		Gross Amounts Offset in the Consolidated Balance Sheet					Financial Instruments			Cash Collateral Received (Pledged) ^(A)		Net Amount
Assets
Interest rate swaps		$	22,957		$	-			$	22,957		$	(22,957	)		$	-			$	-	$	23,888	$	-		$	23,888	$	(23,888	)	$	-	$	-
TBAs			1,836			(1,836	)			-			-				-				-		3,383		(767	)		2,616		(4,259	)		1,643		-
U.S. treasury futures options			75			-				75			6,207				(6,282	)			-
Total Assets		$	24,868		$	(1,836	)		$	23,032		$	(16,750	)		$	(6,282	)		$	-	$	27,271	$	(767	)	$	26,504	$	(28,147	)	$	1,643	$	-

Liabilities
Repurchase agreements	$	991,618	$	-		$	991,618	$	(996,227	)	$	4,609		$	-	$	979,907	$	-		$	979,907	$	(974,502	)	$	(5,405	)	$	-
Interest rate swaps		6,004		-			6,004		(6,004	)		-			-		6,379		-			6,379		(6,379	)		-			-
TBAs		10,163		(1,836	)		8,327		(2,889	)		(5,438	)		-		767		(767	)		-		-			-			-
U.S. treasury futures		4,067		-			4,067		(4,067	)		-			-		1,093		-			1,093		776			(1,869	)		-
Total Liabilities	$	1,011,852	$	(1,836	)	$	1,010,016	$	(1,009,187	)	$	(829	)	$	-	$	988,416	$	(767	)	$	987,379	$	(980,105	)	$	(7,274	)	$	-

						Net Amounts of Assets and		Gross Amounts Not Offset in the Consolidated Balance Sheet															Gross Amounts Not Offset in the Consolidated Balance Sheet
	Gross Amounts of Recognized Assets or Liabilities		Gross Amounts Offset in the Consolidated Balance Sheet			Liabilities Presented in the Consolidated Balance Sheet		Financial Instruments			Cash Collateral Received (Pledged) ^(A)			Net Amount		Gross Amounts of Recognized Assets or Liabilities		Gross Amounts Offset in the Consolidated Balance Sheet			Net Amounts of Assets and Liabilities Presented in the Consolidated Balance Sheet		Financial Instruments			Cash Collateral Received (Pledged)^(A)			Net Amount
Assets
Interest rate swaps	$	40,466	$	-		$	40,466	$	(40,466	)	$	-		$	-	$	40,466	$	-		$	40,466	$	(40,466	)	$	-		$	-
Interest rate swaptions		-		-			-		-			-			-		-		-			-		-			-			-
TBAs		8,786		(4,571	)		4,215		(4,215	)		-			-		8,786		(4,571	)		4,215		(4,215	)		-			-
U.S. treasury futures		618		-			618		(618	)		-			-		618		-			618		(618	)		-			-
U.S. treasury futures options		234		-			234		3,630			(3,864	)		-		234		-			234		3,630			(3,864	)		-
Total Assets	$	50,104	$	(4,571	)	$	45,533	$	(41,669	)	$	(3,864	)	$	-	$	50,104	$	(4,571	)	$	45,533	$	(41,669	)	$	(3,864	)	$	-

Three Months Ended March 31, 2022
Interest income	$	-		$	5,519		$	-		$	5,519
Interest expense		1,253			387			-			1,640
Net interest income (expense)		(1,253	)		5,132			-			3,879
Servicing fee income		13,116			-			-			13,116
Servicing costs		3,193			-			-			3,193
Net servicing income		9,923			-			-			9,923
Other income (expense)		(3,366	)		25,705			-			22,339
Other operating expenses		(522	)		(228	)		(2,787	)		(3,537	)
Provision for corporate business taxes		(3,875	)		-			-			(3,875	)
Net Income (Loss)	$	907		$	30,609		$	(2,787	)	$	28,729

	Level 1		Level 2		Level 3		Carrying Value
Assets
RMBS
Fannie Mae	$	-	$	518,785	$	-	$	518,785
Freddie Mac		-		559,114		-		559,114
RMBS total		-		1,077,899		-		1,077,899
Derivative assets
Interest rate swaps		-		22,957		-		22,957
U.S. treasury futures options		-		75		-		75
Derivative assets total		-		23,032		-		23,032
Servicing related assets		-		-		270,941		270,941
Total Assets	$	-	$	1,100,931	$	270,941	$	1,371,872
Liabilities
Derivative liabilities
Interest rate swaps		-		6,004		-		6,004
TBAs, net		-		8,327		-		8,327
U.S. treasury futures		-		4,067		-		4,067
Derivative liabilities total		-		18,398		-		18,398
Total Liabilities	$	-	$	18,398	$	-	$	18,398

As of June 30, 2023

	Level 1		Level 2		Level 3		Carrying Value
Assets
RMBS
Fannie Mae	$	-	$	527,517	$	-	$	527,517
Freddie Mac		-		526,734		-		526,734
RMBS total		-		1,054,251		-		1,054,251
Derivative assets
Interest rate swaps		-		23,888		-		23,888
TBAs, net		-		2,616		-		2,616
Derivative assets total		-		26,504		-		26,504
Servicing related assets		-		-		264,906		264,906
Total Assets	$	-	$	1,080,755	$	264,906	$	1,345,661
Liabilities
Derivative liabilities
Interest rate swaps		-		6,379		-		6,379
U.S. treasury futures		-		1,093		-		1,093
Derivative liabilities total		-		7,472		-		7,472
Total Liabilities	$	-	$	7,472	$	-	$	7,472

	Level 3
	MSRs
Balance at December 31, 2022	$	279,739
Purchases and sales:
Purchases		5
Other changes ^(A)		(135	)
Purchases and sales:	$	(130	)
Changes in Fair Value due to:
Changes in valuation inputs or assumptions used in valuation model		(4,445	)
Other changes in fair value ^(B)		(4,223	)
Unrealized gain (loss) included in Net Income	$	(8,668	)
Balance at March 31, 2023	$	270,941

	Level 3
	MSRs
Balance at December 31, 2021	$	218,727
Purchases and sales:
Purchases		38,592
Other changes ^(A)		(556	)
Purchases and sales:	$	38,036
Changes in Fair Value due to:
Changes in valuation inputs or assumptions used in valuation model		48,253
Other changes in fair value ^(B)		(25,277	)
Unrealized gain (loss) included in Net Income	$	22,976
Balance at December 31, 2022	$	279,739

	Three Months Ended
	March 31, 2023			December 31, 2022
Income
Interest income	$	11,795		$	9,906
Interest expense		11,955			8,539
Net interest (expense)		(160	)		1,367
Servicing fee income		13,874			13,700
Servicing costs		2,765			3,304
Net servicing income		11,109			10,396
Other income (loss)
Realized loss on RMBS, net		(981	)		(30,701	)
Realized gain (loss) on derivatives, net		(5,600	)		8,521
Unrealized loss on RMBS, measured at fair value through earnings, net		(192	)		-
Unrealized loss on derivatives, net		(12,246	)		(13,526	)
Unrealized loss on investments in Servicing Related Assets		(8,668	)		(7,198	)
Total Loss		(16,738	)		(31,141	)
Expenses
General and administrative expense		1,523			1,587
Management fee to affiliate		1,680			1,597
Total Expenses		3,203			3,184
Loss Before Income Taxes		(19,941	)		(34,325	)
Benefit from corporate business taxes		(619	)		(1,572	)
Net Loss		(19,322	)		(32,753	)
Net loss allocated to noncontrolling interests in Operating Partnership		377			702
Dividends on preferred stock		2,463			2,463
Net Loss Applicable to Common Stockholders	$	(21,408	)	$	(34,514	)

Three Months Ended December 31, 2022
Interest income	$	-		$	9,906		$	-		$	9,906
Interest expense		818			7,721			-			8,539
Net interest income (expense)		(818	)		2,185			-			1,367
Servicing fee income		13,700			-			-			13,700
Servicing costs		3,304			-			-			3,304
Net servicing income		10,396			-			-			10,396
Other expense		(5,672	)		(37,232	)		-			(42,904	)
Other operating expenses		(530	)		(150	)		(2,504	)		(3,184	)
Benefit from corporate business taxes		1,572			-			-			1,572
Net Income (Loss)	$	4,948		$	(35,197	)	$	(2,504	)	$	(32,753	)