Exhibit 99.1
|
| |
| FOR IMMEDIATE RELEASE | |
| | FOR FURTHER INFORMATION CONTACT: Robin N. Lowe Chief Financial Officer T: 345-815-9919 E: Robin.Lowe@AltisourceAMC.com |
Altisource Asset Management Corporation Reports Third Quarter 2014 Results
FREDERIKSTED, U.S. Virgin Islands, November 4, 2014 (GLOBE NEWSWIRE) - Altisource Asset Management Corporation (“AAMC” or the “Company”) (NYSE MKT: AAMC) announced today financial and operating results for the third quarter of 2014. Net income attributable to stockholders for the third quarter of 2014 totaled $17.7 million, or $6.25 per diluted share, compared to a net loss attributable to stockholders of $2.6 million, or $1.09 per share, for the third quarter of 2013.
Net income attributable to stockholders for the nine months ended September 30, 2014 totaled $37.8 million, or $13.23 per diluted share, compared to a net loss attributable to stockholders of $4.9 million, or $2.09 per diluted share, for the nine months ended September 30, 2013.
Third quarter 2014 highlights:
| |
| • | Generated management incentive fees of $19.5 million as a result of the $0.55 per share quarterly dividend declared and paid by Altisource Residential Corporation (“Residential”) to its shareholders. |
| |
| • | Facilitated Residential’s first non-performing loan securitization transaction, with gross proceeds to Residential of approximately $150.0 million. |
| |
| • | Managed Residential’s resolution of 1,510 loans, up 31% from the 1,156 loans it resolved in the second quarter of 2014. |
| |
| • | Repurchased 54,465 shares of AAMC’s common stock, bringing the total shares purchased under our stock buy-back plan to 244,498 shares, or $231.9 million. |
Chief Executive Officer Ashish Pandey stated, “We are pleased with our continued success in facilitating Residential’s increase in loan resolutions and growth of taxable income.”
“We are proud of the attractive returns that Residential has been able to generate under AAMC’s management,” said Chairman William Erbey.
Webcast and conference call
The Company will host a webcast and conference call on Tuesday, November 4, 2014, at 11:30 a.m. Eastern Time to discuss its financial results for the third quarter of 2014. The conference call will be webcast live over the internet from the Company’s website at www.altisourceamc.com and can be accessed by clicking on the “Shareholders” link.
About AAMC
AAMC is an asset management company that provides portfolio management and corporate governance services to investment vehicles. Additional information is available at www.altisourceamc.com.
Forward-looking statements
This press release contains forward-looking statements that involve a number of risks and uncertainties. Those forward-looking statements include all statements that are not historical fact, including statements about management’s beliefs and expectations. Forward-looking statements are based on management’s beliefs as well as assumptions made by and information currently available to management. Because such statements are based on expectations as to future economic performance and are not statements of historical fact, actual results may differ materially from those projected. AAMC undertakes no obligation to update any forward-looking statements whether as a result of new information, future events or otherwise. The risks and uncertainties to which forward-looking statements are subject include, but are not limited to: AAMC’s ability to implement its business plan; AAMC’s ability to leverage strategic relationships on an efficient and cost-effective basis; its ability to compete; general economic and market conditions; governmental regulations, taxes and policies; availability of adequate and timely sources of liquidity and financing; and other risks and uncertainties detailed in the “Forward-Looking Statements,” “Risk Factors” and other sections of AAMC’s Registration Statement on Form 10, its Annual Report on Form 10-K, its quarterly reports on Form 10-Q and its other filings with the Securities and Exchange Commission.
Altisource Asset Management Corporation
Consolidated Statements of Operations
(In thousands, except share and per share amounts)
(Unaudited)
|
| | | | | | | | | | | | | | | |
| | Three months ended September 30, 2014 | | Three months ended September 30, 2013 | | Nine months ended September 30, 2014 | | Nine months ended September 30, 2013 |
| | | | | | | | |
| Revenues: | | | | | | | |
| Rental revenues | $ | 469 |
| | $ | 6 |
| | $ | 719 |
| | $ | 6 |
|
| Net unrealized gain on mortgage loans | 88,726 |
| | 17,670 |
| | 258,898 |
| | 25,963 |
|
| Net realized gain on mortgage loans | 13,727 |
| | 1,909 |
| | 33,867 |
| | 4,015 |
|
| Net realized gain on re-performing mortgage loans | 302 |
| | — |
| | 302 |
| | — |
|
| Net realized gain on real estate | 3,310 |
| | — |
| | 4,544 |
| | — |
|
| Interest income | 2,568 |
| | 156 |
| | 2,757 |
| | 368 |
|
| Total revenues | 109,102 |
| | 19,741 |
| | 301,087 |
| | 30,352 |
|
| Expenses: | | | | | | | |
| Residential property operating expenses | 9,247 |
| | 191 |
| | 13,550 |
| | 275 |
|
| Real estate depreciation and amortization | 313 |
| | 4 |
| | 464 |
| | 4 |
|
| Real estate selling costs and impairment | 5,542 |
| | 210 |
| | 8,775 |
| | 210 |
|
| Mortgage loan servicing costs | 21,226 |
| | 2,154 |
| | 49,588 |
| | 3,788 |
|
| Interest expense | 11,699 |
| | 467 |
| | 24,352 |
| | 1,163 |
|
| General and administrative | 5,435 |
| | 4,895 |
| | 15,578 |
| | 10,798 |
|
| Related party general and administrative | 999 |
| | 681 |
| | 4,597 |
| | 1,052 |
|
| Total expenses | 54,461 |
| | 8,602 |
| | 116,904 |
| | 17,290 |
|
| Other income (expense) | 1,586 |
| | 13 |
| | 2,372 |
| | (6 | ) |
| Income before income taxes | 56,227 |
| | 11,152 |
| | 186,555 |
| | 13,056 |
|
| Income tax expense | 853 |
| | — |
| | 1,428 |
| | — |
|
| Net income | 55,374 |
| | 11,152 |
| | 185,127 |
| | 13,056 |
|
| Net income attributable to noncontrolling interest in consolidated affiliate | (37,676 | ) | | (13,709 | ) | | (147,371 | ) | | (17,952 | ) |
| Net income (loss) attributable to common stockholders | $ | 17,698 |
| | $ | (2,557 | ) | | $ | 37,756 |
| | $ | (4,896 | ) |
| | | | | | | | |
| Earnings (loss) per share of common stock – basic: | | | | | | | |
| Earnings (loss) per basic share | $ | 7.91 |
| | $ | (1.09 | ) | | $ | 16.51 |
| | $ | (2.09 | ) |
| Weighted average common stock outstanding – basic | 2,238,225 |
| | 2,348,040 |
| | 2,286,451 |
| | 2,344,923 |
|
| Earnings (loss) per share of common stock – diluted: | | | | | | | |
| Earnings (loss) per diluted share | $ | 6.25 |
| | $ | (1.09 | ) | | $ | 13.23 |
| | $ | (2.09 | ) |
| Weighted average common stock outstanding – diluted | 2,831,617 |
| | 2,348,040 |
| | 2,853,751 |
| | 2,344,923 |
|
Altisource Asset Management Corporation
Consolidated Balance Sheets
(In thousands, except share and per share amounts)
(Unaudited)
|
| | | | | | | |
| | September 30, 2014 | | December 31, 2013 |
| Assets: | | | |
| Real estate held for use: | | | |
| Land (from consolidated VIE) | $ | 9,865 |
| | $ | 478 |
|
| Rental residential properties (net of accumulated depreciation of $484 and $24, respectively - from consolidated VIE) | 38,470 |
| | 3,092 |
|
| Real estate owned (from consolidated VIE) | 370,733 |
| | 32,332 |
|
| Total real estate held for use, net | 419,068 |
| | 35,902 |
|
| Real estate assets held for sale (from consolidated VIE) | 40,985 |
| | 1,186 |
|
| Mortgage loans (from consolidated VIE) | 2,071,505 |
| | 1,207,163 |
|
| Mortgage loans held for sale (from consolidated VIE) | 143,197 |
| | — |
|
| Cash and cash equivalents (including from consolidated VIE $76,027 and $115,988, respectively) | 91,824 |
| | 140,000 |
|
| Restricted cash | 12,033 |
| | 5,878 |
|
| Accounts receivable (including from consolidated VIE $871 and $1,428, respectively) | 1,493 |
| | 1,428 |
|
| Related party receivables (from consolidated VIE) | 19,254 |
| | 9,260 |
|
| Deferred leasing and financing costs, net (from consolidated VIE) | 3,688 |
| | 2,293 |
|
| Prepaid expenses and other assets (including from consolidated VIE $5,304 and $1,542, respectively) | 6,847 |
| | 1,994 |
|
| Total assets | $ | 2,809,894 |
| | $ | 1,405,104 |
|
| Liabilities: | | | |
| Repurchase agreements (from consolidated VIE) | $ | 1,258,329 |
| | $ | 602,382 |
|
| Other secured borrowings | 150,000 |
| | — |
|
| Accounts payable and accrued liabilities (including from consolidated VIE $14,577 and $4,952, respectively) | 16,146 |
| | 6,872 |
|
| Related party payables (including from consolidated VIE $6,489 and $1,409, respectively) | 6,907 |
| | 2,883 |
|
| Total liabilities | 1,431,382 |
| | 612,137 |
|
| Commitments and contingencies |
| |
|
| Redeemable preferred stock: | | | |
| Preferred stock, $0.01 par value, 250,000 shares issued and outstanding as of September 30, 2014 and none issued or outstanding as of December 31, 2013; redemption value $250,000 | 248,875 |
| | — |
|
| Equity: | | | |
| Common stock, $.01 par value, 5,000,000 authorized shares; 2,450,840 and 2,200,330 shares issued and outstanding, respectively as of September 30, 2014 and 2,354,774 shares issued and outstanding as of December 31, 2013 | 25 |
| | 24 |
|
| Additional paid-in capital | 17,246 |
| | 12,855 |
|
| Retained earnings (accumulated deficit) | 32,303 |
| | (5,339 | ) |
| Treasury stock, at cost, 250,510 shares as of September 30, 2014 and none as of December 31, 2013 | (236,751 | ) | | — |
|
| Total stockholders' equity | (187,177 | ) | | 7,540 |
|
| Noncontrolling interest in consolidated affiliate | 1,316,814 |
| | 785,427 |
|
| Total equity | 1,129,637 |
| | 792,967 |
|
| Total liabilities and equity | $ | 2,809,894 |
| | $ | 1,405,104 |
|
The following tables set forth consolidating financial information which should be considered in addition to, and not as a substitute for, our consolidated financial statements presented in accordance with U.S. GAAP:
Altisource Asset Management Corporation
Consolidating Statement of Operations
Three months ended September 30, 2014
(In thousands, unaudited)
|
| | | | | | | | | | | | | | | |
| | Residential (GAAP) | NewSource Stand-alone (Non-GAAP) | AAMC Stand-alone (Non-GAAP) | Consolidating Entries | AAMC Consolidated (GAAP) |
| Revenues: | | | | | |
| Rental revenues | $ | 469 |
| $ | — |
| $ | — |
| $ | — |
| $ | 469 |
|
| Net unrealized gain on mortgage loans | 88,726 |
| — |
| — |
| — |
| 88,726 |
|
| Net realized gain on mortgage loans | 13,727 |
| — |
| — |
| — |
| 13,727 |
|
| Net realized gain on re-performing mortgage loans | 302 |
| — |
| — |
| — |
| 302 |
|
| Net realized gain on real estate | 3,310 |
| — |
| — |
| — |
| 3,310 |
|
| Interest income | 2,568 |
| — |
| — |
| — |
| 2,568 |
|
| Incentive management fee | — |
| — |
| 19,503 |
| (19,503 | ) | — |
|
| Expense reimbursements | — |
| — |
| 1,801 |
| (1,801 | ) | — |
|
| Total revenues | 109,102 |
| — |
| 21,304 |
| (21,304 | ) | 109,102 |
|
| Expenses: | | | | | |
| Residential property operating expenses | 9,247 |
| — |
| — |
| — |
| 9,247 |
|
| Real estate depreciation and amortization | 313 |
| — |
| — |
| — |
| 313 |
|
| Real estate selling costs and impairment | 5,542 |
| — |
| — |
| — |
| 5,542 |
|
| Mortgage loan servicing costs | 21,226 |
| — |
| — |
| — |
| 21,226 |
|
| Interest expense | 11,699 |
| — |
| — |
| — |
| 11,699 |
|
| General and administrative | 1,819 |
| 286 |
| 3,330 |
| — |
| 5,435 |
|
| Related party general and administrative | 21,530 |
| 210 |
| 563 |
| (21,304 | ) | 999 |
|
| Total expenses | 71,376 |
| 496 |
| 3,893 |
| (21,304 | ) | 54,461 |
|
| Other income | — |
| 1,586 |
| — |
| — |
| 1,586 |
|
| Income before income taxes | 37,726 |
| 1,090 |
| 17,411 |
| — |
| 56,227 |
|
| Income tax expense | 50 |
| — |
| 803 |
| — |
| 853 |
|
| Net income | 37,676 |
| 1,090 |
| 16,608 |
| — |
| 55,374 |
|
| Net income attributable to noncontrolling interest in consolidated affiliate | — |
| — |
| — |
| (37,676 | ) | (37,676 | ) |
| Net income attributable to common stockholders | $ | 37,676 |
| $ | 1,090 |
| $ | 16,608 |
| $ | (37,676 | ) | $ | 17,698 |
|
Altisource Asset Management Corporation
Consolidating Statement of Operations
Nine months ended September 30, 2014
(In thousands, unaudited)
|
| | | | | | | | | | | | | | | |
| | Residential (GAAP) | NewSource Stand-alone (Non-GAAP) | AAMC Stand-alone (Non-GAAP) | Consolidating Entries | AAMC Consolidated (GAAP) |
| Revenues: | | | | | |
| Rental revenues | $ | 719 |
| $ | — |
| $ | — |
| $ | — |
| $ | 719 |
|
| Net unrealized gain on mortgage loans | 258,898 |
| — |
| — |
| — |
| 258,898 |
|
| Net realized gain on mortgage loans | 33,867 |
| — |
| — |
| — |
| 33,867 |
|
| Net realized gain on re-performing mortgage loans | 302 |
| — |
| — |
| — |
| 302 |
|
| Net realized gain on real estate | 4,544 |
| — |
| — |
| — |
| 4,544 |
|
| Interest income | 2,757 |
| — |
| — |
| — |
| 2,757 |
|
| Incentive management fee | — |
| — |
| 44,129 |
| (44,129 | ) | — |
|
| Expense reimbursements | — |
| — |
| 5,580 |
| (5,580 | ) | — |
|
| Total revenues | 301,087 |
| — |
| 49,709 |
| (49,709 | ) | 301,087 |
|
| Expenses: | | | | | |
| Residential property operating expenses | 13,550 |
| — |
| — |
| — |
| 13,550 |
|
| Real estate depreciation and amortization | 464 |
| — |
| — |
| — |
| 464 |
|
| Real estate selling costs and impairment | 8,775 |
| — |
| — |
| — |
| 8,775 |
|
| Mortgage loan servicing costs | 49,588 |
| — |
| — |
| — |
| 49,588 |
|
| Interest expense | 24,352 |
| — |
| — |
| — |
| 24,352 |
|
| General and administrative | 5,665 |
| 381 |
| 9,532 |
| — |
| 15,578 |
|
| Related party general and administrative | 51,629 |
| 731 |
| 1,946 |
| (49,709 | ) | 4,597 |
|
| Total expenses | 154,023 |
| 1,112 |
| 11,478 |
| (49,709 | ) | 116,904 |
|
| Other income | 383 |
| 1,985 |
| 4 |
| — |
| 2,372 |
|
| Income (loss) before income taxes | 147,447 |
| 873 |
| 38,235 |
| — |
| 186,555 |
|
| Income tax expense | 76 |
| — |
| 1,352 |
| — |
| 1,428 |
|
| Net income (loss) | 147,371 |
| 873 |
| 36,883 |
| — |
| 185,127 |
|
| Net income attributable to noncontrolling interest in consolidated affiliate | — |
| — |
| — |
| (147,371 | ) | (147,371 | ) |
| Net income (loss) attributable to common stockholders | $ | 147,371 |
| $ | 873 |
| $ | 36,883 |
| $ | (147,371 | ) | $ | 37,756 |
|
Altisource Asset Management Corporation
Consolidating Statement of Operations
Three months ended September 30, 2013
(In thousands, unaudited)
|
| | | | | | | | | | | | |
| | Residential (GAAP) | AAMC Stand-alone (Non-GAAP) | Consolidating Entries | AAMC Consolidated (GAAP) |
| Revenues: | | | | |
| Rental revenues | $ | 6 |
| $ | — |
| $ | — |
| $ | 6 |
|
| Net unrealized gain on mortgage loans | 17,670 |
| — |
| — |
| 17,670 |
|
| Net realized gain on mortgage loans | 1,909 |
| — |
| — |
| 1,909 |
|
| Interest income | 156 |
| — |
| — |
| 156 |
|
| Incentive management fee | — |
| 51 |
| (51 | ) | — |
|
| Expense reimbursements | — |
| 1,307 |
| (1,307 | ) | — |
|
| Total revenues | 19,741 |
| 1,358 |
| (1,358 | ) | 19,741 |
|
| Expenses: | | | | |
| Residential property operating expenses | 191 |
| — |
| — |
| 191 |
|
| Real estate depreciation and amortization | 4 |
| — |
| — |
| 4 |
|
| Real estate selling costs and impairment | 210 |
| — |
| — |
| 210 |
|
| Mortgage loan servicing costs | 2,154 |
| — |
| — |
| 2,154 |
|
| Interest expense | 467 |
| — |
| — |
| 467 |
|
| General and administrative | 980 |
| 3,915 |
| — |
| 4,895 |
|
| Related party general and administrative | 2,039 |
| — |
| (1,358 | ) | 681 |
|
| Total expenses | 6,045 |
| 3,915 |
| (1,358 | ) | 8,602 |
|
| Other income | 13 |
| — |
| — |
| 13 |
|
| Net income (loss) | 13,709 |
| (2,557 | ) | — |
| 11,152 |
|
| Net income attributable to noncontrolling interest in consolidated affiliate | — |
| — |
| (13,709 | ) | (13,709 | ) |
| Net income (loss) attributable to common stockholders | $ | 13,709 |
| $ | (2,557 | ) | $ | (13,709 | ) | $ | (2,557 | ) |
Altisource Asset Management Corporation
Consolidating Statement of Operations
Nine months ended September 30, 2013
(In thousands, unaudited)
|
| | | | | | | | | | | | |
| | Residential (GAAP) | AAMC Stand-alone (Non-GAAP) | Consolidating Entries | AAMC Consolidated (GAAP) |
| Revenues: | | | | |
| Rental revenues | $ | 6 |
| $ | — |
| $ | — |
| $ | 6 |
|
| Net unrealized gain on mortgage loans | 25,963 |
| — |
| — |
| 25,963 |
|
| Net realized gain on mortgage loans | 4,015 |
| — |
| — |
| 4,015 |
|
| Interest income | 368 |
| — |
| — |
| 368 |
|
| Incentive management fee | — |
| 51 |
| (51 | ) | — |
|
| Expense reimbursements | — |
| 3,371 |
| (3,371 | ) | — |
|
| Total revenues | 30,352 |
| 3,422 |
| (3,422 | ) | 30,352 |
|
| Expenses: | | | | |
| Residential property operating expenses | 275 |
| — |
| — |
| 275 |
|
| Real estate depreciation and amortization | 4 |
| — |
| — |
| 4 |
|
| Real estate selling costs and impairment | 210 |
| — |
| — |
| 210 |
|
| Mortgage loan servicing costs | 3,788 |
| — |
| — |
| 3,788 |
|
| Interest expense | 1,163 |
| — |
| — |
| 1,163 |
|
| General and administrative | 2,480 |
| 8,318 |
| — |
| 10,798 |
|
| Related party general and administrative | 4,474 |
| — |
| (3,422 | ) | 1,052 |
|
| Total expenses | 12,394 |
| 8,318 |
| (3,422 | ) | 17,290 |
|
| Other expense | (6 | ) | — |
| — |
| (6 | ) |
| Net income (loss) | 17,952 |
| (4,896 | ) | — |
| 13,056 |
|
| Net income attributable to noncontrolling interest in consolidated affiliate | — |
| — |
| (17,952 | ) | (17,952 | ) |
| Net income (loss) attributable to common stockholders | $ | 17,952 |
| $ | (4,896 | ) | $ | (17,952 | ) | $ | (4,896 | ) |
Altisource Asset Management Corporation
Consolidating Balance Sheet
September 30, 2014
(In thousands, unaudited)
|
| | | | | | | | | | | | | | | |
| | Residential (GAAP) | NewSource stand-alone (Non-GAAP) | AAMC Stand-alone (Non-GAAP) | Consolidating Entries | AAMC Consolidated (GAAP) |
| | | | | | |
| Assets: | | | | | |
| Real estate held for use: | | | | | |
| Land | $ | 9,865 |
| $ | — |
| $ | — |
| $ | — |
| $ | 9,865 |
|
| Rental residential properties, net | 38,470 |
| — |
| — |
| — |
| 38,470 |
|
| Real estate owned | 370,733 |
| — |
| — |
| — |
| 370,733 |
|
| Total real estate held for use, net | 419,068 |
| — |
| — |
| — |
| 419,068 |
|
| Real estate assets held for sale | 40,985 |
| — |
| — |
| — |
| 40,985 |
|
| Mortgage loans | 2,071,505 |
| — |
| — |
| — |
| 2,071,505 |
|
| Mortgage loans held for sale | 143,197 |
| — |
| — |
| — |
| 143,197 |
|
| Cash and cash equivalents | 76,027 |
| 5,899 |
| 9,898 |
| — |
| 91,824 |
|
| Restricted cash | 12,033 |
| — |
| — |
| — |
| 12,033 |
|
| Accounts receivable | 874 |
| 612 |
| 7 |
| — |
| 1,493 |
|
| Related party receivables | 19,254 |
| 15,000 |
| 49,338 |
| (64,338 | ) | 19,254 |
|
| Investment in affiliate | 18,000 |
| — |
| 2,000 |
| (20,000 | ) | — |
|
| Deferred leasing and financing costs, net | 3,688 |
| — |
| — |
| — |
| 3,688 |
|
| Prepaid expenses and other assets | 5,305 |
| 36 |
| 1,506 |
| — |
| 6,847 |
|
| Total assets | $ | 2,809,936 |
| $ | 21,547 |
| $ | 62,749 |
| $ | (84,338 | ) | $ | 2,809,894 |
|
| Liabilities: | | | | | |
| Repurchase agreements | $ | 1,258,329 |
| $ | — |
| $ | — |
| $ | — |
| $ | 1,258,329 |
|
| Other secured borrowings | 165,000 |
| — |
| — |
| (15,000 | ) | 150,000 |
|
| Accounts payable and accrued liabilities | 14,577 |
| 21 |
| 1,548 |
| — |
| 16,146 |
|
| Related party payables | 55,216 |
| 731 |
| 298 |
| (49,338 | ) | 6,907 |
|
| Total liabilities | 1,493,122 |
| 752 |
| 1,846 |
| (64,338 | ) | 1,431,382 |
|
| Commitments and contingencies | — |
| — |
| — |
| — |
| — |
|
| Preferred stock | — |
| — |
| 248,875 |
| — |
| 248,875 |
|
| Equity: | | | | | |
| Common stock | 572 |
| — |
| 25 |
| (572 | ) | 25 |
|
| Additional paid-in capital | 1,227,021 |
| 20,000 |
| 17,246 |
| (1,247,021 | ) | 17,246 |
|
| Retained earnings (accumulated deficit) | 89,221 |
| 795 |
| 31,508 |
| (89,221 | ) | 32,303 |
|
| Treasury stock | — |
| — |
| (236,751 | ) | — |
| (236,751 | ) |
| Total stockholders' equity | 1,316,814 |
| 20,795 |
| (187,972 | ) | (1,336,814 | ) | (187,177 | ) |
| Noncontrolling interest in consolidated affiliate | — |
| — |
| — |
| 1,316,814 |
| 1,316,814 |
|
| Total equity | 1,316,814 |
| 20,795 |
| (187,972 | ) | (20,000 | ) | 1,129,637 |
|
| Total liabilities and equity | $ | 2,809,936 |
| $ | 21,547 |
| $ | 62,749 |
| $ | (84,338 | ) | $ | 2,809,894 |
|
Altisource Asset Management Corporation
Consolidating Balance Sheet
December 31, 2013
(In thousands, unaudited)
|
| | | | | | | | | | | | | | | |
| | Residential (GAAP) | NewSource stand-alone (Non-GAAP) | AAMC Stand-alone (Non-GAAP) | Consolidating Entries | AAMC Consolidated (GAAP) |
| Assets: | | | | | |
| Real estate held for use: | | | | | |
| Land | $ | 478 |
| $ | — |
| $ | — |
| $ | — |
| $ | 478 |
|
| Rental residential properties, net | 3,092 |
| — |
| — |
| — |
| 3,092 |
|
| Real estate owned | 32,332 |
| — |
| — |
| — |
| 32,332 |
|
| Total real estate held for use, net | 35,902 |
| — |
| — |
| — |
| 35,902 |
|
| Real estate assets held for sale | 1,186 |
| — |
| — |
| — |
| 1,186 |
|
| Mortgage loans | 1,207,163 |
| — |
| — |
| — |
| 1,207,163 |
|
| Cash and cash equivalents | 115,988 |
| 19,923 |
| 4,089 |
| — |
| 140,000 |
|
| Restricted cash | 5,878 |
| — |
| — |
| — |
| 5,878 |
|
| Accounts receivable | 1,428 |
| — |
| — |
| — |
| 1,428 |
|
| Related party receivables | 9,260 |
| — |
| 4,486 |
| (4,486 | ) | 9,260 |
|
| Investment in affiliate | 18,000 |
| — |
| 2,000 |
| (20,000 | ) | — |
|
| Deferred leasing and financing costs, net | 2,293 |
| — |
| — |
| — |
| 2,293 |
|
| Prepaid expenses and other assets | 1,542 |
| — |
| 452 |
| — |
| 1,994 |
|
| Total assets | $ | 1,398,640 |
| $ | 19,923 |
| $ | 11,027 |
| $ | (24,486 | ) | $ | 1,405,104 |
|
| Liabilities: | | | | | |
| Repurchase agreement | $ | 602,382 |
| $ | — |
| $ | — |
| $ | — |
| $ | 602,382 |
|
| Accounts payable and accrued liabilities | 4,952 |
| — |
| 1,920 |
| — |
| 6,872 |
|
| Related party payables | 5,879 |
| — |
| 1,490 |
| (4,486 | ) | 2,883 |
|
| Total liabilities | 613,213 |
| — |
| 3,410 |
| (4,486 | ) | 612,137 |
|
| Commitments and contingencies | — |
| — |
| — |
| — |
| — |
|
| Equity: | | | | | |
| Common stock | 423 |
| — |
| 24 |
| (423 | ) | 24 |
|
| Additional paid-in capital | 758,584 |
| 20,000 |
| 12,855 |
| (778,584 | ) | 12,855 |
|
| Retained earnings (accumulated deficit) | 26,420 |
| (77 | ) | (5,262 | ) | (26,420 | ) | (5,339 | ) |
| Total stockholders' equity | 785,427 |
| 19,923 |
| 7,617 |
| (805,427 | ) | 7,540 |
|
| Noncontrolling interest in consolidated affiliate | — |
| — |
| — |
| 785,427 |
| 785,427 |
|
| Total equity | 785,427 |
| 19,923 |
| 7,617 |
| (20,000 | ) | 792,967 |
|
| Total liabilities and equity | $ | 1,398,640 |
| $ | 19,923 |
| $ | 11,027 |
| $ | (24,486 | ) | $ | 1,405,104 |
|
