- RPT Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
424B3 Filing
Rithm Property Trust (RPT) 424B3Prospectus supplement
Filed: 17 Apr 15, 12:00am
| | | | | ii | | | |
| | | | | 1 | | | |
| | | | | 20 | | | |
| | | | | 21 | | | |
| | | | | 60 | | | |
| | | | | 61 | | | |
| | | | | 62 | | | |
| | | | | 63 | | | |
| | | | | 64 | | | |
| | | | | 67 | | | |
| | | | | 68 | | | |
| BUSINESS | | | | | 85 | | |
| | | | | 106 | | | |
| | | | | 114 | | | |
| | | | | 120 | | | |
| | | | | 125 | | | |
| | | | | 127 | | | |
| | | | | 132 | | | |
| | | | | 138 | | | |
| | | | | 144 | | | |
| | | | | 150 | | | |
| | | | | 176 | | | |
| | | | | 178 | | | |
| EXPERTS | | | | | 178 | | |
| | | | | 178 | | | |
| | | | | F-1 | | |
| No. of Loans(1) | | | | | 1,449 | | |
| Total UPB | | | | | $321,133,153 | | |
| Interest-Bearing Balance | | | | | $299,932,870 | | |
| Deferred Balance(2) | | | | | $21,200,284 | | |
| Market Value of Collateral(3) | | | | | $332,302,084 | | |
| Price/Total UPB(3) | | | | | 69.9% | | |
| Price/Market Value of Collateral | | | | | 67.7% | | |
| Weighted Average Coupon(4) | | | | | 5.06% | | |
| Weighted Average LTV(5) | | | | | 114% | | |
| Remaining Term (as of 1/31/2015) | | | | | 295.5 | | |
| No. of first liens | | | | | 1,434 | | |
| No. of second liens | | | | | 15 | | |
| No. of Rental Properties | | | | | 3 | | |
| Market Value of Collateral | | | | | $366,900 | | |
| Capital Invested | | | | | 289,954 | | |
| Price/Market Value of Collateral | | | | | 79.0% | | |
| Gross Rent/Month | | | | | $3,800 | | |
| Other REO | | | | | 18 | | |
| Market Value of Collateral(1) | | | | | $3,009,500 | | |
2015 | | | High | | | Low | | ||||||
First Quarter (starting February 13, 2015) | | | | $ | 14.99 | | | | | $ | 13.98 | | |
Second Quarter (through April 16, 2015) | | | | $ | 14.98 | | | | | $ | 14.29 | | |
Date Dividend Declared | | | Dividend Amount | | | Record Date | | | Dividend Payment Date | | |||
November 12, 2014 | | | | $ | 0.08 | | | | November 21, 2014 | | | December 4, 2014 | |
January 16, 2015 | | | | $ | 0.16 | | | | January 13, 2015 | | | January 30, 2015 | |
Statement of Income (Dollars in thousands except per share data) | | | From Inception through December 31, 2014 | | ||||
INCOME | | | | | | | | |
Loan interest income | | | | $ | 6,940 | | | |
Interest expense | | | | | (771) | | | |
Net interest income | | | | | 6,169 | | | |
Other income | | | | | 75 | | | |
Total income | | | | | 6,244 | | | |
EXPENSE | | | | | | | | |
Related party expense – management fee | | | | | 956 | | | |
Related party expense – loan servicing fees | | | | | 485 | | | |
Other fees and expenses | | | | | 1,053 | | | |
Total expense | | | | | 2,494 | | | |
Income before provision for income tax | | | | | 3,750 | | | |
Provision for income tax | | | | | — | | | |
Consolidated net income | | | | | 3,750 | | | |
Less: consolidated net income attributable to the non-controlling interest | | | | | 326 | | | |
Consolidated net income attributable to the common stockholders | | | | $ | 3,424 | | | |
Basic earnings per common share | | | | $ | 0.41 | | | |
Diluted earnings per common share | | | | $ | 0.40 | | | |
|
Balance Sheet (Dollars in thousands) | | | March 31, 2014 | | | December 31, 2014 | | ||||||
Total assets | | | | $ | 1,500 | | | | | $ | 272,758 | | |
Total liabilities | | | | | — | | | | | $ | 101,478 | | |
Noncontrolling interest | | | | | — | | | | | $ | 9,473 | | |
Total equity | | | | $ | 1,500 | | | | | $ | 171,280 | | |
| No. of Loans(1) | | | | | 1,340 | | |
| Total UPB | | | | $ | 304,516,485 | | |
| Interest-Bearing Balance | | | | $ | 283,981,030 | | |
| Deferred Balance(2) | | | | $ | 20,535,455 | | |
| Market Value of Collateral(3) | | | | $ | 313,669,168 | | |
| Price/Total UPB(3) | | | | | 69.8% | | |
| Price/Market Value of Collateral | | | | | 67.9% | | |
| Weighted Average Coupon(4) | | | | | 5.06% | | |
| Weighted Average LTV(5) | | | | | 114% | | |
| Remaining Term (as of 12/31/2014) | | | | | 299.5 | | |
| No. of first liens | | | | | 1,327 | | |
| No. of second liens | | | | | 13 | | |
| No. of Rental Properties | | | | | 3 | | |
| Market Value of Rental Properties | | | | $ | 366,900 | | |
| Capital Invested | | | | | 289,954 | | |
| Price/Market Value of Rental Properties | | | | | 79.0% | | |
| Gross Rent/Month | | | | $ | 3,800 | | |
| Other REO | | | | | 12 | | |
| Market Value of Other REO | | | | $ | 2,068,500 | | |
Years of Origination | | | Percentage of UPB | | |||
Prior to 1990 | | | | | 0.2% | | |
1990 – 2000 | | | | | 1.4% | | |
2001 – 2005 | | | | | 20.9% | | |
2006 – 2008 | | | | | 71.1% | | |
After 2008 | | | | | 6.4% | | |
State | | | Loan Count | | | UPB ($) | | | % of UPB | | | Collateral Value(1) | | | % of Collateral Value | | |||||||||||||||
FL | | | | | 319 | | | | | | 77,185,355 | | | | | | 25.3% | | | | | | 68,562,978 | | | | | | 21.9% | | |
CA | | | | | 138 | | | | | | 45,065,165 | | | | | | 14.8% | | | | | | 45,967,117 | | | | | | 14.7% | | |
NY | | | | | 97 | | | | | | 30,948,524 | | | | | | 10.2% | | | | | | 39,501,200 | | | | | | 12.6% | | |
NJ | | | | | 84 | | | | | | 28,202,761 | | | | | | 9.3% | | | | | | 27,035,767 | | | | | | 8.6% | | |
MD | | | | | 65 | | | | | | 17,542,983 | | | | | | 5.8% | | | | | | 18,748,900 | | | | | | 6.0% | | |
IL* | | | | | 61 | | | | | | 12,771,417 | | | | | | 4.2% | | | | | | 11,281,725 | | | | | | 3.6% | | |
MA | | | | | 36 | | | | | | 10,467,278 | | | | | | 3.4% | | | | | | 11,141,000 | | | | | | 3.6% | | |
AZ | | | | | 41 | | | | | | 10,150,902 | | | | | | 3.3% | | | | | | 8,588,000 | | | | | | 2.7% | | |
TX | | | | | 66 | | | | | | 7,113,129 | | | | | | 2.3% | | | | | | 10,017,600 | | | | | | 3.2% | | |
GA* | | | | | 45 | | | | | | 6,661,866 | | | | | | 2.2% | | | | | | 6,400,493 | | | | | | 2.0% | | |
VA | | | | | 28 | | | | | | 5,374,937 | | | | | | 1.8% | | | | | | 6,004,082 | | | | | | 1.9% | | |
PA | | | | | 54 | | | | | | 4,647,279 | | | | | | 1.5% | | | | | | 5,829,000 | | | | | | 1.9% | | |
OR** | | | | | 10 | | | | | | 4,401,875 | | | | | | 1.4% | | | | | | 5,875,614 | | | | | | 1.9% | | |
OH | | | | | 39 | | | | | | 4,345,413 | | | | | | 1.4% | | | | | | 4,695,218 | | | | | | 1.5% | | |
NC | | | | | 30 | | | | | | 3,202,658 | | | | | | 1.1% | | | | | | 3,229,004 | | | | | | 1.0% | | |
MI | | | | | 21 | | | | | | 2,986,830 | | | | | | 1.0% | | | | | | 3,233,460 | | | | | | 1.0% | | |
AL | | | | | 13 | | | | | | 2,984,862 | | | | | | 1.0% | | | | | | 2,690,800 | | | | | | 0.9% | | |
CT | | | | | 10 | | | | | | 2,698,765 | | | | | | 0.9% | | | | | | 2,935,500 | | | | | | 0.9% | | |
WA | | | | | 13 | | | | | | 2,533,058 | | | | | | 0.8% | | | | | | 2,615,500 | | | | | | 0.8% | | |
NV | | | | | 12 | | | | | | 2,505,495 | | | | | | 0.8% | | | | | | 1,923,500 | | | | | | 0.6% | | |
HI | | | | | 7 | | | | | | 2,165,109 | | | | | | 0.7% | | | | | | 3,521,405 | | | | | | 1.1% | | |
CO | | | | | 10 | | | | | | 2,103,192 | | | | | | 0.7% | | | | | | 2,405,000 | | | | | | 0.8% | | |
SC | | | | | 14 | | | | | | 1,991,894 | | | | | | 0.7% | | | | | | 1,883,000 | | | | | | 0.6% | | |
State | | | Loan Count | | | UPB ($) | | | % of UPB | | | Collateral Value(1) | | | % of Collateral Value | | |||||||||||||||
TN | | | | | 18 | | | | | | 1,908,929 | | | | | | 0.6% | | | | | | 2,457,000 | | | | | | 0.8% | | |
WI | | | | | 12 | | | | | | 1,673,355 | | | | | | 0.5% | | | | | | 1,790,500 | | | | | | 0.6% | | |
IN | | | | | 16 | | | | | | 1,612,255 | | | | | | 0.5% | | | | | | 1,909,755 | | | | | | 0.6% | | |
UT | | | | | 9 | | | | | | 1,559,641 | | | | | | 0.5% | | | | | | 1,880,000 | | | | | | 0.6% | | |
DC | | | | | 6 | | | | | | 1,433,495 | | | | | | 0.5% | | | | | | 2,677,000 | | | | | | 0.9% | | |
MO* | | | | | 9 | | | | | | 1,285,120 | | | | | | 0.4% | | | | | | 1,297,975 | | | | | | 0.4% | | |
RI | | | | | 5 | | | | | | 1,040,121 | | | | | | 0.3% | | | | | | 937,375 | | | | | | 0.3% | | |
MS | | | | | 8 | | | | | | 832,574 | | | | | | 0.3% | | | | | | 885,000 | | | | | | 0.3% | | |
LA | | | | | 6 | | | | | | 663,838 | | | | | | 0.2% | | | | | | 718,900 | | | | | | 0.2% | | |
MN | | | | | 5 | | | | | | 587,585 | | | | | | 0.2% | | | | | | 660,000 | | | | | | 0.2% | | |
KY* | | | | | 5 | | | | | | 555,458 | | | | | | 0.2% | | | | | | 643,000 | | | | | | 0.2% | | |
DE | | | | | 2 | | | | | | 429,552 | | | | | | 0.1% | | | | | | 370,000 | | | | | | 0.1% | | |
OK | | | | | 5 | | | | | | 370,383 | | | | | | 0.1% | | | | | | 388,000 | | | | | | 0.1% | | |
AR | | | | | 3 | | | | | | 363,282 | | | | | | 0.1% | | | | | | 466,000 | | | | | | 0.1% | | |
ID | | | | | 3 | | | | | | 360,686 | | | | | | 0.1% | | | | | | 630,000 | | | | | | 0.2% | | |
WV | | | | | 3 | | | | | | 354,776 | | | | | | 0.1% | | | | | | 287,000 | | | | | | 0.1% | | |
KS | | | | | 3 | | | | | | 320,300 | | | | | | 0.1% | | | | | | 308,500 | | | | | | 0.1% | | |
IA | | | | | 4 | | | | | | 294,595 | | | | | | 0.1% | | | | | | 279,400 | | | | | | 0.1% | | |
PR | | | | | 1 | | | | | | 294,298 | | | | | | 0.1% | | | | | | 370,000 | | | | | | 0.1% | | |
SD | | | | | 1 | | | | | | 218,248 | | | | | | 0.1% | | | | | | 229,900 | | | | | | 0.1% | | |
NE | | | | | 2 | | | | | | 171,826 | | | | | | 0.1% | | | | | | 183,000 | | | | | | 0.1% | | |
MT | | | | | 1 | | | | | | 135,419 | | | | | | 0.0% | | | | | | 215,000 | | | | | | 0.1% | | |
Total | | | | | 1340 | | | | | | 304,516,485 | | | | | | 100.0% | | | | | | 313,669,168 | | | | | | 100.0% | | |
| | | Payments Due by Period | | ||||||||||||||||||||||||||||||||
| | | Total | | | Less than 1 Year | | | 1 – 3 Years | | | 3 – 5 Years | | | More than 5 Years | | ||||||||||||||||||||
| | | (in thousands) | | ||||||||||||||||||||||||||||||||
Secured borrowings | | | | $ | 84,679 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 84,679 | | | |||||
Borrowings under repurchase agreement | | | | | 15,249 | | | | | | 15,249 | | | | | | — | | | | | | — | | | | | | — | | | |||||
Total | | | | $ | 99,928 | | | | | $ | 15,249 | | | | | $ | — | | | | | $ | — | | | | | $ | 84,679 | | | |||||
|
| No. of Loans(1) | | | 1,449 | |
| Total UPB | | | $321,133,153 | |
| Interest-Bearing Balance | | | $299,932,870 | |
| Deferred Balance(2) | | | $21,200,284 | |
| Market Value of Collateral(3) | | | $332,302,084 | |
| Price/Total UPB(3) | | | 69.9% | |
| Price/Market Value of Collateral | | | 67.7% | |
| Weighted Average Coupon(4) | | | 5.06% | |
| Weighted Average LTV(5) | | | 114% | |
| Remaining Term (as of 1/31/2015) | | | 295.5 | |
| No. of first liens | | | 1,434 | |
| No. of second liens | | | 15 | |
| No. of Rental Properties | | | 3 | |
| Market Value of Collateral | | | $366,900 | |
| Capital Invested | | | 289,954 | |
| Price/Market Value of Collateral | | | 79.0% | |
| Gross Rent/Month | | | $3,800 | |
| Other REO | | | 18 | |
| Market Value of Collateral(1) | | | $3,009,500 | |
Years of Origination | | | Percentage of UPB | | |||
Prior to 1990 | | | | | 0.2% | | |
1990 – 2000 | | | | | 1.7% | | |
2001 – 2005 | | | | | 20.8% | | |
2006 – 2008 | | | | | 70.9% | | |
After 2008 | | | | | 6.4% | | |
State | | | Loan Count | | | UPB ($) | | | % of UPB | | | Collateral Value ($)(1) | | | % of Collateral Value | | |||||||||||||||
FL | | | | | 351 | | | | | | 80,507,612 | | | | | | 25.1% | | | | | | 73,289,865 | | | | | | 22.1% | | |
CA | | | | | 142 | | | | | | 47,815,884 | | | | | | 14.9% | | | | | | 48,227,117 | | | | | | 14.5% | | |
NY | | | | | 103 | | | | | | 32,817,575 | | | | | | 10.2% | | | | | | 41,312,200 | | | | | | 12.4% | | |
NJ | | | | | 87 | | | | | | 28,776,881 | | | | | | 9.0% | | | | | | 27,665,667 | | | | | | 8.3% | | |
MD | | | | | 68 | | | | | | 18,465,277 | | | | | | 5.8% | | | | | | 19,770,280 | | | | | | 5.9% | | |
IL* | | | | | 65 | | | | | | 13,252,973 | | | | | | 4.1% | | | | | | 11,729,725 | | | | | | 3.5% | | |
AZ | | | | | 44 | | | | | | 10,584,787 | | | | | | 3.3% | | | | | | 8,883,246 | | | | | | 2.7% | | |
MA | | | | | 36 | | | | | | 10,456,767 | | | | | | 3.3% | | | | | | 11,141,000 | | | | | | 3.4% | | |
TX | | | | | 79 | | | | | | 8,237,280 | | | | | | 2.6% | | | | | | 11,983,113 | | | | | | 3.6% | | |
GA* | | | | | 54 | | | | | | 7,779,863 | | | | | | 2.4% | | | | | | 7,347,493 | | | | | | 2.2% | | |
VA | | | | | 29 | | | | | | 5,957,755 | | | | | | 1.9% | | | | | | 6,469,082 | | | | | | 1.9% | | |
OR** | | | | | 12 | | | | | | 5,119,434 | | | | | | 1.6% | | | | | | 6,475,514 | | | | | | 1.9% | | |
PA | | | | | 61 | | | | | | 5,103,269 | | | | | | 1.6% | | | | | | 6,467,000 | | | | | | 1.9% | | |
OH | | | | | 40 | | | | | | 4,374,117 | | | | | | 1.4% | | | | | | 4,728,718 | | | | | | 1.4% | | |
NC | | | | | 31 | | | | | | 3,336,576 | | | | | | 1.0% | | | | | | 3,321,004 | | | | | | 1.0% | | |
MI | | | | | 22 | | | | | | 3,023,598 | | | | | | 0.9% | | | | | | 3,263,460 | | | | | | 1.0% | | |
AL | | | | | 14 | | | | | | 3,005,780 | | | | | | 0.9% | | | | | | 2,718,800 | | | | | | 0.8% | | |
WA | | | | | 15 | | | | | | 2,960,754 | | | | | | 0.9% | | | | | | 3,033,500 | | | | | | 0.9% | | |
CT | | | | | 10 | | | | | | 2,695,290 | | | | | | 0.8% | | | | | | 2,935,500 | | | | | | 0.9% | | |
NV | | | | | 13 | | | | | | 2,661,684 | | | | | | 0.8% | | | | | | 2,028,500 | | | | | | 0.6% | | |
HI | | | | | 8 | | | | | | 2,337,741 | | | | | | 0.7% | | | | | | 3,746,405 | | | | | | 1.1% | | |
CO | | | | | 11 | | | | | | 2,299,950 | | | | | | 0.7% | | | | | | 2,584,900 | | | | | | 0.8% | | |
TN | | | | | 20 | | | | | | 2,025,106 | | | | | | 0.6% | | | | | | 2,568,000 | | | | | | 0.8% | | |
SC | | | | | 14 | | | | | | 1,989,901 | | | | | | 0.6% | | | | | | 1,883,000 | | | | | | 0.6% | | |
State | | | Loan Count | | | UPB ($) | | | % of UPB | | | Collateral Value ($)(1) | | | % of Collateral Value | | |||||||||||||||
IN | | | | | 17 | | | | | | 1,732,363 | | | | | | 0.5% | | | | | | 2,043,755 | | | | | | 0.6% | | |
WI | | | | | 12 | | | | | | 1,670,994 | | | | | | 0.5% | | | | | | 1,790,500 | | | | | | 0.5% | | |
UT | | | | | 9 | | | | | | 1,556,551 | | | | | | 0.5% | | | | | | 1,880,000 | | | | | | 0.6% | | |
MO* | | | | | 12 | | | | | | 1,444,478 | | | | | | 0.4% | | | | | | 1,375,875 | | | | | | 0.4% | | |
DC | | | | | 6 | | | | | | 1,432,042 | | | | | | 0.4% | | | | | | 2,677,000 | | | | | | 0.8% | | |
RI | | | | | 6 | | | | | | 1,175,727 | | | | | | 0.4% | | | | | | 1,218,666 | | | | | | 0.4% | | |
MS | | | | | 8 | | | | | | 831,678 | | | | | | 0.3% | | | | | | 885,000 | | | | | | 0.3% | | |
LA | | | | | 8 | | | | | | 778,344 | | | | | | 0.2% | | | | | | 902,900 | | | | | | 0.3% | | |
MN | | | | | 5 | | | | | | 587,121 | | | | | | 0.2% | | | | | | 660,000 | | | | | | 0.2% | | |
KY* | | | | | 5 | | | | | | 554,739 | | | | | | 0.2% | | | | | | 643,000 | | | | | | 0.2% | | |
DE | | | | | 3 | | | | | | 474,171 | | | | | | 0.1% | | | | | | 567,499 | | | | | | 0.2% | | |
KS | | | | | 4 | | | | | | 372,082 | | | | | | 0.1% | | | | | | 337,500 | | | | | | 0.1% | | |
OK | | | | | 5 | | | | | | 369,750 | | | | | | 0.1% | | | | | | 388,000 | | | | | | 0.1% | | |
AR | | | | | 3 | | | | | | 362,729 | | | | | | 0.1% | | | | | | 466,000 | | | | | | 0.1% | | |
ID | | | | | 3 | | | | | | 357,213 | | | | | | 0.1% | | | | | | 630,000 | | | | | | 0.2% | | |
WV | | | | | 3 | | | | | | 354,022 | | | | | | 0.1% | | | | | | 287,000 | | | | | | 0.1% | | |
IA | | | | | 4 | | | | | | 293,827 | | | | | | 0.1% | | | | | | 279,400 | | | | | | 0.1% | | |
PR | | | | | 1 | | | | | | 293,475 | | | | | | 0.1% | | | | | | 370,000 | | | | | | 0.1% | | |
NH | | | | | 1 | | | | | | 239,180 | | | | | | 0.1% | | | | | | 539,000 | | | | | | 0.2% | | |
SD | | | | | 1 | | | | | | 217,900 | | | | | | 0.1% | | | | | | 229,900 | | | | | | 0.1% | | |
NE | | | | | 2 | | | | | | 171,777 | | | | | | 0.1% | | | | | | 183,000 | | | | | | 0.1% | | |
ME | | | | | 1 | | | | | | 141,965 | | | | | | 0.0% | | | | | | 160,000 | | | | | | 0.0% | | |
MT | | | | | 1 | | | | | | 135,171 | | | | | | 0.0% | | | | | | 215,000 | | | | | | 0.1% | | |
Total | | | | | 1449 | | | | | | 321,133,153 | | | | | | 100.0% | | | | | | 332,302,084 | | | | | | 100.0% | | |
Name | | | Age | | | Title | |
Lawrence Mendelsohn | | | 53 | | | Chairman of the Board of Directors and Chief Executive Officer; Manager of our Manager | |
Russell Schaub | | | 51 | | | President and Director; Vice-President and Chief Operating Officer of the Servicer | |
Glenn J. Ohl | | | 60 | | | Chief Financial Officer; Chief Financial Officer of the Manager and the Servicer | |
Steven L. Begleiter | | | 53 | | | Director | |
John C. Condas | | | 54 | | | Director | |
Jonathan Bradford Handley, Jr.(1) | | | 45 | | | Director | |
Daniel Hoffman(1)(2)(3) | | | 55 | | | Director | |
J. Kirk Ogren, Jr.(1)(2)(3) | | | 55 | | | Director | |
| | | Shares Beneficially Owned | | |||||||||
| | | Number | | | Percent | | ||||||
| | | | ||||||||||
Wellington Management Company LLP(1) | | | | | 2,964,853 | | | | | | 18.7% | | |
Ithan Creek Master Investors (Cayman) L.P.(2) | | | | | 2,295,363 | | | | | | 14.5% | | |
Flexpoint Great Ajax Holdings LLC(3) | | | | | 1,917,500 | | | | | | 12.1% | | |
TIG Advisors, LLC(4) | | | | | 1,333,333 | | | | | | 8.4% | | |
Aspen Yo LLC(5) | | | | | 373,268 | | | | | | 2.4% | | |
Thetis Asset Management LLC | | | | | 98,501 | | | | | | * | | |
Lawrence Mendelsohn(5)(6)(8) | | | | | 907,618 | | | | | | 5.7% | | |
Russell Schaub(7)(8) | | | | | 534,350 | | | | | | 3.4% | | |
Glenn Ohl | | | | | 70 | | | | | | * | | |
Steven L. Begleiter(9) | | | | | — | | | | | | — | | |
John C. Condas(10) | | | | | 2,000 | | | | | | * | | |
Jonathan Bradford Handley, Jr.(10) | | | | | 2,834 | | | | | | * | | |
Daniel Hoffman(10)(11) | | | | | 2,834 | | | | | | * | | |
J. Kirk Ogren, Jr.(10)(12) | | | | | 3,184 | | | | | | * | | |
Executive officers and directors as a group (8 persons)(13) | | | | | 918,890 | | | | | | 5.8% | | |
| | | Beneficial Ownership Prior to this Offering | | | Shares Offered Pursuant to this Prospectus | | | Beneficial Ownership After this Offering | | |||||||||||||||||||||
Name of Selling Stockholder | | | Shares Owned | | | Percentage | | | Shares Owned | | | Percentage | | ||||||||||||||||||
Ithan Creek Master Investors (Cayman) LP(1) | | | | | 2,295,363 | | | | | | 14.48% | | | | | | 2,295,363 | | | | | ||||||||||
Flexpoint Great Ajax Holdings, LLC(2) | | | | | 1,837,500 | | | | | | 11.59% | | | | | | 1,837,500 | | | | | | — | | | | | | — | | |
TIG Securitized Asset Master Fund, L.P.(3) | | | | | 1,333,333 | | | | | | 8.41% | | | | | | 1,333,333 | | | | | | — | | | | | | — | | |
BHCO Master, Ltd.(4) | | | | | 666,667 | | | | | | 4.20% | | | | | | 666,667 | | | | | | — | | | | | | — | | |
Republic Indemnity Company of America(5) | | | | | 504,092 | | | | | | 3.18% | | | | | | 504,092 | | | | | | — | | | | | | — | | |
| | | Beneficial Ownership Prior to this Offering | | | Shares Offered Pursuant to this Prospectus | | | Beneficial Ownership After this Offering | | |||||||||||||||||||||
Name of Selling Stockholder | | | Shares Owned | | | Percentage | | | Shares Owned | | | Percentage | | ||||||||||||||||||
Telamon Aspen LLC(6) | | | | | 462,000 | | | | | | 2.91% | | | | | | 462,000 | | | | | | — | | | | | | — | | |
Great American Life Insurance Company(7) | | | | | 437,592 | | | | | | 2.76% | | | | | | 437,592 | | | | | | — | | | | | | — | | |
Trishield Capital Management LLC(8) | | | | | 400,000 | | | | | | 2.52% | | | | | | 400,000 | | | | | | — | | | | | | — | | |
MMF Moore ET Investments, LP(9) | | | | | 333,333 | | | | | | 2.10% | | | | | | 333,333 | | | | | | — | | | | | | — | | |
AllianceBernstein Financial Services Opportunities Master Fund L.P. (10) | | | | | 273,333 | | | | | | 1.72% | | | | | | 273,333 | | | | | | — | | | | | | — | | |
Gregory Funding LLC(11) | | | | | 266,667 | | | | | | 1.68% | | | | | | 266,667 | | | | | | — | | | | | | — | | |
Pine River Fixed Income Master Fund Ltd. (12) | | | | | 237,764 | | | | | | 1.50% | | | | | | 237,764 | | | | | | — | | | | | | — | | |
Fore Multi Strategy Master Fund, Ltd. (13) | | | | | 212,905 | | | | | | 1.34% | | | | | | 212,905 | | | | | | — | | | | | | — | | |
Calm Waters Partnership(14) | | | | | 200,000 | | | | | | 1.26% | | | | | | 200,000 | | | | | | — | | | | | | — | | |
BP Master Fund, LP(15) | | | | | 200,000 | | | | | | 1.26% | | | | | | 200,000 | | | | | | — | | | | | | — | | |
Pine River Master Fund Ltd. (16) | | | | | 158,509 | | | | | | 1.00% | | | | | | 158,509 | | | | | | — | | | | | | — | | |
Edward & Sandra Meyer Foundation, Inc. (17) | | | | | 133,332 | | | | | | * | | | | | | 133,332 | | | | | | — | | | | | | — | | |
HRS Investment Holdings LLC(18) | | | | | 80,000 | | | | | | * | | | | | | 80,000 | | | | | | — | | | | | | — | | |
Ocean Road Investment Partners, LP(19) | | | | | 100,000 | | | | | | * | | | | | | 100,000 | | | | | ||||||||||
Thetis Asset Management LLC(20) | | | | | 98,501 | | | | | | * | | | | | | 66,666 | | | | | | 31,835 | | | | | | * | | |
Continental General Insurance Company(21) | | | | | 66,502 | | | | | | * | | | | | | 66,502 | | | | | | — | | | | | | — | | |
National Interstate Insurance Company(22) | | | | | 66,502 | | | | | | * | | | | | | 66,502 | | | | | | — | | | | | | — | | |
United Teacher Associates Insurance Company(23) | | | | | 66,502 | | | | | | * | | | | | | 66,502 | | | | | | — | | | | | | — | | |
Pine River Deerwood Fund Ltd.(24) | | | | | 28,394 | | | | | | * | | | | | | 28,394 | | | | | | — | | | | | | — | | |
Column Park Master Fund Ltd. (25) | | | | | 16,667 | | | | | | * | | | | | | 16,667 | | | | | | — | | | | | | — | | |
Fairway Fund Limited(26) | | | | | 12,095 | | | | | | * | | | | | | 12,095 | | | | | | — | | | | | | — | | |
Gorham Fundamental Value Fund, Ltd. (27) | | | | | 12,000 | | | | | | * | | | | | | 12,000 | | | | | | — | | | | | | — | | |
Brent H. & Maureen B. Hodges(28) | | | | | 6,000 | | | | | | * | | | | | | 6,000 | | | | | | — | | | | | | — | | |
Kevin B. and Anne Marie Roth Revocable Trust(29) | | | | | 5,000 | | | | | | * | | | | | | 5,000 | | | | | | — | | | | | | — | | |
Patravi Capital LLC(30) | | | | | 400 | | | | | | * | | | | | | 400 | | | | |
| | | Page | | |||
March 31, 2014 | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | | | | |
December 31, 2014 | | | | | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | | |
| | | | F-9 | | | |
| | | | F-10 | | | |
| | | | F-11 | | | |
| | | | F-28 | | |
| ASSETS | | | | | | | |
| Cash and cash equivalents | | | | $ | 1,500 | | |
| Total assets | | | | $ | 1,500 | | |
| COMMITMENTS AND CONTINGENCIES (NOTE 3) | | | | | | | |
| EQUITY | | | | | | | | |
| Common Stock | | | | $ | 1,500 | | | |
| Total Equity | | | | $ | 1,500 | | | |
|
(Dollars in thousands) | | | ||||||
ASSETS | | | ||||||
Cash and cash equivalents | | | | $ | 53,099 | | | |
Mortgage loans, net(1) | | | | | 211,159 | | | |
Property held-for-sale | | | | | 1,316 | | | |
Rental property, net | | | | | 290 | | | |
Receivable from servicer | | | | | 1,340 | | | |
Investment in affiliate | | | | | 2,237 | | | |
Prepaid expenses and other assets | | | | | 3,317 | | | |
Total Assets | | | | $ | 272,758 | | | |
LIABILITIES AND EQUITY | | | ||||||
Liabilities: | | | ||||||
Secured borrowings(1) | | | | $ | 84,679 | | | |
Borrowings under repurchase agreement | | | | | 15,249 | | | |
Management fee payable | | | | | 258 | | | |
Accrued expenses and other liabilities | | | | | 1,292 | | | |
Total liabilities | | | | | 101,478 | | | |
Commitments and contingencies – see Note 7. | | | ||||||
Equity: | | | ||||||
Preferred stock $0.01 par value; 25,000,000 shares authorized, none issued or outstanding | | | | | — | | | |
Common stock $0.01 par value; 125,000,000 shares authorized, 11,223,984 shares issued and outstanding | | | | | 112 | | | |
Additional paid-in capital | | | | | 158,951 | | | |
Retained earnings | | | | | 2,744 | | | |
Stockholders’ equity attributable to common stockholders | | | | | 161,807 | | | |
Non-controlling interest | | | | | 9,473 | | | |
Total equity | | | | | 171,280 | | | |
Total Liabilities and Equity | | | | $ | 272,758 | | | |
|
(Dollars in thousands except per share data) | | | From Inception (January 30, 2014) through December 31, 2014 | | ||||
INCOME | | | ||||||
Loan interest income | | | | $ | 6,940 | | | |
Interest expense | | | | | (771) | | | |
Net interest income | | | | | 6,169 | | | |
Other income | | | | | 75 | | | |
Total income | | | | | 6,244 | | | |
EXPENSE | | | ||||||
Related party expense – management fee | | | | | 956 | | | |
Related party expense – loan servicing fees | | | | | 485 | | | |
Loan transaction expense | | | | | 503 | | | |
Professional fees | | | | | 277 | | | |
Other expense | | | | | 273 | | | |
Total expense | | | | | 2,494 | | | |
Income before provision for income taxes | | | | | 3,750 | | | |
Provision for income taxes | | | | | — | | | |
Consolidated net income | | | | | 3,750 | | | |
Less: consolidated net income attributable to the non-controlling interest | | | | | 326 | | | |
Consolidated net income attributable to common stockholders | | | | $ | 3,424 | | | |
Basic earnings per common share | | | | $ | 0.41 | | | |
Diluted earnings per common share | | | | $ | 0.40 | | | |
Weighted average shares – basic | | | | | 8,360,432 | | | |
Weighted average shares – diluted | | | | | 8,849,055 | | | |
|
(Dollars in thousands) | | | From Inception (January 30, 2014) through December 31, 2014 | | ||||
CASH FLOWS FROM OPERATING ACTIVITIES | | | ||||||
Consolidated net income | | | | $ | 3,750 | | | |
Adjustments to reconcile consolidated net income to net cash from operating activities | | | ||||||
Stock-based management fee and compensation expense | | | | | 560 | | | |
Non-cash interest income accretion | | | | | (4,098) | | | |
Income from affiliates | | | | | (51) | | | |
Depreciation on property | | | | | 4 | | | |
Amortization of prepaid financing costs | | | | | 109 | | | |
Net change in operating assets and liabilities | | | ||||||
Accrued interest receivable and other assets | | | | | (4,766) | | | |
Accrued expenses and other liabilities | | | | | 1,550 | | | |
Net cash from operating activities | | | | $ | (2,942) | | | |
CASH FLOWS FROM INVESTING ACTIVITIES | | | ||||||
Purchase of mortgage loans | | | | | (209,881) | | | |
Principal paydowns | | | | | 2,471 | | | |
Purchase of property held for sale | | | | | (814) | | | |
Purchase of rental property | | | | | (435) | | | |
Investment in affiliate | | | | | (2,187) | | | |
Renovations of rental property and property held for sale | | | | | (9) | | | |
Net cash from investing activities | | | | $ | (210,855) | | | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | ||||||
Proceeds from repurchase agreement | | | | | 15,249 | | | |
Proceeds from sale of secured notes | | | | | 86,191 | | | |
Repayments on secured notes | | | | | (1,512) | | | |
Sale of corporate equity securities, net of offering costs | | | | | 158,501 | | | |
Sale of operating partnership units of subsidiary | | | | | 9,362 | | | |
Distribution to non-controlling interest | | | | | (215) | | | |
Dividends paid on common stock | | | | | (680) | | | |
Net cash from financing activities | | | | $ | 266,896 | | | |
NET CHANGE IN CASH AND CASH EQUIVALENTS | | | | | 53,099 | | | |
CASH AND CASH EQUIVALENTS, beginning of period | | | | | — | | | |
CASH AND CASH EQUIVALENTS, end of period | | | | $ | 53,099 | | | |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION | | | ||||||
Cash paid for interest | | | | $ | 587 | | | |
Cash paid for income taxes | | | | $ | — | | | |
SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES | | | ||||||
Transfer of loans to rental property or property held-for-sale | | | | $ | 349 | | | |
Exchange of membership interest in Little Ajax II for mortgage loans | | | | $ | 48,280 | | | |
Issuance of common stock for management fees | | | | $ | 219 | | | |
|
(Dollars in thousands) | | | From Inception (January 30, 2014) through December 31, 2014 | | |||||||||||||||||||||||||||||||||||||||
| | | Common Stock | | | Additional Paid-In- Capital | | | Retained Earnings | | | Stockholders’ Equity | | | Non-controlling Interest | | | Total Equity | | ||||||||||||||||||||||||
Initial capitalization | | | | | | | | | | $ | 2 | | | | | | | | | | | $ | 2 | | | | | | | | | | | $ | 2 | | | ||||||
Consolidation of majority-owned subsidiary | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 10,598 | | | | | | 10,598 | | | ||||||
Issuance of shares | | | | $ | 112 | | | | | | 158,389 | | | | | | | | | | | | 158,501 | | | | | | | | | | | | 158,501 | | | ||||||
Issuance of operating partnership units | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9,362 | | | | | | 9,362 | | | ||||||
Net income | | | | | | | | | | | | | | | | $ | 3,424 | | | | | | 3,424 | | | | | | 326 | | | | | | 3,750 | | | ||||||
Stock-based management fee and compensation expense | | | | | | | | | | | 477 | | | | | | | | | | | | 477 | | | | | | | | | | | | 477 | | | ||||||
Stock-based compensation expense | | | | | | | | | | | 83 | | | | | | | | | | | | 83 | | | | | | | | | | | | 83 | | | ||||||
Dissolution of majority-owned subsidiary | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (10,598) | | | | | | (10,598) | | | ||||||
Distribution to non-controlling interest | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (178) | | | | | | (178) | | | ||||||
Dividends ($0.08 per share) | | | | | | | | | | | | | | | | | (680) | | | | | | (680) | | | | | | (37) | | | | | | (717) | | | ||||||
Balance at December 31, 2014 | | | | $ | 112 | | | | | $ | 158,951 | | | | | $ | 2,744 | | | | | $ | 161,807 | | | | | $ | 9,473 | | | | | $ | 171,280 | | | ||||||
|
| | | Re-performing loans | | | Non-performing loans | | ||||||||
Contractually required principal and interest | | | | $ | 393,657 | | | | | $ | 257,790 | | | ||
Non-accretable yield | | | | | (173,502) | | | | | | (184,096) | | | ||
Expected cash flows to be collected | | | | | 220,155 | | | | | | 73,694 | | | ||
Accretable yield | | | | | (60,495) | | | | | | (22,071) | | | ||
Fair value at date of acquisition | | | | $ | 159,660 | | | | | $ | 51,623 | | | ||
|
| | | Re-performing loans | | | Non-performing loans | | ||||||||
December 31, 2014 | | | | ||||||||||||
Balance at beginning of period | | | | $ | — | | | | | $ | — | | | ||
Accretable yield additions | | | | | 60,495 | | | | | | 22,071 | | | ||
Accretion | | | | | (5,555) | | | | | | (1,385) | | | ||
Balance at end of period | | | | $ | 54,940 | | | | | $ | 20,686 | | | ||
|
December 31, 2014 | | | Number of loans | | | Carrying value | | | Unpaid principal balance | | ||||||||||||
Current | | | | | 45 | | | | | $ | 6,794 | | | | | $ | 8,792 | | | |||
30 | | | | | 519 | | | | | | 86,904 | | | | | | 118,099 | | | |||
60 | | | | | 138 | | | | | | 20,291 | | | | | | 27,817 | | | |||
90 | | | | | 425 | | | | | | 63,528 | | | | | | 88,481 | | | |||
Foreclosure | | | | | 212 | | | | | | 33,642 | | | | | | 55,384 | | | |||
Mortgage loans | | | | | 1,339 | | | | | $ | 211,159 | | | | | $ | 298,573 | | | |||
|
| | | | | | | | | Level 1 | | | Level 2 | | | Level 3 | | |||||||||
December 31, 2014 | | | Carrying Value | | | Quoted prices in active markers | | | Observable inputs other than Level 1 prices | | | Unobservable inputs | | ||||||||||||
Not recognized on consolidated balance sheet at fair value (assets) | | | | | | ||||||||||||||||||||
Mortgage loans | | | | $ | 211,159 | | | | | | — | | | | | | — | | | | | $ | 235,623 | | |
Not recognized on consolidated balance sheet at fair value (liabilities) | | | | | | ||||||||||||||||||||
Borrowings under repurchase agreement | | | | | 15,249 | | | | | | — | | | | | $ | 15,249 | | | | | | — | | |
Secured borrowings | | | | | 84,679 | | | | | | — | | | | | | 84,679 | | | | | | — | | |
Input | | | Range of Values | |
Equity discount rate – RPLs | | | 8% – 14% | |
Equity discount rate – NPLs | | | 10% – 18% | |
Cost of debt | | | 4.25% | |
Loan resolution timelines – RPLs (in years) | | | 4 – 7 | |
Loan resolution timelines – NPLs (in years) | | | 1.4 – 4 | |
Maturity Date | | | Maximum borrowing capacity | | | Amount outstanding | | | Carrying value of collateral | | | Interest rate at December 31, 2014 | | ||||||||||||||||
November 24, 2015 | | | | $ | 100,000 | | | | | $ | 15,249 | | | | | $ | 23,460 | | | | | | 4.00% | | | ||||
|
| | | | | | | | | | | | Balances at cutoff date | | | Balances at December 31, 2014 | | ||||||||||||||||||||||||||||||
Class of Notes | | | Interest rate | | | Due date | | | Mortgage UPB | | | Bond principal balance | | | Carrying value of mortgages | | | Fair Value of mortgages | | | Bond principal balance | | ||||||||||||||||||||||||
2014-A | | | | | 4.00% | | | | October 25, 2057 | | | | $ | 81,405 | | | | | $ | 45,000 | | | | | $ | 58,905 | | | | | $ | 66,630 | | | | | $ | 44,016 | | | ||||||
2014-B | | | | | 3.85% | | | | August 25, 2054 | | | | | 91,535 | | | | | | 41,191 | | | | | | 68,654 | | | | | | 73,964 | | | | | | 40,663 | | | ||||||
| | | | | | | | | | | | | $ | 172,940 | | | | | $ | 86,191 | | | | | $ | 127,559 | | | | | $ | 140,594 | | | | | $ | 84,679 | | | ||||||
|
| | | Period ended December 31, 2014 | | | Counterparty | | | Consolidated Statement of Income location | | |||
Management fee | | | | $ | 956 | | | | Thetis | | | Related party expense – management fee | |
Loan servicing fees | | | | | 485 | | | | Gregory | | | Related party expense – loan servicing fees | |
Legal fees(1) | | | | | 58 | | | | Gregory | | | Professional fees | |
Due diligence and related loan acquisition costs | | | | | 12 | | | | Aspen Yo | | | Loan transaction expense | |
Expense reimbursements | | | | | 5 | | | | Thetis | | | Professional fees | |
Expense reimbursements | | | | | 1 | | | | Thetis | | | Other expense | |
From inception (January 30, 2014) through December 31, 2014 | | | Number of shares | | | Per share value | | | Total cost | | | Amount of grant expense recognized in 2014(1) | | ||||||||||||||||
Management fees | | | | | 31,835 | | | | | | 15.00 | | | | | | 477 | | | | | | 477 | | | ||||
Independent director fees | | | | | 2,502 | | | | | | 15.00 | | | | | | 38 | | | | | | 38 | | | ||||
Management and director fees | | | | | 34,337 | | | | | $ | 15.00 | | | | | $ | 515 | | | | | $ | 515 | | | ||||
|
| | | Number of shares | | | Per share value | | | Total cost of grant | | | Amount of grant expense recognized in 2014(2) | | ||||||||||||||||
January 30, 2014, Date of inception | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | ||||
July 8, 2014, Directors’ Grant(1) | | | | | 6,000 | | | | | | 15.00 | | | | | | 90 | | | | | | 45 | | | ||||
Restricted stock totals | | | | | 6,000 | | | | | $ | 15.00 | | | | | $ | 90 | | | | | $ | 45 | | | ||||
|
| | | Period ended December 31, 2014 | | |||||||||||||||
| | | Income (Numerator) | | | Shares (Denominator) | | | Per Share Amount | | |||||||||
Basic EPS | | | | | |||||||||||||||
Income attributable to common stockholders | | | | $ | 3,424 | | | | | | 8,360,432 | | | | | $ | 0.41 | | |
Allocation of earnings to participating restricted shares | | | | | (11) | | | | | ||||||||||
Income attributable to unrestricted common stockholders | | | | $ | 3,413 | | | | | | 8,360,432 | | | | |||||
Effect of dilutive securities | | | | | |||||||||||||||
Operating partnership units | | | | | 147 | | | | | | 461,964 | | | | |||||
Restricted stock grants | | | | | 11 | | | | | | 26,659 | | | | | $ | 0.40 | | |
Diluted EPS | | | | | |||||||||||||||
Income attributable to common stockholders and operating partners | | | | $ | 3,571 | | | | | | 8,849,055 | | | |
| | | Quarter ended March 31, 2014 | | | Quarter ended June 30, 2014 | | | Quarter ended September 30, 2014 | | | Quarter ended December 31, 2014 | | ||||||||||||
Total income | | | | $ | — | | | | | $ | — | | | | | $ | 2,291 | | | | | $ | 3,953 | | |
Income before provision for income tax | | | | $ | — | | | | | $ | — | | | | | $ | 1,224 | | | | | $ | 2,526 | | |
Consolidated net income attributable to common stockholders | | | | $ | — | | | | | $ | — | | | | | $ | 996 | | | | | $ | 2,428 | | |
Basic earnings per common share | | | | $ | — | | | | | $ | — | | | | | $ | 0.13 | | | | | $ | 0.27 | | |
Diluted earnings per common share | | | | $ | — | | | | | $ | — | | | | | $ | 0.13 | | | | | $ | 0.27 | | |
Description (face value of loan) | | | Loan count | | | Interest rate | | | Maturity | | | Carrying amount of mortgages(1) | | | Principal amount subject to delinquent principal and interest | | | Amount of balloon payments at maturity | | ||||||||||||||||||||
$0 – 49,999 | | | | | 240 | | | | 2.00% – 14.78% | | | | | 09/25/2005 – 11/01/2051 | | | | | $ | 7,139 | | | | | $ | 5,510 | | | | | $ | 461 | | | |||||
$50,000 – 99,999 | | | | | 291 | | | | 2.00% – 12.54% | | | | | 09/01/2013 – 03/01/2054 | | | | | | 21,962 | | | | | | 17,740 | | | | | | 2,729 | | | |||||
$100,000 – 149,999 | | | | | 283 | | | | 1.73% – 12.13% | | | | | 03/03/2014 – 04/01/2054 | | | | | | 34,770 | | | | | | 28,995 | | | | | | 3,738 | | | |||||
$150,000 – 199,999 | | | | | 166 | | | | 1.00% – 10.95% | | | | | 02/01/2014 – 11/01/2056 | | | | | | 28,628 | | | | | | 23,347 | | | | | | 3,026 | | | |||||
$200,000 – 249,999 | | | | | 104 | | | | 2.00% – 12.25% | | | | | 05/01/2015 – 02/01/2057 | | | | | | 23,253 | | | | | | 19,224 | | | | | | 2,590 | | | |||||
$250,000+ | | | | | 255 | | | | 1.00% – 11.75% | | | | | 08/01/2013 – 02/01/2057 | | | | | | 95,407 | | | | | | 75,907 | | | | | | 7,940 | | | |||||
Total | | | | | 1,339 | | | | | | | | | | | | | | $ | 211,159 | | | | | $ | 170,723 | | | | | $ | 20,484 | | | |||||
|
Mortgage loans | | | From inception (January 30, 2014) through December 31, 2014 | | ||||
Beginning balance | | | | $ | — | | | |
Investment in mortgage loans | | | | | 208,484 | | | |
Real estate tax advances to borrowers | | | | | 1,397 | | | |
Accretion of purchase discount | | | | | 4,098 | | | |
Mortgage loan payments | | | | | (2,471) | | | |
Transfers of mortgage loans to REO | | | | | (349) | | | |
Ending balance | | | | $ | 211,159 | | | |
|