Ellington Credit Company
Financial ServicesNYSE:EARN · New York Stock Exchange
-$0.09 today
Vol 0.29M · Avg 0.41M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$54.0M of revenue converted into -$38.9M of net income for the selected period. Gross margin is 100.0% and net margin is -73.7%, showing how much revenue survives after costs and taxes. EPS is $-1.01, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $42.6M -16.0% | $50.7M -8.4% | $55.4M +640.0% | -$10.3M -573.2% | $2.2M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $6.2M -82.1% | $34.8M -23.1% | $45.3M +205.4% | $14.8M +444.3% | $2.7M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $36.4M +129.0% | $15.9M +57.3% | $10.1M +140.3% | -$25.1M -4400.9% | -$557.0K | $8.9B | $7.6B | $6.2B |
| Gross Margin | 85.4% +54.1pp | 31.3% +13.1pp | 18.2% -226.3pp | 244.6% +270.3pp | -25.7% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $520.0K -73.0% | $1.9M +72.3% | $1.1M +0.5% | $1.1M +1.2% | $1.1M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $44.8M +410.3% | $8.8M +58.7% | $5.5M +7.9% | $5.1M -10.8% | $5.8M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $0 | $0 | $0 | $0 | $0 | $374.2M | $1.2B | $631.8M |
| EBITDA | -$8.4M -219.0% | $7.1M +55.6% | $4.6M +115.1% | -$30.2M -378.6% | -$6.3M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | -19.8% -33.8pp | 14.0% +5.8pp | 8.2% -286.4pp | 294.6% +585.9pp | -291.3% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$8.4M -219.0% | $7.1M +55.6% | $4.6M +115.1% | -$30.2M -378.6% | -$6.3M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -19.8% -33.8pp | 14.0% +5.8pp | 8.2% -286.4pp | 294.6% +585.9pp | -291.3% | 16.6% | 24.1% | 22.0% |
| Interest Income | $43.3M -13.2% | $49.9M +17.2% | $42.5M +21.5% | $35.0M +23.4% | $28.4M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $10.5M -69.8% | $34.8M -23.1% | $45.3M +205.4% | $14.8M +444.3% | $2.7M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$6.0M | $0 | $0 | $0 | $0 | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$14.5M -303.7% | $7.1M +55.6% | $4.6M +115.1% | -$30.2M -378.6% | -$6.3M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -34.0% -48.0pp | 14.0% +5.8pp | 8.2% -286.4pp | 294.6% +585.9pp | -291.3% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$6.0K -101.2% | $510.0K | $0 | $0 | $0 | $1.3B | -$1.6B | $745.2M |
| Net Income | -$14.5M -319.4% | $6.6M +44.5% | $4.6M +115.1% | -$30.2M -378.6% | -$6.3M | $4.9B | $4.8B | $4.7B |
| Net Margin | -33.9% -46.9pp | 13.0% +4.8pp | 8.2% -286.4pp | 294.6% +585.9pp | -291.3% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$0 -270.8% | $0 -22.6% | $0 +113.5% | -$2 -358.0% | -$1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$0 -258.3% | $0 -22.6% | $0 +113.5% | -$2 -358.0% | -$1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $37.6M +38.3% | $27.2M +82.6% | $14.9M +13.0% | $13.2M +3.8% | $12.7M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $37.6M +38.3% | $27.2M +82.6% | $14.9M +13.0% | $13.2M +3.8% | $12.7M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Noah Holdings Limited
NYSE:NOAH
$688.84M
Innventure, Inc.
NASDAQ:INV
$346.66M
Eagle Financial Services, Inc.
NASDAQ:EFSI
$233.44M
SWK Holdings Corporation
SWKH
$192.33M
Barings Participation Investors
NYSE:MPV
$187.13M
Yorkville Acquisition Corp.
NASDAQ:MCGA
$182.06M
Yorkville Acquisition Corp. Unit
NASDAQ:MCGAU
$181.65M
Solarius Capital Acquisition Corp. Class A Ordinary Share
NASDAQ:SOCA
$180.89M
Oxford Square Capital Corp.
NASDAQ:OXSQ
$126.26M
Streamex Corp.
STEX
$38.49M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does EARN generate?
Ellington Credit Company (EARN) reported $42.57M of revenue in fiscal 2025.
Is EARN profitable?
Ellington Credit Company (EARN) reported -$14,452,000.00 of net income, with a net margin of -33.9%.
Explore More
Continue the stock analysis
Jump to another research area for this company.