Ellington Financial Inc.
Real EstateNYSE:EFC · New York Stock Exchange
+$0.05 today
Vol 0.96M · Avg 1.46M
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
$585.5M of revenue converted into $213.5M of net income for the selected period. Gross margin is 87.9% and net margin is 37.1%, showing how much revenue survives after costs and taxes. EPS is $1.66, 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 | $674.5M +139.0% | $282.2M +10.0% | $256.5M +494.5% | $43.1M -80.1% | $216.8M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $106.2M | $0 | $0 | $0 -100.0% | $42.3M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $568.4M +101.4% | $282.2M +10.0% | $256.5M +494.5% | $43.1M -75.3% | $174.5M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 84.3% -15.7pp | 100.0% +0.0pp | 100.0% +0.0pp | 100.0% +19.5pp | 80.5% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $13.1M -80.1% | $65.7M -4.1% | $68.5M +136.2% | $29.0M +38.7% | $20.9M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $153.1M -7.7% | $165.9M -0.8% | $167.3M +145.6% | $68.1M +72.4% | $39.5M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $0 | $0 | $0 | $0 | $0 | $374.2M | $1.2B | $631.8M |
| EBITDA | $459.1M | $0 | $0 | $0 -100.0% | $193.0M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 68.1% | 0.0% | 0.0% | 0.0% -89.0pp | 89.0% | 5.6% | 46.3% | 42.0% |
| Operating Income | $415.3M +257.2% | $116.3M +30.3% | $89.2M +457.3% | -$25.0M -118.5% | $134.9M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 61.6% +20.4pp | 41.2% +6.4pp | 34.8% +92.7pp | -57.9% -120.1pp | 62.2% | 16.6% | 24.1% | 22.0% |
| Interest Income | $494.5M +18.9% | $416.0M +12.4% | $370.2M +163.6% | $140.4M -20.0% | $175.5M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $304.5M +8.9% | $279.6M +6.5% | $262.5M | $0 -100.0% | $44.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$260.7M -903.6% | $32.4M +3894.7% | -$855.0K +98.7% | -$63.6M -826.3% | $8.8M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $154.6M +3.9% | $148.7M +68.3% | $88.4M +199.7% | -$88.6M -161.6% | $143.7M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 22.9% -29.8pp | 52.7% +18.3pp | 34.4% +239.8pp | -205.3% -271.6pp | 66.3% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $3.8M +519.6% | $612.0K +33.9% | $457.0K +102.6% | -$17.7M -663.5% | $3.1M | $1.3B | -$1.6B | $745.2M |
| Net Income | $146.9M +0.7% | $145.9M +73.5% | $84.1M +220.0% | -$70.0M -152.5% | $133.5M | $4.9B | $4.8B | $4.7B |
| Net Margin | 21.8% -29.9pp | 51.7% +18.9pp | 32.8% +195.1pp | -162.3% -223.9pp | 61.6% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 -12.5% | $1 +54.5% | $1 +162.4% | -$1 -155.3% | $3 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 -12.5% | $1 +54.5% | $1 +162.4% | -$1 -155.3% | $3 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $99.4M +14.5% | $86.9M +25.8% | $69.1M +13.9% | $60.6M +23.2% | $49.2M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $99.4M +14.5% | $86.9M +25.8% | $69.1M +13.9% | $60.6M +23.2% | $49.2M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
ARMOUR Residential REIT, Inc.
NYSE:ARR
$2.12B
Innovative Industrial Properties, Inc.
NYSE:IIPR
$1.74B
Apollo Commercial Real Estate Finance, Inc.
NYSE:ARI
$1.41B
Two Harbors Investment Corp.
NYSE:TWO
$1.30B
Ladder Capital Corp
NYSE:LADR
$1.29B
Chimera Investment Corporation
NYSE:CIM
$1.12B
Orchid Island Capital, Inc.
NYSE:ORC
$989.93M
PennyMac Mortgage Investment Trust
NYSE:PMT
$882.49M
TPG RE Finance Trust, Inc.
NYSE:TRTX
$664.08M
KKR Real Estate Finance Trust Inc.
NYSE:KREF
$464.89M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does EFC generate?
Ellington Financial Inc. (EFC) reported $674.54M of revenue in fiscal 2025.
Is EFC profitable?
Ellington Financial Inc. (EFC) reported $146.87M of net income, with a net margin of 21.8%.
Explore More
Continue the stock analysis
Jump to another research area for this company.