Exhibit 99.1
CHERRY HILL MORTGAGE INVESTMENT CORPORATION
ANNOUNCES THIRD QUARTER 2025 RESULTS
TINTON FALLS, NJ – November 6, 2025 — Cherry Hill Mortgage Investment Corporation (NYSE: CHMI) (“Cherry Hill” or the “Company”) today reported results for the third
quarter 2025.
Third Quarter 2025 Highlights
| • |
GAAP net income applicable to common stockholders of $2.0 million, or $0.05 per share.
|
| • |
Earnings available for distribution (“EAD”) attributable to common stockholders of $3.3 million, or $0.09 per diluted share.
|
| • |
Common book value per share of $3.36 at September 30, 2025.
|
| • |
Declared regular common dividend of $0.10 per share; annualized common dividend yield was 17.0% based on the closing sale price of the Company’s
common stock as reported by the NYSE on November 5, 2025.
|
| • |
Aggregate portfolio leverage stood at 5.3x at September 30, 2025.
|
| • |
As of September 30, 2025, the Company had unrestricted cash of $55.4 million.
|
“We are pleased to report solid third quarter results, highlighted by an increase in both our book value and net asset value per share,” said Jay Lown, President and CEO
of Cherry Hill Mortgage Investment Corporation. “We are prepared to respond tactically to a lower interest rate environment and remain committed to strategically growing our portfolio, while delivering attractive risk-adjusted returns for our
shareholders.”
Operating Results
Cherry Hill reported GAAP net income applicable to common stockholders for the third quarter of 2025 of $2.0 million, or $0.05 per basic and diluted weighted average
common share outstanding. Reported GAAP net income was determined based primarily on the following: $3.3 million of net interest income, $8.5 million of net servicing income, a net realized loss of $10.5 million on derivatives, a net unrealized gain
of $10.7 million on RMBS measured at fair value through earnings, a net unrealized gain of $2.5 million on derivatives, a net unrealized loss of $5.9 million on investments in Servicing Related Assets, and general and administrative expenses and
compensation and benefits in the aggregate amount of $3.8 million.
Earnings available for distribution attributable to common stockholders for the third quarter of 2025 were $3.3 million, or $0.09 per basic and diluted weighted average
common share outstanding. For a reconciliation of GAAP net income to non-GAAP earnings available for distribution, please refer to the reconciliation table accompanying this release.
|
Three Months Ended
|
||||||||
|
|
September 30, 2025
|
June 30, 2025
|
||||||
|
(unaudited)
|
(unaudited)
|
|||||||
|
Income
|
||||||||
|
Interest income
|
$
|
15,643
|
$
|
14,813
|
||||
|
Interest expense
|
12,343
|
12,172
|
||||||
|
Net interest income
|
3,300
|
2,641
|
||||||
|
Servicing fee income
|
10,764
|
10,933
|
||||||
|
Servicing costs
|
2,297
|
1,952
|
||||||
|
Net servicing income
|
8,467
|
8,981
|
||||||
|
Other income (loss)
|
||||||||
|
Realized loss on RMBS, net
|
-
|
(2,053
|
)
|
|||||
|
Realized gain (loss) on derivatives, net
|
(10,496
|
)
|
14,838
|
|||||
|
Realized gain on acquired assets, net
|
2
|
-
|
||||||
|
Unrealized gain on RMBS, measured at fair value through earnings, net
|
10,730
|
3,508
|
||||||
|
Unrealized gain (loss) on derivatives, net
|
2,482
|
(19,147
|
)
|
|||||
|
Unrealized loss on investments in Servicing Related Assets
|
(5,912
|
)
|
(2,731
|
)
|
||||
|
Total Income
|
8,573
|
6,037
|
||||||
|
Expenses
|
||||||||
|
General and administrative expense
|
2,154
|
1,947
|
||||||
|
Compensation and benefits
|
1,620
|
1,408
|
||||||
|
Total Expenses
|
3,774
|
3,355
|
||||||
|
Income Before Income Taxes
|
4,799
|
2,682
|
||||||
|
Provision for corporate business taxes
|
284
|
1,121
|
||||||
|
Net Income
|
4,515
|
1,561
|
||||||
|
Net income allocated to noncontrolling interests in Operating Partnership
|
(83
|
)
|
(34
|
)
|
||||
|
Dividends on preferred stock
|
(2,477
|
)
|
(2,462
|
)
|
||||
|
Net Income (Loss) Applicable to Common Stockholders
|
$
|
1,955
|
$
|
(935
|
)
|
|||
|
Net Income (Loss) Per Share of Common Stock
|
||||||||
|
Basic
|
$
|
0.05
|
$
|
(0.03
|
)
|
|||
|
Diluted
|
$
|
0.05
|
$
|
(0.03
|
)
|
|||
|
Weighted Average Number of Shares of Common Stock Outstanding
|
||||||||
|
Basic
|
36,134,925
|
33,199,712
|
||||||
|
Diluted
|
36,148,929
|
33,199,712
|
||||||
Dollar amounts in thousands, except per share amounts.
Net unrealized gain on the Company’s RMBS portfolio classified as available-for-sale that are reported in accumulated other comprehensive income was approximately $2.6
million.
|
Three Months Ended
|
||||||||
|
September 30, 2025
|
June 30, 2025
|
|||||||
|
(unaudited)
|
(unaudited)
|
|||||||
|
Net Income
|
$
|
4,515
|
$
|
1,561
|
||||
|
Other comprehensive income:
|
||||||||
|
Unrealized gain on RMBS, available-for-sale, net
|
2,561
|
320
|
||||||
|
Net other comprehensive income
|
2,561
|
320
|
||||||
|
Comprehensive income
|
$
|
7,076
|
$
|
1,881
|
||||
|
Comprehensive income attributable to noncontrolling interests in Operating Partnership
|
(119
|
)
|
(35
|
)
|
||||
|
Dividends on preferred stock
|
(2,477
|
)
|
(2,462
|
)
|
||||
|
Comprehensive income (loss) attributable to common stockholders
|
$
|
4,480
|
$
|
(616
|
)
|
|||
Portfolio Highlights for the Quarter Ended September 30, 2025
The Company realized net servicing fee income of $8.5 million, net interest income of $3.3 million and other loss of $3.2 million, primarily related to realized losses
on derivatives and an unrealized loss on investments in Servicing Related Assets, partially offset by an unrealized gain on derivatives and an unrealized gain on RMBS. The unpaid principal balance for the MSR portfolio stood at $16.2 billion as of
September 30, 2025 and the carrying value of the MSR portfolio ended the quarter at $218.7 million. Net interest spread for the RMBS portfolio stood at 2.87% and the debt-to-equity ratio on the aggregate portfolio ended the quarter at 5.3x.
The RMBS portfolio had a book value and carrying value of approximately $1.2 billion at quarter-end September 30, 2025. The portfolio had a weighted average coupon of
4.98% and weighted average maturity of 27 years.
In order to mitigate duration risk and interest rate risk associated with the Company’s RMBS and MSRs, Cherry Hill used interest rate swaps, TBAs and Treasury futures.
At quarter end September 30, 2025, the Company held interest rate swaps with a notional amount of $828.7 million, TBAs with a notional amount of ($415.8) million, and Treasury futures with a notional amount of $22.5 million.
As of September 30, 2025, Cherry Hill’s GAAP book value was $3.36 per diluted share, net of the third quarter dividend.
Dividends
On September 15, 2025, the Board of Directors declared a quarterly dividend of $0.10 per share of common stock for the third quarter of 2025. The dividend was paid in
cash on October 31, 2025 to common stockholders of record as of the close of business on September 30, 2025. Additionally, the Board of Directors declared a dividend of $0.5125 per share on the Company’s 8.20% Series A Cumulative Redeemable Preferred
Stock and a dividend of $0.6523 per share on the Company’s 8.250% Series B Fixed-to-Floating Rate Cumulative Redeemable Preferred Stock for the third quarter 2025. The dividends were paid in cash on October 15, 2025 to Series A and B Preferred
stockholders of record as of the close of business on September 30, 2025.
Earnings Available for Distribution
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 gain
(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.
The following table provides a reconciliation of net income to EAD for the three months ended September 30, 2025 and June 30, 2025.
|
Three Months Ended
|
||||||||
|
September 30, 2025
|
June 30, 2025
|
|||||||
|
(unaudited)
|
(unaudited)
|
|||||||
|
Net Income
|
$
|
4,515
|
$
|
1,561
|
||||
|
Realized loss on RMBS, net
|
-
|
2,053
|
||||||
|
Realized loss (gain) on derivatives, net ¹
|
15,843
|
(9,576
|
)
|
|||||
|
Realized gain on acquired assets, net
|
(2
|
)
|
-
|
|||||
|
Unrealized gain on RMBS, measured at fair value through earnings, net
|
(10,730
|
)
|
(3,508
|
)
|
||||
|
Unrealized loss (gain) on derivatives, net
|
(2,482
|
)
|
19,147
|
|||||
|
Unrealized gain on investments in MSRs, net of estimated MSR amortization
|
(2,080
|
)
|
(5,473
|
)
|
||||
|
Tax expense on realized and unrealized gain on MSRs
|
801
|
1,607
|
||||||
|
Total EAD:
|
$
|
5,865
|
$
|
5,811
|
||||
|
EAD attributable to noncontrolling interests in Operating Partnership
|
(84
|
)
|
(102
|
)
|
||||
|
Dividends on preferred stock
|
(2,477
|
)
|
(2,462
|
)
|
||||
|
EAD Attributable to Common Stockholders
|
$
|
3,304
|
$
|
3,247
|
||||
|
EAD Attributable to Common Stockholders, per Diluted Share
|
$
|
0.09
|
$
|
0.10
|
||||
|
GAAP Net Income (Loss) Per Share of Common Stock, per Diluted Share
|
$
|
0.05
|
$
|
(0.03
|
)
|
|||
Dollar amounts in thousands, except per share amounts.
| 1. |
Excludes drop income on TBA dollar rolls of $589,000 and $650,000 and interest rate swap periodic interest income of $4.8 million and $4.6 million for the three-month periods ended September 30, 2025
and June 30, 2025, respectively.
|
Additional Information
Additional information regarding Cherry Hill’s financial condition and results of operations can be found in its Quarterly Report on Form 10-Q for the quarter ended
September 30, 2025 filed with the Securities and Exchange Commission on November 6, 2025. In addition, an investor presentation with supplemental information regarding Cherry Hill, its business and its financial condition as of September 30, 2025 and
its results of operations for the third quarter of 2025 has been posted to the Investor Relations section of Cherry Hill’s website, www.chmireit.com. Cherry Hill will discuss the investor presentation on the conference call referenced below.
Webcast and Conference Call
The Company’s management will host a conference call today at 5:00 pm Eastern Time. A copy of this earnings release and the investor presentation referenced above will
be posted to the Investor Relations section of Cherry Hill’s website, www.chmireit.com. All interested parties are welcome to participate on the live call.
A live webcast of the conference call will be available in the investor relations section of the Company’s website at www.chmireit.com. To
listen to the live broadcast, go to the site at least 15 minutes prior to the scheduled start time in order to register, download and install any necessary audio software. An online archive of the webcast will be available on the Company’s website
for one year following the call.
To Participate in the Telephone Conference Call:
About Cherry Hill Mortgage Investment Corporation
Cherry Hill Mortgage Investment Corporation is a real estate finance company that acquires, invests in and manages residential mortgage assets in the United States. For
additional information, visit www.chmireit.com.
Forward-Looking Statements
This press release contains forward looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and other federal securities laws,
including, among others, statements relating to the Company’s long-term growth opportunities and strategies and the Company’s ability to expand its market opportunities and create its own Excess MSRs and its ability to generate sustainable and
attractive risk-adjusted returns for stockholders. These forward-looking statements are based upon the Company’s present expectations, but these statements are not guaranteed to occur. For a description of factors that may cause the Company’s actual
results or performance to differ from its forward-looking statements, please review the information under the heading “Risk Factors” included in the Company's Annual Report on Form 10-K for the year ended December 31, 2024, and other documents filed
by the Company with the Securities and Exchange Commission.
Contact:
Cherry Hill Mortgage Investment Corporation
Investor Relations
(877) 870-7005
InvestorRelations@chmireit.com