2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | -$1.6B | $255M | $407M | $257M | $0 |
Cost of Revenue | $66M | $64M | $83M | $95M | $90M |
Gross Profit | -$1.6B | $191M | $324M | $162M | -$90M |
Gross Profit % | 104% | 75% | 80% | 63% | 0% |
R&D Expenses | $1.9 | -$1.3 | $26 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$1.6B | $187M | $220M | -$106M | $298M |
Dep. & Amort. | $40M | -$6M | $80M | $0 | $0 |
Def. Tax | -$40M | $6M | $105M | $0 | $0 |
Stock Comp. | $9.7M | $11M | $12M | $11M | $11M |
Chg. in WC | -$144M | $33M | $151M | $57M | -$78M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $1.4B | $1.2B | $683M | $730M | $505M |
ST Investments | $15B | $7.2B | $7.8B | $86K | $7.4B |
Cash & ST Inv. | $16B | $8.3B | $8.5B | $795M | $7.9B |
Receivables | $194M | $195M | $289M | $359M | $420M |
Inventory | $1.6B | $1.3B | $1.2B | $0 | $0 |
The company's book value as of December 31 was $14.47 per share, with a flat quarterly economic return and a 7% total economic return for the full year of 2024.
The MSR portfolio, with a weighted average note rate of 3.46%, is expected to generate stable cash flows, with mortgage rates likely to remain above 6% in the intermediate term.
The company launched a direct-to-consumer origination platform in 2024, funding $42 million UPB of first mortgages in the quarter, with plans to scale this platform in 2025.
The static return estimate for the portfolio is projected between 10.8% to 14.4% on common equity, with a focus on MSR allocation and leveraging technology for cost efficiencies.
Management remains optimistic about mortgage spreads and MSR market opportunities in 2025, while maintaining a hedged MSR-centric strategy to ensure stable returns.