# NexPoint Real Estate Finance, Inc.: Form 10-Q for the period ended Sep 30, 2021

- Company: [NexPoint Real Estate Finance, Inc.](/companies/nref.md) (CIK 1786248)
- Form: 10-Q
- Filed: 2021-11-09
- Accepted by EDGAR: Nov 8, 2021, 20:50 ET
- Period: 2021-09-30
- Accession: 0001437749-21-025751
- Inline XBRL: yes
- Main document: https://www.sec.gov/Archives/edgar/data/1786248/000143774921025751/nref20210930_10q.htm
- All documents and exhibits: https://www.sec.gov/Archives/edgar/data/1786248/000143774921025751/

## Figures reported in this filing

Standardized XBRL line items for the period ended 2021-09-30.

| Line item | Period | Value | XBRL concept |
| --- | --- | ---: | --- |
| Interest expense | 3 months, 2021-07-01 to 2021-09-30 | $7.8m | us-gaap:InterestExpense |
| Interest expense | 9 months, 2021-01-01 to 2021-09-30 | $21.9m | us-gaap:InterestExpense |
| Net income | 3 months, 2021-07-01 to 2021-09-30 | $25.2m | us-gaap:ProfitLoss |
| Net income | 9 months, 2021-01-01 to 2021-09-30 | $62.5m | us-gaap:ProfitLoss |
| Diluted EPS | 3 months, 2021-07-01 to 2021-09-30 | $1.17 | us-gaap:EarningsPerShareDiluted |
| Diluted EPS | 9 months, 2021-01-01 to 2021-09-30 | $3.02 | us-gaap:EarningsPerShareDiluted |
| Basic EPS | 3 months, 2021-07-01 to 2021-09-30 | $1.93 | us-gaap:EarningsPerShareBasic |
| Basic EPS | 9 months, 2021-01-01 to 2021-09-30 | $4.73 | us-gaap:EarningsPerShareBasic |
| Diluted shares (weighted) | 3 months, 2021-07-01 to 2021-09-30 | 20,721,000 shares | us-gaap:WeightedAverageNumberOfDilutedSharesOutstanding |
| Diluted shares (weighted) | 9 months, 2021-01-01 to 2021-09-30 | 19,846,000 shares | us-gaap:WeightedAverageNumberOfDilutedSharesOutstanding |
| Operating cash flow | 9 months, 2021-01-01 to 2021-09-30 | $37.2m | us-gaap:NetCashProvidedByUsedInOperatingActivities |
| Dividends paid | 9 months, 2021-01-01 to 2021-09-30 | $9.8m | us-gaap:PaymentsOfDividendsCommonStock |
| Share repurchases | 9 months, 2021-01-01 to 2021-09-30 | $0 | us-gaap:PaymentsForRepurchaseOfCommonStock |
| Cash and equivalents | at 2021-09-30 | $22.2m | us-gaap:CashAndCashEquivalentsAtCarryingValue |
| Total assets | at 2021-09-30 | $8.30bn | us-gaap:Assets |
| Total liabilities | at 2021-09-30 | $7.80bn | us-gaap:Liabilities |
| Long-term debt | at 2021-09-30 | $1.14bn | us-gaap:LongTermDebt |
| Shareholders' equity | at 2021-09-30 | $237.5m | us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest |

## Management's discussion and analysis

As filed, 71,795 characters.

*The following is a discussion and analysis of our financial condition and results of operations. The following should be read in conjunction with our financial statements and accompanying notes. This discussion contains forward-looking statements that involve risks and uncertainties. Our actual results could differ materially from those projected, forecasted, or expected in these forward-looking statements as a result of various factors, including, but not limited to, those discussed below and elsewhere in this quarterly report. See “Cautionary Statement Regarding Forward-Looking Statements” in this report, and the “Risk Factors” in Part 1, Item 1A, "Risk Factors" of our Annual Report on Form 10-K filed with the SEC on February 25, 2021.*

### Overview

We are a commercial mortgage REIT incorporated in Maryland on June 7, 2019. Our strategy is to originate, structure and invest in first-lien mortgage loans, mezzanine loans, preferred equity and common stock, as well as multifamily CMBS securitizations. We primarily focus on investments in real estate sectors where our senior management team has operating expertise, including in the multifamily, SFR, self-storage, life science, hospitality and office sectors predominantly in the top 50 MSAs. In addition, we target lending or investing in properties that are stabilized or have a light-transitional business plan.

Our investment objective is to generate attractive, risk-adjusted returns for stockholders over the long term. We seek to employ a flexible and relative-value focused investment strategy and expect to re-allocate capital periodically among our target investment classes. We believe this flexibility will enable us to efficiently manage risk and deliver attractive risk-adjusted returns under a variety of market conditions and economic cycles. For highlights of our recent acquisition, financing and other activity, see "—Purchases and Dispositions in the Quarter” and “—Liquidity and Capital Resources” below. Our business continues to be subject to the uncertainties associated with COVID-19. For additional information, see Note 2 to our consolidated financial statements.

We are externally managed by our Manager, a subsidiary of our Sponsor, an SEC-registered investment advisor, which has extensive real estate experience, having completed as of September 30, 2021 approximately $14.1 billion of gross real estate transactions since the beginning of 2012. In addition, our Sponsor, together with its affiliates, including NexBank, SSB is one of the most experienced global alternative credit managers managing approximately $13.6 billion of loans and debt or credit related investments as of September 30, 2021 and has managed credit investments for over 25 years. We believe our relationship with our Sponsor benefits us by providing access to resources including research capabilities, an extensive relationship network, other proprietary information, scalability, and a vast wealth of knowledge of information on real estate in our target assets and sectors.

We elected to be treated as a REIT for U.S. federal income tax purposes beginning with our taxable year ended December 31, 2020. We also intend to operate our business in a manner that will permit us to maintain one or more exclusions or exemptions from registration under the Investment Company Act.

On October 15, 2021, a lawsuit was filed by a trust set up in connection with the Highland bankruptcy in the United States Bankruptcy Court for the Northern District of Texas. The lawsuit makes claims against a number of entities, including our Sponsor and James Dondero. The lawsuit does not include claims related to our business or our assets or operations. Our Sponsor and Mr. Dondero have informed us they believe the lawsuit has no merit and they intend to vigorously defend against the claims. We do not expect the lawsuit will have a material effect on our business, results of operations or financial condition.

### Purchases and Dispositions in the Quarter

### Purchases and Investments

The Company made the following purchases and investments through the Subsidiary OPs in the three months ended September 30, 2021. The amounts in the table below are as of the purchase or investment date:

| Investment | Investment Date | Tranche | Outstanding Principal Amount (1) | Cost (% of Par Value) | Coupon | Current Yield | Maturity Date | Interest Rate Type |
| --- | --- | --- | ---: | ---: | ---: | ---: | --- | --- |
| FHMS K102 | 8/10/2021 | X3 | 25,000,000 | 13.7% | 1.96% | 14.27% | 4/25/2030 | Interest Only |
| FHMS K130 | 8/11/2021 | X3 | 6,942,158 | 25.4% | 3.20% | 12.59% | 7/25/2031 | Interest Only |
| FHMS KG05 | 8/24/2021 | X3 | 1,625,000 | 20.5% | 2.70% | 13.20% | 1/25/2031 | Interest Only |
| FHMS K105 | 9/1/2021 | X3 | 34,625,000 | 14.6% | 2.04% | 13.98% | 6/25/2030 | Interest Only |
| FHMS K131 | 9/11/2021 | X1 | 20,902,000 | 24.0% | 2.95% | 12.26% | 9/25/2031 | Interest Only |
| Bridge Loan (1) | 9/17/2021 | N/A | 32,759,000 | 99.5% | 1M-LIBOR + 4.50 | 4.58% | 3/17/2022 | Floating Rate |
| FRESB 2019-SB64 | 9/29/2021 | X1 | 26,015,681 | 8.4% | 1.39% | 16.57% | 5/25/2029 | Interest Only |
| Preferred Equity (2) | 9/29/2021 | N/A | 3,000,000 | 99.5% | 10.00% | 10.05% | 9/29/2023 | Fixed Rate |
|  |  |  | $150,868,839 |  |  |  |  |  |

(1) The bridge loan was made in respect of a multifamily property in Melbourne, Florida. For additional information, see Note 7 to our consolidated financial statements.

(2) The preferred equity investment is the Company's investment in the Preferred Units. For additional information, see Note 14 to our consolidated financial statements.

### Dispositions and Redemptions

During the three months ended September 30, 2021, two SFR Loans were paid off. The table below provides additional information on the voluntary prepayments by borrowers:

| Investment | Investment Date | Investment Type | Disposition Date | Cost Basis | Disposition Proceeds | Prepayment Penalties | Net Gain on Prepayment |
| --- | --- | --- | --- | ---: | ---: | ---: | ---: |
| SFR Loan | 2/11/2020 | SFR Loan | 7/31/2021 | $11,669,238 | $10,598,413 | $3,142,335 | 2,071,510 |
| SFR Loan | 2/11/2020 | SFR Loan | 9/1/2021 | 11,139,065 | 10,183,878 | 201,791 | (753,397) |
|  |  |  |  | $22,808,304 | $20,782,291 | $3,344,126 | $1,318,114 |

29

### Components of Our Revenues and Expenses

### Net Interest Income

*Interest income*. Our earnings are primarily attributable to the interest income from mortgage loans, mezzanine loan and preferred equity investments. Loan premium/discount amortization and prepayment penalties are also included as components of interest income.

*Interest expense.* Interest expense represents interest accrued on our various financing obligations used to fund our investments and is shown as a deduction to arrive at net interest income.

The following table presents the components of net interest income for the nine months ended September 30, 2021 and 2020 (dollars in thousands):

| Interest income | For the Nine Months Ended September 30, 2021 Interest income/ (expense) | Average Balance (1) | Yield (2) | 2020 Interest income/ (expense) | Average Balance (1) | Yield (2) |
| --- | ---: | ---: | ---: | ---: | ---: | ---: |
| SFR Loans, held-for-investment | 27,509 | 900,671 | 4.07% | 23,708 | 931,415 | 3.82% |
| Bridge loan, held-for-investment | 70 | 1,560 | 5.98% | — | — | N/A |
| Mezzanine loans | 8,585 | 123,831 | 9.24% | 589 | 6,166 | 14.35% |
| Preferred equity | 1,463 | 17,983 | 10.85% | 1,989 | 24,045 | 12.43% |
| CMBS structured pass through certificates, at fair value | 2,273 | 51,577 | 5.88% | 613 | 15,706 | 13.49% |
| Total interest income | $39,900 | $1,095,622 | 4.86% | $26,899 | $977,332 | 4.13% |
| **Interest expense** |  |  |  |  |  |  |
| Repurchase agreements | (2,991) | (177,305) | 2.25% | (1,054) | (79,343) | 2.00% |
| Long-term seller financing | (14,399) | (830,139) | 2.31% | (13,595) | (787,781) | 2.59% |
| Unsecured Notes | (4,486) | (82,654) | 7.24% | — | — | N/A |
| Total interest expense | $(21,876) | $(1,090,097) | 2.68% | $(14,649) | $(867,124) | 2.54% |
| Net interest income (3) | $18,024 |  |  | $12,250 |  |  |

(1) Average balances for the SFR Loans, the mezzanine loan and preferred equity are calculated based upon carrying values.

(2) Yield calculated on an annualized basis.

(3) Net interest income is calculated as the difference between total interest income and total interest expense.

The following table presents the components of net interest income for the three months ended September 30, 2021 and 2020 (dollars in thousands):

| Interest income | For the Three Months Ended September 30, 2021 Interest income/ (expense) | Average Balance (1) | Yield (2) | 2020 Interest income/ (expense) | Average Balance (1) | Yield (2) |
| --- | ---: | ---: | ---: | ---: | ---: | ---: |
| SFR Loans, held-for-investment | 10,082 | 884,228 | 4.56% | 8,819 | 929,272 | 3.80% |
| Bridge loan, held-for-investment | 70 | 4,629 | 6.05% | — | — | N/A |
| Mezzanine loans | 2,977 | 134,402 | 8.86% | 281 | 9,113 | 12.33% |
| Preferred equity | 356 | 16,757 | 8.50% | 884 | 29,036 | 12.18% |
| CMBS structured pass through certificates, at fair value | 887 | 64,201 | 5.53% | 508 | 16,117 | 12.61% |
| Total interest income | $14,372 | $1,104,217 | 5.21% | $10,492 | $983,538 | 4.27% |
| **Interest expense** |  |  |  |  |  |  |
| Repurchase agreements | (1,068) | (222,163) | 1.92% | (745) | (155,258) | 1.92% |
| Long-term seller financing | (4,751) | (815,356) | 2.33% | (5,357) | (787,154) | 2.72% |
| Unsecured Notes | (1,971) | (111,500) | 7.07% | — | — | N/A |
| Total interest expense | $(7,790) | $(1,149,019) | 2.71% | $(6,102) | $(942,412) | 2.59% |
| Net interest income (3) | $6,582 |  |  | $4,390 |  |  |

(1) Average balances for the SFR Loans, the mezzanine loan and preferred equity are calculated based upon carrying values.

(2) Yield calculated on an annualized basis.

(3) Net interest income is calculated as the difference between total interest income and total interest expense.

### Other Income (Loss)

*Change in net assets related to consolidated CMBS variable interest entities.* Includes unrealized gain (loss) based on changes in the fair value of the assets and liabilities of the CMBS trusts and net interest earned on the consolidated CMBS trusts. See Note 4 to our consolidated financial statements for additional information.

*Change in unrealized gain on CMBS structured pass through certificates.* Includes unrealized gain (loss) based on changes in the fair value of the CMBS I/O Strips. See Note 6 to our consolidated financial statements for additional information.

*Change in unrealized gain on common stock held at fair value.* Includes unrealized gain (loss) based on changes in the fair value of our common stock investment in NSP. See Note 5 to our consolidated financial statements for additional information.

*Loan loss benefit (provision).* Loan loss benefit (provision) represents the change in our allowance for loan losses. See Note 2 to our consolidated financial statements for additional information.

*Dividend income*. Dividend income represents the accrued interest income and quarterly cash and stock dividends earned on our preferred stock investment in JCAP.

*Realized losses*. Realized losses include the excess, or deficiency, of net proceeds received, less the carrying value of such investments, as realized losses. The Company reverses cumulative unrealized gains or losses previously reported in its Consolidate Statements of Operations with respect to the investment sold at the time of the sale.

*Other income*. Includes placement fees, exit fees and other miscellaneous income items.

### Operating Expenses

*G&A expenses.* G&A expenses include, but are not limited to, audit fees, legal fees, listing fees, Board fees, equity-based and other compensation expenses, investor-relations costs and payments of reimbursements to our Manager. The Manager will be reimbursed for expenses it incurs on behalf of the Company. However, our Manager is responsible, and we will not reimburse our Manager or its affiliates, for the salaries or benefits to be paid to personnel of our Manager or its affiliates who serve as our officers, except that 50% of the salary of our VP of Finance is allocated to us and we may grant equity awards to our officers under the 2020 LTIP. Direct payment of operating expenses by us, which includes compensation expense relating to equity awards granted under the 2020 LTIP, together with reimbursement of operating expenses to our Manager, plus the Annual Fee, may not exceed 2.5% of equity book value determined in accordance with GAAP, for any calendar year or portion thereof, provided, however, that this limitation will not apply to Offering Expenses, legal, accounting, financial, due diligence and other service fees incurred in connection with extraordinary litigation and mergers and acquisitions and other events outside the ordinary course of our business or any out-of-pocket acquisition or due diligence expenses incurred in connection with the acquisition or disposition of certain real estate related investments. To the extent total corporate G&A expenses would otherwise exceed 2.5% of equity book value, our Manager will waive all or a portion of its Annual Fee to keep our total corporate G&A expenses at or below 2.5% of equity book value.

*Loan servicing fees.* We pay various service providers fees for loan servicing of our SFR Loans and consolidated CMBS trusts. We classify the expenses related to the administration of the SFR Loans as servicing fees while the fees associated with the CMBS trusts are included as a component of the change in net assets related to consolidated CMBS VIEs.

*Management fees.* Management fees include fees paid to our Manager pursuant to the Management Agreement.

### Results of Operations for the Three Months Ended September 30, 2021 and 2020

The following table sets forth a summary of our operating results for the three months ended September 30, 2021 and 2020 (in thousands):

|  | For the Three Months Ended September 30, 2021 | 2020 |
| --- | ---: | ---: |
| Net interest income | $6,582 | $4,390 |
| Other income | 21,963 | 10,039 |
| Operating expenses | (3,354) | (2,888) |
| Net income | 25,191 | 11,541 |
| Net (income) attributable to preferred shareholders | (874) | (874) |
| Net (income) attributable to redeemable noncontrolling interests | (11,084) | (7,805) |
| Net income attributable to common stockholders | $13,233 | $2,862 |

The change in our net income for the three months ended September 30, 2021 as compared to the net income for the three months ended September 30, 2020 primarily relates to increases in net interest income and other income, offset by an increase in operating expenses. Our net income attributable to common stockholders for the three months ended September 30, 2021 was approximately $13.2 million. We earned approximately $6.6 million in net interest income, $22.0 million in other income, incurred operating expenses of $3.4 million, allocated approximately $0.9 million of income to preferred stockholders and allocated approximately $11.1 million of income to redeemable noncontrolling interest in the OP for the three months ended September 30, 2021.

### Revenues

*Net interest income.* Net interest income was $6.6 million for the three months ended September 30, 2021 compared to $4.4 million for the three months ended September 30, 2020 which was an increase of approximately $2.2 million. The increase between the periods is primarily due to an increase in investments compared to the prior period. As of September 30, 2021 we own 69 discrete investments compared to 44 as of September 30, 2020.

*Other income.* Other income was $22.0 million for the three months ended September 30, 2021 compared to $10.0 million for the three months ended September 30, 2020 which was an increase of approximately $12.0 million. This was primarily due to an increase in net assets related to consolidated CMBS VIEs and an increase in fair value marks between the periods.

### Expenses

*G&A expenses.* G&A expenses were $1.5 million for the three months ended September 30, 2021 compared to $1.2 million for the three months ended September 30, 2020 which was an increase of approximately $0.3 million. The increase between the periods was primarily due to a $0.3 million increase in stock compensation expense compared to the prior period.

*Loan servicing fees.* Loan servicing fees were $1.3 million for the three months ended September 30, 2021 compared to $1.2 million for the three months ended September 30, 2020 which was an increase of approximately $0.1 million. The increase between the periods was primarily due to an increase in loans in the portfolio compared to the prior period.

*Management fees.* Management fees were $0.6 million for the three months ended September 30, 2021 compared to $0.5 million for the three months ended September 30, 2020 which was an increase of approximately $0.1 million. The increase between the periods was primarily due to an increase in equity as defined by the Management Agreement.

### Results of Operations for the Nine Months Ended September 30, 2021 and 2020

The following table sets forth a summary of our operating results for the nine months ended September 30, 2021 and 2020 (in thousands):

|  | For the Nine Months Ended September 30, 2021 | 2020 |
| --- | ---: | ---: |
| Net interest income | $18,024 | $12,250 |
| Other income | 54,830 | 2,172 |
| Operating expenses | (10,339) | (6,476) |
| Net income | 62,515 | 7,946 |
| Net (income) attributable to preferred shareholders | (2,626) | (874) |
| Net (income) attributable to redeemable noncontrolling interests | (32,747) | (5,293) |
| Net income attributable to common stockholders | $27,142 | $1,779 |

The change in our net income for the nine months ended September 30, 2021 as compared to the net income for the nine months ended September 30, 2020 primarily relates to increases in net interest income and other income including changes in net assets related to consolidated CMBS VIEs partially offset by an increase in operating expenses. Our net income attributable to common stockholders for the nine months ended September 30, 2021 was approximately $27.1 million. We earned approximately $18.0 million in net interest income, $54.8 million in other income, incurred operating expenses of $10.3 million, allocated $2.6 million of income to preferred stockholders and allocated $32.7 million of income to redeemable noncontrolling interest in the OP for the nine months ended September 30, 2021.

### Revenues

*Net interest income.* Net interest income was $18.0 million for the nine months ended September 30, 2021 compared to $12.3 million for the nine months ended September 30, 2020 which was an increase of approximately $5.7 million. The increase between the periods is primarily due to an increase in investments and the number of days in operation compared to the prior period. As of September 30, 2021 we own 69 discrete investments compared to 44 as of September 30, 2020.

*Other income.* Other income was $54.8 million for the nine months ended September 30, 2021 compared to $2.2 million for the nine months ended September 30, 2020 which was an increase of approximately $52.6 million. This was primarily due to an increase in net assets related to consolidated CMBS VIEs and an increase in fair value marks between the periods.

### Expenses

*G&A expenses.* G&A expenses were $4.8 million for the nine months ended September 30, 2021 compared to $2.4 million for the nine months ended September 30, 2020 which was an increase of approximately $2.4 million. The increase between the periods was primarily due to a $1.2 million increase in stock compensation expense and a $0.5 million increase in legal fees compared to the prior period.

*Loan servicing fees.* Loan servicing fees were $3.9 million for the nine months ended September 30, 2021 compared to $3.1 million for the nine months ended September 30, 2020 which was an increase of approximately $0.8 million. The increase between the periods was primarily due to an increase in loans in the portfolio and the number of days in operation compared to the prior period.

*Management fees.* Management fees were $1.6 million for the nine months ended September 30, 2021 compared to $1.0 million for the nine months ended September 30, 2020 which was an increase of approximately $0.6 million. The increase between the periods was primarily due to an increase in equity as defined by the Management Agreement and the number of days in operation compared to the prior period.

### Key Financial Measures and Indicators

As a real estate finance company, we believe the key financial measures and indicators for our business are earnings per share, dividends declared, EAD, CAD and book value per share.

### Earnings Per Share and Dividends Declared

The following table sets forth the calculation of basic and diluted net income per share and dividends declared per share (in thousands, except per share data):

|  | For the Three Months Ended September 30, 2021 | 2020 | For the Nine Months Ended September 30, 2021 | 2020 |
| --- | ---: | ---: | ---: | ---: |
| Net income attributable to redeemable noncontrolling interests | $11,084 | $7,805 | $32,747 | $5,293 |
| Net income attributable to common stockholders | 13,233 | 2,862 | 27,142 | 1,779 |
| Weighted-average number of shares of common stock outstanding |  |  |  |  |
| Basic | 6,863 | 5,261 | 5,738 | 5,253 |
| Diluted | 20,721 | 5,550 | 19,846 | 5,379 |
| Net income per share, basic | 1.93 | 0.54 | 4.73 | 0.34 |
| Net income per share, diluted | 1.17 | 0.52 | 3.02 | 0.33 |
| Dividends declared per share | $0.4750 | $0.4000 | $1.4250 | $1.0198 |

(1) Net income (loss) attributable to redeemable noncontrolling interests is not included in the diluted earnings per share calculation for 2020.

### Earnings Available for Distribution and Cash Available for Distribution

EAD is a non-GAAP financial measure. EAD has replaced our prior presentation of Core Earnings. In addition, Core Earnings results from prior reporting periods have been relabeled EAD. In line with evolving industry practices, we believe EAD more accurately reflects the principal purpose of the measure than the term Core Earnings and will serve as a useful indicator for investors in evaluating our performance and our long-term ability to pay distributions. EAD is defined as the net income (loss) attributable to our common stockholders computed in accordance with GAAP, including realized gains and losses not otherwise included in net income (loss), excluding any unrealized gains or losses or other similar non-cash items that are included in net income (loss) for the applicable reporting period, regardless of whether such items are included in other comprehensive income (loss), or in net income (loss) and adding back amortization of stock-based compensation.

We use EAD to evaluate our performance which excludes the effects of certain GAAP adjustments and transactions that we believe are not indicative of our current operations and to assess our long-term ability to pay distributions. We believe providing EAD as a supplement to GAAP net income (loss) to our investors is helpful to their assessment of our performance and our long term ability to pay distributions. EAD does not represent net income or cash flows from operating activities and should not be considered as an alternative to GAAP net income, an indication of our GAAP cash flows from operating activities, a measure of our liquidity or an indication of funds available for our cash needs. Our computation of EAD may not be comparable to EAD reported by other REITs.

We also use EAD as a component of the management fee paid to our Manager. As consideration for the Manager’s services, we will pay our Manager an annual management fee of 1.5% of Equity, paid monthly, in cash or shares of our common stock at the election of our Manager. “Equity” means (a) the sum of (1) total stockholders’ equity immediately prior to our IPO, plus (2) the net proceeds received from all issuances of our equity securities in and after the IPO, plus (3) our cumulative EAD from and after the IPO to the end of the most recently completed calendar quarter, (b) less (1) any distributions to our holders of common stock from and after the IPO to the end of the most recently completed calendar quarter and (2) all amounts that we have paid to repurchase for cash the shares of our equity securities from and after the IPO to the end of the most recently completed calendar quarter. In our calculation of Equity, we will adjust our calculation of EAD to (i) remove the compensation expense relating to awards granted under one or more of our long-term incentive plans that is added back in our calculation of EAD and (ii) adjust net income (loss) attributable to common stockholders for (x) one-time events pursuant to changes in GAAP and (y) certain material non-cash income or expense items, in each case of (x) and (y) after discussions between the Manager and independent directors of our Board and approved by a majority of the independent directors of our Board. Additionally, for the avoidance of doubt, Equity does not include the assets contributed to us in the Formation Transaction.

CAD is a non-GAAP financial measure. We calculate CAD by adjusting EAD by adding back amortization of premiums and by removing accretion of discounts and non-cash items, such as stock dividends. We use CAD to evaluate our performance and our current ability to pay distributions. We also believe that providing CAD as a supplement to GAAP net income (loss) to our investors is helpful to their assessment of our performance and our current ability to pay distributions. CAD does not represent net income or cash flows from operating activities and should not be considered as an alternative to GAAP net income, an indication of our GAAP cash flows from operating activities, a measure of our liquidity or an indication of funds available for our cash needs. Our computation of CAD may not be comparable to CAD reported by other REITs.

The following table provides a reconciliation of EAD and CAD to GAAP net income (loss) attributable to common stockholders for the three and nine months ended September 30, 2021 and 2020 (in thousands, except per share amounts):

|  | For the Three Months Ended September 30, 2021 | 2020 | For the Nine Months Ended September 30, 2021 | 2020 |
| --- | ---: | ---: | ---: | ---: |
| **Net income attributable to common stockholders** | $13,233 | $2,862 | $27,142 | $1,779 |
| **Adjustments** |  |  |  |  |
| Amortization of stock-based compensation | 538 | 252 | 1,486 | 292 |
| Loan loss (benefit) provision (1) | — | (12) | — | 69 |
| Unrealized (gains) or losses (2) | (8,612) | (777) | (17,198) | 3,252 |
| **EAD attributable to common stockholders** | $5,159 | $2,325 | $11,430 | $5,392 |
| **EAD per Diluted Weighted-Average Share** | $0.71 | $0.42 | $1.85 | $1.00 |
| **Adjustments** |  |  |  |  |
| Amortization of premiums | $1,844 | $630 | $3,328 | $1,479 |
| Accretion of discounts | (1,858) | (294) | (3,429) | (407) |
| Stock dividends received | — | (174) | — | (345) |
| **CAD attributable to common stockholders** | $5,145 | $2,487 | $11,329 | $6,119 |
| **CAD per Diluted Weighted-Average Share** | $0.70 | $0.45 | $1.83 | $1.14 |
| **Weighted-average common shares outstanding - basic** | 6,863 | 5,261 | 5,738 | 5,253 |
| **Weighted-average common shares outstanding - diluted (3)** | 7,303 | 5,550 | 6,184 | 5,379 |

(1) We have modified our calculation of EAD and CAD to exclude any add back of loan loss (benefit) provision beginning with our fiscal year 2021.

(2) Unrealized gains are the net change in unrealized loss on investments held at fair value applicable to common stockholders.

(3) Weighted-average diluted shares outstanding does not include dilutive effect of redeemable non-controlling interests.

The following table provides a reconciliation of EAD and CAD to GAAP net income including the dilutive effect of non-controlling interests for the three and nine months ended September 30, 2021 and 2020 (in thousands, except per share amounts):

|  | For the Three Months Ended September 30, 2021 | 2020 | For the Nine Months Ended September 30, 2021 | 2020 |
| --- | ---: | ---: | ---: | ---: |
| **Net income attributable to redeemable noncontrolling interests** | $11,084 | $7,805 | $32,747 | $5,293 |
| **Net income attributable to common stockholders** | 13,233 | 2,862 | 27,142 | 1,779 |
| **Adjustments** |  |  |  |  |
| Amortization of stock-based compensation | 538 | 252 | 1,486 | 292 |
| Loan loss (benefit) provision (1) | — | (14) | — | 279 |
| Unrealized (gains) or losses (2) | (14,336) | (3,704) | (34,671) | 11,130 |
| **EAD** | $10,519 | $7,201 | $26,704 | $18,773 |
| **EAD per Diluted Weighted-Average Share** | $0.51 | $0.38 | $1.35 | $1.02 |
| **Adjustments** |  |  |  |  |
| Amortization of premiums | $5,390 | $2,532 | $10,484 | $5,620 |
| Accretion of discounts | (2,976) | (1,137) | (6,118) | (1,549) |
| Stock dividends received | — | (627) | — | (1,254) |
| **CAD** | $12,933 | $7,969 | $31,070 | $21,590 |
| **CAD per Diluted Weighted-Average Share** | $0.62 | $0.42 | $1.57 | $1.17 |
| **Weighted-average common shares outstanding - basic** | 6,863 | 5,261 | 5,738 | 5,253 |
| **Weighted-average common shares outstanding - diluted** | 20,721 | 19,125 | 19,846 | 18,444 |

(1) We have modified our calculation of EAD and CAD to exclude any add back of loan loss (benefit) provision beginning with our fiscal year 2021.

(2) Unrealized gains are the net change in unrealized loss on investments held at fair value.

### Book Value per Share / Unit

The following table calculates our book value per share (in thousands, except per share data):

|  | September 30, 2021 | December 31, 2020 |
| --- | ---: | ---: |
| Common stockholders' equity | $192,829 | $90,733 |
| Shares of common stock outstanding at period end | 9,162 | 5,023 |
| Book value per share of common stock | $21.05 | $18.07 |

Due to the large noncontrolling interest in the OP and Subsidiary OPs (see Note 12 to our consolidated financial statements, for more information), we believe it is useful to also look at book value on a combined basis as shown in the table below (in thousands, except per share data):

|  | September 30, 2021 | December 31, 2020 |
| --- | ---: | ---: |
| Common stockholders' equity | $192,829 | $90,733 |
| Redeemable noncontrolling interests in the OP | 258,992 | 275,670 |
| Total equity | $451,821 | $366,403 |
| Redeemable OP Units and SubOP Units at period end | 12,308 | 13,787 |
| Shares of common stock outstanding at period end | 9,162 | 5,023 |
| Combined shares of common stock and redeemable OP Units and SubOP Units | 21,470 | 18,810 |
| Combined book value per share / unit | $21.04 | $19.48 |

34

### Our Portfolio

Our portfolio consists of SFR Loans, CMBS B-Pieces, CMBS I/O Strips, mezzanine loans, preferred equity investments, a bridge loan, and a common stock investment with a combined unpaid principal balance of $3.1 billion at September 30, 2021 and assumes the CMBS Entities’ assets and liabilities are not consolidated. The following table sets forth additional information relating to our portfolio as of September 30, 2021 (dollars in thousands):

|  | Investment Investment (1) Date SFR Loans |  | Current Principal Amount |  | Net Equity (2) | Location | Property Type | Coupon | Remaining Term (3) (years) |
| ---: | --- | ---: | ---: | ---: | ---: | --- | --- | ---: | ---: |
| 1 | Senior loan 2/11/2020 |  | $508,700 |  | $79,116 | Various | Single-family | 4.65% | 6.93 |
| 2 | Senior loan 2/11/2020 |  | 10,445 |  | 1,631 | Various | Single-family | 5.35% | 6.34 |
| 3 | Senior loan 2/11/2020 |  | 5,509 |  | 781 | Various | Single-family | 5.33% | 1.84 |
| 4 | Senior loan 2/11/2020 |  | 10,393 |  | 1,616 | Various | Single-family | 5.30% | 6.93 |
| 5 | Senior loan 2/11/2020 |  | 7,470 |  | 1,163 | Various | Single-family | 5.08% | 6.76 |
| 6 | Senior loan 2/11/2020 |  | 5,572 |  | 868 | Various | Single-family | 5.24% | 7.01 |
| 7 | Senior loan 2/11/2020 |  | 12,114 |  | 1,890 | Various | Single-family | 5.54% | 7.01 |
| 8 | Senior loan 2/11/2020 |  | 8,146 |  | 1,275 | Various | Single-family | 5.85% | 7.09 |
| 9 | Senior loan 2/11/2020 |  | 51,304 |  | 7,659 | Various | Single-family | 4.74% | 4.01 |
| 10 | Senior loan 2/11/2020 |  | 9,583 |  | 1,497 | Various | Single-family | 6.10% | 7.01 |
| 11 | Senior loan 2/11/2020 |  | 37,772 |  | 5,869 | Various | Single-family | 5.55% | 7.09 |
| 12 | Senior loan 2/11/2020 |  | 6,152 |  | 957 | Various | Single-family | 5.47% | 7.09 |
| 13 | Senior loan 2/11/2020 |  | 5,760 |  | 900 | Various | Single-family | 5.99% | 7.18 |
| 14 | Senior loan 2/11/2020 |  | 5,280 |  | 826 | Various | Single-family | 5.46% | 7.26 |
| 15 | Senior loan 2/11/2020 |  | 8,939 |  | 1,409 | Various | Single-family | 5.88% | 7.26 |
| 16 | Senior loan 2/11/2020 |  | 6,569 |  | 984 | Various | Single-family | 4.83% | 2.34 |
| 17 | Senior loan 2/11/2020 |  | 4,700 |  | 737 | Various | Single-family | 5.35% | 7.35 |
| 18 | Senior loan 2/11/2020 |  | 17,033 |  | 2,668 | Various | Single-family | 5.61% | 7.35 |
| 19 | Senior loan 2/11/2020 |  | 7,631 |  | 1,197 | Various | Single-family | 5.34% | 7.35 |
| 20 | Senior loan 2/11/2020 |  | 7,758 |  | 1,217 | Various | Single-family | 5.47% | 7.35 |
| 21 | Senior loan 2/11/2020 |  | 6,710 |  | 1,052 | Various | Single-family | 5.46% | 7.42 |
| 22 | Senior loan 2/11/2020 |  | 10,523 |  | 1,605 | Various | Single-family | 4.72% | 4.42 |
| 23 | Senior loan 2/11/2020 |  | 62,023 |  | 9,703 | Various | Single-family | 4.95% | 7.42 |
|  | **Total** |  | **816,086** |  | **126,620** |  |  | **4.87%** | **6.71** |
|  | **CMBS B-Piece** |  |  |  |  |  |  |  |  |
| 1 | CMBS B-Piece 2/11/2020 |  | 53,413 | (4) | 22,748 | Various | Multifamily | 5.81% | 4.41 |
| 2 | CMBS B-Piece 2/11/2020 |  | 43,028 | (4) | 20,093 | Various | Multifamily | 6.09% | 5.16 |
| 3 | CMBS B-Piece 4/23/2020 |  | 81,999 | (4) | 37,348 | Various | Multifamily | 3.62% | 8.41 |
| 4 | CMBS B-Piece 7/30/2020 |  | 60,207 | (4) | 29,240 | Various | Multifamily | 9.09% | 5.74 |
| 5 | CMBS B-Piece 8/6/2020 |  | 108,643 | (4) | 32,252 | Various | Multifamily | 0.00% | 8.74 |
| 6 | CMBS B-Piece 4/20/2021 |  | 76,047 | (4) | 34,002 | Various | Multifamily | 6.30% | 9.41 |
| 7 | CMBS B-Piece 6/30/2021 |  | 98,305 | (4) | 67,612 | Various | Multifamily | 0.00% | 5.25 |
|  | **Total** |  | **521,642** |  | **243,295** |  |  | **3.63%** | **7.04** |
|  | **CMBS I/O Strips** |  |  |  |  |  |  |  |  |
| 1 | CMBS I/O Strip 5/18/2020 |  | 17,590 | (5) | 833 | Various | Multifamily | 2.09% | 25.00 |
| 2 | CMBS I/O Strip 8/6/2020 |  | 1,180,517 | (5) | 3,583 | Various | Multifamily | 0.10% | 8.74 |
| 3 | CMBS I/O Strip 8/6/2020 |  | 108,643 | (5) | 8,036 | Various | Multifamily | 3.09% | 8.74 |
| 4 | CMBS I/O Strip 4/28/2021 | (6) | 64,922 | (5) | 1,599 | Various | Multifamily | 1.71% | 8.33 |
| 5 | CMBS I/O Strip 5/27/2021 |  | 20,000 | (5) | 1,439 | Various | Multifamily | 3.50% | 8.65 |
| 6 | CMBS I/O Strip 6/7/2021 |  | 4,266 | (5) | 209 | Various | Multifamily | 2.39% | 7.16 |
| 7 | CMBS I/O Strip 6/11/2021 | (7) | 85,480 | (5) | 3,858 | Various | Multifamily | 1.39% | 7.65 |
| 8 | CMBS I/O Strip 6/21/2021 |  | 28,822 | (5) | 703 | Various | Multifamily | 1.31% | 8.65 |
| 9 | CMBS I/O Strip 8/10/2021 |  | 25,000 | (5) | 1,142 | Various | Multifamily | 1.96% | 8.57 |
| 10 | CMBS I/O Strip 8/11/2021 |  | 6,942 | (5) | 594 | Various | Multifamily | 3.20% | 9.82 |
| 11 | CMBS I/O Strip 8/24/2021 |  | 1,625 | (5) | 325 | Various | Multifamily | 2.70% | 9.33 |
| 12 | CMBS I/O Strip 9/1/2021 |  | 34,625 | (5) | 5,058 | Various | Multifamily | 2.04% | 8.74 |
| 13 | CMBS I/O Strip 9/11/2021 |  | 20,902 | (5) | 5,025 | Various | Multifamily | 2.95% | 9.99 |
|  | **Total** |  | **1,599,334** |  | **32,404** |  |  | **0.65%** | **8.86** |
|  | **Mezzanine Loan** |  |  |  |  |  |  |  |  |
| 1 | Mezzanine 6/12/2020 |  | 7,500 |  | 7,500 | Houston, TX | Multifamily | 11.00% | 1.75 |
| 2 | Mezzanine 10/20/2020 |  | 5,470 |  | 2,288 | Wilmington, DE | Multifamily | 7.50% | 7.59 |
| 3 | Mezzanine 10/20/2020 |  | 10,380 |  | 4,350 | White Marsh, MD | Multifamily | 7.42% | 9.76 |
| 4 | Mezzanine 10/20/2020 |  | 14,253 |  | 5,986 | Philadelphia, PA | Multifamily | 7.59% | 7.67 |
| 5 | Mezzanine 10/20/2020 |  | 3,700 |  | 1,547 | Daytona Beach, FL | Multifamily | 7.83% | 7.01 |
| 6 | Mezzanine 10/20/2020 |  | 12,000 |  | 5,028 | Laurel, MD | Multifamily | 7.71% | 9.51 |
| 7 | Mezzanine 10/20/2020 |  | 3,000 |  | 1,257 | Temple Hills, MD | Multifamily | 7.32% | 9.84 |
| 8 | Mezzanine 10/20/2020 |  | 1,500 |  | 629 | Temple Hills, MD | Multifamily | 7.22% | 9.84 |
| 9 | Mezzanine 10/20/2020 |  | 5,540 |  | 2,317 | Lakewood, NJ | Multifamily | 7.33% | 7.59 |
| 10 | Mezzanine 10/20/2020 |  | 6,829 |  | 2,856 | Rosedale, MD | Multifamily | 7.53% | 7.26 |
| 11 | Mezzanine 10/20/2020 |  | 3,620 |  | 1,517 | North Aurora, IL | Multifamily | 7.42% | 9.76 |
| 12 | Mezzanine 10/20/2020 |  | 9,610 |  | 4,027 | Cockeysville, MD | Multifamily | 7.42% | 9.76 |
| 13 | Mezzanine 10/20/2020 |  | 7,390 |  | 3,097 | Laurel, MD | Multifamily | 7.42% | 9.76 |
| 14 | Mezzanine 10/20/2020 |  | 1,082 |  | 453 | Vancouver, WA | Multifamily | 8.70% | 9.09 |
| 15 | Mezzanine 10/20/2020 |  | 2,135 |  | 893 | Tyler, TX | Multifamily | 7.74% | 7.01 |
| 16 | Mezzanine 10/20/2020 |  | 1,190 |  | 498 | Las Vegas, NV | Multifamily | 7.71% | 7.42 |
| 17 | Mezzanine 10/20/2020 |  | 3,310 |  | 1,385 | Atlanta, GA | Multifamily | 6.91% | 7.76 |
| 18 | Mezzanine 10/20/2020 |  | 2,880 |  | 1,204 | Des Moines, IA | Multifamily | 7.89% | 7.09 |
| 19 | Mezzanine 10/20/2020 |  | 4,010 |  | 1,677 | Urbandale, IA | Multifamily | 7.89% | 7.09 |
| 20 | Mezzanine 1/21/2021 |  | 24,844 |  | 24,449 | Los Angeles, CA | Multifamily | 13.25% | 2.31 |
| 21 | Mezzanine 1/21/2021 |  | 1,541 |  | 1,516 | Los Angeles, CA | Multifamily | 13.25% | 2.31 |
|  | **Total** |  | **131,784** |  | **74,474** |  |  | **8.88%** | **6.92** |
|  | **Preferred Equity** |  |  |  |  |  |  |  |  |
| 1 | Preferred Equity 2/11/2020 |  | 5,056 |  | 5,261 | Jackson, MS | Multifamily | 12.50% | 6.17 |
| 2 | Preferred Equity 5/29/2020 |  | 10,000 |  | 10,000 | Houston, TX | Multifamily | 11.00% | 8.59 |
| 3 | Preferred Equity 9/29/2021 |  | 3,000 |  | 2,985 | Holy Springs, NC | Life Science | 10.00% | 2.00 |
|  | **Total** |  | **18,056** |  | **18,246** |  |  | **11.25%** | **6.49** |
|  | **Bridge Loan** |  |  |  |  |  |  |  |  |
| 1 | Bridge Loan 9/17/2021 |  | 32,759 |  | 32,608 | Melbourne, FL | Multifamily | 4.58% | 0.46 |
|  | **Common Stock** |  |  |  |  |  |  |  |  |
| 1 | Common Stock 11/6/2020 |  | N/A | (8) | 49,321 | N/A | Self-Storage | N/A | N/A |

(1) Our total portfolio represents the current principal amount of the consolidated SFR Loans, the mezzanine loans, preferred equity, bridge loan, common stock and CMBS I/O Strips, as well as the net equity of our CMBS B-Piece investments.

(2) Net equity represents the carrying value less borrowings collateralized by the investment.

(3) The weighted-average life is weighted on current principal balance and assumes no prepayments. The maturity date for preferred equity investments represents the maturity date of the senior mortgage, as the preferred equity investments require repayment upon the sale or refinancing of the asset.

(4) The CMBS B-Pieces are shown on an unconsolidated basis reflecting the value of our investments.

(5) The number shown represents the notional value on which interest is calculated for the CMBS I/O Strips. CMBS I/O Strips receive no principal payments and the notional value decreases as the underlying loans are paid off.

(6) The Company, through the Subsidiary OPs, purchased approximately $50.0 million and $15.0 million aggregate notional amount of the X1 interest-only tranche of the FHMS K-107 CMBS I/O Strip on April 28, 2021 and May 4, 2021, respectively.

(7) The Company, through the Subsidiary OPs, purchased approximately $80.0 million and $35.0 million aggregate notional amount of the X1 interest-only tranche of the FRESB 2019-SB64 CMBS I/O Strip on June 11, 2021 and September 29, 2021, respectively.

(8) Common stock consists of NSP common stock.

35

The following table details overall statistics for our portfolio as of September 30, 2021 (dollars in thousands):

|  | Total Portfolio | Floating Rate Investments | Fixed Rate Investments | Common Stock Investments |
| --- | ---: | ---: | ---: | --- |
| Number of investments | 69 | 7 | 62 | 1 |
| Principal balance (1) | $1,592,224 | $291,839 | $1,300,385 | N/A |
| Carrying value | $1,604,929 | $291,166 | $1,313,763 | $49,321 |
| Weighted-average cash coupon | 5.19% | 6.72% | 4.85% | N/A |
| Weighted-average all-in yield | 5.41% | 7.70% | 4.90% | N/A |

(1) Cost is used in lieu of principal balance for CMBS I/O Strips.

### Liquidity and Capital Resources

Our short-term liquidity requirements consist primarily of funds necessary to pay for our ongoing commitments to repay borrowings, maintain our investments, make distributions to our stockholders and other general business needs. Our investments generate liquidity on an ongoing basis through principal and interest payments, prepayments and dividends.

Our long-term liquidity requirements consist primarily of acquiring additional investments, scheduled debt payments and distributions. We expect to meet our long-term liquidity requirements through various sources of capital, which may include future debt or equity issuances, net cash provided by operations and other secured and unsecured borrowings. Our leverage is matched in term and structure to provide stable contractual spreads which will protect us from fluctuations in market interest rates over the long-term. However, there are a number of factors that may have a material adverse effect on our ability to access these capital sources, including the state of overall equity and credit markets, our degree of leverage, borrowing restrictions imposed by lenders, general market conditions for REITs and our operating performance and liquidity.

| Investment SFR Loans | Asset Metrics Fixed/Floating Rate | Interest Rate | Maturity Date | Debt Metrics Fixed/Floating Rate | Interest Rate | Maturity Date |
| --- | --- | ---: | --- | --- | ---: | --- |
| Senior loan | Fixed | 4.65% | 9/1/2028 | Fixed | 2.24% | 9/1/2028 |
| Senior loan | Fixed | 5.35% | 2/1/2028 | Fixed | 3.51% | 2/1/2028 |
| Senior loan | Fixed | 5.33% | 8/1/2023 | Fixed | 2.48% | 8/1/2023 |
| Senior loan | Fixed | 5.30% | 9/1/2028 | Fixed | 2.79% | 9/1/2028 |
| Senior loan | Fixed | 5.08% | 7/1/2028 | Fixed | 2.69% | 7/1/2028 |
| Senior loan | Fixed | 5.24% | 10/1/2028 | Fixed | 2.64% | 10/1/2028 |
| Senior loan | Fixed | 5.54% | 10/1/2028 | Fixed | 3.02% | 10/1/2028 |
| Senior loan | Fixed | 5.85% | 11/1/2028 | Fixed | 3.02% | 11/1/2028 |
| Senior loan | Fixed | 4.74% | 10/1/2025 | Fixed | 2.14% | 10/1/2025 |
| Senior loan | Fixed | 6.10% | 10/1/2028 | Fixed | 3.30% | 10/1/2028 |
| Senior loan | Fixed | 5.55% | 11/1/2028 | Fixed | 2.70% | 11/1/2028 |
| Senior loan | Fixed | 5.47% | 11/1/2028 | Fixed | 2.68% | 11/1/2028 |
| Senior loan | Fixed | 5.99% | 12/1/2028 | Fixed | 3.14% | 12/1/2028 |
| Senior loan | Fixed | 5.46% | 1/1/2029 | Fixed | 2.97% | 1/1/2029 |
| Senior loan | Fixed | 5.88% | 1/1/2029 | Fixed | 3.14% | 1/1/2029 |
| Senior loan | Fixed | 4.83% | 2/1/2024 | Fixed | 2.40% | 2/1/2024 |
| Senior loan | Fixed | 5.35% | 2/1/2029 | Fixed | 3.06% | 2/1/2029 |
| Senior loan | Fixed | 5.61% | 2/1/2029 | Fixed | 2.91% | 2/1/2029 |
| Senior loan | Fixed | 5.34% | 2/1/2029 | Fixed | 2.98% | 2/1/2029 |
| Senior loan | Fixed | 5.47% | 2/1/2029 | Fixed | 2.80% | 2/1/2029 |
| Senior loan | Fixed | 5.46% | 3/1/2029 | Fixed | 2.99% | 3/1/2029 |
| Senior loan | Fixed | 4.72% | 3/1/2026 | Fixed | 2.45% | 3/1/2026 |
| Senior loan | Fixed | 4.95% | 3/1/2029 | Fixed | 2.70% | 3/1/2029 |
| **Mezzanine Loan** |  |  |  |  |  |  |
| Mezzanine | Fixed | 7.50% | 5/1/2029 | Fixed | 0.30% | 5/1/2029 |
| Mezzanine | Fixed | 7.42% | 7/1/2031 | Fixed | 0.30% | 7/1/2031 |
| Mezzanine | Fixed | 7.59% | 6/1/2029 | Fixed | 0.30% | 6/1/2029 |
| Mezzanine | Fixed | 7.83% | 10/1/2028 | Fixed | 0.30% | 10/1/2028 |
| Mezzanine | Fixed | 7.71% | 4/1/2031 | Fixed | 0.30% | 4/1/2031 |
| Mezzanine | Fixed | 7.32% | 8/1/2031 | Fixed | 0.30% | 8/1/2031 |
| Mezzanine | Fixed | 7.22% | 8/1/2031 | Fixed | 0.30% | 8/1/2031 |
| Mezzanine | Fixed | 7.33% | 5/1/2029 | Fixed | 0.30% | 5/1/2029 |
| Mezzanine | Fixed | 7.53% | 7/1/2031 | Fixed | 0.30% | 7/1/2031 |
| Mezzanine | Fixed | 7.42% | 1/1/2029 | Fixed | 0.30% | 1/1/2029 |
| Mezzanine | Fixed | 7.42% | 7/1/2031 | Fixed | 0.30% | 7/1/2031 |
| Mezzanine | Fixed | 7.42% | 4/1/2031 | Fixed | 0.30% | 4/1/2031 |
| Mezzanine | Fixed | 8.70% | 11/1/2030 | Fixed | 0.30% | 11/1/2030 |
| Mezzanine | Fixed | 7.74% | 10/1/2028 | Fixed | 0.30% | 10/1/2028 |
| Mezzanine | Fixed | 7.71% | 3/1/2029 | Fixed | 0.30% | 3/1/2029 |
| Mezzanine | Fixed | 6.91% | 7/1/2029 | Fixed | 0.30% | 7/1/2029 |
| Mezzanine | Fixed | 7.89% | 11/1/2028 | Fixed | 0.30% | 11/1/2028 |
| Mezzanine | Fixed | 7.89% | 11/1/2028 | Fixed | 0.30% | 11/1/2028 |

36

Our primary sources of liquidity and capital resources to date consist of cash generated from our operating results and the following:

### KeyBank Bridge Facility

On February 7, 2020, we, through our subsidiaries, entered into a $95.0 million bridge facility (the "Bridge Facility") with KeyBank National Association ("KeyBank") and immediately drew $95.0 million to fund a portion of the Formation Transaction. We used proceeds from the IPO to pay down the entirety of the Bridge Facility.

### Raymond James Bridge Facility

On July 30, 2020, we, through our subsidiaries, entered into an $86.0 million bridge facility (the "RJ Bridge Facility") with Raymond James Bank, N.A. and drew $21.0 million on July 30, 2020 and $65.0 million on August 7, 2020. We used proceeds from the RJ Bridge Facility to finance the acquisitions of the FREMF 2020-KF81 and FREMF 2020-K113 securitization. The RJ Bridge Facility was repaid in full in August 2020.

### Freddie Mac Credit Facilities

Prior to the Formation Transaction, two of our subsidiaries entered into a loan and security agreement, dated July 12, 2019, with Freddie Mac (the “Credit Facility”). Under the Credit Facility, these entities borrowed approximately $788.8 million in connection with their acquisition of senior pooled mortgage loans backed by SFR properties (the “Underlying Loans”). No additional borrowings can be made under the Credit Facility, and our obligations will be secured by the Underlying Loans. The Credit Facility was assumed by the Company as part of the Formation Transaction. As such, the remaining outstanding balance of $788.8 million was contributed to the Company on February 11, 2020. Our borrowings under the Credit Facility will mature on July 12, 2029. However, if an Underlying Loan matures prior to July 12, 2029, we will be required to repay the portion of the Credit Facility that is allocated to that loan (see Note 8 to our consolidated financial statements for additional information). As of September 30, 2021, the outstanding balance on the Credit Facility was $745.5 million.

On October 20, 2020, the Company acquired a portfolio of 18 mezzanine loans with an aggregate principal amount outstanding of approximately $97.9 million. Freddie Mac provided seller financing of approximately $59.9 million with a weighted average fixed interest rate of 0.30%. Proceeds from the OP Notes offering and cash on hand were used to fund the remainder of the purchase price.

### Cash Generated from IPO

On February 11, 2020, we completed our IPO in which we sold 5,350,000 shares of common stock (including 350,000 shares pursuant to the partial exercise of the underwriters’ option to purchase additional shares) at a price of $19.00 per share for gross proceeds of approximately $101.7 million. The IPO generated net proceeds of approximately $91.5 million to us after deducting underwriting discounts and commissions of approximately $6.9 million and offering expenses of approximately $3.3 million.

We contributed the net proceeds from the IPO to our OP in exchange for OP Units and our OP contributed the net proceeds from the IPO to our Subsidiary OPs for SubOP Units. Our Subsidiary OPs used the net proceeds from the IPO to repay the amount outstanding under the $95 million Bridge Facility, consistent with our investment strategy and guidelines.

### Preferred Stock Offering

As discussed in Note 10 to our consolidated financial statements, on July 24, 2020, the Company issued 2,000,000 shares of its 8.50% Series A Cumulative Redeemable Preferred Stock (the “Series A Preferred Stock”) at a price to the public of $24.00 per share, for gross proceeds of $48.0 million before deducting underwriting discounts and commissions and other estimated offering expenses. The Series A Preferred Stock has a $25.00 per share liquidation preference.

### OP Notes Offering

On October 15, 2020, the OP issued the OP Notes with a coupon rate of 7.5% and aggregate principal amount of $36.5 million at approximately 99% of par value for proceeds of approximately $36.1 million before offering costs.

### Repurchase Agreements

From time to time, we may enter into repurchase agreements to finance the acquisition of our target assets. Repurchase agreements will effectively allow us to borrow against loans and securities that we own in an amount equal to (1) the market value of such loans and/or securities multiplied by (2) the applicable advance rate. Under these agreements, we will sell our loans and securities to a counterparty and agree to repurchase the same loans and securities from the counterparty at a price equal to the original sales price plus an interest factor. During the term of a repurchase agreement, we will receive the principal and interest on the related loans and securities and pay interest to the lender under the repurchase agreement. At any point in time, the amounts and the cost of our repurchase borrowings will be based on the assets being financed. For example, higher risk assets will result in lower advance rates (i.e., levels of leverage) at higher borrowing costs. In addition, these facilities may include various financial covenants and limited recourse guarantees.

As discussed in Note 8 to our consolidated financial statements, in connection with our recent CMBS acquisitions, we, through the OP and the Subsidiary OPs, have borrowed approximately $222.5 million under our repurchase agreements and posted approximately $1.9 billion par value of our CMBS B-Piece and CMBS I/O Strip investments as collateral. The CMBS B-Pieces and CMBS I/O Strips held as collateral are illiquid and irreplaceable in nature. These assets are restricted solely to satisfy the interest and principal balances owed to the lender.

The table below provides additional details regarding recent borrowings under the master repurchase agreements:

| Master Repurchase Agreements CMBS | September 30, 2021 Facility Date issued | Outstanding face amount | Carrying value | Final stated maturity |  | Weighted average interest rate (1) | Weighted average life (years) (2) | Collateral Outstanding face amount | Amortized cost basis | Carrying value (3) | Weighted average life (years) (2) |
| --- | --- | ---: | ---: | --- | ---: | ---: | ---: | ---: | ---: | ---: | ---: |
| Mizuho(4) | 4/15/2020 | 222,533 | 222,533 | N/A | (5) | 1.91% | 0.05 | 1,947,301 | 392,031 | 422,900 | 8.5 |

(1) Weighted-average interest rate using unpaid principal balances.

(2) Weighted-average life is determined using the maximum maturity date of the corresponding loans, assuming all extension options are exercised by the borrower.

(3) CMBS are shown at fair value.

(4) On April 15, 2020, three of our subsidiaries entered into a master repurchase agreement with Mizuho. Borrowings under these repurchase agreements are collateralized by portions of the CMBS B-Pieces and CMBS I/O Strips.

(5) The master repurchase agreement with Mizuho does not have a stated maturity date. The transactions in place have a one-month to two-month tenor and are expected to roll accordingly.

### At-The-Market Offering

On March 31, 2021, the Company, the OP and the Manager separately entered into the Equity Distribution Agreements with the Sales Agents, pursuant to which the Company may issue and sell from time to time shares of the Company’s common stock and Series A Preferred Stock having an aggregate sales price of up to $100.0 million in the ATM Program. The Equity Distribution Agreements provide for the issuance and sale of common stock or Series A Preferred Stock by the Company through a sales agent acting as a sales agent or directly to the sales agent acting as principal for its own account at a price agreed upon at the time of sale. No issuances of securities under the ATM Program occurred in the quarter ended March 31, 2021. For additional information about the ATM Program, see Note 10 to our consolidated financial statements.

### Company Notes Offering

On April 20, 2021, the Company issued $75 million in aggregate principal amount of its 5.75% Senior Unsecured Notes due 2026 at a price equal to 99.5% of par value for proceeds of approximately $73.1 million after original issue discount and underwriting fees.

### Secondary Public Offering

On August 18, 2021, the Company the OP and the Manager entered into the Underwriting Agreement with Raymond James as representative of the several Underwriters, pursuant to which the Company agreed to sell 2,000,000 Firm Shares at a public offering price of $21.00 per share. The Company also granted the Underwriters a 30-day option to purchase up to an additional 300,000 Option Shares. The Firm Shares were issued on August 20, 2021. On September 8, 2021, the Underwriters partially exercised the option to purchase 59,700 Option Shares. The 59,700 Option Shares were issued on September 10, 2021. For additional information about the Public Offering, see Note 10 to our consolidated financial statements.

### LIBOR Transition

Approximately 5.0% of our portfolio by unpaid principal balance as of September 30, 2021 pays interest at a variable rate that is tied to LIBOR, and it is anticipated that future investments we make may have variable interest rates tied to LIBOR. On March 5, 2021, the Financial Conduct Authority of the U.K. (the "FCA") announced that all of the LIBOR settings will either cease to be provided by any administrator or no longer be representative (i) immediately after December 31, 2021, in the case of the 1-week and 2-month US dollar settings; and (ii) immediately after June 30, 2023, in the case of the remaining one-month, three-month, six-month and twelve-month US dollar settings. The tenors that were extended to June 30, 2023 are more widely used and are the tenors used in our LIBOR-based debt. The U.S. Federal Reserve, in conjunction with the Alternative Reference Rates Committee, a steering committee convened by the U.S. Federal Reserve Board and comprised of large U.S. financial institutions, has identified as a best-practice replacement the Secured Overnight Financing Rate (“SOFR”), a new index calculated by short-term repurchase agreements backed by U.S. Treasury securities. Although there have been a few issuances utilizing SOFR, it is unknown whether SOFR or another alternative reference rate will attain market acceptance as a replacement for LIBOR. In connection with the foregoing, we may need to renegotiate some of our agreements to determine a replacement index or rate of interest. As of September 30, 2021, the Company has not received any LIBOR transition notices under its loan agreements. Any changes to benchmark interest rates could increase our financing costs, which could impact our results of operations, cash flows and the market value of our investments and result in mismatches with the interest rate of investments that we are financing. On April 20, 2021, the Company, through the Subsidiary OPs, purchased approximately $76.0 million in aggregate principal amount of the Class CS tranche of the Freddie Mac KF-108 CMBS at a price equal to 100% of par value, representing 100% of the Class CS tranche. This investment has a coupon of 6.25% plus 30-day SOFR. The Company currently does not have any other investments tied to SOFR.

### Preferred Units

On September 29, 2021, the Company, through one of the Subsidiary OPs, entered into an agreement to purchase up to $50.0 million of the Preferred Units upon notice from the issuer, with an option for the issuer to increase the purchase commitment to $75.0 million on certain conditions. The Company purchased $3.0 million of the Preferred Units on September 29, 2021 and may have the obligation to fund an additional $72.0 million by September 29, 2023, which the issuer may extend for up to two years at its option for an extension fee. For additional information, see Note 14 to our consolidated financial statements.

### Other Potential Sources of Financing

We may seek additional sources of liquidity from further repurchase facilities, other borrowings and future offerings of common and preferred equity and debt securities and contributions from existing holders of the OP or Subsidiary OPs. In addition, we may apply our existing cash and cash equivalents and cash flows from operations to any liquidity needs. As of September 30, 2021, our cash and cash equivalents were $22.2 million.

We believe that our available cash, expected operating cash flows, and potential debt or equity financings will provide sufficient funds for our operations, anticipated scheduled debt service payments, potential obligations to purchase up to $72.0 million of the Preferred Units and dividend requirements for the twelve-month period following September 30, 2021.

### Cash Flows

The following table presents selected data from our Consolidated Statements of Cash Flows for the nine months ended September 30, 2021 and September 30, 2020 (in thousands):

|  | For the Nine Months Ended September 30, 2021 | 2020 |
| --- | ---: | ---: |
| Net cash provided by operating activities | $37,226 | $21,034 |
| Net cash provided by (used in) investing activities | 196,542 | (110,112) |
| Net cash provided by (used in) financing activities | (242,660) | 107,042 |
| Net increase (decrease) in cash, cash equivalents and restricted cash | (8,892) | 17,964 |
| Cash, cash equivalents and restricted cash, beginning of period | 33,471 | — |
| Cash, cash equivalents and restricted cash, end of period | $24,579 | $17,964 |

*Cash flows from operating activities.* During the nine months ended September 30, 2021, net cash provided by operating activities was $37.2 million compared to net cash provided by operating activities of $21.0 million for the nine months ended September 30, 2020. This increase was primarily due to the interest income generated by our investments and the change in unrealized loss on investments held at fair value.

*Cash flows from investing activities.* During the nine months ended September 30, 2021, net cash provided by investing activities was $196.5 million compared to net cash used in operating activities of $110.1 million for the nine months ended September 30, 2020. This increase was primarily driven by proceeds received from payments on mortgage loans held in VIEs.

*Cash flows from financing activities.* During the nine months ended September 30, 2021, net cash used in financing activities was $242.7 million compared to net cash provided by financing activities of $107.0 million for the nine months ended September 30, 2020. This increase was primarily driven by distributions to bondholders of VIEs.

### Emerging Growth Company and Smaller Reporting Company Status

Section 107 of the JOBS Act provides that an emerging growth company can take advantage of the extended transition period provided in Section 13(a) of the Exchange Act, for complying with new or revised accounting standards applicable to public companies. In other words, an emerging growth company can delay the adoption of certain accounting standards until those standards would otherwise apply to private companies. We have elected to take advantage of this extended transition period. As a result of this election, our financial statements may not be comparable to companies that comply with public company effective dates for such new or revised standards. We may elect to comply with public company effective dates at any time, and such election would be irrevocable pursuant to Section 107(b) of the JOBS Act.

We are also a “smaller reporting company” as defined in Regulation S-K under the Securities Act, and may elect to take advantage of certain of the scaled disclosures available to smaller reporting companies. We may be a smaller reporting company even after we are no longer an “emerging growth company.”

### Income Taxes

We elected to be treated as a REIT for U.S. federal income tax purposes, beginning with our taxable year ended December 31, 2020. We believe that our organization and proposed method of operation will enable us to meet the requirements for qualification and taxation as a REIT. To qualify as a REIT, we must meet certain organizational and operational requirements, including a requirement to distribute at least 90% of our annual REIT taxable income to stockholders. As a REIT, we will be subject to federal income tax on our undistributed REIT taxable income and net capital gain and to a 4% nondeductible excise tax on any amount by which distributions we pay with respect to any calendar year are less than the sum of (1) 85% of our ordinary income, (2) 95% of our capital gain net income and (3) 100% of our undistributed income from prior years. Taxable income from certain non-REIT activities is managed through a TRS and is subject to applicable federal, state, and local income and margin taxes. We had no significant taxes associated with our TRS for the nine months ended September 30, 2021.

If we fail to qualify as a REIT in any taxable year, we will be subject to U.S. federal income tax on our taxable income at regular corporate income tax rates, and dividends paid to our stockholders would not be deductible by us in computing taxable income. Any resulting corporate liability could be substantial and could materially and adversely affect our net income and net cash available for distribution to stockholders. Unless we were entitled to relief under certain Code provisions, we also would be disqualified from re-electing to be taxed as a REIT for the four taxable years following the year in which we failed to qualify to be taxed as a REIT.

We evaluate the accounting and disclosure of tax positions taken or expected to be taken in the course of preparing our tax returns to determine whether the tax positions are “more-likely-than-not” (greater than 50 percent probability) of being sustained by the applicable tax authority. Tax positions not deemed to meet the more-likely-than-not threshold would be recorded as a tax benefit or expense in the current year. Our management is required to analyze all open tax years, as defined by the statute of limitations, for all major jurisdictions, which include federal and certain states. We have no examinations in progress and none are expected at this time.

We recognize our tax positions and evaluate them using a two-step process. First, we determine whether a tax position is more likely than not to be sustained upon examination, including resolution of any related appeals or litigation processes, based on the technical merits of the position. Second, we will determine the amount of benefit to recognize and record the amount that is more likely than not to be realized upon ultimate settlement. We had no material unrecognized tax benefit or expense, accrued interest or penalties as of September 30, 2021.

### Dividends

We intend to make regular quarterly dividend payments to holders of our common stock. We also intend to make the accrued dividend payments on the Series A Preferred Stock, which are payable quarterly in arrears as provided in the articles supplementary setting forth the terms of the Series A Preferred Stock. U.S. federal income tax law generally requires that a REIT distribute annually at least 90% of its REIT taxable income, without regard to the deduction for dividends paid and excluding net capital gains. As a REIT, we will be subject to federal income tax on our undistributed REIT taxable income and net capital gain and to a 4% nondeductible excise tax on any amount by which distributions we pay with respect to any calendar year are less than the sum of (1) 85% of our ordinary income, (2) 95% of our capital gain net income and (3) 100% of our undistributed income from prior years. We intend to make regular quarterly dividend payments of all or substantially all of our taxable income, which is not used to pay a dividend on the Series A Preferred Stock, to holders of our common stock out of assets legally available for this purpose, if and to the extent authorized by our Board. Before we make any dividend payments, whether for U.S. federal income tax purposes or otherwise, we must first meet both our operating requirements and debt service on our debt payable. If our cash available for distribution is less than our taxable income, we could be required to sell assets, borrow funds or raise additional capital to make cash dividends or we may make a portion of the required dividend in the form of a taxable distribution of stock or debt securities.

We will make dividend payments to holders of our common stock based on our estimate of taxable earnings per share of common stock, but not earnings calculated pursuant to GAAP. Our dividends and taxable income and GAAP earnings will typically differ due to items such as depreciation and amortization, fair-value adjustments, differences in premium amortization and discount accretion, and non-deductible G&A expenses. Our quarterly dividends per share of our common stock may be substantially different than our quarterly taxable earnings and GAAP earnings per share. Our Board declared our third quarterly dividend of 2021 to common stockholders of $0.4750 per share on July 28, 2021, which was paid on September 30, 2021 to common stockholders of record on September 15, 2021. On September 17, 2021, our Board declared the fifth preferred stock dividend of $0.53125 per share, which was paid on October 25, 2021 to preferred stockholders of record on October 15, 2021. In addition, the REIT Sub paid a distribution of $30.00 per Preferred Membership Unit on June 30, 2021 to holders of records of the Preferred Membership Units on June 15, 2021.

### Off-Balance Sheet Arrangements

As of September 30, 2021, we had no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.

### Commitments and Contingencies

Except as otherwise disclosed in Note 14 to our consolidated financial statements, the Company is not aware of any contractual obligations, legal proceedings, or any other contingent obligations incurred in the normal course of business that would have a material adverse effect on our consolidated financial statements.

### Critical Accounting Policies and Estimates

Management’s discussion and analysis of financial condition and results of operations is based upon our consolidated financial statements, which have been prepared in accordance with GAAP. The preparation of these financial statements requires our management to make judgments, assumptions and estimates that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. We evaluate these judgments, assumptions and estimates for changes that would affect the reported amounts. These estimates are based on management’s historical industry experience and on various other judgments and assumptions that are believed to be reasonable under the circumstances. Actual results may differ from these judgments, assumptions and estimates. Below is a discussion of the accounting policies that we consider critical to understanding our financial condition or results of operations where there is uncertainty or where significant judgment is required. A discussion of recent accounting pronouncements and our significant accounting policies, including further discussion of the accounting policies described below, can be found in Note 2 to our consolidated financial statements.

#### Allowance for Loan Losses

The Company performs a quarterly evaluation of loans classified as held for investment for impairment on a loan by loan basis in accordance with ASC 310-10-35, *Receivables, Subsequent Measurement (“*ASC 310-10-35”). If we deem that it is probable that we will be unable to collect all amounts owed according to the contractual terms of a loan, impairment of that loan is indicated. If we consider a loan to be impaired, we will establish an allowance for loan losses, through a valuation provision in earnings that reduces carrying value of the loan to the present value of expected future cash flows discounted at the loan’s contractual effective rate or the fair value of the collateral, if repayment is expected solely from the collateral. For non-impaired loans with no specific allowance the Company determines an allowance for loan losses in accordance with ASC 450-20, *Loss Contingencies (“*ASC 450-20”), which represents management’s best estimate of incurred losses inherent in the portfolio at the balance sheet date, excluding impaired loans and loans carried at fair value. Management considers quantitative factors likely to cause estimated credit losses including default rate and loss severity rates. The Company also evaluates qualitative factors such as macroeconomic conditions, evaluations of underlying collateral, trends in delinquencies and non-performing assets. Increases to (or reversals of) the allowance for loan loss are included in “Loan loss benefit (provision)” on the accompanying Consolidated Statements of Operations.

Significant judgment is required in determining impairment and in estimating the resulting loss allowance, and actual losses, if any, could materially differ from those estimates.

### REIT Tax Election

We elected to be treated as a REIT under Sections 856 through 860 of the Code. To qualify as a REIT, we must meet a number of organizational and operational requirements, including a requirement that we distribute at least 90% of our “REIT taxable income,” as defined by the Code, to our stockholders. Taxable income from certain non-REIT activities is managed through a TRS and is subject to applicable federal, state, and local income and margin taxes. We had no significant taxes associated with our TRS for the nine months ended September 30, 2021 and 2020. We believe that our organization and current and proposed method of operation will allow us to qualify for taxation as a REIT, but no assurance can be given that we will operate in a manner so as to qualify as a REIT.

## Controls and procedures

As filed, 1,679 characters.

### Evaluation of Disclosure Controls and Procedures

As required by Rule 13a-15(b) and Rule 15d-15(b) under the Exchange Act, our management, including our President and Chief Financial Officer, evaluated, as of September 30, 2021, the effectiveness of our disclosure controls and procedures as defined in Exchange Act Rule 13a-15(e) and Rule 15d-15(e). Based on that evaluation, our President and Chief Financial Officer concluded that our disclosure controls and procedures were effective as of September 30, 2021, to provide reasonable assurance that information required to be disclosed by us in reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified by the rules and forms of the Exchange Act and is accumulated and communicated to management, including the President and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosures.

We believe, however, that a controls system, no matter how well designed and operated, cannot provide absolute assurance that the objectives of the controls systems are met, and no evaluation of controls can provide absolute assurance that all control issues and instances of fraud or error, if any, within a company have been detected.

### Changes in Internal Control over Financial Reporting

There has been no change in internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15-d-15(f) under the Exchange Act) that occurred during the quarter ended September 30, 2021 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

## Risk factors

As filed, 1,672 characters.

There have been no material changes to the risk factors previously disclosed under Part I, Item 1A, “Risk Factors” in our Annual Report on Form 10-K filed with the SEC on February 25, 2021.

We are closely monitoring the impact of the COVID-19 pandemic on all aspects of our business. Currently, many of our Manager’s employees are working remotely. An extended period of remote work arrangements could introduce operational risk, including, but not limited to, cybersecurity risks, impair our ability to manage our business and negatively impact our internal controls over financial reporting. In addition, as of September 30, 2021, there have been four forbearance requests approved in our CMBS B-Piece portfolio, representing 0.8% of our unpaid principal balance outstanding as of September 30, 2021. There were nine forbearance requests approved in our SFR Loan book. As of September 30, 2021, these loans were no longer in forbearance.

The extent to which COVID-19 continues to impact our business will depend on future developments, which are highly uncertain and cannot be predicted, including additional actions taken to contain COVID-19 or treat its impact, among others. The rapid development and fluidity of this situation precludes any prediction as to the full adverse impact of the COVID-19 pandemic. Nevertheless, the COVID-19 pandemic presents material uncertainty and risk with respect to our financial condition, results of operations, cash flows and performance. Moreover, many risk factors set forth in our Form 10-K filed with the SEC on February 25, 2021, should be interpreted as heightened risks as a result of the impact of the COVID-19 pandemic.

Filed Nov 9, 2021.
Source: SEC EDGAR, the filing index for accession 0001437749-21-025751. Last ingested by Listed: Nov 5, 2026, 11:31 ET. No prices; not investment advice.