Ellington Financial Inc
NYSE:EFC
Income Statement
Earnings Waterfall
Ellington Financial Inc
Revenue
|
370.2m
USD
|
Cost of Revenue
|
-282.9m
USD
|
Gross Profit
|
87.3m
USD
|
Operating Expenses
|
-167.3m
USD
|
Operating Income
|
-80m
USD
|
Other Expenses
|
140.9m
USD
|
Net Income
|
60.9m
USD
|
Income Statement
Ellington Financial Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
86
N/A
|
89
+4%
|
89
+1%
|
91
+1%
|
94
+4%
|
99
+6%
|
105
+6%
|
109
+4%
|
105
-4%
|
100
-5%
|
93
-7%
|
84
-10%
|
80
-4%
|
82
+2%
|
85
+3%
|
89
+6%
|
94
+5%
|
99
+5%
|
109
+10%
|
123
+13%
|
135
+9%
|
142
+5%
|
148
+4%
|
151
+2%
|
160
+6%
|
176
+10%
|
177
+0%
|
180
+2%
|
174
-4%
|
162
-7%
|
168
+4%
|
165
-2%
|
176
+6%
|
187
+6%
|
203
+9%
|
242
+19%
|
282
+17%
|
318
+13%
|
344
+8%
|
361
+5%
|
370
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(29)
|
(27)
|
(26)
|
(25)
|
(22)
|
(23)
|
(24)
|
(23)
|
(24)
|
(24)
|
(25)
|
(25)
|
(26)
|
(29)
|
(32)
|
(36)
|
(42)
|
(47)
|
(53)
|
(60)
|
(67)
|
(72)
|
(80)
|
(84)
|
(90)
|
(95)
|
(92)
|
(86)
|
(77)
|
(69)
|
(73)
|
(76)
|
(78)
|
(86)
|
(95)
|
(123)
|
(169)
|
(209)
|
(245)
|
(271)
|
(283)
|
|
Gross Profit |
57
N/A
|
61
+8%
|
64
+3%
|
66
+3%
|
72
+9%
|
76
+6%
|
81
+6%
|
86
+6%
|
81
-6%
|
76
-6%
|
68
-10%
|
58
-15%
|
54
-7%
|
53
-1%
|
53
-1%
|
54
+2%
|
52
-3%
|
52
0%
|
57
+9%
|
63
+11%
|
68
+9%
|
70
+2%
|
68
-3%
|
68
0%
|
70
+3%
|
81
+16%
|
85
+5%
|
94
+11%
|
97
+3%
|
93
-4%
|
95
+3%
|
89
-7%
|
97
+9%
|
100
+3%
|
109
+8%
|
119
+9%
|
114
-4%
|
109
-4%
|
99
-10%
|
91
-8%
|
87
-4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(8)
|
(8)
|
(10)
|
(11)
|
(13)
|
(14)
|
(14)
|
(14)
|
(15)
|
(16)
|
(17)
|
(18)
|
(18)
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
(20)
|
(23)
|
(25)
|
(28)
|
(28)
|
(27)
|
(27)
|
(27)
|
(28)
|
(29)
|
(29)
|
(29)
|
(29)
|
(29)
|
(31)
|
(33)
|
(33)
|
(35)
|
(58)
|
(74)
|
(105)
|
(130)
|
(167)
|
|
Selling, General & Administrative |
(8)
|
(8)
|
(10)
|
(11)
|
(13)
|
(14)
|
(14)
|
(14)
|
(15)
|
(16)
|
(17)
|
(18)
|
(18)
|
(18)
|
(17)
|
(17)
|
(17)
|
(18)
|
(20)
|
(23)
|
(25)
|
(28)
|
(28)
|
(27)
|
(27)
|
(24)
|
(22)
|
(21)
|
(29)
|
(22)
|
(22)
|
(23)
|
(22)
|
(24)
|
(24)
|
(24)
|
(45)
|
(67)
|
(95)
|
(120)
|
(150)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(5)
|
(8)
|
0
|
(7)
|
(7)
|
(6)
|
(9)
|
(9)
|
(9)
|
(10)
|
(13)
|
(7)
|
(9)
|
(11)
|
(17)
|
|
Operating Income |
50
N/A
|
53
+7%
|
54
+2%
|
55
+1%
|
59
+7%
|
62
+6%
|
67
+8%
|
72
+7%
|
66
-8%
|
61
-9%
|
51
-15%
|
40
-22%
|
36
-11%
|
36
0%
|
36
0%
|
37
+4%
|
35
-5%
|
34
-4%
|
36
+8%
|
40
+10%
|
43
+8%
|
42
-2%
|
40
-5%
|
41
+1%
|
43
+5%
|
53
+25%
|
57
+7%
|
64
+13%
|
67
+4%
|
64
-5%
|
66
+4%
|
60
-10%
|
66
+10%
|
67
+2%
|
75
+12%
|
84
+12%
|
56
-34%
|
36
-36%
|
(6)
N/A
|
(40)
-567%
|
(80)
-100%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
30
|
8
|
17
|
18
|
1
|
(6)
|
(18)
|
(32)
|
(28)
|
(65)
|
(64)
|
(56)
|
(52)
|
(13)
|
(12)
|
(7)
|
1
|
7
|
21
|
18
|
6
|
(1)
|
(11)
|
(4)
|
7
|
(141)
|
(118)
|
(97)
|
(63)
|
99
|
76
|
56
|
(4)
|
(48)
|
(119)
|
(149)
|
(293)
|
(381)
|
(315)
|
(391)
|
(404)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
28
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
3
|
4
|
5
|
5
|
3
|
(1)
|
(2)
|
(2)
|
3
|
9
|
23
|
22
|
18
|
15
|
205
|
370
|
408
|
537
|
545
|
|
Pre-Tax Income |
79
N/A
|
61
-23%
|
71
+15%
|
72
+2%
|
60
-17%
|
57
-6%
|
49
-14%
|
39
-19%
|
38
-2%
|
(4)
N/A
|
(12)
-197%
|
(16)
-27%
|
(16)
+1%
|
23
N/A
|
24
+2%
|
30
+26%
|
36
+21%
|
42
+15%
|
58
+40%
|
59
+1%
|
50
-16%
|
43
-13%
|
33
-24%
|
41
+26%
|
55
+32%
|
(83)
N/A
|
(58)
+30%
|
(33)
+43%
|
2
N/A
|
161
+8 836%
|
146
-10%
|
124
-15%
|
86
-31%
|
41
-52%
|
(26)
N/A
|
(50)
-91%
|
(25)
+50%
|
24
N/A
|
87
+258%
|
106
+21%
|
89
-16%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(2)
|
(1)
|
(2)
|
(5)
|
(11)
|
(14)
|
(16)
|
(11)
|
(3)
|
6
|
17
|
15
|
18
|
11
|
3
|
3
|
(0)
|
|
Income from Continuing Operations |
79
|
61
|
71
|
72
|
60
|
57
|
49
|
39
|
38
|
(4)
|
(12)
|
(16)
|
(16)
|
23
|
24
|
30
|
36
|
42
|
58
|
59
|
50
|
43
|
32
|
41
|
53
|
(84)
|
(60)
|
(38)
|
(10)
|
147
|
130
|
113
|
83
|
47
|
(9)
|
(35)
|
(7)
|
35
|
90
|
108
|
89
|
|
Income to Minority Interest |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(3)
|
(3)
|
(4)
|
(3)
|
(6)
|
(6)
|
(6)
|
(7)
|
(5)
|
(3)
|
(1)
|
1
|
(0)
|
(3)
|
(3)
|
(4)
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(29)
|
(54)
|
(64)
|
(55)
|
(37)
|
(13)
|
(1)
|
|
Net Income (Common) |
79
N/A
|
61
-23%
|
70
+15%
|
71
+2%
|
59
-17%
|
56
-6%
|
48
-14%
|
39
-19%
|
38
-2%
|
(4)
N/A
|
(13)
-187%
|
(16)
-27%
|
(16)
-1%
|
22
N/A
|
23
+0%
|
28
+25%
|
34
+20%
|
40
+17%
|
56
+41%
|
56
+1%
|
47
-17%
|
41
-12%
|
32
-21%
|
43
+33%
|
57
+31%
|
(88)
N/A
|
(64)
+28%
|
(35)
+45%
|
17
N/A
|
185
+973%
|
180
-3%
|
154
-14%
|
125
-19%
|
78
-38%
|
(20)
N/A
|
(74)
-270%
|
(85)
-16%
|
(37)
+57%
|
31
N/A
|
71
+128%
|
61
-14%
|
|
EPS (Diluted) |
3.08
N/A
|
2.59
-16%
|
2.75
+6%
|
2.6
-5%
|
2.12
-18%
|
1.66
-22%
|
1.43
-14%
|
1.17
-18%
|
1.14
-3%
|
-0.14
N/A
|
-0.38
-171%
|
-0.48
-26%
|
-0.49
-2%
|
0.69
N/A
|
0.7
+1%
|
0.87
+24%
|
1.06
+22%
|
1.28
+21%
|
1.85
+45%
|
1.86
+1%
|
1.54
-17%
|
1.37
-11%
|
1.08
-21%
|
1.28
+19%
|
1.72
+34%
|
-2.04
N/A
|
-1.43
+30%
|
-0.78
+45%
|
0.39
N/A
|
4.15
+964%
|
4.04
-3%
|
3.05
-25%
|
2.55
-16%
|
1.34
-47%
|
-0.32
N/A
|
-1.21
-278%
|
-1.41
-17%
|
-0.54
+62%
|
0.46
N/A
|
1.03
+124%
|
0.88
-15%
|