VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
EARN
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
EARNEllington Credit Company
$4.32$162M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksEARNCash Flow

Ellington Credit Company (EARN) Cash Flow Statement

14Y historyFree accessUpdated daily

Cash conversion remains highly volatile, with a 2025Q1 OCF/NI ratio of -1.17 highlighting a persistent disconnect between reported GAAP earnings and actual cash generation.

EARN Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12
Cash from Operations19.53M540.72M9.11M-10.02M22.42M27.88M24.37M17.53M28.85M60.25M19.93M24.8M21.26M25.51M224K
Operating CF Margin %-1270.1%17.98%-18.11%-218.7%1287.17%67.87%27.91%107.92%169.53%76.09%217.35%80.44%466.53%23.43%
Operating CF Growth %1588.05%5834.14%190.92%-144.71%-19.59%14.41%38.99%-39.22%-52.11%202.32%-19.65%16.66%-16.66%11288.39%-
Net Income-5.25M-38.85M6.59M4.56M-30.2M-6.31M20.11M22.26M-11.29M10.79M11.91M30K16.17M-1.91M-2.14M
Depreciation & Amortization00002.29M0000015.79M9.41M7.17M00
Stock-Based Compensation573K0442K255K312K271K241K216K203K196K165K120K135K46K0
Deferred Taxes0000000000-15.79M-9.41M-7.17M00
Other Non-Cash Items23.06M83.24M3.15M-11.89M45.26M33.72M5.69M-4.06M38.17M26.54M23.09M38.76M27.57M26.31M2.37M
Working Capital Changes1.14M496.33M-1.06M-2.95M4.76M196K-1.67M-877K1.77M22.72M-15.24M-14.1M-22.61M1.07M-156K
Change in Receivables118K496.75M-487K-1.2M1.18M-390K902K591K177K-1.15M-308K468K-27K-23.07M-156K
Change in Inventory000000000000000
Change in Payables148K794K-935K-1.89M3.81M415K-3.26M-1.25M1.66M1.41M551K674K-77K764K0
Cash from Investing48.66M344.7M116.45M85.72M110.55M-15.23M304.06M221.85M62.83M-477.89M13.86M90.07M-19.03M-1.45B-53.58M
Capital Expenditures000000000000000
CapEx % of Revenue0%--------------
Acquisitions0--------------
Investments754.72M308.36M725.78M847.83M962.28M1.32B2.17B2.81B3.09B3.38B2.46B2.49B2.79B2.69B13.6M
Other Investing-56.53M0116.45M85.72M163.61M-115.1M-142K7.6M69.61M-6.45M3.62M-64.64M-13.99M0-53.58M
Cash from Financing-73.25M-339.7M-132.25M-71.98M-167.18M-1.79M-305.61M-222.62M-129.21M440.25M-40.45M-119.94M-7.11M1.45B126M
Debt Issued (Net)0--------------
Equity Issued (Net)117.93M-310K73.84M33.8M1.85M9.29M-986K-747K-9.39M58.61M-196K-375K0150M31.5M
Dividends Paid-25.64M-35.92M-22.21M-14.12M-13.94M-17.27M-13.84M-15.47M-19.09M-17.59M-15.51M-19.21M-19.66M-5.85M0
Share Repurchases-979K000-262K0-986K-747K-9.39M0-196K-375K000
Other Financing-104.33M-3.7M-17.68M21.25M67.29M-43.39M-9.76M-206.41M-100.74M0-24.75M-100.36M12.55M1.31B94.5M
Net Change in Cash-5.07M25.89M-6.69M3.72M-34.21M10.86M22.82M16.77M-37.53M22.61M-6.66M-5.07M-4.88M31.95M72.64M
Free Cash Flow19.53M540.72M9.11M-10.02M22.42M27.88M24.37M17.53M28.85M60.25M19.93M24.8M21.26M25.51M224K
FCF Margin %54.85%1270.1%17.98%-18.11%-218.7%1287.17%67.87%27.91%107.92%169.53%76.09%217.35%80.44%466.53%23.43%
FCF Growth %320.81%5834.14%190.92%-144.71%-19.59%14.41%38.99%-39.22%-52.11%202.32%-19.65%16.66%-16.66%11288.39%-
FCF per Share0.5614.390.34-0.671.702.201.971.412.255.192.182.712.333.880.02
FCF Conversion (FCF/Net Income)-3.72x-37.41x1.38x-2.20x-0.74x-4.42x1.21x0.79x-2.55x5.58x1.67x826.73x1.31x-13.33x-0.10x
Interest Paid30.86M035.73M00000000002.29M0
Taxes Paid00829K000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityNegative
Balance SheetStrained
Cash FlowDeteriorating
Top Statement Risk

Net interest margin compression

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2025Q1)

Earnings Quality Disconnects From Cash

As reported in recent financial statements, EARN exhibits a persistent divergence between net income and operating cash flow, evidenced by a 2025Q1 OCF/NI ratio of -1.17, which suggests that GAAP earnings are failing to capture the underlying cash volatility inherent in the company's mortgage-backed securities portfolio.

The frequent inversion of the OCF/NI ratio indicates that non-cash mark-to-market adjustments on derivatives and securities are significantly distorting the perceived profitability of the firm. Investors should monitor this disconnect, as it implies that reported net income may provide a misleading view of the company's actual ability to sustain its dividend payments.

Free Cash Flow Volatility Persists

Based on quarterly data, EARN's free cash flow trajectory remains highly erratic, swinging from a negative $3.4M in 2023Q3 to a positive $9.2M in 2025Q1, a trend that underscores the difficulty of maintaining consistent cash generation within the current interest rate and mortgage basis environment.

The lack of a stable FCF trend suggests that the company's cash-generating capacity is highly sensitive to external market factors rather than internal operational efficiency. This volatility warrants further investigation into whether the recent positive FCF is a sustainable result of portfolio management or merely a temporary byproduct of hedging gains.

Working Capital Fluctuations Mask Liquidity

According to historical cash flow data, EARN's working capital changes have been inconsistent, with a $1.4M inflow in 2025Q1 following a $2.0M outflow in 2024Q4, indicating that the company's short-term liquidity is subject to significant swings driven by the timing of mortgage-related settlements and repo financing.

These fluctuations appear to be a function of the company's reliance on short-term repurchase agreements to fund its asset base. The inability to maintain a predictable working capital cycle suggests that the company's liquidity position may be more fragile than the headline cash balance implies.

Dividend Sustainability Under Capital Pressure

As evidenced by the company's reported figures, EARN continues to pay dividends despite periods of negative operating cash flow, such as the $4.7M dividend payout in 2024Q1 against a negative $1.2M in operating cash, which suggests a reliance on capital reserves to maintain shareholder distributions.

The practice of funding dividends through means other than operating cash flow may indicate a structural challenge in balancing shareholder returns with the need to preserve capital. Investors should monitor whether this deployment strategy remains viable if the current negative margin environment persists over the coming quarters.

EARN — Frequently Asked Questions

Quick answers to the most common questions about buying EARN stock.

How much cash does Ellington Credit Company (EARN) generate from operations?

Ellington Credit Company (EARN) generated $540.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Ellington Credit Company's free cash flow?

Ellington Credit Company (EARN) generated $540.7M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Ellington Credit Company's capital expenditure (CapEx)?

Ellington Credit Company (EARN) spent $0.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Ellington Credit Company distribute cash to shareholders?

In 2025, Ellington Credit Company (EARN) returned $35.9M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.