Attn: |
Eric McPhee
|
Re: |
Cherry Hill Mortgage Investment Corporation
|
Consolidated Balance Sheet
|
June 30, 2020
|
|||||||||||||||
As Reported
|
Adjustment
|
As Revised
|
% Change
|
|||||||||||||
Receivables and other assets
|
$
|
61,503
|
$
|
(18,902
|
)
|
$
|
42,601
|
(30.7
|
)%
|
|||||||
Total Assets
|
1,948,163
|
(18,902
|
)
|
1,929,261
|
(1.0
|
)%
|
||||||||||
Additional paid-in capital
|
306,198
|
(5,290
|
)
|
300,908
|
(1.7
|
)%
|
||||||||||
Accumulated Deficit
|
(117,377
|
)
|
(18,597
|
)
|
(135,974
|
)
|
15.8
|
%
|
||||||||
Treasury stock at cost
|
(5,291
|
)
|
5,291
|
-
|
(100.0
|
)%
|
||||||||||
Total Cherry Hill Mortgage Investment Corporation Stockholders’ Equity
|
348,555
|
(18,596
|
)
|
329,959
|
(5.3
|
)%
|
||||||||||
Non-controlling interests in Operating Partnership
|
2,276
|
(306
|
)
|
1,970
|
(13.4
|
)%
|
||||||||||
Total Stockholders’ Equity
|
350,831
|
(18,902
|
)
|
331,929
|
(5.4
|
)%
|
||||||||||
Total Liabilities and Stockholders’ Equity
|
1,948,163
|
(18,902
|
)
|
1,929,261
|
(1.0
|
)%
|
Consolidated Statement of Income
|
Three Months Ended June 30, 2020
|
|||||||||||||||
As Reported
|
Adjustment
|
As Revised
|
% Change
|
|||||||||||||
Benefit from corporate business taxes
|
$
|
(5,837
|
)
|
$
|
2,559
|
$
|
(3,278
|
)
|
(43.8
|
)%
|
||||||
Net Loss
|
(10,124
|
)
|
(2,559
|
)
|
(12,683
|
)
|
25.3
|
%
|
||||||||
Net Loss allocated to noncontrolling interests in Operating Partnership
|
180
|
47
|
227
|
26.1
|
%
|
|||||||||||
Net Loss Applicable to Common Stockholders
|
(12,405
|
)
|
(2,512
|
)
|
(14,917
|
)
|
20.2
|
%
|
||||||||
Net Loss Per Share of Common Stock
|
||||||||||||||||
Basic
|
$
|
(0.73
|
)
|
$
|
(0.15
|
)
|
$
|
(0.88
|
)
|
20.2
|
%
|
|||||
Diluted
|
$
|
(0.73
|
)
|
$
|
(0.15
|
)
|
$
|
(0.88
|
)
|
20.2
|
%
|
Consolidated Statement of Income
|
Six Months Ended June 30, 2020
|
|||||||||||||||
As Reported
|
Adjustment
|
As Revised
|
% Change
|
|||||||||||||
Servicing costs
|
$
|
12,716
|
$
|
(282
|
)
|
$
|
12,434
|
(2.2
|
)%
|
|||||||
Net servicing income
|
24,835
|
282
|
25,117
|
1.1
|
%
|
|||||||||||
Total Income (Loss)
|
(69,118
|
)
|
282
|
(68,836
|
)
|
(0.4
|
)%
|
|||||||||
Loss Before Income Taxes
|
(77,233
|
)
|
282
|
(76,951
|
)
|
(0.4
|
)%
|
|||||||||
Benefit from corporate business taxes
|
(22,349
|
)
|
6,917
|
(15,432
|
)
|
(30.9
|
)%
|
|||||||||
Net Loss
|
(54,884
|
)
|
(6,635
|
)
|
(61,519
|
)
|
12.1
|
%
|
||||||||
Net Loss allocated to noncontrolling interests in Operating Partnership
|
1,014
|
123
|
1,137
|
12.1
|
%
|
|||||||||||
Net Loss Applicable to Common Stockholders
|
(58,790
|
)
|
(6,512
|
)
|
(65,302
|
)
|
11.1
|
%
|
||||||||
Net Loss Per Share of Common Stock
|
||||||||||||||||
Basic
|
$
|
(3.51
|
)
|
$
|
(0.39
|
)
|
$
|
(3.90
|
)
|
11.1
|
%
|
|||||
Diluted
|
$
|
(3.51
|
)
|
$
|
(0.39
|
)
|
$
|
(3.90
|
)
|
11.1
|
%
|
Consolidated Statement of Comprehensive Income
|
Three Months Ended June 30, 2020
|
|||||||||||||||
As Reported
|
Adjustment
|
As Revised
|
% Change
|
|||||||||||||
Comprehensive income (loss)
|
$
|
5,662
|
$
|
(2,559
|
)
|
$
|
3,103
|
(45.2
|
)%
|
|||||||
Comprehensive income (loss) attributable to noncontrolling interests in Operating Partnership
|
113
|
(47
|
)
|
66
|
(41.3
|
)%
|
||||||||||
Comprehensive income (loss) attributable to common stockholders
|
3,088
|
(2,512
|
)
|
576
|
(81.4
|
)%
|
Consolidated Statement of Comprehensive Income
|
Six Months Ended June 30, 2020
|
|||||||||||||||
As Reported
|
Adjustment
|
As Revised
|
% Change
|
|||||||||||||
Comprehensive income (loss)
|
$
|
(46,729
|
)
|
$
|
(6,635
|
)
|
$
|
(53,364
|
)
|
14.2
|
%
|
|||||
Comprehensive income (loss) attributable to noncontrolling interests in Operating Partnership
|
(863
|
)
|
(123
|
)
|
(986
|
)
|
14.2
|
%
|
||||||||
Comprehensive income (loss) attributable to common stockholders
|
(50,786
|
)
|
(6,512
|
)
|
(57,298
|
)
|
12.8
|
%
|
Consolidated Balance Sheet
|
March 31, 2020
|
|||||||||||||||
As Reported
|
Adjustment
|
As Revised
|
% Change
|
|||||||||||||
Receivables and other assets
|
$
|
58,452
|
$
|
(16,342
|
)
|
$
|
42,110
|
(28.0
|
)%
|
|||||||
Total Assets
|
2,136,836
|
(16,342
|
)
|
2,120,494
|
(0.8
|
)%
|
||||||||||
Additional paid-in capital
|
302,847
|
(5,291
|
)
|
297,556
|
(1.7
|
)%
|
||||||||||
Accumulated Deficit
|
(100,364
|
)
|
(16,083
|
)
|
(116,447
|
)
|
16.0
|
%
|
||||||||
Treasury stock at cost
|
(5,291
|
)
|
5,291
|
-
|
(100.0
|
)%
|
||||||||||
Total Cherry Hill Mortgage Investment Corporation Stockholders’ Equity
|
346,426
|
(16,083
|
)
|
330,343
|
(4.6
|
)%
|
||||||||||
Non-controlling interests in Operating Partnership
|
2,210
|
(259
|
)
|
1,951
|
(11.7
|
)%
|
||||||||||
Total Stockholders’ Equity
|
348,636
|
(16,342
|
)
|
332,294
|
(4.7
|
)%
|
||||||||||
Total Liabilities and Stockholders’ Equity
|
2,136,836
|
(16,342
|
)
|
2,120,494
|
(0.8
|
)%
|
Consolidated Statement of Income
|
Three Months Ended March 31, 2020
|
|||||||||||||||
As Reported
|
Adjustment
|
As Revised
|
% Change
|
|||||||||||||
Servicing costs
|
$
|
6,122
|
$
|
(282
|
)
|
$
|
5,840
|
(4.6
|
)%
|
|||||||
Net servicing income
|
13,397
|
282
|
13,679
|
2.1
|
%
|
|||||||||||
Total Income (Loss)
|
(56,551
|
)
|
282
|
(56,269
|
)
|
(0.5
|
)%
|
|||||||||
Loss Before Income Taxes
|
(61,272
|
)
|
282
|
(60,990
|
)
|
(0.5
|
)%
|
|||||||||
Benefit from corporate business taxes
|
(16,512
|
)
|
4,358
|
(12,154
|
)
|
(26.4
|
)%
|
|||||||||
Net Loss
|
(44,760
|
)
|
(4,076
|
)
|
(48,836
|
)
|
9.1
|
%
|
||||||||
Net Loss allocated to noncontrolling interests in Operating Partnership
|
834
|
76
|
910
|
9.1
|
%
|
|||||||||||
Net Loss Applicable to Common Stockholders
|
(46,385
|
)
|
(4,000
|
)
|
(50,385
|
)
|
8.6
|
%
|
||||||||
Net Loss Per Share of Common Stock
|
||||||||||||||||
Basic
|
$
|
(2.79
|
)
|
$
|
(0.24
|
)
|
$
|
(3.03
|
)
|
8.6
|
%
|
|||||
Diluted
|
$
|
(2.79
|
)
|
$
|
(0.24
|
)
|
$
|
(3.03
|
)
|
8.6
|
%
|
Consolidated Statement of Comprehensive Income
|
Three Months Ended March 31, 2020
|
|||||||||||||||
As Reported
|
Adjustment
|
As Revised
|
% Change
|
|||||||||||||
Comprehensive income (loss)
|
$
|
(52,391
|
)
|
$
|
(4,076
|
)
|
$
|
(56,467
|
)
|
7.8
|
%
|
|||||
Comprehensive income (loss) attributable to noncontrolling interests in Operating Partnership
|
(977
|
)
|
(75
|
)
|
(1,052
|
)
|
7.7
|
%
|
||||||||
Comprehensive income (loss) attributable to common stockholders
|
(53,873
|
)
|
(4,001
|
)
|
(57,874
|
)
|
7.4
|
%
|
Consolidated Balance Sheet
|
December 31, 2019
|
|||||||||||||||
As Reported
|
Adjustment
|
As Revised
|
% Change
|
|||||||||||||
Receivables and other assets
|
$
|
47,084
|
$
|
(11,987
|
)
|
$
|
35,097
|
(25.5
|
)%
|
|||||||
Total Assets
|
2,956,552
|
(11,987
|
)
|
2,944,565
|
(0.4
|
)%
|
||||||||||
Accrued expenses and other liabilities
|
15,588
|
281
|
15,869
|
1.8
|
%
|
|||||||||||
Total Liabilities
|
2,544,909
|
281
|
2,545,190
|
0.0
|
%
|
|||||||||||
Additional paid-in capital
|
302,723
|
(3,543
|
)
|
299,180
|
(1.2
|
)%
|
||||||||||
Accumulated Deficit
|
(47,367
|
)
|
(12,084
|
)
|
(59,451
|
)
|
25.5
|
%
|
||||||||
Treasury stock at cost
|
(3,543
|
)
|
3,543
|
-
|
(100.0
|
)%
|
||||||||||
Total Cherry Hill Mortgage Investment Corporation Stockholders’ Equity
|
408,678
|
(12,084
|
)
|
396,594
|
(3.0
|
)%
|
||||||||||
Non-controlling interests in Operating Partnership
|
2,965
|
(184
|
)
|
2,781
|
(6.2
|
)%
|
||||||||||
Total Stockholders’ Equity
|
411,643
|
(12,268
|
)
|
399,375
|
(3.0
|
)%
|
||||||||||
Total Liabilities and Stockholders’ Equity
|
2,956,552
|
(11,987
|
)
|
2,944,565
|
(0.4
|
)%
|
Consolidated Statement of Income
|
Year Ended December 31, 2019
|
|||||||||||||||
As Reported
|
Adjustment
|
As Revised
|
% Change
|
|||||||||||||
Servicing costs
|
$
|
17,122
|
$
|
282
|
$
|
17,404
|
1.6
|
%
|
||||||||
Net servicing income
|
56,433
|
(282
|
)
|
56,151
|
(0.5
|
)%
|
||||||||||
Total Income (Loss)
|
(47,887
|
)
|
(282
|
)
|
(48,169
|
)
|
0.6
|
%
|
||||||||
Loss Before Income Taxes
|
(60,318
|
)
|
(282
|
)
|
(60,600
|
)
|
0.5
|
%
|
||||||||
Benefit from corporate business taxes
|
(16,822
|
)
|
6,897
|
(9,925
|
)
|
(41.0
|
)%
|
|||||||||
Net Loss
|
(43,496
|
)
|
(7,179
|
)
|
(50,675
|
)
|
16.5
|
%
|
||||||||
Net Loss allocated to noncontrolling interests in Operating Partnership
|
703
|
116
|
819
|
16.5
|
%
|
|||||||||||
Net Loss Applicable to Common Stockholders
|
(52,146
|
)
|
(7,063
|
)
|
(59,209
|
)
|
13.5
|
%
|
||||||||
Net Loss Per Share of Common Stock
|
||||||||||||||||
Basic
|
$
|
(3.11
|
)
|
$
|
(0.42
|
)
|
$
|
(3.53
|
)
|
13.5
|
%
|
|||||
Diluted
|
$
|
(3.11
|
)
|
$
|
(0.42
|
)
|
$
|
(3.53
|
)
|
13.5
|
%
|
Consolidated Statement of Comprehensive Income
|
Year Ended December 31, 2019
|
|||||||||||||||
As Reported
|
Adjustment
|
As Revised
|
% Change
|
|||||||||||||
Comprehensive income (loss)
|
$
|
36,318
|
$
|
(7,179
|
)
|
$
|
29,139
|
(19.8
|
)%
|
|||||||
Comprehensive income (loss) attributable to noncontrolling interests in Operating Partnership
|
587
|
(116
|
)
|
471
|
(19.8
|
)%
|
||||||||||
Comprehensive income (loss) attributable to common stockholders
|
26,378
|
(7,063
|
)
|
19,315
|
(26.8
|
)%
|
Consolidated Statement of Income
|
Three Months Ended September 30, 2019
|
|||||||||||||||
As Reported
|
Adjustment
|
As Revised
|
% Change
|
|||||||||||||
Benefit from corporate business taxes
|
$
|
(5,643
|
)
|
$
|
1,358
|
$
|
(4,285
|
)
|
(24.1
|
)%
|
||||||
Net Loss
|
(2,951
|
)
|
(1,358
|
)
|
(4,309
|
)
|
46.0
|
%
|
||||||||
Net Loss allocated to noncontrolling interests in Operating Partnership
|
43
|
22
|
65
|
51.2
|
%
|
|||||||||||
Net Loss Applicable to Common Stockholders
|
(5,367
|
)
|
(1,336
|
)
|
(6,703
|
)
|
24.9
|
%
|
||||||||
Net Loss Per Share of Common Stock
|
||||||||||||||||
Basic
|
$
|
(0.32
|
)
|
$
|
(0.08
|
)
|
$
|
(0.40
|
)
|
24.9
|
%
|
|||||
Diluted
|
$
|
(0.32
|
)
|
$
|
(0.08
|
)
|
$
|
(0.40
|
)
|
24.9
|
%
|
Consolidated Statement of Income
|
Nine Months Ended September 30, 2019
|
|||||||||||||||
As Reported
|
Adjustment
|
As Revised
|
% Change
|
|||||||||||||
Benefit from corporate business taxes
|
$
|
(14,980
|
)
|
$
|
3,923
|
$
|
(11,057
|
)
|
(26.2
|
)%
|
||||||
Net Loss
|
(51,247
|
)
|
(3,923
|
)
|
(55,170
|
)
|
7.7
|
%
|
||||||||
Net Loss allocated to noncontrolling interests in Operating Partnership
|
830
|
64
|
894
|
7.7
|
%
|
|||||||||||
Net Loss Applicable to Common Stockholders
|
(57,310
|
)
|
(3,859
|
)
|
(61,169
|
)
|
6.7
|
%
|
||||||||
Net Loss Per Share of Common Stock
|
||||||||||||||||
Basic
|
$
|
(3.42
|
)
|
$
|
(0.23
|
)
|
$
|
(3.65
|
)
|
6.7
|
%
|
|||||
Diluted
|
$
|
(3.42
|
)
|
$
|
(0.23
|
)
|
$
|
(3.65
|
)
|
6.7
|
%
|
Consolidated Statement of Comprehensive Income
|
Three Months Ended September 30, 2019
|
|||||||||||||||
As Reported
|
Adjustment
|
As Revised
|
% Change
|
|||||||||||||
Comprehensive income (loss)
|
$
|
12,600
|
$
|
(1,358
|
)
|
$
|
11,242
|
(10.8
|
)%
|
|||||||
Comprehensive income (loss) attributable to noncontrolling interests in Operating Partnership
|
203
|
(22
|
)
|
181
|
(10.8
|
)%
|
||||||||||
Comprehensive income (loss) attributable to common stockholders
|
9,938
|
(1,336
|
)
|
8,602
|
(13.4
|
)%
|
Consolidated Statement of Comprehensive Income
|
Nine Months Ended September 30, 2019
|
|||||||||||||||
As Reported
|
Adjustment
|
As Revised
|
% Change
|
|||||||||||||
Comprehensive income (loss)
|
$
|
21,821
|
$
|
(3,923
|
)
|
$
|
17,898
|
(18.0
|
)%
|
|||||||
Comprehensive income (loss) attributable to noncontrolling interests in Operating Partnership
|
353
|
(64
|
)
|
289
|
(18.1
|
)%
|
||||||||||
Comprehensive income (loss) attributable to common stockholders
|
14,575
|
(3,859
|
)
|
10,716
|
(26.5
|
)%
|
Consolidated Statement of Income
|
Three Months Ended June 30, 2019
|
|||||||||||||||
As Reported
|
Adjustment
|
As Revised
|
% Change
|
|||||||||||||
Benefit from corporate business taxes
|
$
|
(4,372
|
)
|
$
|
1,319
|
$
|
(3,053
|
)
|
(30.2
|
)%
|
||||||
Net Loss
|
(27,158
|
)
|
(1,319
|
)
|
(28,477
|
)
|
4.9
|
%
|
||||||||
Net Loss allocated to noncontrolling interests in Operating Partnership
|
438
|
22
|
460
|
5.0
|
%
|
|||||||||||
Net Loss Applicable to Common Stockholders
|
(29,313
|
)
|
(1,297
|
)
|
(30,610
|
)
|
4.4
|
%
|
||||||||
Net Loss Per Share of Common Stock
|
||||||||||||||||
Basic
|
$
|
(1.75
|
)
|
$
|
(0.08
|
)
|
$
|
(1.82
|
)
|
4.4
|
%
|
|||||
Diluted
|
$
|
(1.75
|
)
|
$
|
(0.08
|
)
|
$
|
(1.82
|
)
|
4.4
|
%
|
Consolidated Statement of Income
|
Six Months Ended June 30, 2019
|
|||||||||||||||
As Reported
|
Adjustment
|
As Revised
|
% Change
|
|||||||||||||
Benefit from corporate business taxes
|
$
|
(9,337
|
)
|
$
|
2,565
|
$
|
(6,772
|
)
|
(27.5
|
)%
|
||||||
Net Loss
|
(48,296
|
)
|
(2,565
|
)
|
(50,861
|
)
|
5.3
|
%
|
||||||||
Net Loss allocated to noncontrolling interests in Operating Partnership
|
787
|
42
|
829
|
5.3
|
%
|
|||||||||||
Net Loss Applicable to Common Stockholders
|
(51,943
|
)
|
(2,523
|
)
|
(54,466
|
)
|
4.9
|
%
|
||||||||
Net Loss Per Share of Common Stock
|
||||||||||||||||
Basic
|
$
|
(3.11
|
)
|
$
|
(0.15
|
)
|
$
|
(3.26
|
)
|
4.9
|
%
|
|||||
Diluted
|
$
|
(3.11
|
)
|
$
|
(0.15
|
)
|
$
|
(3.26
|
)
|
4.9
|
%
|
Consolidated Statement of Comprehensive Income
|
Three Months Ended June 30, 2019
|
|||||||||||||||
As Reported
|
Adjustment
|
As Revised
|
% Change
|
|||||||||||||
Comprehensive income (loss)
|
$
|
(1,622
|
)
|
$
|
(1,319
|
)
|
$
|
(2,941
|
)
|
81.3
|
%
|
|||||
Comprehensive income (loss) attributable to noncontrolling interests in Operating Partnership
|
(29
|
)
|
(21
|
)
|
(50
|
)
|
74.5
|
%
|
||||||||
Comprehensive income (loss) attributable to common stockholders
|
(4,186
|
)
|
(1,298
|
)
|
(5,484
|
)
|
31.0
|
%
|
Consolidated Statement of Comprehensive Income
|
Six Months Ended June 30, 2019
|
|||||||||||||||
As Reported
|
Adjustment
|
As Revised
|
% Change
|
|||||||||||||
Comprehensive income (loss)
|
$
|
9,221
|
$
|
(2,565
|
)
|
$
|
6,656
|
(27.8
|
)%
|
|||||||
Comprehensive income (loss) attributable to noncontrolling interests in Operating Partnership
|
150
|
(42
|
)
|
108
|
(27.8
|
)%
|
||||||||||
Comprehensive income (loss) attributable to common stockholders
|
4,637
|
(2,523
|
)
|
2,114
|
(54.4
|
)%
|
Consolidated Statement of Income
|
Three Months Ended March 31, 2019
|
|||||||||||||||
As Reported
|
Adjustment
|
As Revised
|
% Change
|
|||||||||||||
Benefit from corporate business taxes
|
$
|
(4,965
|
)
|
$
|
1,246
|
$
|
(3,719
|
)
|
(25.1
|
)%
|
||||||
Net Loss
|
(21,138
|
)
|
(1,246
|
)
|
(22,384
|
)
|
5.9
|
%
|
||||||||
Net Loss allocated to noncontrolling interests in Operating Partnership
|
349
|
20
|
369
|
5.7
|
%
|
|||||||||||
Net Loss Applicable to Common Stockholders
|
(22,630
|
)
|
(1,226
|
)
|
(23,856
|
)
|
5.4
|
%
|
||||||||
Net Loss Per Share of Common Stock
|
-
|
|||||||||||||||
Basic
|
$
|
(1.36
|
)
|
$
|
(0.07
|
)
|
$
|
(1.43
|
)
|
5.4
|
%
|
|||||
Diluted
|
$
|
(1.36
|
)
|
$
|
(0.07
|
)
|
$
|
(1.43
|
)
|
5.4
|
%
|
Consolidated Statement of Comprehensive Income
|
Three Months Ended March 31, 2019
|
|||||||||||||||
As Reported
|
Adjustment
|
As Revised
|
% Change
|
|||||||||||||
Comprehensive income (loss)
|
$
|
10,843
|
$
|
(1,246
|
)
|
$
|
9,597
|
(11.5
|
)%
|
|||||||
Comprehensive income (loss) attributable to noncontrolling interests in Operating Partnership
|
179
|
(21
|
)
|
158
|
(11.5
|
)%
|
||||||||||
Comprehensive income (loss) attributable to common stockholders
|
8,823
|
(1,225
|
)
|
7,598
|
(13.9
|
)%
|
Consolidated Balance Sheet
|
December 31, 2018
|
|||||||||||||||
As Reported
|
Adjustment
|
As Revised
|
% Change
|
|||||||||||||
Accrued expenses and other liabilities
|
$
|
15,545
|
$
|
5,088
|
$
|
20,633
|
32.7
|
%
|
||||||||
Total Liabilities
|
1,789,346
|
5,088
|
1,794,434
|
0.3
|
%
|
|||||||||||
Accumulated Deficit
|
34,653
|
(5,021
|
)
|
29,632
|
(14.5
|
)%
|
||||||||||
Total Cherry Hill Mortgage Investment Corporation Stockholders’ Equity
|
360,673
|
(5,021
|
)
|
355,652
|
(1.4
|
)%
|
||||||||||
Non-controlling interests in Operating Partnership
|
3,258
|
(67
|
)
|
3,191
|
(2.1
|
)%
|
||||||||||
Total Stockholders’ Equity
|
363,931
|
(5,088
|
)
|
358,843
|
(1.4
|
)%
|
Consolidated Statement of Income
|
Year Ended December 31, 2018
|
|||||||||||||||
As Reported
|
Adjustment
|
As Revised
|
% Change
|
|||||||||||||
Interest Income
|
$
|
57,715
|
$
|
(365
|
)
|
$
|
57,350
|
(0.6
|
)%
|
|||||||
Net Interest Income
|
23,206
|
(365
|
)
|
22,841
|
(1.6
|
)%
|
||||||||||
Total Income (Loss)
|
49,048
|
(365
|
)
|
48,683
|
(0.7
|
)%
|
||||||||||
Loss Before Income Taxes
|
39,161
|
(365
|
)
|
38,796
|
(0.9
|
)%
|
||||||||||
Benefit from corporate business taxes
|
1,388
|
3,139
|
4,527
|
226.2
|
%
|
|||||||||||
Net Loss
|
37,773
|
(3,504
|
)
|
34,269
|
(9.3
|
)%
|
||||||||||
Net Loss allocated to noncontrolling interests in Operating Partnership
|
(488
|
)
|
45
|
(443
|
)
|
(9.2
|
)%
|
|||||||||
Net Loss Applicable to Common Stockholders
|
31,988
|
(3,459
|
)
|
28,529
|
(10.8
|
)%
|
||||||||||
Net Loss Per Share of Common Stock
|
||||||||||||||||
Basic
|
$
|
2.18
|
$
|
(0.24
|
)
|
$
|
1.95
|
(10.8
|
)%
|
|||||||
Diluted
|
$
|
2.18
|
$
|
(0.24
|
)
|
$
|
1.95
|
(10.8
|
)%
|
Consolidated Statement of Comprehensive Income
|
Year Ended December 31, 2018
|
|||||||||||||||
As Reported
|
Adjustment
|
As Revised
|
% Change
|
|||||||||||||
Net unrealized gain (loss) on RMBS
|
$
|
(43,820
|
)
|
$
|
365
|
$
|
(43,455
|
)
|
(0.8
|
)%
|
||||||
Comprehensive income (loss)
|
2,315
|
(3,139
|
)
|
(824
|
)
|
(135.6
|
)%
|
|||||||||
Comprehensive income (loss) attributable to noncontrolling interests in Operating Partnership
|
30
|
(41
|
)
|
(11
|
)
|
(135.6
|
)%
|
|||||||||
Comprehensive income (loss) attributable to common stockholders
|
(3,012
|
)
|
(3,098
|
)
|
(6,110
|
)
|
102.9
|
%
|
Consolidated Balance Sheet
|
December 31, 2017
|
|||||||||||||||
As Reported
|
Adjustment
|
As Revised
|
% Change
|
|||||||||||||
Accrued expenses and other liabilities
|
$
|
12,014
|
$
|
1,949
|
$
|
13,963
|
16.2
|
%
|
||||||||
Total Liabilities
|
1,728,228
|
1,949
|
1,730,177
|
0.1
|
%
|
|||||||||||
Accumulated Deficit
|
35,238
|
(1,562
|
)
|
33,676
|
(4.4
|
)%
|
||||||||||
Accumulated other comprehensive income
|
(2,942
|
)
|
(365
|
)
|
(3,307
|
)
|
12.4
|
%
|
||||||||
Total Cherry Hill Mortgage Investment Corporation Stockholders’ Equity
|
319,982
|
(1,927
|
)
|
318,055
|
(0.6
|
)%
|
||||||||||
Non-controlling interests in Operating Partnership
|
2,475
|
(22
|
)
|
2,453
|
(0.9
|
)%
|
||||||||||
Total Stockholders’ Equity
|
322,457
|
(1,949
|
)
|
320,508
|
(0.6
|
)%
|
Consolidated Statement of Income
|
Year Ended December 31, 2017
|
|||||||||||||||
As Reported
|
Adjustment
|
As Revised
|
% Change
|
|||||||||||||
Interest Income
|
$
|
42,049
|
$
|
365
|
$
|
42,414
|
0.9
|
%
|
||||||||
Net Interest Income
|
22,168
|
365
|
22,533
|
1.6
|
%
|
|||||||||||
Total Income (Loss)
|
56,779
|
365
|
57,144
|
0.6
|
%
|
|||||||||||
Loss Before Income Taxes
|
48,615
|
365
|
48,980
|
0.8
|
%
|
|||||||||||
Benefit from corporate business taxes
|
601
|
1,949
|
2,550
|
324.3
|
%
|
|||||||||||
Net Loss
|
48,014
|
(1,584
|
)
|
46,430
|
(3.3
|
)%
|
||||||||||
Net Loss allocated to noncontrolling interests in Operating Partnership
|
(655
|
)
|
22
|
(633
|
)
|
(3.4
|
)%
|
|||||||||
Net Loss Applicable to Common Stockholders
|
45,526
|
(1,562
|
)
|
43,964
|
(3.4
|
)%
|
||||||||||
Net Loss Per Share of Common Stock
|
||||||||||||||||
Basic
|
$
|
3.98
|
$
|
(0.14
|
)
|
$
|
3.84
|
(3.4
|
)%
|
|||||||
Diluted
|
$
|
3.98
|
$
|
(0.14
|
)
|
$
|
3.84
|
(3.4
|
)%
|
Consolidated Statement of Comprehensive Income
|
Year Ended December 31, 2017
|
|||||||||||||||
As Reported
|
Adjustment
|
As Revised
|
% Change
|
|||||||||||||
Net unrealized gain (loss) on RMBS
|
$
|
2,948
|
$
|
(365
|
)
|
$
|
2,583
|
(12.4
|
)%
|
|||||||
Comprehensive income (loss)
|
51,465
|
(1,949
|
)
|
49,516
|
(3.8
|
)%
|
||||||||||
Comprehensive income (loss) attributable to noncontrolling interests in Operating Partnership
|
702
|
(27
|
)
|
675
|
(3.8
|
)%
|
||||||||||
Comprehensive income (loss) attributable to common stockholders
|
48,930
|
(1,922
|
)
|
47,008
|
(3.9
|
)%
|
• |
The misstatement arises from an item capable of precise measurement or whether it arises from an estimate and, if so, the degree of imprecision inherent in the estimate.
|
• |
The misstatement masks a change in earnings or other trends.
|
• |
The misstatement hides a failure to meet analysts’ consensus expectations for the enterprise.
|
• |
The misstatement changes a loss into income or vice versa.
|
• |
The misstatement concerns a segment or other portion of the registrant’s business that has been identified as playing a significant role in the registrant’s operations or profitability.
|
• |
The misstatement affects the registrant’s compliance with regulatory requirements.
|
• |
The misstatement affects the registrant’s compliance with loan covenants or other contractual requirements.
|
• |
The misstatement has the effect of increasing management’s compensation – for example, by satisfying requirements for the award of bonuses or other forms of incentive compensation.
|
• |
The misstatement involves concealment of an unlawful transaction.
|
• |
What is the significance of the error relative to known financial statement user needs?
|
• |
Does the error reveal management’s motivations?
|
• |
Does the error affect items disclosed separately in the financial statements?
|
• |
average net yield of assets (average asset yield less average cost of funds)
|
• |
net interest spread (weighted average asset yield less average interest expense)
|
• |
repurchase agreement average and maximum quarterly amounts
|
• |
estimated MSR fair value changes as a result of shifts in discount rates, prepayment speeds, and servicing costs.
|
• |
estimated RMBS fair value changes as a result of shifts in interest rates
|
• |
Core Earnings
|
• |
How significant is the financial statement caption affected by the error?
|
• |
Does the error relate to items involving related parties?
|
Sincerely,
|
||
/s/ Michael Hutchby
|
||
Michael Hutchby, CFO
|
cc: |
Robert Wipperman
|