Third Quarter 2026 Earnings Supplemental
November 5, 2026
Company Overview$88.5 million
in REO(4)(5)
1.9x
Total Leverage Ratio
$(6.99)
Distributable Earnings (Loss)(3) per Basic Wtd. Avg. Common Share
$(12.50)
GAAP Net (Loss)(2) per Basic Wtd. Avg. Common Share
$1.4 billion
Total Financing Capacity
100% Loans
100% Senior Loans
97% Floating Rate
INVESTMENT PORTFOLIO
CAPITALIZATION
Q3'26 SUMMARY RESULTS
$1.4 billion(1)
Total Loan Portfolio Commitments Across 34 Loan Investments
$185.9 million
allowance for credit losses, or 13.7% of portfolio commitments, of which
95%, or $175.8 million, is allocated to specific CECL reserves
$1.4 billion
financing capacity with
$0.8 billion outstanding
$44.54
Book Value per Common Share
$(1.74)
Distributable Earnings (Loss)(3) Before Realized Gains and Losses per Basic Wtd. Avg. Common Share
4.7%
Annualized Dividend Yield(6)
$0.10
Dividend per Share
$44.7 million
Unrestricted Cash Balance
$38.6 million
Average Unpaid Principal Balance
66.0%
Weighted Average Stabilized LTV at Origination
Note: In accordance with generally accepted accounting principles, all common share and per common share amounts presented herein have been adjusted on a retroactive basis to reflect the one-for-ten reverse stock split completed on October 5, 2026 3
Q3 2026 Summary ResultsFINANCIAL SUMMARY |
weighted average common share |
PORTFOLIO ACTIVITY |
|
PORTFOLIO OVERVIEW |
|
CAPITALIZATION & LIQUIDITY |
|
SUBSEQUENT EVENTS |
|
Summary Income Statement ($ in millions, except per share data) (Unaudited) | |
Net Interest Income | $0.4 |
Provision for Credit Losses | $(45.4) |
Revenue / (Expenses) from REO Operations, net | $(1.1) |
Impairment Loss on Real Estate Owned | $(2.6) |
Operating Expenses | $(7.4) |
Dividends on Preferred Stock | $(3.6) |
GAAP Net (loss) attributable to common stockholders | $(60.3) |
Net (loss) Per Basic Wtd. Avg. Common Share | $(12.50) |
Net (loss) Per Diluted Wtd. Avg. Common Share | $(12.50) |
Common Dividend Per Share | $0.10 |
Series A Preferred Dividend Per Share | $0.4375 |
Basic Wtd. Avg. Common Shares | 4,819,710 |
Diluted Wtd. Avg. Common Shares | 4,819,710 |
Summary Balance Sheet ($ in millions, except per share data, reflects carrying values) (Unaudited) | |
Cash | $44.7 |
Restricted Cash | $1.1 |
Loans Held-for-Investment, net | $1,123.5 |
Real Estate Owned, Held-for-Investment, net(4) | $36.1 |
Real Estate Owned, Held-for-Sale, net(5) | $52.4 |
Repurchase Facilities | $726.7 |
Secured Credit Facility | $67.2 |
Participations Sold | $33.4 |
Mortgage Loan Payable | $17.6 |
Preferred Equity | $205.7 |
Common Equity(7) | $214.7 |
Total Stockholders' Equity | $420.4 |
Common Shares Outstanding | 4,819,710 |
Book Value Per Common Share | $44.54 |
GAAP Net (Loss) attributable to common stockholders of $(60.3) million, or $(12.50) per basic weighted average common share
Book value per share of common stock at September 30, 2026, was $44.54, inclusive of $(38.58) per basic common share of total CECL reserve
B O O K V A L U E P E R C O MMO N SH A RE O U T ST A N D IN G RO L L FO RWA RDRepresents $(12.50) GAAP Net (Loss) per basic common share
$(0.75)
$(0.10)
$0.18
$44.54
$56.96
$(11.75)
6/30/2026 GAAP Net (Loss) Series A Preferred
Dividend Declaration
Common Stock Dividend Declaration
Equity Compensation, Net
9/30/2026
Loan Investment Portfolio Credit OverviewCECL RESERVE BY QUARTER ( $ in millio n s)
CECL RESERVE AS % OF COMMITMENTS BY QUARTER
General Specific
$133.6 $148.4 $148.5
$165.8 $185.9
13.7%
$47.2 $44.0
$35.7 $10.1
$28.9
$119.6
$86.5
$104.5
$130.2
$175.8
7.4%
8.4%
9.4%
11.4%
9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
STABILIZED LTV AT ORIGINATION
RISK RATINGS
Weighted average portfolio risk rating of 3.3
26.9%
20.8%
21.5%
22.4%
8.4%
37.2%
22.8%
19.9%
8.0%
12.1%
<60% 60-65% 65-70% 70-75% 75-80% 1 2 3 4 5
Q3 2026 Loan Investment Portfolio ActivityNet loan portfolio activity of $(81.7) million in unpaid principal balance, attributed to loan repayments, sales and amortization, of $(89.5) million, partially offset by increases of $7.9 million from fundings
UNPAID PRINCIPAL BALANCE ROLLFORWARD (8) ( $ in millio n s)
$(22.4)
Resolutions
$(67.1)
Fundings
$7.9
Unpaid Principal Balance
$1,311.5
34 loans
mitments $
Com Unfunded 40.9
Unpaid Principal Balance
$1,393.1
38 loans
mitments $
Com Unfunded 57.2
Repayments
6/30/2026 9/30/2026
Loan Investment Portfolio Overview Well-diversified and granular portfolio comprised of senior loans with a weighted average stabilized LTV at origination of 66.0%KEY LOAN PORTFOLIO STATISTICS
PROPERTY TYPE(11)(12)
Total Loan Commitments | $1.4 billion |
Unpaid Principal Balance | $1.3 billion |
Number of Loans | 34 |
Average UPB | ~ $38.6 million |
Realized Loan Portfolio Yield(9) | 5.3% |
Weighted Average Stabilized LTV at Origination | 66.0% |
Weighted Average Fully-Extended Remaining Term(10) | 0.5 years |
Hotel, 5.7% Other, 3.7% Retail, 1.2%
Industrial, 10.2%
Midwest, 7.9%
0.0%
Northeast, 29.1%
Southeast, 25.2%
Southwest, 27.8%
REGION(12)
West, 1
Multifamily, 28.4%
Office, 50.8%
Overview of Risk-Rated "5" LoansFive loans risk rated "5" with an aggregate unpaid principal balance of $260.4 million
Actively pursuing resolution options, which may include a property sale by the borrower, a note sale, a foreclosure/deed-in-lieu and/or a loan restructuring
Specific CECL reserves on loans risk rated "5" of approximately 45.6% of unpaid principal balance
Minneapolis, MN
Office(13)
Tempe, AZ
Hotel(14)
San Diego, CA
Office(15)
Atlanta, GA
Office(16)
Atlanta, GA
Office(17)
Loan Structure
Senior floating-rate
Senior floating-rate
Senior floating-rate
Senior floating-rate
Senior floating-rate
Origination Date
August 2019
January 2018
December 2023
June 2021
March 2020
Collateral Property
409,000 sq. ft. office
186-key hotel with retail
384,397 sq. ft. office
446,187 sq. ft. office
269,001 sq. ft. office
Total Commitment
$93 million
$30 million
$64 million
$51 million
$35 million
Current UPB
$93 million
$29 million
$64 million
$46 million
$28 million
Cash Coupon*
S+2.8%
S+5.2%
S+5.5%
S+4.4%
S+5.0%
* Cash coupon does not include origination or exit fees. Weighted average cash coupon excludes fixed rate loans 11
(60%)
Office Loan Portfolio Overview
Since 2021, reduced the office exposure by over $(1.0) billion, or about (60%), primarily through repayments, paydowns and proactive loan resolutions
Granular office portfolio across 12 MSAs and 10 States
53% CBD locations, 47% suburban locations
35% Top 5 markets, 65% secondary markets
Average unpaid principal balance $40.9 million
Weighted average Stabilized LTV at Origination of 67.0%
5-rated office exposure in Minneapolis, San Diego and Atlanta
No office exposure in Washington DC, Downtown LA, San Francisco Bay Area, Chicago, Portland or Seattle
REDUCTION IN OFFICE EXPOSURE(11) ($ in millions, reflects UPB)
$1,723
$1,404
$1,195
$1,004
$748
$695
OFFICE PORTFOLIO BY REGION(11)(12)
2021 2022 2023 2024 2025 Q3'26
Midwest, 7.7%
Southeast, 33.1%
West, 15.6%
Northeast, 30.2%
Southwest, 13.4%
Real Estate OwnedMiami Beach, FL
Maynard, MA
Property: 140,000 square foot, Class "A" office building with ground floor retail space and a 499-space parking garage
Carrying Value(5): $52.4 million
Strategy: Improve operating performance and expected sale in Q4 2026
Property: 1,050,000 square foot, "brick and beam" office campus with 130 self storage units, 13 buildings, situated on 53 acres
Carrying Value(4): $36.1 million
Strategy: Improve operating performance and evaluate for eventual sale
Funding Mix and Capitalization Highlights WELL-BALANCED CAPITAL STRUCTURE WITH MODERATE LEVERAGELEVERAGE RATIOSFINANCING SUMMARY ($ in millions)
($ in millions)
Total Capacity
Outstanding Balance
Weighted Average Cost
Advance Rate
Repurchase Facilities
$ 1,227
$ 727
S+2.13%
61.4 %
Secured Credit Facility
$ 100
$ 67
S+5.50%
45.6 %
Loan Participations Sold
$ 34
S+5.56%
n/m(18)
Mortgage Loan Payable
$ 18
S+3.05%
51.8 %
Total Borrowings
$ 846
Preferred Equity
$ 206
Common Equity(7)
$ 215
Total Stockholders' Equity
$ 421
1.8 1.9
9/30/2026
Recourse Leverage Total Leverage
FUNDING MIXParticipations
Generally, seek to match fund assets and liabilities to minimize interest-rate risk and duration
Proven access to diverse sources of public and private equity and debt capital at the corporate and asset level
Aim to maintain ample liquidity across market cycles; $44.7 million of unrestricted cash
Sold Secured Credit Facility
Mortgage
Payable
Repurchase Facilities
Endnotes EndnotesIncludes maximum loan commitments. Unpaid loan principal balance of $1.3 billion
Represents Net (loss) attributable to common stockholders
Non-GAAP measure. See slide 23 in the Appendix for a reconciliation to financial results prepared in accordance with GAAP
Includes $5.3 million in other assets, net of other liabilities related to leases
Includes $7.3 million in real estate owned liabilities, held-for-sale
Represents an annualized dividend yield based on a post-reverse split adjusted closing price of $8.60 on September 30, 2026
See slide 23 in the Appendix for reconciliation of Common Stockholders' Equity
Does not include unamortized premiums, unamortized net deferred origination fees and allowance for credit losses which, when included with the unpaid principal balances, represents the GAAP carrying value of the loans held-for-investment in the balance sheet. The GAAP carrying value as of June 30, 2026, was $1.2 billion and as of September 30, 2026, was $1.1 billion. The GAAP carrying value does not include accrued interest receivables, exit fee receivables and other receivables, which are reflected separately in the balance sheet. Unfunded commitments are not included in the unpaid principal balance or GAAP carrying value
Includes nonaccrual loans and other investments
Assumes all extension options are exercised and excludes three loans that have passed their maturity date and are not eligible for extension, if applicable
Mixed-use properties represented based on allocated loan amounts
Percentages are based off of carrying value
Loan was placed on nonaccrual status in Q3 2022
Loan was placed on nonaccrual status in Q3 2025
Loan was placed on nonaccrual status in Q2 2026
Loan was placed on nonaccrual status in Q1 2026
Loan was placed on nonaccrual status in Q3 2026
Not meaningful due to 100% loan participations were sold
16
Appendix Summary of Investment Portfolio($ in millions) | Maximum Loan Commitment | Principal Balance | Carrying Value | Cash Coupon* | All-in Yield at Origination** | Original Term (Years) | Initial LTV at Origination | Stabilized LTV at Origination |
Senior Loans*** | $1,352.4 | $1,311.5 | $1,123.5 | S+3.6% | S+3.89% | 3.0 | 69.3% | 66.0% |
Total Weighted/Average | $1,352.4 | $1,311.5 | $1,123.5 | S+3.6% | S+3.89% | 3.0 | 69.3% | 66.0% |
($ in millions) | Type | Origination Date | Maximum Loan Commitment | Principal Balance | Carrying Value | Cash Coupon* | All-in Yield at Origination** | Original Term (Years) | State | Property Type | Initial LTV at Origination | Stabilized LTV at Origination |
Asset 1 | Senior | 10/19 | $95.1 | $92.4 | $92.4 | S+2.60% | S+3.05% | 3.0 | TN | Office | 70.2 % | 74.2 % |
Asset 2 | Senior | 08/19 | 93.1 | 93.1 | 93.2 | S+2.80% | S+3.26% | 3.0 | MN | Office | 73.1 % | 71.2 % |
Asset 3 | Senior | 12/19 | 79.0 | 74.7 | 74.7 | S+3.24% | S+3.28% | 3.0 | NY | Office | 68.8 % | 59.3 % |
Asset 4 | Senior | 12/18 | 78.1 | 76.7 | 76.6 | S+4.70% | S+3.44% | 3.0 | TX | Office | 68.5 % | 66.7 % |
Asset 5 | Senior | 06/19 | 76.8 | 76.5 | 76.2 | S+3.29% | S+3.05% | 3.0 | TX | Mixed-Use | 71.7 % | 72.2 % |
Asset 6 | Senior | 12/23 | 64.2 | 64.2 | 64.1 | S+5.50% | S+5.65% | 2.0 | CA | Office | 80.0 % | 79.2 % |
Asset 7 | Senior | 06/21 | 51.3 | 46.1 | 46.0 | S+4.38% | S+4.75% | 3.0 | GA | Office | 68.0 % | 69.4 % |
Asset 8 | Senior | 09/21 | 51.6 | 45.9 | 45.8 | S+3.22% | S+3.72% | 3.0 | CA | Office | 62.4 % | 66.1 % |
Asset 9 | Senior | 04/22 | 48.7 | 46.9 | 46.5 | S+3.23% | S+3.78% | 3.0 | TX | Multifamily | 74.4 % | 64.0 % |
Asset 10 | Senior | 03/22 | 46.8 | 46.8 | 46.8 | S+3.25% | S+3.64% | 3.0 | MA | Industrial | 67.3 % | 60.8 % |
Asset 11 | Senior | 07/21 | 45.9 | 45.9 | 45.8 | S+3.72% | S+4.19% | 3.0 | CT | Office | 68.3 % | 63.5 % |
Asset 12 | Senior | 08/21 | 45.4 | 45.4 | 45.3 | S+3.21% | S+3.53% | 3.0 | TX | Multifamily | 77.8 % | 75.2 % |
Asset 13 | Senior | 02/22 | 42.4 | 42.4 | 42.2 | S+3.05% | S+3.40% | 3.0 | NJ | Industrial | 75.0 % | 59.5 % |
Asset 14 | Senior | 09/21 | 40.5 | 40.5 | 40.5 | S+5.00% | S+5.12% | 3.0 | MN | Hotel | 68.4 % | 57.8 % |
Asset 15 | Senior | 11/21 | 39.0 | 36.9 | 36.5 | 5.75% | 3.82% | 3.0 | PA | Mixed-Use | 62.0 % | 63.5 % |
Assets 16-34 | Various | Various | $454.5 | $437.1 | $436.1 | S+3.62% | S+4.17% | 3.1 | Various | Various | 66.4 % | 62.6 % |
Allowance for Credit Losses | $ (185.2) | |||||||||||
Total/Weighted Average*** | $1,352.4 | $1,311.5 | $1,123.5 | S+3.6% | S+3.89% | 3.0 | 69.3 % | 66.0 % | ||||
Quarter Ended September 30, 2026 | |||
($ in thousands) | Average Balance* | Interest Income/Expense | Net Yield/Cost of Funds |
Interest-earning assets | |||
Loans held-for-investment | |||
Senior loans** | $1,376,466 | $18,070 | 5.3 % |
Total loan interest income/net asset yield | $1,376,466 | $18,070 | 5.3 % |
Other - Interest on cash and cash equivalents | $319 | ||
Total interest income | $18,389 | ||
Interest-bearing liabilities | |||
Borrowings collateralized by: | |||
Loans held-for-investment | |||
Senior loans | $955,498 | $17,263 | 7.2 % |
Real estate owned | 37,509 | 710 | 7.6 % |
Total interest expense/cost of funds | $993,007 | $17,973 | 7.2 % |
Net interest income/spread | $416 | (1.9) % | |
* Average balance represents average amortized cost on loans held-for-investment 20
| Attention: This is an excerpt of the original content. To continue reading it, access the original document here. |

