# EDGAR Filing Document

**Accession Number:** 0001766478
**File Stem:** 0001766478-25-000077
**Filing Date:** 2025-8
**Character Count:** 29644
**Document Hash:** 8aac794560f96609037c98a9e8f995e6
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001766478-25-000077.hdr.sgml**: 20250805

**ACCESSION NUMBER**: 0001766478-25-000077

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 45

**CONFORMED PERIOD OF REPORT**: 20250805

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20250805

**DATE AS OF CHANGE**: 20250805

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Angel Oak Mortgage REIT, Inc.
- **CENTRAL INDEX KEY:** 0001766478
- **STANDARD INDUSTRIAL CLASSIFICATION:** REAL ESTATE [6500]
- **ORGANIZATION NAME:** 05 Real Estate & Construction
- **EIN:** 371892154
- **STATE OF INCORPORATION:** MD
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-40495
- **FILM NUMBER:** 251182792

**BUSINESS ADDRESS:**
- **STREET 1:** 3344 PEACHTREE ROAD NE
- **STREET 2:** SUITE 1725
- **CITY:** ATLANTA
- **STATE:** GA
- **ZIP:** 30326
- **BUSINESS PHONE:** 404-953-4900

**MAIL ADDRESS:**
- **STREET 1:** 3344 PEACHTREE ROAD NE
- **STREET 2:** SUITE 1725
- **CITY:** ATLANTA
- **STATE:** GA
- **ZIP:** 30326

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Angel Oak Mortgage, Inc.
- **DATE OF NAME CHANGE:** 20230309

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Angel Oak Mortgage REIT, Inc.
- **DATE OF NAME CHANGE:** 20230303

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Angel Oak Mortgage, Inc.
- **DATE OF NAME CHANGE:** 20190130

?xml version='1.0' encoding='ASCII'? aomr-20250805

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

**FORM 8-K** 

**CURRENT REPORT**

**Pursuant to Section 13 or 15(d)** 

**of the Securities Exchange Act of 1934**

Date of Report (date of earliest event reported): August 5, 2025

**Angel Oak Mortgage REIT, Inc.** 

**(Exact name of registrant as specified in its charter)**

---

| | | |
|:---|:---|:---|
| **Maryland** | 001-40495 | **37-1892154** |
| (State or other jurisdiction of incorporation or organization) | (Commission File Number) | (I.R.S. Employer Identification No.) |

---

**3344 Peachtree Road Northeast, Suite 1725, Atlanta, Georgia 30326**

(Address of Principal Executive Offices and Zip Code)

Registrant's telephone number, including area code: **(404) 953-4900** 

**Not Applicable**

(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

---

| | | |
|:---|:---|:---|
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
| Common stock, $0.01 par value per share | AOMR | New York Stock Exchange |
| 9.500% Senior Notes due 2029 | AOMN | New York Stock Exchange |
| 9.750% Senior Notes due 2030 | AOMD | New York Stock Exchange |

---

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

---

| | |
|:---|:---|
| Emerging growth company | ☐ |
| If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. | ☐ |

---

------

**Item 2.02.&nbsp;&nbsp;&nbsp;&nbsp;Results of Operations and Financial Condition.**

On August 5, 2025, Angel Oak Mortgage REIT, Inc. (the "Company") issued a press release announcing its financial results for the quarter ended June 30, 2025. A copy of the press release is furnished as Exhibit 99.1 to this current report on Form 8-K and incorporated herein by reference.

Also on August 5, 2025, the Company will hold a teleconference and audio webcast to discuss its financial results for the quarter ended June 30, 2025. A copy of the supplementary materials that will be referred to on the teleconference and webcast, and which will be posted to the Company's website, is furnished as Exhibit 99.2 to this current report on Form 8-K and incorporated herein by reference.

The information contained in this Item 2.02 and the attached Exhibits 99.1 and 99.2 is being furnished and shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liabilities of that Section. The information in this Item 2.02 and the attached Exhibits 99.1 and 99.2 shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended, or the Exchange Act, unless it is specifically incorporated by reference therein.

**Item 9.01.&nbsp;&nbsp;&nbsp;&nbsp;Financial Statements and Exhibits.**

(d)&nbsp;&nbsp;&nbsp;&nbsp;Exhibits

**Exhibit No.**

Exhibit 99.1&nbsp;&nbsp;&nbsp;&nbsp;<u>[Press Release](q22025earningspressrelease.htm)</u> dated August 5, 2025

Exhibit 99.2&nbsp;&nbsp;&nbsp;&nbsp;<u>[Supplementary Materials](aomr2q25earningssuppleme.htm)</u> to be used during the webcast conference call on August 5, 2025

Exhibit 104&nbsp;&nbsp;&nbsp;&nbsp;Cover Page Interactive Data File (embedded within the Inline XBRL document).

------

**SIGNATURE**

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

---

| | |
|:---|:---|
| Date: August 5, 2025 | ANGEL OAK MORTGAGE REIT, INC. |
|  | By: <u>/s/ Brandon Filson</u> |
|  | Name: Brandon Filson |
|  | Title: Chief Financial Officer and Treasurer |

---

## Exhibit 99.1

![image_0.jpg](image_0.jpg)

**Angel Oak Mortgage REIT, Inc. Reports Second Quarter 2025 Financial Results**

**ATLANTA – August 5, 2025 -- Angel Oak Mortgage REIT, Inc. (NYSE: AOMR) (the "Company," "we," and "our")**, a leading real estate finance company focused on acquiring and investing in first lien non-QM loans and other mortgage-related assets in the U.S. mortgage market, today reported financial results for the quarter ended June 30, 2025.

**Second Quarter 2025 and Year-to-Date Highlights**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Q2 2025 GAAP net income of $0.8 million, or $0.03 per diluted share of common stock.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Q2 2025 net interest income of $9.9 million demonstrates an increase of 5.0% versus Q2 2024 net interest income of $9.5 million and a slight decrease of 1.5% compared to Q1 2025 net interest income of $10.1 million.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Net interest income of $20.0 million for the six months ended June 30, 2025, an increase of 11% compared to the six months ended June 30, 2024.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• GAAP book value of $10.37 per share of common stock and economic book value of $12.97 per share of common stock as of June 30, 2025, decreases of 3.1% and 3.3%, respectively, from March 31, 2025.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Q2 2025 Distributable Earnings of $2.6 million, or $0.11 per diluted share of common stock.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Declared a dividend of $0.32 per share of common stock, which will be paid on August 29, 2025, to common stockholders of record as of August 22, 2025.

Sreeni Prabhu, Chief Executive Officer and President of Angel Oak Mortgage REIT, Inc., said "The second quarter of 2025 was an active one for AOMR, as we completed two securitizations in addition to issuing $42.5 million of senior unsecured notes in May. These transactions are designed to support our strategic goal of earnings growth through accretive capital markets participation and diligent capital deployment. We quickly deployed the capital from this quarter's senior unsecured notes issuance into high-quality, current market coupon non-QM loans and other target assets." He continued, "As such, we expect to resume our quarterly sequential net interest income growth in the next quarter, as demonstrated with 2024's senior unsecured notes issuance. As always, we will remain committed to growing long-term shareholder value through disciplined risk management, securitization execution, and strategic capital deployment."

**Portfolio and Investment Activity**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• In April 2025, the Company issued AOMT 2025-4, a $284.3 million scheduled unpaid principal balance securitization backed by a pool of residential mortgage loans. We issued AOMT 2025-4 as the sole participant in the securitization. We used the proceeds to repay outstanding debt of approximately $242.4 million, and the $24.7 million of cash released was used for new loan purchases and operational purposes.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• In May 2025, we participated in AOMT 2025-6, an approximately $349.7 million scheduled unpaid principal balance securitization backed by a pool of residential mortgage loans, to which we contributed loans with a scheduled principal balance of $87.2 million. We used the proceeds of the securitization to repay outstanding debt of approximately $73.1 million, and retained bonds of $8.1 million. The securitization released $9.2 million of cash, which was used for operational purposes. We participated in this securitization alongside other Angel Oak entities.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• During the quarter ended June 30, 2025, the Company purchased $146.6 million of newly-originated, current market coupon non-QM residential mortgage loans and home equity lines of credit ("HELOC"), with a weighted average coupon of 8.68%, a weighted average combined loan-to-value ratio (or "CLTV", calculated as the primary or first lien mortgage loan amount plus any additional borrowings secured by the property, such as a HELOC, divided by the estimated value of the property) of 68.4% and a weighted average credit score of 757.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• As of June 30, 2025, the weighted average coupon of our residential whole loans portfolio was 8.37%, marking a 66 basis point increase compared to June 30, 2024.

------

**Capital Markets Activity**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• In May 2025, we closed an underwritten public offering and sale of, and issued, $42.5 million in aggregate principal amount of our 9.750% Senior Notes due 2030 (the "2030 Notes"). The 2030 Notes bear interest at a rate of 9.750% per annum. After deducting the underwriting discount and other debt issuance costs, we received net proceeds of approximately $40.6 million. We used the majority of the net proceeds from the offering for general corporate purposes, which included the acquisition of non-QM loans and other target assets in a manner consistent with our strategy and investment guidelines.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• As of June 30, 2025, the Company was a party to three loan financing lines which permit borrowings in an aggregate amount of up to $1.1 billion, of which approximately $118.6 million is drawn, leaving capacity of approximately $931.4 million for new loan purchases.

**Balance Sheet**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Target assets totaled $2.5 billion as of June 30, 2025.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The Company held residential mortgage whole loans with fair value of $200.7 million as of June 30, 2025.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• As of June 30, 2025, the Company's recourse debt to equity ratio was approximately 1.1x.

**Dividend**

On August 5, 2025, the Company declared a dividend of $0.32 per share of common stock, which will be paid on August 29, 2025, to common stockholders of record as of August 22, 2025.

**Conference Call and Webcast Information**

The Company will host a live conference call and webcast today, August 5, 2025 at 8:30 a.m. Eastern time. To listen to the live webcast, go to the Investors section of the Company's website at www.angeloakreit.com at least 15 minutes prior to the scheduled start time in order to register and install any necessary audio software.

**To Participate in the Telephone Conference Call:**

Dial in at least 15 minutes prior to start time.

Domestic: 1-844-826-3033

International: 1-412-317-5185

For the conference call playback (which can be accessed through August 19, 2025), dial one of the following numbers:

Domestic: 1-844-512-2921

International: 1-412-317-6671

Pass code: 10200567

**Non-GAAP Metrics**

Distributable Earnings is a non-GAAP measure and is defined as net income (loss) allocable to common stockholders as calculated in accordance with generally accepted accounting principles in the United States of America ("GAAP"), excluding (1) unrealized gains and losses on our aggregate portfolio, (2) impairment losses, (3) extinguishment of debt, (4) non-cash equity compensation expense, (5) the incentive fee earned by Falcons I, LLC, our external manager (our "Manager"), (6) realized gains or losses on swap terminations and (7) certain other nonrecurring gains or losses. We believe that the presentation of Distributable Earnings provides investors with a useful measure to facilitate comparisons of financial performance among our real estate investment trust ("REIT") peers, but has important limitations. We believe Distributable Earnings as described above helps evaluate our financial performance without the impact of certain transactions but is of limited usefulness as an analytical tool. Therefore, Distributable Earnings should not be viewed in isolation and is not a substitute for net income computed in accordance with GAAP. Our methodology for calculating Distributable Earnings may differ from the methodologies employed by other REITs to calculate the same or similar supplemental performance measures, and as a result, our Distributable Earnings may not be comparable to similar measures presented by other REITs.

------

Distributable Earnings Return on Average Equity is a non-GAAP measure and is defined as annual or annualized Distributable Earnings divided by average total stockholders' equity. We believe that the presentation of Distributable Earnings Return on Average Equity provides investors with a useful measure to facilitate comparisons of financial performance among our REIT peers, but has important limitations. Additionally, we believe Distributable Earnings Return on Average Equity provides investors with additional detail on the Distributable Earnings generated by our invested equity capital. We believe Distributable Earnings Return on Average Equity as described above helps evaluate our financial performance without the impact of certain transactions but is of limited usefulness as an analytical tool. Therefore, Distributable Earnings Return on Average Equity should not be viewed in isolation and is not a substitute for net income computed in accordance with GAAP. Our methodology for calculating Distributable Earnings Return on Average Equity may differ from the methodologies employed by other REITs to calculate the same or similar supplemental performance measures, and as a result, our Distributable Earnings Return on Average Equity may not be comparable to similar measures presented by other REITs.

Economic book value is a non-GAAP financial measure of our financial position. To calculate our economic book value, the portions of our non-recourse financing obligation held at amortized cost are adjusted to fair value. These adjustments are also reflected in our end of period total stockholders' equity. Management considers economic book value to provide investors with a useful supplemental measure to evaluate our financial position as it reflects the impact of fair value changes for our legally held retained bonds, irrespective of the accounting model applied for GAAP reporting purposes. Economic book value does not represent and should not be considered as a substitute for book value per share of common stock or stockholders' equity, as determined in accordance with GAAP, and our calculation of this measure may not be comparable to similarly titled measures reported by other companies.

**Forward-Looking Statements**

This press release contains certain forward-looking statements that are subject to various risks and uncertainties, including, without limitation, statements relating to the performance of the Company's investments. Forward-looking statements are generally identifiable by use of forward-looking terminology such as "may," "will," "should," "potential," "intend," "expect," "endeavor," "seek," "anticipate," "estimate," "believe," "could," "project," "predict," "continue," or by the negative of these words and phrases or other similar words or expressions. Forward-looking statements are based on certain assumptions, discuss future expectations, describe existing or future plans and strategies, contain projections of results of operations, liquidity and/or financial condition, or state other forward-looking information. The Company's ability to predict future events or conditions or their impact or the actual effect of existing or future plans or strategies is inherently uncertain. Although the Company believes that such forward-looking statements are based on reasonable assumptions, actual results and performance in the future could differ materially from those set forth in or implied by such forward-looking statements. You are cautioned not to place undue reliance on these forward-looking statements, which reflect the Company's views only as of the date of this press release. Additional information concerning factors that could cause actual results and performance to differ materially from these forward-looking statements is contained from time to time in the Company's filings with the Securities and Exchange Commission. Except as required by applicable law, neither the Company nor any other person assumes responsibility for the accuracy and completeness of the forward-looking statements. The Company does not undertake any obligation to update any forward-looking statements contained in this press release as a result of new information, future events or otherwise.

**About Angel Oak Mortgage REIT, Inc.**

Angel Oak Mortgage REIT, Inc. is a real estate finance company focused on acquiring and investing in first lien non-QM loans and other mortgage-related assets in the U.S. mortgage market. The Company's objective is to generate attractive risk-adjusted returns for its stockholders through cash distributions and capital appreciation across interest rate and credit cycles. The Company is externally managed and advised by an affiliate of Angel Oak Capital Advisors, LLC, which, collectively with its affiliates, is a leading alternative credit manager with market leadership in mortgage credit that includes asset management, lending, and capital markets. Additional information about the Company is available at www.angeloakreit.com

------

**Angel Oak Mortgage REIT, Inc.**

**Condensed Consolidated Statements of Operations and Comprehensive Income (Loss)**

**(Unaudited)**

*(in thousands, except for share and per share data)*

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended** | **Three Months Ended** | **Six Months Ended** | **Six Months Ended** |
| | **June 30, 2025** | **June 30, 2024** | **June 30, 2025** | **June 30, 2024** |
| **INTEREST INCOME, NET** | | | | |
| Interest income | $35094 | $25902 | $67961 | $51114 |
| Interest expense | 25154 | 16439 | 47934 | 33072 |
| **NET INTEREST INCOME** | $9940 | $9463 | $20027 | $18042 |
| **REALIZED AND UNREALIZED GAINS (LOSSES), NET** |  |  |  |  |
| Net realized gain (loss) on mortgage loans, derivative contracts, RMBS, and CMBS | $(2499) | $(6770) | $(5681) | $(8192) |
| Net unrealized gain (loss) on trading securities, mortgage loans, portion of debt at fair value option, and derivative contracts | (1576) | 2658 | 15049 | 13342 |
| **TOTAL REALIZED AND UNREALIZED GAINS (LOSSES), NET** | $(4075) | $(4112) | $9368 | $5150 |
| **EXPENSES** |  |  |  |  |
| Operating expenses | $1334 | $1692 | $2536 | $3742 |
| Operating expenses incurred with affiliate | 453 | 456 | 869 | 971 |
| Stock compensation | 296 | 630 | 533 | 1260 |
| Securitization costs | 1866 | 1410 | 1866 | 1583 |
| Management fee incurred with affiliate | 1149 | 1294 | 2293 | 2606 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total operating expenses | $5098 | $5482 | $8097 | $10162 |
| **INCOME (LOSS) BEFORE INCOME TAXES** | $767 | $(131) | $21298 | $13030 |
| Income tax expense (benefit) |  | 142 |  | 429 |
| **NET INCOME (LOSS) ALLOCABLE TO COMMON STOCKHOLDERS** | $767 | $(273) | $21298 | $12601 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other comprehensive income (loss) | (491) | 125 | (1186) | 1828 |
| **TOTAL COMPREHENSIVE INCOME (LOSS)** | $276 | $(148) | $20112 | $14429 |
| Basic earnings (loss) per common share | $0.03 | $(0.01) | $0.90 | $0.51 |
| Diluted earnings (loss) per common share | $0.03 | $(0.01) | $0.89 | $0.50 |
| **Weighted average number of common shares outstanding:** |  |  |  |  |
| Basic | 23524735 | 24810021 | 23460798 | 24792918 |
| Diluted | 23787823 | 24810021 | 23719650 | 24973501 |

---

------

**Angel Oak Mortgage REIT, Inc.**

**Condensed Consolidated Balance Sheets**

**(Unaudited)**

*(in thousands, except for share and per share data)*

---

| | | |
|:---|:---|:---|
| | **As of:** | **As of:** |
| | **June 30, 2025** | **December 31, 2024** |
| **ASSETS** | | |
| Residential mortgage loans - at fair value | $200665 | $183064 |
| Residential mortgage loans in securitization trusts - at fair value | 1902721 | 1696995 |
| RMBS - at fair value | 361884 | 300243 |
| Cash and cash equivalents | 40500 | 40762 |
| Restricted cash | 3867 | 2131 |
| Principal and interest receivable | 6836 | 8141 |
| TBA securities and interest rate futures contracts - at fair value |  | 1515 |
| Other assets | 38015 | 36918 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total assets | $2554488 | $2269769 |
| **LIABILITIES AND STOCKHOLDERS' EQUITY** |  |  |
| LIABILITIES |  |  |
| Notes payable | $118619 | $129459 |
| Non-recourse securitization obligation, collateralized by residential mortgage loans in securitization trusts (see Note 2) | 1767929 | 1593612 |
| Securities sold under agreements to repurchase | 68062 | 50555 |
| Senior unsecured notes | 88601 | 47740 |
| TBA securities and interest rate futures contracts - at fair value | 4355 |  |
| Due to broker | 254228 | 201994 |
| Accrued expenses | 2812 | 2291 |
| Accrued expenses payable to affiliate | 393 | 766 |
| Interest payable | 2258 | 934 |
| Income taxes payable | 163 | 2785 |
| Management fee payable to affiliate | 679 | 666 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total liabilities | $2308099 | $2030802 |
| Commitments and contingencies |  |  |
| STOCKHOLDERS' EQUITY |  |  |
| Common stock, $0.01 par value. As of June 30, 2025: 350,000,000 shares authorized, 23,765,202 shares issued and outstanding. As of December 31, 2024: 350,000,000 shares authorized, 23,500,175 shares issued and outstanding. | $238 | $234 |
| Additional paid-in capital | 463580 | 461057 |
| Accumulated other comprehensive income (loss) | (4661) | (3475) |
| Retained earnings (deficit) | (212768) | (218849) |
| &nbsp;&nbsp;&nbsp;&nbsp;Total stockholders' equity | $246389 | $238967 |
| Total liabilities and stockholders' equity | $2554488 | $2269769 |

---

------

**Angel Oak Mortgage REIT, Inc.**

**Reconciliation of Net Income (Loss) to Distributable Earnings**

**and Distributable Earnings Return on Average Equity**

**(Unaudited)**

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended** | **Three Months Ended** | **Six Months Ended** | **Six Months Ended** |
| | **June 30, 2025** | **June 30, 2024** | **June 30, 2025** | **June 30, 2024** |
| | (in thousands) | (in thousands) | (in thousands) | (in thousands) |
| **Net income (loss) allocable to common stockholders** | $767 | $(273) | $21298 | $12601 |
| Adjustments: |  |  |  |  |
| Net unrealized (gains) losses on trading securities | (4898) | 1813 | (3866) | 1814 |
| Net unrealized (gains) losses on derivatives | 4829 | (2592) | 5871 | (3037) |
| Net unrealized (gains) losses on residential loans in securitization trusts and non-recourse securitization obligation | (546) | 2579 | (16204) | (2568) |
| Net unrealized (gains) losses on residential loans | 2191 | (4431) | (850) | (9502) |
| Net unrealized (gains) losses on commercial loans |  | (27) |  | (49) |
| Stock compensation expense | 296 | 630 | 533 | 1260 |
| **Distributable Earnings** | $2639 | $(2301) | $6782 | $519 |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended** | **Three Months Ended** | **Six Months Ended** | **Six Months Ended** |
| | **June 30, 2025** | **June 30, 2024** | **June 30, 2025** | **June 30, 2024** |
|  | *($ in thousands)* | *($ in thousands)* | *($ in thousands)* | *($ in thousands)* |
| Annualized Distributable Earnings | $10556 | $(9204) | $13564 | $1038 |
| Average total stockholders' equity | $248934 | $259565 | $245612 | $258412 |
| Distributable Earnings Return on Average Equity | 4.2% | (3.5)% | 5.5% | 0.4% |

---

------

**Angel Oak Mortgage REIT, Inc.**

**Reconciliation of Stockholders' Equity to Stockholders' Equity Including Economic Book Value Adjustments**

**and Economic Book Value per Share of Common Stock**

**(Unaudited)**

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | **June 30, 2025** | **March 31, 2025** | **December 31, 2024** | **September 30, 2024** | **June 30, 2024** |
|  | *(in thousands, except for share and per share data)* | *(in thousands, except for share and per share data)* | *(in thousands, except for share and per share data)* | *(in thousands, except for share and per share data)* | *(in thousands, except for share and per share data)* |
| GAAP total stockholders' equity | $246389 | $251480 | $238967 | $265098 | $255806 |
| **Adjustments:** |  |  |  |  |  |
| Fair value adjustment for securitized debt held at amortized cost | 61846 | 63593 | 68784 | 64522 | 73053 |
| Stockholders' equity including economic book value adjustments | $308235 | $315073 | $307751 | $329620 | $328859 |
| Number of shares of common stock outstanding at period end | 23765202 | 23500175 | 23500175 | 23511272 | 24998549 |
| Book value per share of common stock | $10.37 | $10.70 | $10.17 | $11.28 | $10.23 |
| Economic book value per share of common stock | $12.97 | $13.41 | $13.10 | $14.02 | $13.16 |

---

&nbsp;&nbsp;&nbsp;&nbsp;

------

**Contacts**

**Investors:**

investorrelations@angeloakreit.com

855-502-3920

**IR Agency Contact:**

Nick Teves or Joseph Caminiti, Alpha IR Group

312-445-2870

AOMR@alpha-ir.com

**Company Contact:**

KC Kelleher, Head of Corporate Finance & Investor Relations

404-528-2684

kc.kelleher@angeloakcapital.com

## Exhibit 99.2

![](aomr2q25earningssuppleme001.jpg)

------

![](aomr2q25earningssuppleme002.jpg)

------

![](aomr2q25earningssuppleme003.jpg)

• • • • • • • • • • • • • • • • • • • • • • • • •

------

![](aomr2q25earningssuppleme004.jpg)

------

![](aomr2q25earningssuppleme005.jpg)

• • • • • •

------

![](aomr2q25earningssuppleme006.jpg)

------

![](aomr2q25earningssuppleme007.jpg)

▪ ------

![](aomr2q25earningssuppleme008.jpg)

• • • •

------

![](aomr2q25earningssuppleme009.jpg)

• • • •

------

![](aomr2q25earningssuppleme010.jpg)

• • •

------

![](aomr2q25earningssuppleme011.jpg)

▪ ▪

------

![](aomr2q25earningssuppleme012.jpg)

▪ ▪

------

![](aomr2q25earningssuppleme013.jpg)

• •

------

![](aomr2q25earningssuppleme014.jpg)

------

![](aomr2q25earningssuppleme015.jpg)

0 50 100 150 200 250 300 350 # o f Lo an s Coupon Rate (%) 0 50 100 150 200 # o f Lo an s Credit Score

------

![](aomr2q25earningssuppleme016.jpg)

Investor Loans, 33% Just Missed Prime, 5% Loans Made to Bank Statement Borrowers, 35% HELOCs and Closed End Seconds, 27%

------

![](aomr2q25earningssuppleme017.jpg)

CA, 32% FL, 21% TX, 7% NY, 4% Other, 37%

------

![](aomr2q25earningssuppleme018.jpg)

CA, 34% FL, 20% TX, 7%GA, 4% Other, 34%

------

![](aomr2q25earningssuppleme019.jpg)

------

![](aomr2q25earningssuppleme020.jpg)

------

![](aomr2q25earningssuppleme021.jpg)

• • • ‒ ‒ • • • •

------

![](aomr2q25earningssuppleme022.jpg)

• • • ‒ • • •

------

![](aomr2q25earningssuppleme023.jpg)

------

![](aomr2q25earningssuppleme024.jpg)

------

![](aomr2q25earningssuppleme025.jpg)

------

![](aomr2q25earningssuppleme026.jpg)

------

![](aomr2q25earningssuppleme027.jpg)

------

![](aomr2q25earningssuppleme028.jpg)

------

![](aomr2q25earningssuppleme029.jpg)

------