
Two Harbors (TWO) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
-14.7M
Net Income
-259.0M
EPS (Diluted)
$-2.62
Balance Sheet Metrics
Total Assets
13.7B
Total Liabilities
11.5B
Shareholders Equity
2.1B
Debt to Equity
5.37
Cash Flow Metrics
Operating Cash Flow
-29.3M
Free Cash Flow
110.4M
Revenue & Profitability Trend
Two Harbors Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 510.7M | 31.2M | 409.9M | 255.2M | -1.6B |
Cost of Goods Sold | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 89.8M | 52.9M | 40.7M | 35.0M | 37.7M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 89.8M | 52.9M | 40.7M | 35.0M | 37.7M |
Operating Income | - | - | - | - | - |
Operating Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | - | - | - | - | - |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 344.8M | -83.4M | 324.5M | 191.4M | -1.7B |
Income Tax | 46.6M | 23.0M | 104.2M | 4.2M | -35.7M |
Effective Tax Rate % | 13.5% | 0.0% | 32.1% | 2.2% | 0.0% |
Net Income | 298.2M | -106.4M | 220.2M | 187.2M | -1.6B |
Net Margin % | 58.4% | -340.5% | 53.7% | 73.4% | 0.0% |
Key Metrics | |||||
EBITDA | - | - | - | - | - |
EPS (Basic) | $2.41 | $-1.60 | $2.15 | $1.72 | $-24.96 |
EPS (Diluted) | $2.37 | $-1.60 | $2.13 | $1.72 | $-24.96 |
Basic Shares Outstanding | 104429876 | 95672143 | 86179418 | 74443000 | 68400236 |
Diluted Shares Outstanding | 104429876 | 95672143 | 86179418 | 74443000 | 68400236 |
Income Statement Trend
Two Harbors Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 504.6M | 729.7M | 683.5M | 1.2B | 1.4B |
Short-term Investments | 270.0K | 86.0K | 7.8B | 7.2B | 14.7B |
Accounts Receivable | 33.3M | 35.3M | 36.0M | 26.3M | 47.2M |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | - | - | - | - | - |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | - | - |
Goodwill | 3.0B | 3.1B | 3.0B | 2.2B | 1.6B |
Intangible Assets | 3.0B | 3.1B | 3.0B | 2.2B | 1.6B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | - | - | - | - | - |
Total Assets | 12.2B | - | - | - | - |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 86.0M | 141.8M | 94.0M | 18.4M | 21.7M |
Short-term Debt | 1.0B | 1.3B | 1.1B | 420.8M | 283.8M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | - | - | - | - | - |
Non-Current Liabilities | |||||
Long-term Debt | 260.2M | 563.9M | 680.5M | 821.6M | 681.8M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | - | - | - | - | - |
Total Liabilities | 10.1B | - | - | - | - |
Equity | |||||
Common Stock | 1.0M | 1.0M | 864.0K | 860.0K | 2.7M |
Retained Earnings | -4.1B | -4.2B | -3.8B | -3.8B | -3.7B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 2.1B | 2.2B | 2.2B | 2.7B | 3.1B |
Key Metrics | |||||
Total Debt | 1.3B | 1.9B | 1.8B | 1.2B | 965.6M |
Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
Two Harbors Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 298.2M | -106.4M | 220.2M | 187.2M | -1.6B |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | 10.9M | 11.0M | 11.6M | 11.5M | 9.7M |
Working Capital Changes | -111.9M | 43.0M | 46.0M | 27.3M | -112.2M |
Operating Cash Flow | 258.2M | -57.6M | 277.7M | 225.9M | -1.7B |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | -21.0M | 26.8M | 0 | 0 | 0 |
Investment Purchases | -2.1B | -4.1B | -10.7B | -2.5B | -8.3B |
Investment Sales | 3.1B | 3.3B | 9.0B | 9.5B | 23.6B |
Investing Cash Flow | 971.5M | -799.9M | -1.5B | 7.1B | 15.4B |
Financing Activities | |||||
Share Repurchases | -11.1M | -21.9M | -51.4M | -275.0M | -1.1M |
Dividends Paid | -235.0M | -246.6M | -290.4M | -257.1M | -275.3M |
Debt Issuance | 129.5M | 0 | 0 | 279.9M | 585.0M |
Debt Repayment | -791.6M | -307.8M | -165.7M | -302.7M | -963.2M |
Financing Cash Flow | -906.0M | -90.3M | 197.2M | 32.7M | -670.3M |
Free Cash Flow | 86.9M | 30.9M | -6.4M | -318.6M | 9.2M |
Net Change in Cash | 323.8M | -947.8M | -976.2M | 7.3B | 13.0B |
Cash Flow Trend
Two Harbors Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
5.26
Forward P/E
6.64
Price to Book
0.80
Price to Sales
3.97
PEG Ratio
-0.01
Profitability Ratios
Profit Margin
-116.34%
Operating Margin
-243.30%
Return on Equity
-14.69%
Return on Assets
-2.32%
Financial Health
Current Ratio
0.17
Debt to Equity
539.67
Beta
1.29
Per Share Data
EPS (TTM)
$-3.37
Book Value per Share
$12.34
Revenue per Share
$2.48
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
two | 1.0B | 5.26 | 0.80 | -14.69% | -116.34% | 539.67 |
Rithm Capital | 13.2B | - | 2.00 | 10.35% | 21.90% | 382.45 |
Rithm Capital | 13.2B | - | 2.00 | 10.35% | 21.90% | 382.45 |
Armour Residential | 1.7B | 6.62 | 0.78 | -2.04% | -140.05% | 778.16 |
Dynex Capital | 1.6B | 14.83 | 1.04 | 4.93% | 60.69% | 534.18 |
Ladder Capital | 1.4B | 15.94 | 0.95 | 5.78% | 36.26% | 186.61 |
Financial data is updated regularly. All figures are in the company's reporting currency.