| Altisource Asset Management Corporation | ||
| Consolidated Statements of Operations | ||
| (In thousands, except share and per share amounts) | ||
| (Unaudited) | ||
|
Three months ended June 30, 2013 |
Six months ended June 30, 2013 |
|
| Net gain on investments: | ||
| Net unrealized gain on mortgage loans | $ 7,165 | $ 8,293 |
| Net realized gain on mortgage loans | 1,719 | 2,106 |
| Total net gain on investments | 8,884 | 10,399 |
| Expenses: | ||
| Residential rental property operating expenses | 84 | 84 |
| Related party mortgage loan servicing costs | 1,242 | 1,634 |
| Interest expense | 654 | 696 |
| General and administrative | 3,369 | 6,067 |
| Related party general and administrative | 207 | |
| Total expenses | 5,349 | 8,688 |
| Other income | 193 | 193 |
| Net income | 3,677 | 1,904 |
| Net income attributable to noncontrolling interest in consolidated affiliate | (5,227) | (4,243) |
| Net loss attributable to common stockholders | $ (1,499) | $ (2,339) |
| Loss per share of common stock basic: | ||
| Loss per basic share | $ (0.64) | $ (1.00) |
| Weighted average common stock outstanding basic | 2,343,462 | 2,343,338 |
| Loss per share of common stock diluted: | ||
| Loss per diluted share | $ (0.64) | $ (1.00) |
| Weighted average common stock outstanding diluted | 2,343,462 | 2,343,338 |
| Altisource Asset Management Corporation | ||
| Consolidated Balance Sheets | ||
| (In thousands, except share and per share amounts) | ||
| (Unaudited) | ||
| June 30, 2013 | December 31, 2012 | |
| Assets: | ||
| Land (from consolidated VIE) | $ 4 | $ |
| Rental residential properties, net (from consolidated VIE) | 54 | |
| Real estate owned (from consolidated VIE) | 3,749 | |
| 3,807 | ||
| Real estate assets held for sale (from consolidated VIE) | 901 | |
| Mortgage loans (from consolidated VIE) | 163,520 | |
| Cash and cash equivalents (including from consolidated VIE $223,315 and $100,005, respectively) | 227,846 | 105,014 |
| Related party receivables (including from consolidated VIE $2,931 and $0, respectively) | 3,220 | 361 |
| Deferred leasing and financing costs, net (from consolidated VIE) | 868 | |
| Prepaid expenses and other assets (including from consolidated VIE $20,262 and $6, respectively) | 20,857 | 440 |
| Total assets | 421,019 | 105,815 |
| Liabilities: | ||
| Repurchase agreement (from consolidated VIE) | 472 | |
| Accounts payable and accrued liabilities (including from consolidated VIE $1,138 and $46, respectively) | 2,113 | 406 |
| Related party payables (including from consolidated VIE $149 and $5, respectively) | 762 | 528 |
| Total liabilities | 3,347 | 934 |
| Equity: | ||
| Common stock, $.01 par value, 5,000,000 authorized shares; and 2,345,425 and 2,343,213 shares issued and outstanding, respectively | 23 | 23 |
| Additional paid-in capital | 6,289 | 4,993 |
| Accumulated deficit | (2,385) | (46) |
| Total stockholders' equity | 3,927 | 4,970 |
| Noncontrolling interest in consolidated affiliate | 413,745 | 99,911 |
| Total equity | 417,672 | 104,881 |
| Total liabilities and equity | $ 421,019 | $ 105,815 |
| Altisource Asset Management Corporation | ||||
| Consolidating Statement of Operations | ||||
| Three months ended June 30, 2013 | ||||
| (Unaudited, in thousands) | ||||
|
Residential (GAAP) |
AAMC Stand-alone (Non-GAAP) |
Consolidating Entries |
AAMC Consolidated (GAAP) |
|
| Net gain on investments: | ||||
| Net unrealized gain on mortgage loans | $ 7,165 | $ | $ | $ 7,165 |
| Net realized gain on mortgage loans | 1,719 | 1,719 | ||
| Expense reimbursements | 1,156 | (1,156) | ||
| Total net gain on investments | 8,884 | 1,156 | (1,156) | 8,884 |
| Expenses: | ||||
| Residential rental property operating expenses | 84 | 84 | ||
| Related party mortgage loan servicing costs | 1,242 | 1,242 | ||
| Interest expense | 654 | 654 | ||
| General and administrative | 714 | 2,655 | 3,369 | |
| Related party general and administrative | 1,156 | (1,156) | ||
| Total expenses | 3,850 | 2,655 | (1,156) | 5,349 |
| Other income | 193 | 193 | ||
| Net income (loss) | 5,227 | (1,499) | 3,728 | |
| Net income attributable to noncontrolling interest in consolidated affiliate | (5,227) | (5,227) | ||
| Net income (loss) attributable to common stockholders | $ 5,227 | $ (1,499) | $ (5,227) | $ (1,499) |
| Altisource Asset Management Corporation | ||||
| Consolidating Statement of Operations | ||||
| Six months ended June 30, 2013 | ||||
| (Unaudited, in thousands) | ||||
|
Residential (GAAP) |
AAMC Stand-alone (Non-GAAP) |
Consolidating Entries |
AAMC Consolidated (GAAP) |
|
| Net gain on investments: | ||||
| Net unrealized gain on mortgage loans | $ 8,293 | $ | $ | $ 8,293 |
| Net realized gain on mortgage loans | 2,106 | 2,106 | ||
| Expense reimbursements | 2,057 | (2,057) | ||
| Total net gain on investments | 10,399 | 2,057 | (2,057) | 10,399 |
| Expenses: | ||||
| Residential rental property operating expenses | 84 | 84 | ||
| Related party mortgage loan servicing costs | 1,634 | 1,634 | ||
| Interest expense | 696 | 696 | ||
| General and administrative | 1,701 | 4,366 | 6,067 | |
| Related party general and administrative | 2,234 | 30 | (2,057) | 207 |
| Total expenses | 6,349 | 4,396 | (2,057) | 8,688 |
| Other income | 193 | 193 | ||
| Net income (loss) | 4,243 | (2,339) | 1,904 | |
| Net income attributable to noncontrolling interest in consolidated affiliate | (4,243) | (4,243) | ||
| Net income (loss) attributable to common stockholders | $ 4,243 | $ (2,339) | $ (4,243) | $ (2,339) |
| Altisource Asset Management Corporation | ||||
| Consolidating Balance Sheet | ||||
| June 30, 2013 | ||||
| (Unaudited, in thousands) | ||||
|
Residential (GAAP) |
AAMC Stand-alone (Non-GAAP) |
Consolidating Entries |
AAMC Consolidated (GAAP) |
|
| Assets: | ||||
| Real estate assets, net: | ||||
| Land | $ 4 | $ | $ | $ 4 |
| Rental residential properties, net | 54 | 54 | ||
| Real estate owned | 3,749 | 3,749 | ||
| 3,807 | 3,807 | |||
| Real estate assets held for sale | 901 | 901 | ||
| Mortgage loans | 163,520 | 163,520 | ||
| Cash and cash equivalents | 223,315 | 4,531 | 227,846 | |
| Related party receivables | 3,183 | 389 | (352) | 3,220 |
| Deferred leasing and financing costs, net | 868 | 868 | ||
| Prepaid expenses and other assets | 20,262 | 595 | 20,857 | |
| Total assets | 415,856 | 5,515 | (352) | 421,019 |
| Liabilities: | ||||
| Repurchase agreement | 472 | 472 | ||
| Accounts payable and accrued liabilities | 1,138 | 975 | 2,113 | |
| Related party payables | 501 | 613 | (352) | 762 |
| Total liabilities | 2,111 | 1,588 | (352) | 3,347 |
| Equity: | ||||
| Common stock | 251 | 23 | (251) | 23 |
| Additional paid-in capital | 409,340 | 6,289 | (409,340) | 6,289 |
| Retained earnings/(accumulated deficit) | 4,154 | (2,385) | (4,154) | (2,385) |
| Total stockholders' equity | 413,745 | 3,927 | (413,745) | 3,927 |
| Noncontrolling interest in consolidated affiliate | 413,745 | 413,745 | ||
| Total equity | 413,745 | 3,927 | 417,672 | |
| Total liabilities and equity | $ 415,856 | $ 5,515 | $ (352) | $ 421,019 |
| Altisource Asset Management Corporation | ||||
| Consolidating Balance Sheet | ||||
| December 31, 2012 | ||||
| (Unaudited, in thousands) | ||||
|
Residential (GAAP) |
AAMC Stand-alone (Non-GAAP) |
Consolidating Entries |
AAMC Consolidated (GAAP) |
|
| Assets: | ||||
| Cash and cash equivalents | $ 100,005 | $ 5,009 | $ | $ 105,014 |
| Related party receivables | 410 | (49) | 361 | |
| Prepaid expenses and other assets | 6 | 434 | 440 | |
| Total assets | 100,011 | 5,853 | (49) | 105,815 |
| Liabilities: | ||||
| Accounts payable and accrued liabilities | 46 | 360 | 406 | |
| Related party payables | 54 | 523 | (49) | 528 |
| Total liabilities | 100 | 883 | (49) | 934 |
| Equity: | ||||
| Common stock | 78 | 23 | (78) | 23 |
| Additional paid-in capital | 99,922 | 4,993 | (99,922) | 4,993 |
| Deficit accumulated during the development stage | (89) | (46) | 89 | (46) |
| Total stockholders' equity | 99,911 | 4,970 | (99,911) | 4,970 |
| Noncontrolling interest in consolidated affiliate | 99,911 | 99,911 | ||
| Total equity | 99,911 | 4,970 | 104,881 | |
| Total liabilities and equity | $ 100,011 | $ 5,853 | $ (49) | $ 105,815 |
CONTACT: Kenneth D. Najour
Chief Financial Officer
T: 561-682-8947
E: Kenneth.Najour@AltisourceAMC.com