Business Wire | Oct 28, 2021 04:25PM EDT

Orchid Island Capital Announces Third Quarter 2021 Results

Oct. 28, 2021

VERO BEACH, Fla.--(BUSINESS WIRE)--Oct. 28, 2021--Orchid Island Capital, Inc. (NYSE:ORC) ("Orchid" or the "Company"), a real estate investment trust ("REIT"), today announced results of operations for the three month period ended September 30, 2021.

Third Quarter 2021 Highlights

* Net income of $26.0 million, or $0.20 per common share, which consists of: Net interest income of $32.6 million, or $0.25 per common share Total expenses of $3.7 million, or $0.03 per common share Net realized and unrealized losses of $2.9 million, or $0.02 per common share, on RMBS and derivative instruments, including net interest expense on interest rate swaps * Third quarter total dividends declared and paid of $0.195 per common share * Book value per common share of $4.77 at September 30, 2021 * Total return of 5.4%, comprised of $0.195 dividend per common share and $0.06 increase in book value per common share, divided by beginning book value per common share * Company to discuss results on Friday, October 29, 2021, at 10:00 AM ET * Supplemental materials to be discussed on the call can be downloaded from the investor relations section of the Company's website at https://ir.orchidislandcapital.com

Management Commentary

Commenting on the third quarter results, Robert E. Cauley, Chairman and Chief Executive Officer, said, "Once again Covid-19 dominated economic activity this quarter. However, we may be at a crossroads as the effects of the Delta variant appear to be waning and the number of people with either a vaccination and/or prior infections of the virus have grown substantially. Pandemic related relief measures such as supplemental unemployment insurance payments and foreclosure moratoriums are essentially over. Hopefully the combination of all of these factors will lead to surging job growth and act to quickly lessen the severe supply shortage of both goods and labor plaguing the economy. This in turn should slow the stubbornly high inflation from which the economy has suffered. If these events come to pass the economy is positioned to perform very well, and the Federal Reserve (the "Fed") will slowly remove the considerable accommodation they have provided the market via a tapering of their asset purchases and eventually increases to the Fed funds rate. If we do not see a resurgence of job growth or job growth is unable to lessen the pervasive price pressures in the economy, the path of economic growth is less certain, and monetary policy could prove to be quite challenging for the Fed.

"Interest rates across the U.S. Treasury curve and U.S. dollar swap curve were little changed during the third quarter of 2021. The only notable development within the rates complex was the slight flattening of both curves between the five- and 30-year points as the market anticipates the eventual tapering of asset purchases beginning in the fourth quarter of 2021 and increases to the Fed funds rate in either the second half of 2022 or early 2023. As the fourth quarter of 2021 has unfolded and inflationary pressures have continued to build, market pricing of forward short-term rates have continued to reflect additional increases to the Fed funds rate. Further, as inflation persists at higher levels and continues to challenge the Fed's assertion that it will prove transitory, longer maturity rates have moved higher so far in the fourth quarter. The level of the 10-year U.S. Treasury is close to matching the year-to-date high yield established on March 31, 2021.

"Given this economic backdrop Orchid was able to generate another strong quarter, with earnings per share of $0.20, an increase in book value per share of $0.06 and an economic return of 5.4%, unannualized. Realized yields on our RMBS portfolio increased slightly from 2.60% during the second quarter of 2021 to 2.66% in the third quarter of 2021. The Company benefited from very slow levels of prepayments, especially on the pass through portfolio as the 3-month CPR was only 9.8, helping to enhance the realized yield on the portfolio in an otherwise unchanged rate environment.

"The Company once again was able to utilize our at-the-market program and issued approximately 35.8 million shares in the third quarter of 2021, raising net proceeds of approximately $177.2 million at a weighted average selling price of approximately $4.94 per share. The shares were issued at a premium to both beginning and ending book value per share for the third quarter. The proceeds were deployed in a manner that was generally consistent with the positioning of the portfolio coming into the quarter. Coupled with our trading activity throughout the quarter the positioning of the portfolio did not change materially. Leverage was down from 8.2 to 1 on June 30, 2021, to 7.5 to 1 on September 30, 2021. However, as the proceeds from the ATM were somewhat backloaded, there were significant purchases of RMBS assets just after quarter end, and the current leverage ratio is close to the June 30, 2021 level.

"On our last earnings call, we stated that the portfolio was defensively positioned going into the third quarter. The portfolio retains a bias towards higher rates and the likely tapering of MBS asset purchases by the Fed starting before year-end. Echoing my comments at the end of the second quarter, as a mortgage REIT focused solely on the Agency RMBS market, we do not have the option of eliminating our exposure to the sector. What we can do is minimize our exposure to the sub-sectors of the Agency RMBS market that will be most adversely affected by the tapering when it does occur. We believe that these will be the coupons the Fed buys as part of their asset purchase programs. To wit, we have maintained relatively low levels of exposure to Ginnie Mae fixed rate RMBS and 15 and 30-year production coupons. As has been the case since the first quarter of 2021, this strategy prevents us from taking advantage of the very attractive dollar roll opportunities available in many of these securities, especially 30-year, fixed rate production coupons, but we have been able to earn attractive returns in other sectors of the Agency RMBS market. We continue to manage in this fashion into the fourth quarter and are likely to do so over the near-term."

Details of Third Quarter 2021 Results of Operations

The Company reported net income of $26.0 million for the three month period ended September 30, 2021, compared with net income of $28.1 million for the three month period ended September 30, 2020. The Company increased its Agency RMBS portfolio over the course of the third quarter of 2021 through capital raised through the ATM program. Interest income on the portfolio in the third quarter was up approximately $4.9 million from the second quarter of 2021. The yield on our average MBS increased from 2.60% in the second quarter of 2021 to 2.66% for the third quarter of 2021, repurchase agreement borrowing costs declined from 0.14% for the second quarter of 2021 to 0.13% for the third quarter of 2021, and our net interest spread increased from 2.46% in the second quarter of 2021 to 2.53% in the third quarter of 2021.

Book value increased by $0.06 per share in the third quarter of 2021. The increase in book value reflects our net income of $0.20 per share, the dividend distribution of $0.195 per share and approximately $0.06 per share added through our capital raising activities. The Company recorded net realized and unrealized losses of $0.02 per share on Agency RMBS assets and derivative instruments, including net interest expense on interest rate swaps.

Prepayments

For the quarter ended September 30, 2021, Orchid received $153.6 million in scheduled and unscheduled principal repayments and prepayments, which equated to a 3-month constant prepayment rate ("CPR") of approximately 12.4%. Prepayment rates on the two RMBS sub-portfolios were as follows (in CPR):

Structured

PT RMBS RMBS Total

Three Months Ended Portfolio (%) Portfolio (%) Portfolio (%)

September 30, 2021 9.8 25.1 12.4

June 30, 2021 10.9 29.9 12.9

March 31, 2021 9.9 40.3 12.0

December 31, 2020 16.7 44.3 20.1

September 30, 2020 14.3 40.4 17.0

June 30, 2020 13.9 35.3 16.3

March 31, 2020 9.8 22.9 11.9

Portfolio

The following tables summarize certain characteristics of Orchid's PT RMBS (as defined below) and structured RMBS as of September 30, 2021 and December 31, 2020:

($ in thousands)

Weighted

Percentage Average

of Weighted Maturity

Fair Entire Average in Longest

Asset Category Value Portfolio Coupon Months Maturity

September 30, 2021

Fixed Rate RMBS $ 5,458,562 97.4 % 2.96 % 342 1-Oct-51

Total Mortgage-backed 5,458,562 97.4 % 2.96 % 342 1-Oct-51Pass-through

Interest-Only Securities 140,078 2.5 % 3.39 % 250 25-Aug-51

Inverse Interest-Only 2,783 0.1 % 3.75 % 304 15-Jun-42Securities

Total Structured RMBS 142,861 2.6 % 3.40 % 253 25-Aug-51

Total Mortgage Assets $ 5,601,423 100.0 % 3.02 % 326 1-Oct-51

December 31, 2020

Fixed Rate RMBS $ 3,560,746 95.5 % 3.09 % 339 1-Jan-51

Fixed Rate CMOs 137,453 3.7 % 4.00 % 312 15-Dec-42

Total Mortgage-backed 3,698,199 99.2 % 3.13 % 338 1-Jan-51Pass-through

Interest-Only Securities 28,696 0.8 % 3.98 % 268 25-May-50

Total Structured RMBS 28,696 0.8 % 3.98 % 268 25-May-50

Total Mortgage Assets $ 3,726,895 100.0 % 3.19 % 333 1-Jan-51

($ in thousands)

September 30, 2021

December 31, 2020

Percentage of

Percentage of

Agency

Fair Value

Entire Portfolio

Fair Value

Entire Portfolio

Fannie Mae

$

4,315,090

77.0

%

$

2,733,960

73.4

%

Freddie Mac

1,286,333

23.0

%

992,935

26.6

%

Total Portfolio

$

5,601,423

100.0

%

$

3,726,895

100.0

%

($ in thousands)

September 30, 2021 December 31, 2020

Percentage of Percentage of

Agency Fair Value Entire Portfolio Fair Value Entire Portfolio

Fannie Mae $ 4,315,090 77.0 % $ 2,733,960 73.4 %

Freddie Mac 1,286,333 23.0 % 992,935 26.6 %

Total Portfolio $ 5,601,423 100.0 % $ 3,726,895 100.0 %

September 30, 2021

December 31, 2020

Weighted Average Pass-through Purchase Price

$

107.61

$

107.43

Weighted Average Structured Purchase Price

$

15.53

$

20.06

Weighted Average Pass-through Current Price

$

106.88

$

108.94

Weighted Average Structured Current Price

$

13.40

$

10.87

Effective Duration (1)

3.350

2.360

September 30, 2021 December 31, 2020

Weighted Average Pass-through Purchase $ 107.61 $ 107.43Price

Weighted Average Structured Purchase Price $ 15.53 $ 20.06

Weighted Average Pass-through Current Price $ 106.88 $ 108.94

Weighted Average Structured Current Price $ 13.40 $ 10.87

Effective Duration ^(1) 3.350 2.360

(1)Effective duration of 3.350 indicates that an interest rate increase of 1.0% would be expected to cause a 3.350% decrease in the value of the RMBS in the Company's investment portfolio at September 30, 2021. An effective duration of 2.360 indicates that an interest rate increase of 1.0% would be expected to cause a 2.360% decrease in the value of the RMBS in the Company's investment portfolio at December 31, 2020. These figures include the structured securities in the portfolio, but do not include the effect of the Company's funding cost hedges. Effective duration quotes for individual investments are obtained from The Yield Book, Inc.

Financing, Leverage and Liquidity

As of September 30, 2021, the Company had outstanding repurchase obligations of approximately $5,213.9 million with a net weighted average borrowing rate of 0.13%. These agreements were collateralized by RMBS with a fair value, including accrued interest, of approximately $5,430.3 million and cash pledged to counterparties of approximately $47.5 million. The Company's leverage ratio at September 30, 2021 was 7.5 to 1. At September 30, 2021, the Company's liquidity was approximately $429.5 million, consisting of cash and cash equivalents and unpledged RMBS (not including unsettled securities purchases). To enhance our liquidity even further, we may pledge more of our structured RMBS as part of a repurchase agreement funding, but retain the cash in lieu of acquiring additional assets. In this way we can, at a modest cost, retain higher levels of cash on hand and decrease the likelihood we will have to sell assets in a distressed market in order to raise cash. Below is a list of our outstanding borrowings under repurchase obligations at September 30, 2021.

Effective duration of 3.350 indicates that an interest rate increase of 1.0% would be expected to cause a 3.350% decrease in the value of the RMBS in the Company's investment portfolio at September 30, 2021. An effective duration of 2.360 indicates that an interest rate increase of 1.0% would(1) be expected to cause a 2.360% decrease in the value of the RMBS in the Company's investment portfolio at December 31, 2020. These figures include the structured securities in the portfolio, but do not include the effect of the Company's funding cost hedges. Effective duration quotes for individual investments are obtained from The Yield Book, Inc.

Financing, Leverage and Liquidity

As of September 30, 2021, the Company had outstanding repurchase obligations of approximately $5,213.9 million with a net weighted average borrowing rate of 0.13%. These agreements were collateralized by RMBS with a fair value, including accrued interest, of approximately $5,430.3 million and cash pledged to counterparties of approximately $47.5 million. The Company's leverage ratio at September 30, 2021 was 7.5 to 1. At September 30, 2021, the Company's liquidity was approximately $429.5 million, consisting of cash and cash equivalents and unpledged RMBS (not including unsettled securities purchases). To enhance our liquidity even further, we may pledge more of our structured RMBS as part of a repurchase agreement funding, but retain the cash in lieu of acquiring additional assets. In this way we can, at a modest cost, retain higher levels of cash on hand and decrease the likelihood we will have to sell assets in a distressed market in order to raise cash. Below is a list of our outstanding borrowings under repurchase obligations at September 30, 2021.

($ in thousands)

Weighted Weighted

Total Average Average

Outstanding % of Borrowing Amount Maturity

Counterparty Balances Total Rate at Risk^ in Days (1)

ABN AMRO Bank N.V. $ 421,279 8.3 % 0.12 % $ 12,381 30

Mirae Asset Securities 396,039 7.6 % 0.12 % 19,488 74(USA) Inc.

Wells Fargo Bank, N.A. 357,656 6.9 % 0.11 % 17,141 14

RBC Capital Markets, LLC 356,691 6.8 % 0.12 % 15,268 31

J.P. Morgan Securities LLC 334,245 6.4 % 0.12 % 18,940 41

Goldman Sachs & Co. LLC 323,521 6.2 % 0.12 % 18,483 40

ASL Capital Markets Inc. 321,542 6.2 % 0.12 % 16,588 15

Cantor Fitzgerald & Co. 268,272 5.1 % 0.12 % 13,551 24

Citigroup Global Markets, 263,278 5.0 % 0.11 % 14,452 13Inc.

Mitsubishi UFJ Securities 259,581 5.0 % 0.24 % 23,343 24(USA), Inc.

Santander Bank, N.A. 210,831 4.0 % 0.11 % 10,154 29

ED&F Man Capital Markets 199,744 3.8 % 0.12 % 10,288 32Inc.

ING Financial Markets LLC 199,544 3.8 % 0.12 % 7,717 37

Nomura Securities 199,411 3.8 % 0.11 % 9,437 41International, Inc.

South Street Securities, 173,977 3.3 % 0.12 % 8,106 42LLC

BMO Capital Markets Corp. 169,909 3.3 % 0.13 % 10,221 14

Daiwa Capital Markets 167,813 3.2 % 0.11 % 7,451 16America, Inc.

Barclays Capital Inc. 145,516 2.8 % 0.11 % 3,468 13

Merrill Lynch, Pierce, 141,192 2.7 % 0.17 % 8,435 15Fenner & Smith Inc.

Austin Atlantic Asset 99,395 1.9 % 0.14 % 4,294 7Management Co.

Lucid Prime Fund LLC 85,283 1.6 % 0.18 % 8,154 14

Lucid Cash Fund USG LLC 60,503 1.2 % 0.12 % 2,991 14

J.V.B. Financial Group, 58,647 1.1 % 0.12 % 2,883 22LLC

Total / Weighted Average $ 5,213,869 100.0 % 0.13 % $ 263,234 30

(1)

Equal to the sum of the fair value of securities sold, accrued interest receivable and cash posted as collateral (if any), minus the sum of repurchase agreement liabilities, accrued interest payable and the fair value of securities posted by the counterparties (if any).

Hedging

In connection with its interest rate risk management strategy, the Company economically hedges a portion of the cost of its repurchase agreement funding against a rise in interest rates by entering into derivative financial instrument contracts. The Company has not elected hedging treatment under U.S. generally accepted accounting principles ("GAAP") in order to align the accounting treatment of its derivative instruments with the treatment of its portfolio assets under the fair value option election. As such, all gains or losses on these instruments are reflected in earnings for all periods presented. At September 30, 2021, such instruments were comprised of Eurodollar and Treasury note ("T-Note") futures contracts, interest rate swap agreements, and interest rate swaption agreements.

The table below presents information related to the Company's Eurodollar and T-Note futures contracts at September 30, 2021.

Equal to the sum of the fair value of securities sold, accrued interest(1) receivable and cash posted as collateral (if any), minus the sum of repurchase agreement liabilities, accrued interest payable and the fair value of securities posted by the counterparties (if any).

Hedging

In connection with its interest rate risk management strategy, the Company economically hedges a portion of the cost of its repurchase agreement funding against a rise in interest rates by entering into derivative financial instrument contracts. The Company has not elected hedging treatment under U.S. generally accepted accounting principles ("GAAP") in order to align the accounting treatment of its derivative instruments with the treatment of its portfolio assets under the fair value option election. As such, all gains or losses on these instruments are reflected in earnings for all periods presented. At September 30, 2021, such instruments were comprised of Eurodollar and Treasury note ("T-Note") futures contracts, interest rate swap agreements, and interest rate swaption agreements.

The table below presents information related to the Company's Eurodollar and T-Note futures contracts at September 30, 2021.

($ in thousands)

Average Weighted Weighted

Contract Average Average

Notional Entry Effective Open

Expiration Year Amount Rate Rate Equity^ (1)

Eurodollar Futures Contracts (Short Positions)

2021 $ 50,000 1.01 % 0.17 % $ (104 )

Treasury Note Futures Contracts (Short Positions)^(2)

December 2021 5-year T-Note futures

(Dec 2021 - Dec 2026 Hedge Period) $ 269,000 1.14 % 1.29 % 1,631

December 2021 10-year Ultra futures

(Dec 2021 - Dec 2031 Hedge Period) $ 23,500 0.97 % 1.19 % $ 518

(1)Open equity represents the cumulative gains (losses) recorded on open futures positions from inception.

(2)5-Year T-Note futures contracts were valued at a price of $122.74 at September 30, 2021. The contract values of the short positions were $330.2 million at September 30, 2021. 10-Year Ultra futures contracts were valued at a price of $145.25 at September 30, 2021. The contract value of the short position was $34.1 million at September 30, 2021.

The table below presents information related to the Company's interest rate swap positions at September 30, 2021.

Open equity represents the cumulative gains (losses) recorded on open(1) futures positions from inception.

5-Year T-Note futures contracts were valued at a price of $122.74 at September 30, 2021. The contract values of the short positions were $330.2(2) million at September 30, 2021. 10-Year Ultra futures contracts were valued at a price of $145.25 at September 30, 2021. The contract value of the short position was $34.1 million at September 30, 2021.

The table below presents information related to the Company's interest rate swap positions at September 30, 2021.

($ in thousands)

Average Net

Fixed Average Estimated Average

Notional Pay Receive Fair Maturity

Expiration Amount Rate Rate Value (Years)

> 3 to ? 5 years $ 955,000 0.64 % 0.13 % 11,565 4.3

> 5 years 400,000 1.16 % 0.12 % 3,182 7.6

$ 1,355,000 0.79 % 0.13 % $ 14,747 5.2

The following table presents information related to our interest rate swaption positions as of September 30, 2021.

($ in thousands)

Option Underlying Swap

Weighted Average Weighted

Average Average Adjustable Average

Fair Months to Notional Fixed Rate Term

Expiration Cost Value Expiration Amount Rate (LIBOR) (Years)

PayerSwaptions - long

? 1 year $ 4,000 $ 1,421 6.2 $ 400,000 1.66 % 3 Month 5.0

>1 year ? 25,390 26,630 16.1 1,027,200 2.20 % 3 Month 15.02 years

$ 29,390 $ 28,051 13.3 $ 1,427,200 2.05 % 3 Month 12.2

PayerSwaptions - short

? 1 year $ (13,400 ) $ (8,063 ) 4.8 $ (1,182,850 ) 2.10 % 3 Month 11.6

Dividends

In addition to other requirements that must be satisfied to qualify as a REIT, we must pay annual dividends to our stockholders of at least 90% of our REIT taxable income, determined without regard to the deduction for dividends paid and excluding any net capital gains. We intend to pay regular monthly dividends to our stockholders and have declared the following dividends since our February 2013 IPO.

(in thousands, except per share data)

Year Per Share Total Amount

2013 $ 1.395 $ 4,662

2014 2.160 22,643

2015 1.920 38,748

2016 1.680 41,388

2017 1.680 70,717

2018 1.070 55,814

2019 0.960 54,421

2020 0.790 53,570

2021 - YTD^(1) 0.650 74,045

Totals $ 12.305 $ 416,008

(1)

On October 12, 2021, the Company declared a dividend of $0.065 per share to be paid on November 26, 2021. The effect of this dividend is included in the table above but is not reflected in the Company's financial statements as of September 30, 2021.

Peer Performance

The tables below present total return data for Orchid compared to a selected group of peers based on stock price performance for periods through September 30, 2021 and based on book value performance for periods through June 30, 2021.

On October 12, 2021, the Company declared a dividend of $0.065 per share(1) to be paid on November 26, 2021. The effect of this dividend is included in the table above but is not reflected in the Company's financial statements as of September 30, 2021.

Peer Performance

The tables below present total return data for Orchid compared to a selected group of peers based on stock price performance for periods through September 30, 2021 and based on book value performance for periods through June 30, 2021.

Portfolio Total Rate of Return Versus Peer Group Average - Stock PricePerformance

ORC Spread

ORC Over / (Under)

Total Rate Peer Peer

of Return^ Average^(1) Average^(3) (1) (2)

Year to Date (1/1/2021 - 9/30/2021) 4.5 % 4.7 % (0.2 )%

One Year Total Return 12.9 % 28.8 % (15.9 )%

Two Year Total Return 16.7 % 4.3 % 12.4 %

Three Year Total Return 7.4 % (7.5 )% 14.9 %

Four Year Total Return (11.0 )% (11.5 )% 0.5 %

Five Year Total Return 2.3 % 7.5 % (5.2 )%

Six Year Total Return 36.1 % 29.6 % 6.5 %

Seven Year Total Return 11.9 % 26.5 % (14.6 )%

Inception to Date (2/13/2013 - 9/30/ 25.4 % 12.8 % 12.6 %2021)

Source: SEC filings and press releases of Orchid and Peer Group

(1)

Total Rate of Return for each period is obtained from Bloomberg and includes reinvested dividends for each period. Returns are calculated on a monthly basis and compounded for each respective period.

(2)

The peer average is the unweighted, simple, average of the total rate of return for each of the following companies based on the following inclusion periods. AGNC, NLY and ARR have been included since Orchid's inception. CMO is included from Orchid's inception to Q2 2021. ANH is included from Orchid's inception to Q1 2021. HTS is included from Orchid's inception to Q1 2016. MTGE is included from Q1 2017 to Q2 2018. CYS is included from Orchid's inception to Q2 2018. WMC is included from Orchid's inception to Q4 2018. DX was added in Q1 2017. AAIC and CHMI were added in Q1 2019. IVR was added in Q1 2021.

(3)

Represents the total rate of return for Orchid minus peer average in each respective measurement period.

Source: SEC filings and press releases of Orchid and Peer Group

Total Rate of Return for each period is obtained from Bloomberg and(1) includes reinvested dividends for each period. Returns are calculated on a monthly basis and compounded for each respective period.

The peer average is the unweighted, simple, average of the total rate of return for each of the following companies based on the following inclusion periods. AGNC, NLY and ARR have been included since Orchid's inception. CMO is included from Orchid's inception to Q2 2021. ANH is included from(2) Orchid's inception to Q1 2021. HTS is included from Orchid's inception to Q1 2016. MTGE is included from Q1 2017 to Q2 2018. CYS is included from Orchid's inception to Q2 2018. WMC is included from Orchid's inception to Q4 2018. DX was added in Q1 2017. AAIC and CHMI were added in Q1 2019. IVR was added in Q1 2021.

(3) Represents the total rate of return for Orchid minus peer average in each respective measurement period.

Portfolio Total Rate of Return Versus Peer Group Average - Book Value Performance

ORC Spread

ORC

Over / (Under)

Total Rate

Peer

Peer

of Return(1)

Average(1)(2)

Average(3)

One Year Total Return

4.7

%

5.9

%

(1.2

)%

Two Year Total Return

(3.6

)%

(10.2

)%

6.6

%

Three Year Total Return

(6.7

)%

(12.9

)%

6.2

%

Four Year Total Return

(6.5

)%

(10.7

)%

4.2

%

Five Year Total Return

(6.3

)%

(5.7

)%

(0.6

)%

Six Year Total Return

(4.9

)%

(5.3

)%

0.4

%

Seven Year Total Return

6.3

%

(1.6

)%

7.9

%

Inception to Date (3/31/2013 - 6/30/2021)(4)

11.1

%

(5.0

)%

16.1

%

Portfolio Total Rate of Return Versus Peer Group Average - Book ValuePerformance

ORC Spread

ORC Over / (Under)

Total Rate Peer Peer

of Return^ Average^ Average^(3) (1) (1)(2)

One Year Total Return 4.7 % 5.9 % (1.2 )%

Two Year Total Return (3.6 )% (10.2 )% 6.6 %

Three Year Total Return (6.7 )% (12.9 )% 6.2 %

Four Year Total Return (6.5 )% (10.7 )% 4.2 %

Five Year Total Return (6.3 )% (5.7 )% (0.6 )%

Six Year Total Return (4.9 )% (5.3 )% 0.4 %

Seven Year Total Return 6.3 % (1.6 )% 7.9 %

Inception to Date (3/31/2013 - 6/30/ 11.1 % (5.0 )% 16.1 %2021)^(4)

Source: SEC filings and press releases of Orchid and Peer Group

(1)

Total rate of return for each period is change in book value per share over the period plus dividends per share declared divided by the book value per share at the beginning of the period. None of the return calculations are annualized except for the stub 2013 calculation.

(2)

The peer average is the unweighted, simple, average of the total rate of return for each of the following companies based on the following inclusion periods. AGNC, NLY and ARR have been included since Orchid's inception. CMO is included from Orchid's inception to Q2 2021. ANH is included from Orchid's inception to Q1 2021. HTS is included from Orchid's inception to Q1 2016. MTGE is included from Q1 2017 to Q2 2018. CYS is included from Orchid's inception to Q2 2018. WMC is included from Orchid's inception to Q4 2018. DX was added in Q1 2017. AAIC and CHMI were added in Q1 2019. IVR was added in Q1 2021.

(3)

Represents the total rate of return for Orchid minus peer average in each respective measurement period.

(4)

Peer book values are not available for Orchid's true inception date (2/13/2013). Because all peer book values are not available as of Orchid's true inception date (2/13/2013), the starting point for Orchid and all of the peer companies is 3/31/2013.

Book Value Per Share

The Company's book value per share at September 30, 2021 was $4.77. The Company computes book value per share by dividing total stockholders' equity by the total number of shares outstanding of the Company's common stock. At September 30, 2021, the Company's stockholders' equity was $730.6 million with 153,318,351 shares of common stock outstanding.

Capital Allocation and Return on Invested Capital

The Company allocates capital to two RMBS sub-portfolios, the pass-through RMBS portfolio, consisting of mortgage pass-through certificates issued by Fannie Mae, Freddie Mac or Ginnie Mae (the "GSEs") and collateralized mortgage obligations ("CMOs") issued by the GSEs ("PT RMBS"), and the structured RMBS portfolio, consisting of interest-only ("IO") and inverse interest-only ("IIO") securities. As of June 30, 2021, approximately 82% of the Company's investable capital (which consists of equity in pledged PT RMBS, available cash and unencumbered assets) was deployed in the PT RMBS portfolio. At September 30, 2021, the allocation to the PT RMBS portfolio decreased by 3% to approximately 79%.

The table below details the changes to the respective sub-portfolios during the quarter.

Source: SEC filings and press releases of Orchid and Peer Group

Total rate of return for each period is change in book value per share over(1) the period plus dividends per share declared divided by the book value per share at the beginning of the period. None of the return calculations are annualized except for the stub 2013 calculation.

The peer average is the unweighted, simple, average of the total rate of return for each of the following companies based on the following inclusion periods. AGNC, NLY and ARR have been included since Orchid's inception. CMO is included from Orchid's inception to Q2 2021. ANH is included from(2) Orchid's inception to Q1 2021. HTS is included from Orchid's inception to Q1 2016. MTGE is included from Q1 2017 to Q2 2018. CYS is included from Orchid's inception to Q2 2018. WMC is included from Orchid's inception to Q4 2018. DX was added in Q1 2017. AAIC and CHMI were added in Q1 2019. IVR was added in Q1 2021.

(3) Represents the total rate of return for Orchid minus peer average in each respective measurement period.

Peer book values are not available for Orchid's true inception date (2/13/(4) 2013). Because all peer book values are not available as of Orchid's true inception date (2/13/2013), the starting point for Orchid and all of the peer companies is 3/31/2013.

Book Value Per Share

The Company's book value per share at September 30, 2021 was $4.77. The Company computes book value per share by dividing total stockholders' equity by the total number of shares outstanding of the Company's common stock. At September 30, 2021, the Company's stockholders' equity was $730.6 million with 153,318,351 shares of common stock outstanding.

Capital Allocation and Return on Invested Capital

The Company allocates capital to two RMBS sub-portfolios, the pass-through RMBS portfolio, consisting of mortgage pass-through certificates issued by Fannie Mae, Freddie Mac or Ginnie Mae (the "GSEs") and collateralized mortgage obligations ("CMOs") issued by the GSEs ("PT RMBS"), and the structured RMBS portfolio, consisting of interest-only ("IO") and inverse interest-only ("IIO") securities. As of June 30, 2021, approximately 82% of the Company's investable capital (which consists of equity in pledged PT RMBS, available cash and unencumbered assets) was deployed in the PT RMBS portfolio. At September 30, 2021, the allocation to the PT RMBS portfolio decreased by 3% to approximately 79%.

The table below details the changes to the respective sub-portfolios during the quarter.

(in thousands)

Portfolio Activity for the Quarter

Structured Security Portfolio

Pass-Through Interest-Only Inverse Interest

Portfolio Securities Only Sub-total Total Securities

Market value - $ 4,574,539 $ 92,709 $ 3,991 $ 96,700 $ 4,671,239 June 30, 2021

Securities 1,960,803 49,182 - 49,182 2,009,985 purchased

Securities (917,989 ) - - - (917,989 )sold

Gains on sales 2,977 - - - 2,977

Return of n/a (6,669 ) (363 ) (7,032 ) (7,032 )investment

Pay-downs (146,549 ) n/a - n/a (146,549 )

Premium lostdue to (9,769 ) n/a - n/a (9,769 )pay-downs

Mark to market (5,450 ) 4,856 (845 ) 4,011 (1,439 )(losses) gains

Market value -September 30, $ 5,458,562 $ 140,078 $ 2,783 $ 142,861 $ 5,601,423 2021

The tables below present the allocation of capital between the respective portfolios at September 30, 2021 and June 30, 2021, and the return on invested capital for each sub-portfolio for the three month period ended September 30, 2021. The return on invested capital in the PT RMBS and structured RMBS portfolios was approximately 5.6% and 5.2%, respectively, for the third quarter of 2021. The combined portfolio generated a return on invested capital of approximately 5.6%.

($ in thousands)

Capital Allocation

Structured Security Portfolio

Pass-Through Interest-Only Inverse Interest

Portfolio Securities Only Sub-total Total Securities

September 30, 2021

Market $ 5,458,562 $ 140,078 $ 2,783 $ 142,861 $ 5,601,423 value

Cash^(1) 294,625 - - - 294,625

Borrowings^ (5,213,869 ) - - - (5,213,869 )(2)

Total $ 539,318 $ 140,078 $ 2,783 $ 142,861 $ 682,179

% of Total 79.1 % 20.5 % 0.4 % 20.9 % 100.0 %

June 30, 2021

Market $ 4,574,539 $ 92,709 $ 3,991 $ 96,700 $ 4,671,239 value

Cash 379,718 - - - 379,718

Borrowings^ (4,514,704 ) - - - (4,514,704 )(3)

Total $ 439,553 $ 92,709 $ 3,991 $ 96,700 $ 536,253

% of Total 82.0 % 17.3 % 0.7 % 18.0 % 100.0 %

(1)At September 30, 2021, cash was reduced by unsettled purchases of approximately $180.6 million, which are reflected in the portfolio as of September 30, 2021.

(2)At September 30, 2021, there were outstanding repurchase agreement balances of $106.5 million secured by IO securities and $2.1 million secured by IIO securities. We entered into these arrangements to generate additional cash available to meet margin calls on PT RMBS; therefore, we have not considered these balances to be allocated to the structured securities strategy.

(3)At June 30, 2021, there were outstanding repurchase agreement balances of $73.6 million secured by IO securities and $3.2 million secured by IIO securities. We entered into these arrangements to generate additional cash available to meet margin calls on PT RMBS; therefore, we have not considered these balances to be allocated to the structured securities strategy.

At September 30, 2021, cash was reduced by unsettled purchases of(1) approximately $180.6 million, which are reflected in the portfolio as of September 30, 2021.

At September 30, 2021, there were outstanding repurchase agreement balances of $106.5 million secured by IO securities and $2.1 million secured by IIO securities. We entered into these arrangements to generate(2) additional cash available to meet margin calls on PT RMBS; therefore, we have not considered these balances to be allocated to the structured securities strategy.

At June 30, 2021, there were outstanding repurchase agreement balances of $73.6 million secured by IO securities and $3.2 million secured by IIO securities. We entered into these arrangements to generate additional cash(3) available to meet margin calls on PT RMBS; therefore, we have not considered these balances to be allocated to the structured securities strategy.

($ in thousands)

Returns for the Quarter Ended September 30, 2021

Structured Security Portfolio

Pass-Through

Interest-Only

Inverse Interest

Portfolio

Securities

Only Securities

Sub-total

Total

Income (net of borrowing cost)

$

31,542

$

919

$

138

$

1,057

$

32,599

Realized and unrealized (losses) / gains

(12,273

)

4,856

(845

)

4,011

(8,262

)

Derivative gains

5,375

n/a

n/a

n/a

5,375

Total Return

$

24,644

$

5,775

$

(707

)

$

5,068

$

29,712

Beginning Capital Allocation

$

439,553

$

92,709

$

3,991

$

96,700

$

536,253

Return on Invested Capital for the Quarter(1)

5.6

%

6.2

%

(17.7

)%

5.2

%

5.6

%

Average Capital Allocation(2)

$

489,436

$

116,394

$

3,387

$

119,781

$

609,217

Return on Average Invested Capital for the Quarter(3)

5.0

%

5.0

%

(20.9

)%

4.2

%

4.9

%

($ in thousands)

Returns for the Quarter Ended September 30, 2021

Structured Security Portfolio

Pass-Through Interest-Only Inverse Interest

Portfolio Securities Only Sub-total Total Securities

Income (net of $ 31,542 $ 919 $ 138 $ 1,057 $ 32,599 borrowing cost)

Realized andunrealized (12,273 ) 4,856 (845 ) 4,011 (8,262 )(losses) / gains

Derivative gains 5,375 n/a n/a n/a 5,375

Total Return $ 24,644 $ 5,775 $ (707 ) $ 5,068 $ 29,712

Beginning Capital $ 439,553 $ 92,709 $ 3,991 $ 96,700 $ 536,253 Allocation

Return onInvested Capital 5.6 % 6.2 % (17.7 )% 5.2 % 5.6 %for the Quarter^(1)

Average Capital $ 489,436 $ 116,394 $ 3,387 $ 119,781 $ 609,217 Allocation^(2)

Return on AverageInvested Capital 5.0 % 5.0 % (20.9 )% 4.2 % 4.9 %for the Quarter^(3)

(1)Calculated by dividing the Total Return by the Beginning Capital Allocation, expressed as a percentage.

(2)Calculated using two data points, the Beginning and Ending Capital Allocation balances.

(3)Calculated by dividing the Total Return by the Average Capital Allocation, expressed as a percentage.

Stock Offerings

On August 4, 2020, we entered into an equity distribution agreement (the "August 2020 Equity Distribution Agreement") with four sales agents pursuant to which we could offer and sell, from time to time, up to an aggregate amount of $150,000,000 of shares of our common stock in transactions that were deemed to be "at the market" offerings and privately negotiated transactions. We issued a total of 27,493,650 shares under the August 2020 Equity Distribution Agreement for aggregate gross proceeds of approximately $150.0 million, and net proceeds of approximately $147.4 million, after commissions and fees, prior to its termination in June 2021.

On January 20, 2021, we entered into an underwriting agreement (the "January 2021 Underwriting Agreement") with J.P. Morgan Securities LLC ("J.P. Morgan"), relating to the offer and sale of 7,600,000 shares of our common stock. J.P. Morgan purchased the shares of our common stock from the Company pursuant to the January 2021 Underwriting Agreement at $5.20 per share. In addition, we granted J.P. Morgan a 30-day option to purchase up to an additional 1,140,000 shares of our common stock on the same terms and conditions, which J.P. Morgan exercised in full on January 21, 2021. The closing of the offering of 8,740,000 shares of our common stock occurred on January 25, 2021, with proceeds to us of approximately $45.2 million, net of offering expenses.

On March 2, 2021, we entered into an underwriting agreement (the "March 2021 Underwriting Agreement") with J.P. Morgan, relating to the offer and sale of 8,000,000 shares of our common stock. J.P. Morgan purchased the shares of our common stock from the Company pursuant to the March 2021 Underwriting Agreement at $5.45 per share. In addition, we granted J.P. Morgan a 30-day option to purchase up to an additional 1,200,000 shares of our common stock on the same terms and conditions, which J.P. Morgan exercised in full on March 3, 2021. The closing of the offering of 9,200,000 shares of our common stock occurred on March 5, 2021, with proceeds to us of approximately $50.0 million, net of offering expenses.

On June 22, 2021, we entered into an equity distribution agreement (the "June 2021 Equity Distribution Agreement") with four sales agents pursuant to which we may offer and sell, from time to time, up to an aggregate amount of $250,000,000 of shares of our common stock in transactions that are deemed to be "at the market" offerings and privately negotiated transactions. Through September 30, 2021, we issued a total of 41,568,338 shares under the June 2021 Equity Distribution Agreement for aggregate gross proceeds of approximately $211.0 million, and net proceeds of approximately $207.5 million, after commissions and fees. Subsequent to September 30, 2021, and through October 28, 2021, we issued a total of 7,838,998 shares under the June 2021 Equity Distribution Agreement for aggregate gross proceeds of approximately $39.0 million, and net proceeds of approximately $38.4 million, after commissions and fees.

Stock Repurchase Program

On July 29, 2015, the Board of Directors passed a resolution authorizing the repurchase of up to 2,000,000 shares of the Company's common stock. As part of the stock repurchase program, shares may be purchased in open market transactions, including through block purchases, privately negotiated transactions, or pursuant to any trading plan that may be adopted in accordance with Rule 10b5-1 of the Securities Exchange Act of 1934, as amended. Open market repurchases will be made in accordance with Exchange Act Rule 10b-18, which sets certain restrictions on the method, timing, price and volume of open market stock repurchases. The timing, manner, price and amount of any repurchases is determined by the Company in its discretion and is subject to economic and market conditions, stock price, applicable legal requirements and other factors. On February 8, 2018, the Board of Directors approved an increase in the stock repurchase program for up to an additional 4,522,822 shares of the Company's common stock. The authorization does not obligate the Company to acquire any particular amount of common stock, and the program may be suspended or discontinued at the Company's discretion without prior notice.

Since inception of the program through September 30, 2021, the Company repurchased a total of 5,685,511 shares under the stock repurchase program at an aggregate cost of approximately $40.4 million, including commissions and fees, for a weighted average price of $7.10 per share. However, we did not repurchase any shares of our common stock during the three months ended September 30, 2021. As of September 30, 2021, the remaining authorization under the repurchase program is for up to 837,311 shares of the Company's common stock.

Earnings Conference Call Details

An earnings conference call and live audio webcast will be hosted Friday, October 29, 2021, at 10:00 AM ET. The conference call may be accessed by dialing toll free (833) 794-1168. International callers dial (236) 714-2726. The conference passcode is 5692327. The supplemental materials may be downloaded from the investor relations section of the Company's website at https://ir.orchidislandcapital.com. A live audio webcast of the conference call can be accessed via the investor relations section of the Company's website at https://ir.orchidislandcapital.com, and an audio archive of the webcast will be available until November 30, 2021.

About Orchid Island Capital, Inc.

Orchid Island Capital, Inc. is a specialty finance company that invests on a leveraged basis in Agency RMBS. Our investment strategy focuses on, and our portfolio consists of, two categories of Agency RMBS: (i) traditional pass-through Agency RMBS, such as mortgage pass-through certificates and CMOs issued by the GSEs, and (ii) structured Agency RMBS, such as IOs, IIOs and principal only securities, among other types of structured Agency RMBS. Orchid is managed by Bimini Advisors, LLC, a registered investment adviser with the Securities and Exchange Commission.

Forward Looking Statements

Statements herein relating to matters that are not historical facts, including, but not limited to statements regarding interest rates, liquidity, inflation, portfolio performance, pledging of our structured RMBS, funding levels and spreads, prepayment speeds, returns, portfolio positioning and repositioning, book value, investment and operating strategy, hedging levels, the supply and demand for Agency RMBS, the effect of actions of the U.S. government, including asset purchases by the Fed, market expectations, future dividends, the stock repurchase program and general economic conditions, are forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. The reader is cautioned that such forward-looking statements are based on information available at the time and on management's good faith belief with respect to future events, and are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in such forward-looking statements. Important factors that could cause such differences are described in Orchid Island Capital, Inc.'s filings with the Securities and Exchange Commission, including its most recent Annual Report on Form 10-K and Quarterly Reports on Form 10-Q. Orchid Island Capital, Inc. assumes no obligation to update forward-looking statements to reflect subsequent results, changes in assumptions or changes in other factors affecting forward-looking statements.

Summarized Financial Statements

The following is a summarized presentation of the unaudited balance sheets as of September 30, 2021, and December 31, 2020, and the unaudited quarterly statements of operations for the nine and three months ended September 30, 2021 and 2020. Amounts presented are subject to change.

Calculated by dividing the Total Return by the Beginning Capital(1) Allocation, expressed as a percentage.

Calculated using two data points, the Beginning and Ending Capital(2) Allocation balances.

Calculated by dividing the Total Return by the Average Capital Allocation,(3) expressed as a percentage.

Stock Offerings

On August 4, 2020, we entered into an equity distribution agreement (the "August 2020 Equity Distribution Agreement") with four sales agents pursuant to which we could offer and sell, from time to time, up to an aggregate amount of $150,000,000 of shares of our common stock in transactions that were deemed to be "at the market" offerings and privately negotiated transactions. We issued a total of 27,493,650 shares under the August 2020 Equity Distribution Agreement for aggregate gross proceeds of approximately $150.0 million, and net proceeds of approximately $147.4 million, after commissions and fees, prior to its termination in June 2021.

On January 20, 2021, we entered into an underwriting agreement (the "January 2021 Underwriting Agreement") with J.P. Morgan Securities LLC ("J.P. Morgan"), relating to the offer and sale of 7,600,000 shares of our common stock. J.P. Morgan purchased the shares of our common stock from the Company pursuant to the January 2021 Underwriting Agreement at $5.20 per share. In addition, we granted J.P. Morgan a 30-day option to purchase up to an additional 1,140,000 shares of our common stock on the same terms and conditions, which J.P. Morgan exercised in full on January 21, 2021. The closing of the offering of 8,740,000 shares of our common stock occurred on January 25, 2021, with proceeds to us of approximately $45.2 million, net of offering expenses.

On March 2, 2021, we entered into an underwriting agreement (the "March 2021 Underwriting Agreement") with J.P. Morgan, relating to the offer and sale of 8,000,000 shares of our common stock. J.P. Morgan purchased the shares of our common stock from the Company pursuant to the March 2021 Underwriting Agreement at $5.45 per share. In addition, we granted J.P. Morgan a 30-day option to purchase up to an additional 1,200,000 shares of our common stock on the same terms and conditions, which J.P. Morgan exercised in full on March 3, 2021. The closing of the offering of 9,200,000 shares of our common stock occurred on March 5, 2021, with proceeds to us of approximately $50.0 million, net of offering expenses.

On June 22, 2021, we entered into an equity distribution agreement (the "June 2021 Equity Distribution Agreement") with four sales agents pursuant to which we may offer and sell, from time to time, up to an aggregate amount of $250,000,000 of shares of our common stock in transactions that are deemed to be "at the market" offerings and privately negotiated transactions. Through September 30, 2021, we issued a total of 41,568,338 shares under the June 2021 Equity Distribution Agreement for aggregate gross proceeds of approximately $211.0 million, and net proceeds of approximately $207.5 million, after commissions and fees. Subsequent to September 30, 2021, and through October 28, 2021, we issued a total of 7,838,998 shares under the June 2021 Equity Distribution Agreement for aggregate gross proceeds of approximately $39.0 million, and net proceeds of approximately $38.4 million, after commissions and fees.

Stock Repurchase Program

On July 29, 2015, the Board of Directors passed a resolution authorizing the repurchase of up to 2,000,000 shares of the Company's common stock. As part of the stock repurchase program, shares may be purchased in open market transactions, including through block purchases, privately negotiated transactions, or pursuant to any trading plan that may be adopted in accordance with Rule 10b5-1 of the Securities Exchange Act of 1934, as amended. Open market repurchases will be made in accordance with Exchange Act Rule 10b-18, which sets certain restrictions on the method, timing, price and volume of open market stock repurchases. The timing, manner, price and amount of any repurchases is determined by the Company in its discretion and is subject to economic and market conditions, stock price, applicable legal requirements and other factors. On February 8, 2018, the Board of Directors approved an increase in the stock repurchase program for up to an additional 4,522,822 shares of the Company's common stock. The authorization does not obligate the Company to acquire any particular amount of common stock, and the program may be suspended or discontinued at the Company's discretion without prior notice.

Since inception of the program through September 30, 2021, the Company repurchased a total of 5,685,511 shares under the stock repurchase program at an aggregate cost of approximately $40.4 million, including commissions and fees, for a weighted average price of $7.10 per share. However, we did not repurchase any shares of our common stock during the three months ended September 30, 2021. As of September 30, 2021, the remaining authorization under the repurchase program is for up to 837,311 shares of the Company's common stock.

Earnings Conference Call Details

An earnings conference call and live audio webcast will be hosted Friday, October 29, 2021, at 10:00 AM ET. The conference call may be accessed by dialing toll free (833) 794-1168. International callers dial (236) 714-2726. The conference passcode is 5692327. The supplemental materials may be downloaded from the investor relations section of the Company's website at https://ir.orchidislandcapital.com. A live audio webcast of the conference call can be accessed via the investor relations section of the Company's website at https://ir.orchidislandcapital.com, and an audio archive of the webcast will be available until November 30, 2021.

About Orchid Island Capital, Inc.

Orchid Island Capital, Inc. is a specialty finance company that invests on a leveraged basis in Agency RMBS. Our investment strategy focuses on, and our portfolio consists of, two categories of Agency RMBS: (i) traditional pass-through Agency RMBS, such as mortgage pass-through certificates and CMOs issued by the GSEs, and (ii) structured Agency RMBS, such as IOs, IIOs and principal only securities, among other types of structured Agency RMBS. Orchid is managed by Bimini Advisors, LLC, a registered investment adviser with the Securities and Exchange Commission.

Forward Looking Statements

Statements herein relating to matters that are not historical facts, including, but not limited to statements regarding interest rates, liquidity, inflation, portfolio performance, pledging of our structured RMBS, funding levels and spreads, prepayment speeds, returns, portfolio positioning and repositioning, book value, investment and operating strategy, hedging levels, the supply and demand for Agency RMBS, the effect of actions of the U.S. government, including asset purchases by the Fed, market expectations, future dividends, the stock repurchase program and general economic conditions, are forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. The reader is cautioned that such forward-looking statements are based on information available at the time and on management's good faith belief with respect to future events, and are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in such forward-looking statements. Important factors that could cause such differences are described in Orchid Island Capital, Inc.'s filings with the Securities and Exchange Commission, including its most recent Annual Report on Form 10-K and Quarterly Reports on Form 10-Q. Orchid Island Capital, Inc. assumes no obligation to update forward-looking statements to reflect subsequent results, changes in assumptions or changes in other factors affecting forward-looking statements.

Summarized Financial Statements

The following is a summarized presentation of the unaudited balance sheets as of September 30, 2021, and December 31, 2020, and the unaudited quarterly statements of operations for the nine and three months ended September 30, 2021 and 2020. Amounts presented are subject to change.

ORCHID ISLAND CAPITAL, INC.

BALANCE SHEETS

($ in thousands, except per share data)

(Unaudited - Amounts Subject to Change)



September 30, 2021 December 31, 2020

ASSETS:

Mortgage-backed securities $ 5,601,423 $ 3,726,895

U.S. Treasury Notes 37,409 -

Cash, cash equivalents and restricted cash 475,244 299,506

Accrued interest receivable 15,241 9,721

Derivative assets, at fair value 47,383 20,999

Receivable for securities sold - 414

Other assets 442 516

Total Assets $ 6,177,142 $ 4,058,051



LIABILITIES AND STOCKHOLDERS' EQUITY

Repurchase agreements $ 5,213,869 $ 3,595,586

Payable for unsettled securities purchased 180,619 -

Dividends payable 9,991 4,970

Derivative liabilities, at fair value 10,288 33,227

Accrued interest payable 753 1,157

Due to affiliates 935 632

Other liabilities 30,058 7,188

Total Liabilities 5,446,513 3,642,760

Total Stockholders' Equity 730,629 415,291

Total Liabilities and Stockholders' Equity $ 6,177,142 $ 4,058,051

Common shares outstanding 153,318,351 76,073,317

Book value per share $ 4.77 $ 5.46

ORCHID ISLAND CAPITAL, INC.

STATEMENTS OF OPERATIONS

($ in thousands, except per share data)

(Unaudited - Amounts Subject to Change)

Nine Months Ended September 30,

Three Months Ended September 30,

2021

2020

2021

2020

Interest income

$

90,279

$

90,152

$

34,169

$

27,223

Interest expense

(5,067

)

(23,045

)

(1,570

)

(2,043

)

Net interest income

85,212

67,107

32,599

25,180

(Losses) gains on RMBS and derivative contracts

(94,522

)

(73,712

)

(2,887

)

5,745

Net portfolio (loss) income

(9,310

)

(6,605

)

29,712

30,925

Expenses

10,886

7,746

3,674

2,849

Net (loss) income

$

(20,196

)

$

(14,351

)

$

26,038

$

28,076

Basic net (loss) income per share

$

(0.19

)

$

(0.22

)

$

0.20

$

0.42

Diluted net (loss) income per share

$

(0.19

)

$

(0.22

)

$

0.20

$

0.42

Weighted Average Shares Outstanding

105,305,772

66,014,379

128,587,347

67,301,901

Dividends Declared Per Common Share:

$

0.585

$

0.595

$

0.195

$

0.190

ORCHID ISLAND CAPITAL, INC.

STATEMENTS OF OPERATIONS

($ in thousands, except per share data)

(Unaudited - Amounts Subject to Change)



Nine Months Ended September Three Months Ended September 30, 30,

2021 2020 2021 2020

Interest income $ 90,279 $ 90,152 $ 34,169 $ 27,223

Interest expense (5,067 ) (23,045 ) (1,570 ) (2,043 )

Net interest 85,212 67,107 32,599 25,180 income

(Losses) gains onRMBS and (94,522 ) (73,712 ) (2,887 ) 5,745 derivativecontracts

Net portfolio (9,310 ) (6,605 ) 29,712 30,925 (loss) income

Expenses 10,886 7,746 3,674 2,849

Net (loss) income $ (20,196 ) $ (14,351 ) $ 26,038 $ 28,076

Basic net (loss) $ (0.19 ) $ (0.22 ) $ 0.20 $ 0.42 income per share

Diluted net(loss) income per $ (0.19 ) $ (0.22 ) $ 0.20 $ 0.42 share

Weighted AverageShares 105,305,772 66,014,379 128,587,347 67,301,901 Outstanding

DividendsDeclared Per $ 0.585 $ 0.595 $ 0.195 $ 0.190 Common Share:

Three Months Ended September 30,

Key Balance Sheet Metrics

2021

2020

Average RMBS(1)

$

5,136,331

$

3,422,564

Average repurchase agreements(1)

4,864,287

3,228,021

Average stockholders' equity(1)

642,225

361,355

Leverage ratio(2)

7.5:1

8.8:1

Key Performance Metrics

Average yield on RMBS(3)

2.66%

3.18%

Average cost of funds(3)

0.13%

0.25%

Average economic cost of funds(4)

0.23%

1.11%

Average interest rate spread(5)

2.53%

2.93%

Average economic interest rate spread(6)

2.43%

2.07%

Three Months Ended September 30,

Key Balance Sheet Metrics 2021 2020

Average RMBS^(1) $ 5,136,331 $ 3,422,564

Average repurchase agreements^(1) 4,864,287 3,228,021

Average stockholders' equity^(1) 642,225 361,355

Leverage ratio^(2) 7.5:1 8.8:1



Key Performance Metrics

Average yield on RMBS^(3) 2.66% 3.18%

Average cost of funds^(3) 0.13% 0.25%

Average economic cost of funds^(4) 0.23% 1.11%

Average interest rate spread^(5) 2.53% 2.93%

Average economic interest rate spread^(6) 2.43% 2.07%

(1)

Average RMBS, borrowings and stockholders' equity balances are calculated using two data points, the beginning and ending balances.

(2)

The leverage ratio is calculated by dividing total ending liabilities by ending stockholders' equity.

(3)

Portfolio yields and costs of funds are calculated based on the average balances of the underlying investment portfolio/borrowings balances and are annualized for the quarterly periods presented.

(4)

Represents the interest cost of our borrowings and the effect of derivative agreements attributed to the period related to hedging activities, divided by average borrowings.

(5)

Average interest rate spread is calculated by subtracting average cost of funds from average yield on RMBS.

(6)

Average economic interest rate spread is calculated by subtracting average economic cost of funds from average yield on RMBS.

View source version on businesswire.com: https://www.businesswire.com/news/home/20211028006195/en/

CONTACT: Orchid Island Capital, Inc. Robert E. Cauley, 772-231-1400 Chairman and Chief Executive Officer https://ir.orchidislandcapital.com