Management's discussion and analysis of financial condition and results of
operations is intended to help the reader understand the results of operations
and financial condition of Angel Oak Mortgage, Inc. The following should be read
in conjunction with the unaudited condensed consolidated financial statements
and notes thereto. References herein to our "Company," "we," "us," or "our"
refer to Angel Oak Mortgage, Inc. and its subsidiaries unless the context
requires otherwise. Unless otherwise indicated, the term "Angel Oak" refers
collectively to Angel Oak Capital Advisors, LLC ("Angel Oak Capital") and its
affiliates, including Falcons I, LLC, our external manager (our "Manager"),
Angel Oak Companies, LP ("Angel Oak Companies"), and the proprietary mortgage
lending platform of affiliates, Angel Oak Mortgage Solutions LLC and Angel Oak
Home Loans LLC (together, "Angel Oak Mortgage Lending") and Angel Oak Commercial
Lending, LLC.

Cautionary Note Regarding Forward-Looking Statements



This Quarterly Report on Form 10-Q contain forward-looking statements within the
meaning of the safe harbor provisions of the Private Securities Litigation
Reform Act of 1995. Forward-looking statements involve numerous risks and
uncertainties. Our actual results may differ from our beliefs, expectations,
estimates, and projections and, consequently, you should not rely on these
forward-looking statements as predictions of future events. Forward-looking
statements are not historical in nature and can be identified by words such as
"anticipate," "estimate," "will," "should," "expect," "believe," "intend,"
"seek," "plan" and similar expressions or their negative forms, or by references
to strategy, plans, or intentions. These forward-looking statements are subject
to risks and uncertainties, including, among other things, those described under
Item 1A. "Risk Factors" in our Annual Report on Form 10-K for the year ended
December 31, 2021 (the "Annual Report on Form 10-K"). Other risks,
uncertainties, and factors that could cause actual results to differ materially
from those projected may be described from time to time in other reports we file
with the Securities and Exchange Commission (the "SEC"). We undertake no
obligation to update or revise any forward-looking statements, whether as a
result of new information, future events, or otherwise.

Factors that could have a material adverse effect on future results and performance relative to those set forth in or implied by the related forward-looking statements, as well as on our business, financial condition, liquidity, results of operations and prospects, include, but are not limited to:

•the impact of the ongoing COVID-19 pandemic;



•the effects of adverse conditions or developments in the financial markets and
the economy upon our ability to acquire non-qualified residential mortgage
("non-QM") loans sourced from Angel Oak's proprietary mortgage lending platform,
Angel Oak Mortgage Lending, and other target assets;

•the level and volatility of prevailing interest rates and credit spreads;

•changes in our industry, inflation, interest rates, the debt or equity markets, the general economy (or in specific regions) or the residential real estate finance and real estate markets specifically;

•changes in our business strategies or target assets;

•general volatility of the markets in which we invest;

•changes in the availability of attractive loan and other investment opportunities, including non-QM loans sourced from Angel Oak Mortgage Lending platforms;

•the ability of our Manager to locate suitable investments for us, manage our portfolio, and implement our strategy;

•our ability to obtain and maintain financing arrangements on favorable terms, or at all;

•the adequacy of collateral securing our investments and a decline in the fair value of our investments;

•the timing of cash flows, if any, from our investments;

•our ability to profitably execute securitization transactions;

•the operating performance, liquidity, and financial condition of borrowers;

•increased rates of default and/or decreased recovery rates on our investments;

•changes in prepayment rates on our investments;

•the departure of any of the members of senior management of our Company, our Manager, or Angel Oak;


                                       24
--------------------------------------------------------------------------------

•the availability of qualified personnel;

•conflicts with Angel Oak, including our Manager and its personnel, including our officers, and entities managed by Angel Oak;



•events, contemplated or otherwise, such as acts of God, including hurricanes,
earthquakes, and other natural disasters, including those resulting from global
climate change, pandemics, acts of war or terrorism, escalation of military
conflicts (such as the Russian invasion of Ukraine), and others that may cause
unanticipated and uninsured performance declines, disruptions in markets, and/or
losses to us or the owners and operators of the real estate securing our
investments;

•impact of and changes in governmental regulations, tax laws and rates, accounting principles and policies and similar matters;

•the level of governmental involvement in the U.S. mortgage market;



•future changes with respect to the Federal National Mortgage Association
("Fannie Mae") or Federal Home Loan Mortgage Corporation ("Freddie Mac" and
collectively with Fannie Mae, the "GSEs") in the mortgage market and related
events, including the lack of certainty as to the future roles of these entities
and the U.S. Government in the mortgage market and changes to legislation and
regulations affecting these entities;

•effects of hedging instruments on our target assets and our returns, and the
degree to which our hedging strategies may or may not protect us from interest
rate volatility;

•our ability to make distributions to our stockholders in the future at the level contemplated by our stockholders or the market generally, or at all;

•our ability to continue to qualify as a real estate investment trust (a "REIT") for U.S. federal income tax purposes; and



•our ability to maintain our exclusion from regulation as an investment company
under the Investment Company Act of 1940, as amended (the "Investment Company
Act").

When considering forward-looking statements, you should keep in mind the risk
factors and other cautionary statements in this report and in the Annual Report
on Form 10-K. Readers are cautioned not to place undue reliance on any of these
forward-looking statements, which reflect our management's views only as of the
date such statements are made. The risks summarized under Item 1A. "Risk
Factors" in the Annual Report on Form 10-K could cause actual results and
performance to differ materially from those set forth in or implied by our
forward-looking statements. New risks and uncertainties arise over time, and it
is not possible for us to predict those events or how they may affect us.

General

Angel Oak Mortgage, Inc. is a publicly-traded REIT focused on acquiring and
investing in first lien non-QM loans and other mortgage-related assets in the
U.S. mortgage market. Our strategy is to make credit-sensitive investments
primarily in newly-originated first lien non-QM loans that are primarily made to
higher-quality non-QM loan borrowers and primarily sourced from Angel Oak's
proprietary mortgage lending platform, Angel Oak Mortgage Lending, which
operates through wholesale and retail channels and has a national origination
footprint. Further, we also may identify and acquire our target assets through
the secondary market when market conditions and asset prices are conducive to
making attractive purchases. Our objective is to generate attractive
risk-adjusted returns for our stockholders, through cash distributions and
capital appreciation, across interest rate and credit cycles.

We are externally managed and advised by our Manager, a registered investment
adviser under the Investment Advisers Act of 1940 and an affiliate of Angel Oak
Capital. Angel Oak Capital is a leading alternative credit manager with market
leadership in mortgage credit that includes asset management, lending and
capital markets. Angel Oak Capital was established in 2009 and had approximately
$9.8 billion in assets under management as of September 30, 2022 across its
private credit strategies, public funds, and separately managed accounts,
including approximately $7.5 billion of mortgage­related assets. Angel Oak
Mortgage Lending is a market leader in non­QM loan production and, as of
September 30, 2022, had originated over $16.7 billion in total non­QM loan
volume since its inception in 2011. Angel Oak is headquartered in Atlanta and
had approximately 800 employees across its enterprise as of September 30, 2022.

Through our relationship with our Manager, we benefit from Angel Oak's
vertically integrated platform and in­house expertise, providing us with the
resources that we believe are necessary to generate attractive risk­adjusted
returns for our stockholders. Angel Oak Mortgage Lending provides us with
proprietary access to non­QM loans, as well as transparency over the
underwriting process and the ability to acquire loans with our desired credit
and return profile. We believe our ability to identify and acquire target assets
through the secondary market is bolstered by Angel Oak's experience in the
mortgage industry and expertise in structured credit investments. In addition,
we believe we have significant competitive advantages due to Angel Oak's
analytical investment tools, extensive relationships in the financial community,
financing and capital structuring skills, investment surveillance capabilities,
and operational expertise.

                                       25
--------------------------------------------------------------------------------

We have elected to be taxed as a REIT for U.S. federal income tax purposes. We
believe that we have been organized and operated, and we intend to continue to
operate in conformity with the requirements for qualification and taxation as a
REIT under the Internal Revenue Code of 1986, as amended (the "Code"). Our
qualification as a REIT, and maintenance of such qualification, will depend on
our ability to meet, on a continuing basis, various complex requirements under
the Code relating to, among other things, the sources of our gross income, the
composition and values of our assets, our distribution levels and the
concentration of ownership of our stock. We also intend to operate our business
in a manner that will allow us to maintain our exclusion from regulation as an
investment company under the Investment Company Act. Our common stock commenced
trading on the New York Stock Exchange on June 17, 2021.

We expect to derive our returns primarily from the difference between the interest we earn on loans we make and our cost of capital, as well as the returns from bonds, including risk retention securities, that are retained after securitizing the underlying loan collateral.

SEC Order Regarding an Affiliate of Our Manager



On August 10, 2022, the SEC accepted offers of settlement from Angel Oak
Capital, an affiliate of our Manager, and Ashish Negandhi, a former portfolio
manager at Angel Oak Capital, and entered an administrative order against both
Angel Oak Capital and Mr. Negandhi. The settlement and administrative order
relate to AOMT 2018-PB1, a securitization issued in 2018. AOMT 2018-PB1 was a
one-off, first-of-its-kind, $90 million securitization with fix-and-flip loans
as the underlying collateral. Fix-and-flip loans are loans made to borrowers for
the purpose of purchasing, renovating, and selling residential properties. These
loans were originated by an affiliate of Angel Oak Capital, Angel Oak Prime
Bridge, which ceased originating loans in 2019. Angel Oak Capital and its
affiliates have not issued another securitization solely backed by this type of
collateral.

The SEC's order concluded that Angel Oak Capital and Mr. Negandhi made
inaccurate disclosure of mortgage delinquency rates when reporting on the
performance of AOMT 2018-PB1 in violation of the Securities Act and the Advisers
Act. The inaccuracies related to the use of funds held in escrow accounts (funds
held to reimburse borrowers for renovations to the properties) to cure loan
delinquencies. Angel Oak Capital and Mr. Negandhi did not admit or deny these
findings. The order does not allege that Angel Oak Capital or Mr. Negandhi acted
with fraudulent intent. The SEC accepted Angel Oak Capital's and Mr. Negandhi's
offers to settle the case. Angel Oak Capital and Mr. Negandhi paid fines of
$1,750,000 and $75,000, respectively, were censured, and agreed to cease and
desist from future violations.

Trends and Recent Developments

Overall macroeconomic environment and its effect on us



The 2022 macroeconomic environment for the three and nine months ended September
30, 2022 was significantly more challenging than that of the 2021 comparative
periods, and has been defined by volatility and uncertainty in the financial
markets. Heightened recessionary risks continued to challenge the U.S. economy
throughout the third quarter of 2022, with economic activity simultaneously
beset by both a sharp increase in interest rates along with persistent
inflation, both further discussed below. The inflationary environment decreased
slightly over the third quarter of 2022 from its 40-year record high mark of
9.1% year-over-year in June 2022; however, inflation remains elevated from a
historical standpoint at 8.2% year-over-year as of September 30, 2022. The
Federal Reserve Bank of the U.S. (the "Fed") has indicated that it remains
committed to increasing interest rates over the coming months in an effort to
promote price stability and decrease inflation.

The Fed has approved historic increases to the federal funds rate over 2022,
comprised of six interest rate increases to date, beginning on March 16, 2022,
with a 25 basis point increase as the first increase to the rate in nearly three
years, a 50 basis point increase on May 5, 2022, a 75 basis point increase on
June 15, 2022, a 75 basis point increase on July 27, 2022, a 75 basis point
increase on September 21, 2022, and a 75 basis point increase on November 2,
2022. The November 2022 rate increase represented the first time in modern
history that the Fed has raised interest rates by 75 basis points four times in
a row. An increase in the federal funds rate generally has the effect of
increasing borrowing rates for all types of consumer credit, including
mortgages. The Fed has indicated that it plans to continue to increase interest
rates in the near term. We believe that a further increase in interest rates
from the previous historically low levels is unlikely to significantly affect
demand for non-QM mortgages; however, the increase in interest rates over the
past nine months has generally caused interest rate spreads to widen, which has
negatively affected the valuation of our whole loan portfolio. Our whole loan
portfolio incurred unrealized losses in 2022, with the unrealized loss effect
magnified by the size of the portfolio. Additionally, the sharp increase in
interest rates over a short period of time has resulted in a challenging
environment for securitizing loans originated at lower interest rates, and our
securitization volume may be lower than usual until interest rates and
securitization markets stabilize.

Sharply rising interest rates have resulted in a slowdown of mortgage
origination and refinancing activity, as the average conforming 30-year mortgage
rate with no points averaged approximately 7% by the end of September 2022, more
than double that same metric as of December 2021. The availability of housing
inventory in many areas of the U.S. has remained low, limiting the original
purchase mortgage market. Previously in 2022, housing inventories were depressed
as supply chain and labor availability issues resulting from the economic
effects of the COVID-19 pandemic constrained home building in many areas of the
U.S., with raw materials unavailable for extended periods of time and labor
shortages causing construction delays. The constraint on housing inventory has
shifted from that of supply chains and labor availability affecting home
builders to that of a lack of existing homes being placed on the market, as
homeowners paying mortgage debt originated at low rates are hesitant to sell and
incur mortgage debt originated at significantly higher rates. The combination of
sustained high mortgage rates and low housing inventory has created a
troublesome situation for homebuyers, who continue to face constraints in both
affordability and availability, while high interest rates alone have curtailed
refinancing activity.
                                       26
--------------------------------------------------------------------------------


A slowdown in homeowner prepayment activities (including a slowdown in
refinancing existing mortgages, as referred to above) has had a positive impact
on some of the bonds that we hold from older securitization transactions, as we
typically hold the lower junior and XS (interest only) tranches of bonds from a
securitization transaction, and the lack of prepayment activity within a
securitization transaction results in more interest income available to be
allocated to the XS bonds; however, the positive impact of increased interest
income and lowered realized losses as a result of slower prepayment speeds only
partially offsets the unrealized losses reflected in other comprehensive income
(loss) on bond valuation.

Although we currently have unrealized losses in our whole loan portfolio, which
may continue in an elevated interest rate environment, given the Fed's planned
further interest rate increases, holding whole loans originated in the future at
higher interest rates (or "coupon") generally has the effect of increasing our
net interest income, resulting in prepayment speeds likely slowing for existing
securitization transactions, which will also increase our net interest income as
we primarily hold junior and interest only tranches of the securitized bonds
that we have issued.

Our investment performance

Our non-QM whole loan portfolio experienced unrealized losses on the portfolio
during the three and nine months ended September 30, 2022, which were driven by
mark-to-market losses due to interest rate spreads widening and market
volatility. The residential mortgage-backed securities ("RMBS") portfolio and
commercial mortgage-backed securities ("CMBS") portfolio results also included
mark-to-market losses on the valuation of this asset class. Realized gains on
our TBA investments and interest rate futures partially offset the
aforementioned unrealized losses on whole loans for the year to date period,
though for the quarter to date period, we experienced a realized loss in TBA
investments and a realized gain on interest rate futures. Realized losses on our
RMBS and CMBS XS and interest only bonds decreased for the three and nine months
ended September 30, 2022 as prepayment activities slowed.

The non-QM whole loan portfolio unrealized losses are reflected in net income,
while the RMBS and CMBS portfolios' unrealized losses are reflected in other
comprehensive income. All realized losses are reflected in net income (loss).

Purchases of whole loans in the three and nine months ended September 30, 2022 and our 2022 securitizations to date



During the three and nine months ended September 30, 2022, we purchased
$62.4 million and $995.2 million, respectively, in residential whole loans. On
February 11, 2022, we issued AOMT 2022-1, securitizing a total of $537.6 million
of unpaid principal balance of seasoned residential non-QM mortgage loans. On
July 13, 2022, we issued AOMT 2022-4, securitizing a total of $184.7 million of
unpaid principal balance of seasoned residential non-QM mortgage loans. The
issuance of AOMT 2022-1 and AOMT 2022-4, along with our 2021 issuances of AOMT
2021-4 and AOMT 2021-7, securitized a total of approximately $1.4 billion of
unpaid principal balance of seasoned residential non-QM mortgage loans. We
issued these securitizations as the sole participant in the securitization. We
own and hold the call rights on the XS tranche of bonds, which is the
"controlling class" of the bonds, and are the sole member of the Depositor
entity in these securitizations. Given the accounting rules surrounding these
types of transactions, we have consolidated these securitizations, maintaining
the residential mortgage loans held in the securitization trust and the related
financing obligation thereto on our condensed consolidated balance sheets as of
the applicable balance sheet dates.

Our securitizations prior to 2021 were securitization transactions entered into
with other Angel Oak entities, for which we did not meet the accounting rules to
be considered a "primary beneficiary" of the applicable securitization vehicle,
and therefore, for these prior securitizations, the bonds retained in the
securitization are held on our condensed consolidated balance sheets as of
September 30, 2022 and December 31, 2021. We may strategically enter into
similar securitizations in the future.

Whole loan financing facilities activity



Our lender base is fluid and we intend to enter into new agreements and / or
exit agreements as we deem prudent, and in accordance with our core financial
strategy of purchasing whole loans and retaining them until securitized. Our
whole loan financing activity during the third quarter of 2022 and subsequent to
September 30, 2022 was as follows:

•On August 4, 2022, the facility limit under a master repurchase agreement with
a multinational bank ("Multinational Bank 1") was increased by $260.0 million to
$600.0 million.

•On August 23, 2022, we extended a $400.0 million line of credit with a
multinational bank ("Multinational Bank 2") from September 26, 2022 to September
30, 2022, which on September 27, 2022, was further extended to October 14, 2022,
at which
                                       27
--------------------------------------------------------------------------------

time, the line of credit expired by its terms. Loans that had been financed with this line of credit were subsequently financed with other lines of credit.



•On October 4, 2022, we entered into short-term master repurchase agreements
with two affiliated institutional investors ("Institutional Investors A and B")
for a pool of loans with financing of approximately $168.7 million.

•On October 5, 2022, a $300.0 million line of credit with a global investment
bank ("Global Investment Bank 1") expired by its terms. This line of credit had
not been substantially utilized in 2022.

Key Financial Metrics



As a real estate finance company, we believe the key financial measures and
indicators for our business are Distributable Earnings, Distributable Earnings
Return on Average Equity, Book Value per Share of Common Stock, and Economic
Book Value per Share of Common Stock.

Distributable Earnings



Distributable Earnings is a non­GAAP 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 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 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. As a
REIT, we are required to distribute at least 90% of our annual REIT taxable
income and to pay tax at regular corporate rates to the extent that we annually
distribute less than 100% of such taxable income. Given these requirements and
our belief that dividends are generally one of the principal reasons that
stockholders invest in our common stock, generally we intend to attempt to pay
dividends to our stockholders in an amount equal to our REIT taxable income, if
and to the extent authorized by our Board of Directors. Distributable Earnings
is one of a number of factors considered by our Board of Directors in declaring
dividends and, while not a direct measure of REIT taxable income, over time, the
measure can be considered a useful indicator of our dividends. 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.

We also will use Distributable Earnings to determine the incentive fee payable
to our Manager pursuant to the management agreement (the "Management Agreement")
that we and Angel Oak Mortgage Operating Partnership, LP (the "Operating
Partnership") entered into with our Manager upon the completion of our initial
public offering ("IPO") on June 21, 2021. For information on the fees that are
payable to our Manager under the Management Agreement, see "Note 11 - Related
Party Transactions" in our unaudited condensed consolidated financial statements
included in this report.
                                       28
--------------------------------------------------------------------------------

Distributable Earnings were approximately $20.8 million and $4.9 million for the
three months ended September 30, 2022 and 2021, respectively, and approximately
$80.9 million and $11.8 million for the nine months ended September 30, 2022 and
2021, respectively.

The table below sets forth a reconciliation of net income (loss) allocable to common stockholders, calculated in accordance with GAAP, to Distributable Earnings for the three and nine months ended September 30, 2022 and 2021:



                                                                  Three Months Ended                        Nine Months Ended
                                                          September 30,        September 30,        September 30,        September 30,
                                                              2022                  2021                 2022                2021
                                                                                        (in thousands)

Net income (loss) allocable to common stockholders $ (83,353)

$ 6,340 $ (179,046) $ 18,045 Adjustments: Net other-than-temporary credit impairment losses

                   -                    -                    -                   -
Net unrealized (gains) losses on derivatives                  (10,936)               3,837               (1,570)              6,130

Net unrealized (gains) losses on residential loans in securitization trusts and non-recourse securitization obligation

                                                     38,822                    -               79,298                   -
Net unrealized (gains) losses on residential loans             73,195               (6,157)             176,320             (13,112)
Net unrealized (gains) losses on commercial loans                (226)                  43                  759                (221)

Net unrealized (gains) losses on financial instruments at fair value

                                                       -                    -                    -                   -
(Gains) losses on extinguishment of debt                            -                    -                    -                   -
Non-cash equity compensation expense                            3,340                  833                5,179                 924
Incentive fee earned by the Manager                                 -                    -                    -                   -

Realized gains (losses) on terminations of interest rate swaps

                                                               -                    -                    -                   -
Total other non-recurring (gains) losses                            -                    -                    -                   -
Distributable Earnings                                   $     20,842          $     4,896          $    80,940          $   11,766

Distributable Earnings Return on Average Equity



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. Set forth below is our computation of Distributable Earnings Return
on Average Equity for the three and nine months ended September 30, 2022 and
2021:

                                                  Three Months Ended                       Nine Months Ended
                                           September 30,       September 30,       September 30,       September 30,
                                               2022                2021                2022                 2021
                                                                        ($ in thousands)
Annualized Distributable Earnings          $   83,368          $   19,584          $  107,920          $    15,688
Average total stockholders' equity         $  316,070          $  498,895          $  386,191          $   361,673
Distributable Earnings Return on Average
Equity                                          26.38  %             3.93  %            27.94  %              4.34  %


Book Value per Share of Common Stock

The following table sets forth the calculation of our book value per share of common stock as of September 30, 2022, June 30, 2022, March 31, 2022, and December 31, 2021:


                                       29
--------------------------------------------------------------------------------


                                             September 30,           June 30,              March 31,           December 31,
                                                 2022                  2022                  2022                  2021
                                                           (in thousands except for share and per share data)
Total stockholders' equity                  $    264,957          $    

367,284 $ 421,436 $ 491,390 Preferred stock

                                     (101)                 (101)                 (101)                 (101)
Common stockholders' equity                 $    264,856          $    

367,183 $ 421,335 $ 491,289 Number of shares of common stock outstanding at period end

                     24,925,357            24,925,930            25,085,796            25,227,328

Book value per share of common stock $ 10.63 $ 14.73 $ 16.80 $ 19.47

Economic Book Value per Share of Common Stock



"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 the table below in our end of period common 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.

The following table sets forth a reconciliation from GAAP total stockholders'
equity and book value per share of common stock to economic book value and
economic book value per share of common stock as of September 30, 2022, June 30,
2022, March 31, 2022, and December 31, 2021:

                                             September 30,            June 30,              March 31,           December 31,
                                                  2022                  2022                  2022                  2021
                                                     (in thousands except for share and per share amounts presented)
GAAP total stockholders' equity             $     264,957          $    

367,284 $ 421,436 $ 491,390 Preferred stock

                                      (101)                 (101)                 (101)                 (101)
GAAP total common stockholders' equity for
book value per share of common stock        $     264,856          $    367,183          $    421,335          $    491,289
Adjustments:
Fair value adjustment for securitized debt
held at amortized cost                             57,596                32,863                20,443                 1,079
Stockholders' equity including economic
book value adjustments                      $     322,452          $    

400,046 $ 441,778 $ 492,368



Number of shares of common stock
outstanding at period end                      24,925,357            24,925,930            25,085,796            25,227,328
Book value per share of common stock        $       10.63          $      14.73          $      16.80          $      19.47
Economic book value per share of common
stock                                       $       12.94          $      16.05          $      17.61          $      19.52




                                       30

--------------------------------------------------------------------------------

Results of Operations

Three Months Ended September 30, 2022 and 2021

The following table sets forth a summary of our results of operations for the three months ended September 30, 2022 and 2021:

Three Months Ended


                                                               September 30, 2022           September 30, 2021
                                                                               (in thousands)
INTEREST INCOME, NET
Interest income                                              $            30,148          $            15,587
Interest expense                                                          18,408                        2,599
NET INTEREST INCOME                                                       11,740                       12,988

REALIZED AND UNREALIZED GAINS (LOSSES), NET Net realized gain (loss) on mortgage loans, derivative contracts, RMBS, and CMBS

                                                 17,290                       (7,144)

Net unrealized gain (loss) on mortgage loans, debt at fair value option (see Note 2), and derivative contracts

                     (100,855)                       6,821
TOTAL REALIZED AND UNREALIZED GAINS (LOSSES), NET                        (83,565)                        (323)

EXPENSES
Operating expenses                                                         2,764                        2,545
Operating expenses incurred with affiliate                                 2,141                          645
Due diligence and transaction costs                                          213                          452
Stock compensation                                                         3,340                          833
Securitization costs                                                       1,115                            -
Management fee incurred with affiliate                                     1,951                        1,846
Total operating expenses                                                  11,524                        6,321

NET INCOME (LOSS)                                                        (83,349)                       6,344
Preferred dividends                                                           (4)                          (4)
NET INCOME (LOSS) ALLOCABLE TO COMMON STOCKHOLDERS           $           (83,353)         $             6,340
Other comprehensive income                                               (10,227)                       1,818
TOTAL COMPREHENSIVE INCOME (LOSS)                            $           (93,580)         $             8,158



                                       31

--------------------------------------------------------------------------------

Net Interest Income

The following table sets forth the components of net interest income for the three months ended September 30, 2022 and 2021:



                                                                      Three Months Ended
                                              September 30, 2022                            September 30, 2021
                                                                        (in thousands)
                                           Interest income                                    Interest income          Average
Interest income                               / expense               Average balance            / expense             balance
Residential mortgage loans                 $     13,162             $      

1,106,402 $ 6,601 $ 764,209 Residential mortgage loans in securitization trusts

                            12,759                    1,123,361                 2,592             106,604
Commercial mortgage loans                           309                       11,412                   112               6,930
RMBS                                              3,418                      402,899                 5,684             289,975
CMBS                                                423                        9,051                   595              11,589
U.S. Treasury Bills                                   -                            -                     -              26,667
Other interest income                                77                       27,636                     3              37,418
Total interest income                            30,148                                             15,587
Interest expense
Notes payable                                    10,364                      948,845                 1,873             396,357
Non-recourse securitization obligation,
collateralized by residential mortgage
loans                                             7,467                    1,082,841                   642              96,843
Repurchase facilities                               577                       50,988                    84             272,840
Total interest expense                           18,408                    

                         2,599
Net interest income                        $     11,740                                       $     12,988



Net interest income for the three months ended September 30, 2022 and 2021 was
$11.7 million and $13.0 million, respectively. Net interest income increased due
to the additional average portfolio balance in the three months ended
September 30, 2022 as compared to the same period in 2021, primarily due to the
composition of the portfolio during September 30, 2022 having a higher average
balance of residential mortgage loans and residential mortgage loans in
securitization trusts, along with a higher RMBS average balance, which increased
net interest income. These average asset balances were partially offset by
higher average balances in notes payable and non-recourse securitization
obligation, collateralized by residential mortgage loans, in the three months
ended September 30, 2022 as compared to the same period in 2021, which resulted
in a commensurately increased interest expense during the comparative period.

Total Realized and Unrealized Gains (Losses)

The components of total realized and unrealized gains (losses), net for the three months ended September 30, 2022 and 2021 are set forth as follows:



                                                                       Three Months Ended
                                                         September 30, 2022          September 30, 2021

(in thousands) Unrealized loss on securitization, net of unrealized gain on non-recourse securitization obligation $ (39,567)

         $                -
Realized gain (loss) on RMBS, net                                   10,972                         353
Realized gain (loss) on CMBS                                           280                        (250)
Realized gain (loss) on interest rate futures                       17,692                          39
Realized and unrealized loss on TBAs                                (5,229)                     (4,074)

Realized and unrealized (loss) gain on residential mortgage loans

                                                     (73,526)                      3,454
Realized and unrealized (loss) gain on commercial
mortgage loans                                                        (204)                        (43)

Unrealized appreciation on interest rate futures                     6,017                         198

Total realized and unrealized gains (losses), net $ (83,565)

         $             (323)



For the three months ended September 30, 2022 and 2021, total realized and
unrealized gains and (losses), net resulted in a net loss of $83.6 million and
$0.3 million, respectively. During the three months ended September 30, 2022,
market volatility resulting in widening
                                       32
--------------------------------------------------------------------------------

interest rate spreads caused the valuation of our portfolio of mortgage loans to
decrease, which resulted in an unrealized loss. This net unrealized loss was
partially offset by realized and unrealized gains on interest rate futures and
RMBS (primarily in our whole pool loan portfolio). During the three months ended
September 30, 2021, the unrealized and realized losses on TBAs was partially
offset by realized and unrealized gains on residential mortgage loans.

Expenses

Operating Expenses



For the three months ended September 30, 2022 and 2021, our operating expenses
increased overall at $2.8 million and $2.5 million, respectively, primarily due
to legal expense, audit, and administration fees.

Operating Expenses Incurred with Affiliate



For the three months ended September 30, 2022 and 2021, our operating expenses
incurred with affiliate were $2.1 million and $0.6 million, respectively. These
expenses increased during the three months ended September 30, 2022 primarily
due to a $1.4 million severance accrual in accordance with the Angel Oak
Mortgage, Inc. Executive Severance and Change in Control Plan (the "Executive
Severance Agreement") relating to the separation of our former Chief Executive
Officer and President. This accrued severance is expected to be paid in 2023.
These expenses also include the allocated time of partially dedicated employees'
compensation being reimbursed by us, which time allocated to us increased during
the comparative period.

Due Diligence and Transaction Costs



For the three months ended September 30, 2022 and 2021, our due diligence and
transaction costs were $0.2 million and $0.5 million, respectively. The decrease
in these costs was due to whole loan acquisition diligence costs, which
decreased over the comparative period as we purchased fewer whole loans during
the three months ended September 30, 2022 as compared to the three months ended
September 30, 2021.

Stock Compensation

For the three months ended September 30, 2022 and 2021, our stock compensation
expense was $3.3 million and $0.8 million, respectively. Our stock compensation
expense increased for the three months ended September 30, 2022 primarily due to
a $2.6 million one-time expense resulting from the expected accelerated vesting
of stock awards for our former Chief Executive Officer and President, as per the
Executive Severance Agreement. Other restricted stock awards vest over one,
three, or four years (depending on the tranche of award), commencing on the one
year anniversary of the grant date.

Securitization Costs



We incurred $1.1 million of securitization expense for the three months ended
September 30, 2022 due to the AOMT 2022-4 transaction. There were no
securitization costs incurred in the three months ended September 30, 2021 as
the non-recourse securitization debt of the AOMT 2021-4 and AOMT 2021-7
securitizations is held at amortized cost, and thus, the debt issuance costs
involved in those securitizations were capitalized and amortize to interest
expense over time.

Management Fee Incurred with Affiliate



For the three months ended September 30, 2022 and 2021, our management fee
incurred with affiliate was $2.0 million and $1.8 million, respectively. The
increase is due to the increase in our average Equity as defined in the
Management Agreement for the three months ended September 30, 2022 as compared
to the same period in 2021. The Management Agreement includes an addition of
Distributable Earnings to "Equity" as defined in the agreement, which is the
primary departure from equity as calculated in accordance with GAAP, which has
caused Equity as defined per the Management Agreement to increase despite a
decrease in our equity calculated in accordance with GAAP.

                                       33
--------------------------------------------------------------------------------

Nine Months Ended September 30, 2022 and 2021



Our results of operations presented herein for the nine months ended
September 30, 2021 do not reflect the expenses typically associated with being a
public company for the reporting period, including increased insurance, legal,
and accounting fees, full periods of equity compensation expense, expenses
incurred in complying with the reporting and other requirements of the
Securities Exchange Act of 1934 (the "Exchange Act"), and increased expense of
the base management fee to our Manager as a result of differences in the way
fees and expense reimbursements are calculated under the Management Agreement as
compared to the pre-IPO management agreement (the "pre-IPO management
agreement") as among us, our Manager and Angel Oak Mortgage Fund, LP ("Angel Oak
Mortgage Fund"), our sole common stockholder prior the IPO. Additionally,
pursuant to the Management Agreement, we are required to reimburse our Manager
for its operating expenses, including third­party expenses, incurred on our
behalf; and our Manager is entitled to reimbursement for costs of the wages,
salaries, and benefits incurred by our Manager for our dedicated Chief Financial
Officer and Treasurer and a proportionate amount of the costs of the wages,
salaries, and benefits of our former Chief Executive Officer and President (who
dedicated a substantial majority of his business time to us after the completion
of the IPO and through his separation date of September 28, 2022) based on the
percentage of his business time spent on our matters, and any other dedicated or
partially dedicated employees based on the percentage of each such person's
working time spent on matters related to us.

The following table sets forth a summary of our results of operations for the nine months ended September 30, 2022 and 2021:

Nine Months Ended


                                                               September 30, 2022           September 30, 2021
                                                                               (in thousands)
INTEREST INCOME, NET
Interest income                                              $            86,959          $            37,763
Interest expense                                                          41,849                        5,277
NET INTEREST INCOME                                                       45,110                       32,486

REALIZED AND UNREALIZED GAINS (LOSSES), NET Net realized gain (loss) on mortgage loans, derivative contracts, RMBS, and CMBS

                                                 56,423                      (19,656)

Net unrealized gain (loss) on mortgage loans, debt at fair value option (see Note 2), and derivative contracts

                     (255,021)                      16,151
TOTAL REALIZED AND UNREALIZED GAINS (LOSSES), NET                       (198,598)                      (3,505)

EXPENSES
Operating expenses                                                         9,525                        3,423
Operating expenses incurred with affiliate                                 3,834                        1,617
Due diligence and transaction costs                                        1,502                          946
Stock compensation                                                         5,179                          924
Securitization costs                                                       3,134                            -
Management fee incurred with affiliate                                     5,830                        4,015
Total operating expenses                                                  29,004                       10,925

INCOME (LOSS) BEFORE INCOME TAXES                                       (182,492)                      18,056
   Income tax benefit                                                     (3,457)                           -
NET INCOME (LOSS)                                                       (179,035)                      18,056
Preferred dividends                                                          (11)                         (11)
NET INCOME (LOSS) ALLOCABLE TO COMMON STOCKHOLDERS           $          (179,046)         $            18,045
Other comprehensive income (loss)                                        (11,979)                       5,433
TOTAL COMPREHENSIVE INCOME (LOSS)                            $          (191,025)         $            23,478



                                       34

--------------------------------------------------------------------------------

Net Interest Income

The following table sets forth the components of net interest income for the nine months ended September 30, 2022 and 2021:



                                                                      Nine Months Ended
                                              September 30, 2022                            September 30, 2021
                                                                        (in thousands)
                                           Interest income                                    Interest income          Average
Interest income                               / expense               Average balance            / expense             balance
Residential mortgage loans                 $     39,171             $      

1,148,332 $ 13,962 $ 424,715 Residential mortgage loans in securitization trusts

                            33,599                      995,000                 2,592              31,981
Commercial mortgage loans                           951                       17,164                   469               7,036
RMBS                                             12,692                      381,085                18,941             271,458
CMBS                                                423                        9,663                 1,785              11,169
U.S. Treasury Bills                                   8                       59,999                     7              50,499
Other interest income                               115                       46,157                     7              28,799
Total interest income                            86,959                                             37,763
Interest expense
Notes payable                                    23,022                      975,913                 4,332             244,917
Non-recourse securitization obligation,
collateralized by residential mortgage
loans                                            17,729                      954,344                   642              29,053
Repurchase facilities                               953                      185,685                   303             210,283
Total interest expense                           41,704                    

                         5,277
Net interest income                        $     45,255                                       $     32,486



Net interest income for the nine months ended September 30, 2022 and 2021 was
$45.3 million and $32.5 million, respectively. Net interest income increased due
to the additional average portfolio balance in the nine months ended
September 30, 2022 as compared to the same period in 2021, primarily due to the
composition of the portfolio during September 30, 2022 having a higher average
balance of residential mortgage loans and residential mortgage loans in
securitization trusts, which increased net interest income. These average asset
balances were partially offset by higher average balances in notes payable;
notes payable, non-recourse securitization obligation, collateralized by
residential mortgage loans; and repurchase facilities during the nine months
ended September 30, 2022 as compared to the same period in 2021, which resulted
in commensurately increased interest expense during the comparative period.

Total Realized and Unrealized Gains (Losses)

The components of total realized and unrealized gains (losses), net for the nine months ended September 30, 2022 and 2021 are set forth as follows:

Nine Months Ended

September 30, 2022           September 30, 2021

(in thousands)

Unrealized loss on securitization, net of unrealized gain on non-recourse securitization obligation $ (82,642) $

                 -
Realized loss on RMBS, net                                          (16,884)                      (8,455)
Realized gain (loss) on CMBS                                             34                         (630)
Realized gain (loss) on interest rate futures                        60,745                         (431)
Realized and unrealized gain (loss) on TBAs                          14,171                       (6,693)

Realized and unrealized (loss) gain on residential mortgage loans

                                                     (180,152)                       9,780
Realized and unrealized (loss) gain on commercial
mortgage loans                                                       (1,209)                         315
Realized and unrealized loss on U.S. Treasury bills                       -                           (8)
Unrealized appreciation on interest rate futures                      7,339                        2,617

Total realized and unrealized gains (losses), net $ (198,598) $

            (3,505)



                                       35
--------------------------------------------------------------------------------

For the nine months ended September 30, 2022 and 2021, total realized and
unrealized gains (losses), net resulted in a net loss position of $198.6 million
and $3.5 million, respectively. During the nine months ended September 30, 2022,
market volatility resulting in widening interest rate spreads caused the
valuation of our portfolio of mortgage loans to decrease significantly, which
resulted in an unrealized loss. All of our unrealized losses were partially
offset by realized and unrealized .gains on interest rate futures and TBAs. In
the nine months ended September 30, 2021, the net realized loss was primarily
due to realized loss on RMBS, which was primarily due to prepayment speeds on
the junior and interest only bonds that we held, and realized and unrealized
loss on TBAs, partially offset by realized and unrealized gains on residential
mortgage loans.

Expenses

Operating Expenses

For the nine months ended September 30, 2022 and 2021, our operating expenses
were $9.5 million and $3.4 million, respectively. The increase in operating
expenses in the nine month period ended September 30, 2022 was due to an
increase in costs due to being a public company, including increased insurance,
audit, and legal fees. We also experienced an increase in loan administration
costs, commensurate with an increase in the number of loans in our portfolio
during the comparative period.

Operating Expenses Incurred with Affiliate



For the nine months ended September 30, 2022 and 2021, our operating expenses
incurred with affiliate were $3.8 million and $1.6 million, respectively. These
expenses increased during the nine months ended September 30, 2022 primarily due
to a $1.4 million severance accrual in accordance with the Executive Severance
Agreement relating to the separation of our former Chief Executive Officer and
President. This accrued severance is expected to be paid in 2023. These expenses
also include the allocated time of partially dedicated employees' compensation
being reimbursed by us, which time allocated to us increased during the
comparative period.

Due Diligence and Transaction Costs



For the nine months ended September 30, 2022 and 2021, our due diligence and
transaction costs were $1.5 million and $0.9 million, respectively. The increase
in these costs was due to whole loan acquisition diligence costs, which
increased over the comparative period as we purchased more whole loans during
the nine months ended September 30, 2022 as compared to the nine months ended
September 30, 2021.

Stock Compensation

For the nine months ended September 30, 2022, our stock compensation expense was
$5.2 million. Our stock compensation expense increased for the nine months ended
September 30, 2022 due to a $2.6 million one-time expense resulting from the
expected accelerated vesting of stock awards for our former Chief Executive
Officer and President, as per the Executive Severance Agreement. Our stock
compensation expense of $0.9 million for the nine months ended September 30,
2021 was substantially incurred in connection with our IPO in June 2021. We
issued additional restricted stock awards on January 1, 2022, March 10 and March
11, 2022, and May 18, 2022. Restricted stock awards other than those accelerated
by the Executive Severance Agreement vest over one, three, or four years
(depending on the tranche of award), commencing on the one year anniversary of
the grant date.

Securitization Costs

Securitization costs of $3.1 million were incurred for the nine months ended
September 30, 2022 in the securitizations of AOMT 2022-1 and AOMT 2022-4. There
were no securitization costs incurred in the three months ended September 30,
2021 as the non-recourse securitization debt of the AOMT 2021-4 and AOMT 2021-7
securitizations is held at amortized cost, and thus, the debt issuance costs
involved in those securitizations were capitalized and amortize to interest
expense over time.

Management Fee Incurred with Affiliate



Prior to the completion of the IPO, we were required to pay our Manager, in
cash, a management fee pursuant to a pre-IPO management agreement among us, our
Manager and Angel Oak Mortgage Fund, our sole common stockholder prior the IPO.
The management fee payable under the pre-IPO management agreement was calculated
based on the Actively Invested Capital (as defined in the pre-IPO management
agreement) of the limited partners in Angel Oak Mortgage Fund, which we believe
is reflective of a typical management fee payable by a private investment
vehicle.

The pre-IPO management agreement terminated on the completion of the IPO, and we
and the Operating Partnership subsequently entered into the Management Agreement
with our Manager effective as of the completion of the IPO. Pursuant to the
Management Agreement, our Manager is entitled to a base management fee, which is
calculated based on our Equity (as defined in the Management Agreement), and an
incentive fee based on certain performance criteria, as well as a termination
fee in certain cases and reimbursement of certain expenses as described in the
Management Agreement. The Management Agreement includes an addition of
Distributable Earnings to "Equity" as defined in the agreement, which is the
primary departure from equity as calculated in accordance with GAAP, which has
caused Equity as defined per the Management Agreement to increase despite a
decrease in our equity calculated in accordance with GAAP.
                                       36
--------------------------------------------------------------------------------


For the nine months ended September 30, 2022 and 2021, our management fee
incurred with affiliate was $5.8 million and $4.0 million, respectively. The
increase is due to the increase in our average Equity as defined by the
Management Agreement for the nine months ended September 30, 2022 as compared to
the same period in 2021.
                                       37
--------------------------------------------------------------------------------

Our Portfolio



As of September 30, 2022, our portfolio consisted of approximately $3.2 billion
of residential mortgage loans, RMBS, and other target assets. Certain of these
portfolio assets are located in the state of Florida, which was affected by
Hurricane Ian in the third quarter of 2022. We require all of our collateral to
be adequately insured. The graphs in the subsequent detail of residential
mortgage loans, residential mortgage loans held in securitization trusts, and
residential mortgage loans underlying RMBS issuances show the percentage of
residential mortgage loans held in each state where there is a concentration of
loans, including Florida.

The following table sets forth additional information regarding our portfolio,
including the manner in which our equity capital was allocated among investment
types, as of September 30, 2022:

                                                                                             Allocated
                                         Fair Value           Collateralized Debt             Capital            % of Total Capital
Portfolio:                                                                   ($ in thousands)
Residential mortgage loans             $ 1,069,476          $            906,321          $    163,155                       61.6  %
Residential mortgage loans in
securitization trust                     1,062,585                     1,048,953          $     13,632                        5.1  %
Commercial mortgage loans                    9,554                             -                 9,554                        3.6  %
Total whole loan portfolio             $ 2,141,615          $          1,955,274          $    186,341                       70.3  %

Investment securities
RMBS                                   $ 1,068,672          $             67,454          $  1,001,218                      377.9  %
CMBS                                         8,857                             -                 8,857                        3.3  %

Total investment securities            $ 1,077,529          $             67,454          $  1,010,075                      381.2  %

Total investment portfolio             $ 3,219,144          $         

2,022,728          $  1,196,416                      451.6  %
Target assets (1)                      $ 3,219,144          $          2,022,728          $  1,196,416                      451.6  %

Cash                                   $    20,549          $                  -          $     20,549                        7.8  %
Other assets and liabilities (2)          (952,008)                            -              (952,008)                    (359.3) %
Total                                  $ 2,287,685          $          2,022,728          $    264,957                      100.1  %


(1) "Target assets" as presented above comprises the total investment portfolio, as there were no U.S. Treasury Bills held as of September 30, 2022.

(2) Other assets and liabilities presented is calculated as a net liability substantially comprised of $1.0 billion due to broker for our quarter-end purchase of certain whole pool RMBS.


                                       38
--------------------------------------------------------------------------------

As of December 31, 2021, our portfolio consisted of approximately $2.2 billion
of residential mortgage loans, RMBS, and other target assets. The following
table sets forth additional information regarding our portfolio including the
manner in which our equity capital was allocated among investment types, as of
December 31, 2021:

                                                                                            Allocated
                                         Fair Value           Collateralized Debt            Capital           % of Total Capital
Portfolio:                                                                  ($ in thousands)
Residential mortgage loans             $ 1,061,912          $            852,961          $   208,951                      42.5  %
Residential mortgage loans in
securitization trust                       667,365                       616,557               50,808                      10.3  %
Commercial mortgage loans                   18,664                           447               18,217                       3.7  %
Total whole loan portfolio             $ 1,747,941          $          1,469,965          $   277,976                      56.5  %

Investment securities
RMBS                                   $   485,634          $            360,501          $   125,133                      25.5  %
CMBS                                        10,756                             -               10,756                       2.2  %
U.S. Treasury Bills                        249,999                       248,750                1,249                       0.3  %
Total investment securities            $   746,389          $            609,251          $   137,138                      28.0  %

Total investment portfolio             $ 2,494,330          $          2,079,216          $   415,114                      84.5  %
Target assets (1)                      $ 2,244,331          $          1,830,466          $   413,865                      84.2  %

Cash                                   $    40,801          $                  -          $    40,801                       8.3  %
Other assets and liabilities                35,475                             -               35,475                       7.2  %
Total                                  $ 2,570,606          $          2,079,216          $   491,390                     100.0  %



(1) "Target assets" as presented above includes the total investment portfolio excluding U.S. Treasury Bills.

Residential Mortgage Loans

The following table sets forth additional information on the residential mortgage loans in our portfolio as of September 30, 2022:

Portfolio Range

Portfolio Weighted Average


                                                                     ($ in 

thousands)


Unpaid principal balance ("UPB")                      $60 - $3,457                              $511
Interest rate                                         2.88% - 9.99%                             4.72%
Maturity date                                     7/8/2036 - 12/10/2061                       8/07/2052
FICO score at loan origination                          521 - 823                                739
LTV at loan origination                                 8% - 95%                                 70%
DTI at loan origination                              1.20% - 59.06%                              24%
Percentage of first lien loans                             N/A                                  100%
Percentage of loans 90+ days delinquent
(based on UPB)                                             N/A                                  0.4%


                                       39

--------------------------------------------------------------------------------

The following table sets forth additional information on the residential mortgage loans in our portfolio as of December 31, 2021:

Portfolio Range

Portfolio Weighted Average


                                                                     ($ in thousands)
UPB                                                   $48 - $3,410                              $506
Interest rate                                         2.75% - 9.25%                             4.49%
Maturity date                                     10/1/2036 - 12/1/2061                       4/20/2053
FICO score at loan origination                          521 - 823                                740
LTV at loan origination                                 12% - 95%                                70%
DTI at loan origination                              1.60% - 59.06%                              27%
Percentage of first lien loans                             N/A                                  100%
Percentage of loans 90+ days delinquent
(based on UPB)                                             N/A                                  0.30%



The following table sets forth the information regarding the underlying
collateral of our residential mortgage loans held in securitization trusts as of
September 30, 2022:

                                                                        ($ in thousands)
UPB                                                                        $1,175,828
Number of loans                                                               2,711
Weighted average loan coupon                                                

4.74%


Average loan amount                                                         

435


Weighted average LTV at loan origination and deal date                      

70%

Weighted average credit score at loan origination and deal date

743


Current 3-month constant prepayment rate ("CPR") (1)                        

9.1%


Percentage of loans 90+ days delinquent (based on UPB)                      

0.3%

(1) CPR is a method of expressing the prepayment rate for a mortgage pool that assumes that a constant fraction of the remaining principal is prepaid each month or year.



The following chart illustrates the geographic distribution of the underlying
collateral of our residential mortgage loans held in securitization trusts as of
September 30, 2022:

                    [[Image Removed: aomr-20220930_g1.jpg]]

(1) No state in "Other" represents more than a 3% concentration of the

underlying collateral of our residential mortgage loans held in securitization


                        trusts as of September 30, 2022.
                                       40
--------------------------------------------------------------------------------


The following table sets forth the information regarding the underlying
collateral of our residential mortgage loans held in securitization trusts as of
December 31, 2021:

                                                                        ($ in thousands)
UPB                                                                         $642,951
Number of loans                                                               1,494
Weighted average loan coupon                                                

4.98%


Average loan amount                                                         

433


Weighted average LTV at loan origination and deal date                      

72%

Weighted average credit score at loan origination and deal date

741


Current 3-month CPR                                                         

35.1%


Percentage of loans 90+ days delinquent (based on UPB)                      

0.13%





The following chart illustrates the geographic distribution of the underlying
collateral of our residential mortgage loans held in securitization trusts as of
December 31, 2021:

                    [[Image Removed: aomr-20220930_g2.jpg]]

(1) No state in "Other" represents more than a 3% concentration of the


 underlying collateral of our residential mortgage loans held in securitization
                        trusts as of December 31, 2021.



                                       41

--------------------------------------------------------------------------------

The following charts illustrate the distribution of the credit scores and interest rates by the number of loans in our residential mortgage loan portfolio as of September 30, 2022:



                    [[Image Removed: aomr-20220930_g3.jpg]]

                    [[Image Removed: aomr-20220930_g4.jpg]]



                                       42

--------------------------------------------------------------------------------

The following charts illustrate the distribution of the credit scores and interest rates by the number of loans in our residential mortgage loan portfolio as of December 31, 2021:

[[Image Removed: aomr-20220930_g5.jpg]][[Image Removed: aomr-20220930_g6.jpg]]


                                       43
--------------------------------------------------------------------------------


The following charts illustrate additional characteristics of our residential
mortgage loans in our portfolio that we owned directly as of September 30, 2022,
based on the product profile, borrower profile, and geographic location
(percentages are based on the aggregate unpaid principal balance of such loans):

  Characteristics of Our Residential Mortgage Loans as of September 30, 2022:
                    [[Image Removed: aomr-20220930_g7.jpg]]
                    [[Image Removed: aomr-20220930_g8.jpg]]
                    [[Image Removed: aomr-20220930_g9.jpg]]

(1) No state in "Other" represents more than a 3% concentration of the residential mortgage loans in our portfolio that we owned directly as of September 30, 2022.


                                       44
--------------------------------------------------------------------------------


The following charts illustrate additional characteristics of the residential
mortgage loans in our portfolio that we owned directly as of December 31, 2021,
based on the product profile, borrower profile, and geographic location
(percentages are based on the aggregate unpaid principal balance of such loans):

   Characteristics of Our Residential Mortgage Loans as of December 31, 2021:

                    [[Image Removed: aomr-20220930_g10.jpg]]
                    [[Image Removed: aomr-20220930_g11.jpg]]
                    [[Image Removed: aomr-20220930_g12.jpg]]

(1) No state in "Other" represents more than a 3% concentration of the residential mortgage loans in our portfolio that we owned directly as of December 31, 2021.


                                       45
--------------------------------------------------------------------------------

Commercial Mortgage Loans

The following table provides additional information on the commercial mortgage loans in our portfolio as of September 30, 2022:



                             Portfolio Range        Portfolio Weighted Average
                                             ($ in thousands)
UPB                           $242 - $4,300                   $1,656
Interest rate                 5.50% - 8.38%                    7.03%
Loan term                   0.67 - 27.44 years              7.94 years
LTV at loan origination       46.7% - 75.0%                    33.4%


The following table provides additional information on the commercial mortgage loans in our portfolio as of December 31, 2021:



                             Portfolio Range        Portfolio Weighted Average
                                             ($ in thousands)
UPB                           $244 - $4,300                   $1,700
Interest rate                 5.75% - 8.38%                    6.25%
Loan term                   1.42 - 28.18 years              8.36 years
LTV at loan origination       46.7% - 75.0%                    59.8%




                                       46

--------------------------------------------------------------------------------

The following charts illustrate the geographic location of the commercial
mortgage loans in our portfolio that we owned directly as of September 30, 2022
and December 31, 2021 (percentages are based on the aggregate unpaid principal
balance of such loans):

Geographic Diversification of Our Commercial Mortgage Loans as of September 30,
                                     2022:

                    [[Image Removed: aomr-20220930_g13.jpg]]

 Geographic Diversification of Our Commercial Mortgage Loans as of December 31,
                                     2021:

                    [[Image Removed: aomr-20220930_g14.jpg]]
                                       47

--------------------------------------------------------------------------------

RMBS



In March 2019, we participated in our first securitization transaction pursuant
to which we contributed to AOMT 2019­2 non­QM loans with a carrying value of
approximately $255.7 million that we had accumulated and held on our balance
sheet. The remaining non­QM loans that we contributed to AOMT 2019­2 were
purchased from affiliated and unaffiliated entities. We received bonds from AOMT
2019­2 with a fair value of approximately $55.8 million, including approximately
$33.0 million in risk retention securities (representing 5% of each class of the
bonds issued as part of the transaction). Additionally, in July 2019, we
participated in a second securitization transaction pursuant to which we
contributed to AOMT 2019­4 non­QM loans with a carrying value of approximately
$147.4 million that we had accumulated and held on our balance sheet, and we
received bonds from AOMT 2019­4 with a fair value of approximately $16.8
million. Furthermore, in November 2019, we participated in a third
securitization transaction pursuant to which we contributed to AOMT 2019­6
non­QM loans with a carrying value of approximately $104.3 million that we had
accumulated and held on our balance sheet, and we received bonds from AOMT
2019­6 with a fair value of approximately $10.7 million. In June 2020, we
participated in a fourth securitization transaction pursuant to which we
contributed to AOMT 2020­3 non­QM loans with a carrying value of approximately
$482.9 million that we had accumulated and held on our balance sheet. The
remaining non­QM loans that we contributed to AOMT 2020­3 were purchased from an
affiliated entity. We received bonds from AOMT 2020­3 with a fair value of
approximately $66.5 million, including approximately $23.0 million in horizontal
risk retention securities (representing 5% of the fair value of the securities
and other interests issued as part of the transaction).

Certain information regarding the mortgage loans underlying our portfolio of
RMBS issued in Angel Oak Mortgage Trust I ("AOMT") securitization transactions
is set forth below as of September 30, 2022, unless otherwise stated:

                                              AOMT 2019-2                 AOMT 2019-4                 AOMT 2019-6                 AOMT 2020-3
                                                                                     ($ in thousands)
UPB of loans                                          $123,588                    $126,927                    $153,658                    $193,216
Number of loans                                            420                         436                         572                         588
Weighted average loan coupon                            7.0  %                      7.1  %                      6.4  %                      5.8  %
Average loan amount                                       $294                        $291                        $269                        $329
Weighted average LTV at loan origination
and deal date                                            73  %                       72  %                       70  %                       74  %
Weighted average credit score at loan
origination and deal date                                  696                         699                         717                         719
Current 3-month CPR                                    35.3  %                     26.9  %                     21.0  %                     18.1  %
90+ day delinquency (as a % of UPB)                    13.0  %                     10.4  %                      5.8  %                      4.5  %
Fair value of first loss piece (1)                     $13,350                      $3,883                      $2,245                     $23,965
Investment thickness (2)                              28.14  %                    12.54  %                     8.33  %                    16.06  %


(1) Represents the fair value of the securities we hold in the first loss
tranche in each securitization.
(2) Represents the average size of the subordinate securities we own as
investments in each securitization relative to the average overall size of the
securitization.

                                       48
--------------------------------------------------------------------------------

Certain information regarding the mortgage loans underlying our portfolio of RMBS issued in AOMT securitization transactions is set forth below as of December 31, 2021, unless otherwise stated:



                                              AOMT 2019-2                 AOMT 2019-4                 AOMT 2019-6                 AOMT 2020-3
                                                                                     ($ in thousands)
UPB of loans                                          $183,489                    $184,793                    $206,392                    $262,383
Number of loans                                            586                         604                         743                         757
Weighted average loan coupon                          7.082  %                    7.066  %                    6.441  %                    5.905  %
Average loan amount                                       $313                        $306                        $278                        $347
Weighted average LTV at loan origination
and deal date                                            75  %                       73  %                       71  %                       74  %
Weighted average credit score at loan
origination and deal date                                  695                         703                         716                         717
Current 3-month CPR                                   44.89  %                    50.89  %                    45.08  %                    43.61  %
90+ day delinquency (as a % of UPB)                   12.33  %                     8.86  %                     5.31  %                     3.82  %
Fair value of first loss piece                         $13,634                      $4,019                      $2,334                     $26,447
Investment thickness                                  18.95  %                     8.61  %                     6.20  %                    11.82  %


The following table provides certain information with respect to our RMBS portfolio received in AOMT securitization transactions and acquired from other third parties as of September 30, 2022:




                                                        RMBS                                                       Repurchase Debt                                                 Allocated Capital
                                AOMT             Third Party RMBS             Total               AOMT             Third Party RMBS            Total             AOMT             Third Party RMBS             Total
                                                                                                                    (in thousands)
Senior                       $     47          $               -          $        47          $    180          $               -               180          $   (133)         $               -          $      (133)
Mezzanine                       2,150                          -                2,150             7,616                          -             7,616            (5,466)                         -          $    (5,466)
Subordinate                    53,173                          -               53,173            50,232                          -            50,232             2,941                          -          $     2,941
Interest only / excess          9,144                          -                9,144             9,426                          -             9,426              (282)                         -          $      (282)
Whole pool                          -                  1,004,158            1,004,158                 -                          -                 -                 -                  1,004,158          $ 1,004,158
Total                        $ 64,514          $       1,004,158          $ 1,068,672          $ 67,454          $               -          $ 67,454          $ (2,940)         $       1,004,158          $ 1,001,218

The following table provides certain information with respect to our RMBS portfolio received in AOMT securitization transactions and acquired from other third parties as of December 31, 2021:



                                                 RMBS                                                Repurchase Debt                                        Allocated Capital
                                              Third Party                                             Third Party                                             Third Party
                              AOMT               RMBS               Total              AOMT              RMBS               Total              AOMT               RMBS              Total
                                                                                                    (in thousands)
Senior                    $   3,076          $        -          $   3,076          $ 4,089          $        -          $   4,089          $ (1,013)         $       -          $  (1,013)
Mezzanine                     2,178                   -              2,178            1,631                   -              1,631               547                  -          $     547
Subordinate                  80,058              10,292             90,350                -                   -                  -            80,058             10,292          $  90,350
Interest only / excess       15,052               2,923             17,975                -                   -                  -            15,052              2,923          $  17,975
Whole pool                        -             372,055            372,055                -             354,781            354,781                 -             17,274          $  17,274
Total                     $ 100,364          $  385,270          $ 485,634          $ 5,720          $  354,781          $ 360,501          $ 94,644          $  30,489          $ 125,133



                                       49

--------------------------------------------------------------------------------

The following table sets forth information with respect to our RMBS ending balances, at fair value, as of September 30, 2022:



                                    Senior            Mezzanine           Subordinate           Interest Only           Whole Pool             Total
                                                                                      (in thousands)
Beginning fair value             $     975          $    2,145          $     58,768          $       12,767          $   848,204          $   922,859
Acquisitions:
Secondary market purchases of
AOMT securities                          -                   -                     -                       -                    -                    -
Third party securities                   -                   -                     -                       -            1,005,231            1,005,231
Effect of principal payments /
called deals                          (735)                  -                (2,044)                   (169)            (854,909)            (857,857)
IO and excess servicing
prepayments                              -                   -                     -                  (1,232)                   -               (1,232)
Changes in fair value, net            (193)                  5                (3,551)                 (2,222)               5,632                 (329)
Ending fair value                $      47          $    2,150          $     53,173          $        9,144          $ 1,004,158          $ 1,068,672

The following table sets forth information with respect to our RMBS ending balances, at fair value, as of December 31, 2021:



                                   Senior            Mezzanine           Subordinate           Interest Only           Whole Pool             Total
                                                                                     (in thousands)
Beginning fair value             $ 18,297          $    2,207          $     97,614          $       31,818          $         -          $   149,936
Acquisitions:
Secondary market purchases of
AOMT securities                         -                   -                 2,209                       -                    -                2,209
Third party securities                  -                   -                 5,122                   7,485            1,466,854            1,479,461
Effect of principal payments /
called deals                      (15,029)                  -               (19,576)                 (3,781)          (1,096,112)          (1,134,498)
IO and excess servicing
prepayments                             -                   -                     -                 (17,355)                   -              (17,355)
Changes in fair value, net           (192)                (29)                4,981                    (192)               1,313                5,881
Ending fair value                $  3,076          $    2,178          $     90,350          $       17,975          $   372,055          $   485,634



                                       50

--------------------------------------------------------------------------------

The following chart illustrates the geographic diversification of the loans
underlying our portfolio of RMBS issued in AOMT securitization transactions as
of September 30, 2022 (percentages are based on the aggregate unpaid principal
balance of such loans):

          Geographic Diversification of Loans Underlying Our Portfolio
               of RMBS Issued in AOMT Securitization Transactions
                           (as of September 30, 2022)

                    [[Image Removed: aomr-20220930_g1.jpg]]

(1) No state in "Other" represents more than a 4% concentration of the loans

underlying our portfolio of RMBS issued in AOMT securitization transactions as


                             of September 30, 2022.

The following chart illustrates the geographic diversification of the loans
underlying our portfolio of RMBS issued in AOMT securitization transactions as
of December 31, 2021 (percentages are based on the aggregate unpaid principal
balance of such loans):

          Geographic Diversification of Loans Underlying Our Portfolio
               of RMBS Issued in AOMT Securitization Transactions
                           (as of December 31, 2021)

                    [[Image Removed: aomr-20220930_g15.jpg]]

(1) No state in "Other" represents more than a 4% concentration of the loans

underlying our portfolio of RMBS issued in AOMT securitization transactions as


                             of December 31, 2021.

CMBS

In November 2020, we participated in a securitization transaction of a pool of
small balance commercial mortgage loans consisting of mortgage loans secured by
commercial properties pursuant to which we contributed to AOMT 2020-SBC1
commercial mortgage loans with a carrying value of approximately $31.2 million
that we had accumulated and held on our balance sheet, and we received bonds
from AOMT 2020-SBC1 with a fair value of approximately $8.9 million.

                                       51
--------------------------------------------------------------------------------

Certain information regarding the commercial mortgage loans underlying our portfolio of CMBS issued in the AOMT 2020-SBC1 securitization transaction is shown below as of September 30, 2022 and December 31, 2021:



                                                        September 30, 2022              December 31, 2021
                                                                         ($ in thousands)
UPB of loans                                                          $124,230                       $140,360
Number of loans                                                            162                            189
Weighted average loan coupon                                            7.4  %                         7.4  %
Average loan amount                                                       $767                           $743
Weighted average LTV at loan origination and deal
date                                                                   61.6  %                        58.4  %



The following table provides certain information with respect to the CMBS we
received in connection with the AOMT 2020-SBC1 securitization transactions as of
September 30, 2022 and December 31, 2021:

                                                 September 30, 2022                                              December 31, 2021
                                                                           Allocated                                                       Allocated
                                 CMBS            Repurchase Debt            Capital              CMBS            Repurchase Debt            Capital
                                                                                  (in thousands)
Senior                       $       -          $             -          $         -          $      -          $             -          $        -
Mezzanine                            -                        -                    -                 -                        -                   -
Subordinate                      6,307                        -                6,307             7,993                        -               7,993
Interest only / excess           2,550                        -                2,550             2,763                        -               2,763
Total                        $   8,857          $             -          $     8,857          $ 10,756          $             -          $   10,756

Liquidity and Capital Resources

Overview



Liquidity is a measurement of our ability to meet potential cash requirements,
including ongoing commitments to repay borrowings, fund our investments and
operating costs, make distributions to our stockholders, and satisfy other
general business needs. Our financing sources currently include payments of
principal and interest we receive on our investment portfolio, unused borrowing
capacity under our in­place loan financing lines and repurchase facilities, and
securitizations of our whole loans. Our financing sources historically have also
included capital contributions from our investors prior to our IPO, the proceeds
from our IPO and concurrent private placement (which capital has all been
deployed), as well as payments of principal and interest we receive on our
investment portfolio, unused borrowing capacity under our in­place loan
financing lines and repurchase facilities, and securitizations of our whole
loans. Going forward, we may also utilize other types of borrowings, including
bank credit facilities and warehouse lines of credit, among others. We may also
seek to raise additional capital through public or private offerings of equity,
equity-related, or debt securities, depending upon market conditions. The use of
any particular source of capital and funds will depend on market conditions,
availability of these sources, and the investment opportunities available to us.

We have used and expect to continue to use loan financing lines to finance the
acquisition and accumulation of mortgage loans or other mortgage­related assets
pending their eventual securitization. Upon accumulating an appropriate amount
of assets, we have financed and expect to continue to finance a substantial
portion of our mortgage loans utilizing fixed rate term securitization funding
that provides long­term financing for our mortgage loans and locks in our cost
of funding, regardless of future interest rate movements.

Securitizations may either take the form of the issuance of securitized bonds or
the sale of "real estate mortgage investment conduit" securities backed by
mortgage loans or other assets, with the securitization proceeds being used in
part to repay pre-existing loan financing lines and repurchase facilities. We
have sponsored and participated in securitization transactions with other
entities that are managed by Angel Oak, and may continue to do so in the future,
along with sponsoring sole securitization transactions.

We believe these identified sources of financing will be adequate for purposes
of meeting our short­term (within one year) and our longer­term liquidity needs.
We cannot predict with certainty the specific transactions we will undertake to
generate sufficient liquidity to meet our obligations as they come due. We will
adjust our plans as appropriate in response to changes in our expectations and
any potential changes in market conditions.

Description of Existing Financing Arrangements



As of September 30, 2022, we were a party to seven warehouse loan financing
lines, which permitted borrowings in an aggregate amount of up to $1.9 billion.
Subsequent to September 30, 2022, two warehouse loan financing lines expired in
accordance with their terms,

                                       52
--------------------------------------------------------------------------------

and we placed certain asset financings on other warehouse financing lines.
Borrowings under warehouse loan financing lines or placed with institutional
investors (in general, each a "loan financing facility") may be used to purchase
whole loans for securitization or loans purchased for long­term investment
purposes. A description of each loan financing facility in place as of
September 30, 2022 is set forth as follows:

Multinational Bank 1 Loan Financing Facility. On April 13, 2022, we and two of
our subsidiaries entered into a master repurchase agreement with a multinational
bank ("Multinational Bank 1"). Our subsidiaries are each considered a "Seller"
under this agreement. From time to time and pursuant to the initial agreement,
either of our subsidiaries may sell to Multinational Bank 1, and later
repurchase, up to $340.0 million aggregate borrowings on mortgage loans, which
was increased to $600.0 million in the third quarter of 2022. The master
repurchase agreement was initially set to terminate on October 13, 2022, and on
July 21, 2022, was extended as per the terms of the original agreement through
January 20, 2023, unless terminated earlier pursuant to the terms of the master
repurchase agreement.

The principal amount expected to be paid by Multinational Bank 1 for each
eligible mortgage loan is based on a percentage of the outstanding principal
balance of the mortgage loan or the market value of the mortgage loan (generally
ranging from 80% to 90%, depending on the type of loan), whichever is less.
Pursuant to the agreement, Multinational Bank 1 retains the right to determine
the market value of the mortgage loan collateral in its sole commercially
reasonable discretion. The loan financing line is marked­to­market.
Additionally, Multinational Bank 1 is under no obligation to purchase the
eligible mortgage loans we offer to sell to them. The interest rate on any
outstanding balance under the master repurchase agreement that the applicable
subsidiary is required to pay Multinational Bank 1 is generally in line with
other similar agreements that the Company or one or more of its subsidiaries has
entered into, where the interest rate is equal to the sum of (1) a pricing
spread of 1.95% and (2) the average SOFR for each U.S. Government Securities
Business Day (as defined in the master repurchase agreement) beginning on April
11, 2022 and ending on the day that is two U.S. Government Securities Business
Days prior to the date the applicable loan is repurchased by the applicable
subsidiary.

The obligations of the subsidiaries under the master repurchase agreement are
guaranteed by the Company pursuant to a guaranty executed contemporaneously with
the master repurchase agreement. In addition, and similar to other repurchase
agreements that the Company has entered into, the Company is subject to various
financial and other covenants, including those relating to (1) maintenance of a
minimum tangible net worth; (2) a maximum ratio of indebtedness to tangible net
worth; and (3) minimum liquidity.

The agreement contains margin call provisions that provide Multinational Bank 1 with certain rights in the event of a decline in the market value of the purchased mortgage loans. Under these provisions, Multinational Bank 1 may require us or our subsidiaries to transfer cash sufficient to eliminate any margin deficit resulting from such a decline.



In addition, the agreement contains events of default (subject to certain
materiality thresholds and grace periods), including payment defaults, breaches
of covenants and/or certain representations and warranties, cross­defaults,
bankruptcy or insolvency proceedings and other events of default customary for
this type of transaction. The remedies for such events of default are also
customary for this type of transaction and include the acceleration of the
principal amount outstanding under the agreement and Multinational Bank 1's
right to liquidate the mortgage loans then subject to the agreement.

We and our subsidiaries are also required to pay certain customary fees to Multinational Bank 1 and to reimburse Multinational Bank 1 for certain costs and expenses incurred in connection with Multinational Bank 1's structuring, management, and ongoing administration of the master repurchase agreement.

Global Investment Bank 1 Loan Financing Facility. On December 6, 2018, we and
one of our subsidiaries entered into a master repurchase agreement with a global
investment bank ("Global Investment Bank 1"). We were considered the "Seller"
under this agreement. From time to time, we and one of our subsidiaries amended
such master repurchase agreement with Global Investment Bank 1. Pursuant to the
agreement, we and our subsidiary could sell to Global Investment Bank 1, and
later repurchase, up to $300.0 million aggregate borrowings on mortgage loans.
This agreement was set to terminate on August 5, 2022. On August 8, 2022, this
agreement was extended through October 5, 2022, and interest accrued on any
borrowings at a rate based on Term SOFR plus an additional spread of 1.70% -
3.50%. This agreement expired in accordance with its terms on October 5, 2022.

The principal amount paid by Global Investment Bank 1 for each eligible mortgage
loan was based on a percentage of both the market value, unpaid principal
balance, and acquisition price of the mortgage loan (generally ranging from 65%
to 92%, depending on the type of loan and certain other factors and subject to
certain other adjustments). Pursuant to the agreement, Global Investment Bank 1
retained the right to determine the market value of the mortgage loan collateral
for certain mortgage loans in its sole and absolute discretion. Additionally,
Global Investment Bank 1 was under no obligation to purchase the eligible
mortgage loans we offered to sell to them. Prior to the amendment effective
August 5, 2022, upon our or our subsidiary's repurchase of the mortgage loan, we
were, or our subsidiary was, required to repay Global Investment Bank 1 the
adjusted principal amount related to such mortgage loan plus accrued and unpaid
interest at a rate based on the sum of (1) the greater of (a) one-month LIBOR or
three­month LIBOR (depending on the type of mortgage loan) and (b) the
applicable LIBOR floor, and (2) a spread generally ranging from 1.70% to 3.50%
depending on the type of loan. After the August 5, 2022 amendment, "LIBOR" was
replaced with "Term SOFR".

The agreement required us to maintain various financial and other covenants,
such as that: (1) adjusted tangible net worth on an aggregate basis must not be
less than the sum of 50% of our adjusted tangible net worth as of the date of
the agreement plus 50% of any future capital raised by us; (2) adjusted tangible
net worth must not decline more than 25% in any rolling three month period or
35% in any rolling twelve month period; (3) the ratio of indebtedness to
adjusted tangible net worth must not exceed 7:1; and (4) liquidity, on an
aggregate basis, must exceed the greater of 5% of the aggregate purchase price
and $2.0 million.

                                       53
--------------------------------------------------------------------------------

The agreement contained margin call provisions that provided Global Investment
Bank 1 with certain rights in the event of a decline in the market value of the
purchased mortgage loans. Under these provisions, Global Investment Bank 1 could
require us or our subsidiary to transfer cash and/or additional eligible
mortgage loans with an aggregate market value sufficient to eliminate any margin
deficit resulting from such a decline.

In addition, the agreement contained events of default (subject to certain
materiality thresholds and grace periods), including payment defaults, breaches
of covenants and/or certain representations and warranties, cross­defaults,
material adverse effects, bankruptcy or insolvency proceedings and other events
of default customary for this type of transaction. The remedies for such events
of default were also customary for this type of transaction and included the
acceleration of the principal amount outstanding under the agreement and Global
Investment Bank 1's right to liquidate the mortgage loans then subject to the
agreement.

We and our subsidiary were also required to pay certain customary fees to Global
Investment Bank 1 and to reimburse Global Investment Bank 1 for certain costs
and expenses incurred in connection with Global Investment Bank 1's structuring,
management and administration of the agreement while the agreement was in place.

Regional Bank 1 Loan Financing Facility. On December 21, 2018, we and our
subsidiary entered into a master repurchase agreement with a regional bank
("Regional Bank 1"). We are considered a "Seller" under this agreement. From
time to time, we and one of our subsidiaries have amended such master repurchase
agreement with Regional Bank 1. Pursuant to the agreement, we or our subsidiary
may sell to Regional Bank 1, and later repurchase, up to $50.0 million aggregate
borrowings on mortgage loans. The agreement was amended on March 7, 2022 to
extend the term to March 16, 2023, unless terminated earlier pursuant to the
terms of the agreement. Additionally, the amendment increased the aggregate
purchase price limit to $75.0 million from $50.0 million, and beginning March 8,
2022, provided that interest will accrue on any new transactions under the loan
financing line at a rate based on Term SOFR (which is defined as the
forward-looking term rate based on the Secured Overnight Financing Rate for a
corresponding tenor of one month) plus an additional spread.

The principal amount paid by Regional Bank 1 for each mortgage loan is based on
the lesser of (1) a percentage of the original principal amount of the mortgage
loan (ranging from 75% to 97%) and (2) a percentage of its take­out commitment
(97%) or $4.0 million, depending on the loan type. Pursuant to the agreement,
Regional Bank 1 retains the right to determine the market value of the mortgage
loan collateral in its sole discretion. Upon our or our subsidiary's repurchase
of the mortgage loan, we are, or our subsidiary is, required to repay Regional
Bank 1 the principal amount related to such mortgage loan plus accrued and
unpaid interest at a rate (determined based on the type of loan) equal to the
sum of (1) the greater of (A) a specified minimum rate (ranging from 3.50% to
4.13%) and (B) one­month LIBOR plus a spread ranging from 2.50% to 3.13%, and
(2) in the case of loans with maturities over 364 days, the seasoned spread of
1.0%. As discussed above, the LIBOR reference rate was changed to SOFR beginning
March 8, 2022 and going forward.

The agreement requires us to maintain various financial and other covenants,
which include: (1) a minimum tangible net worth of $40.0 million consolidated;
(2) minimum liquidity of $5.0 million; (3) a maximum ratio of total liabilities
to tangible net worth of 10:1; and (4) we must attain positive net income,
determined in accordance with GAAP, as of the last day of each calendar quarter,
commencing with the quarter ended June 30, 2021, for the prior four (4)
consecutive fiscal quarters then ending.

The agreement contains margin call provisions that provide Regional Bank 1 with
certain rights in the event of a decline in the market value of the purchased
mortgage loans. Under these provisions, Regional Bank 1 may require us or our
subsidiary to transfer cash and/or additional eligible mortgage loans with an
aggregate market value sufficient to eliminate any margin deficit resulting from
such a decline.

In addition, the agreement contains events of default (subject to certain
materiality thresholds and grace periods), including payment defaults, breaches
of covenants and/or certain representations and warranties, cross­defaults,
material adverse effects, bankruptcy or insolvency proceedings and other events
of default customary for this type of transaction. The remedies for such events
of default are also customary for this type of transaction and include the
acceleration of the principal amount outstanding under the agreement and
Regional Bank 1's right to liquidate the mortgage loans then subject to the
agreement.

We and our subsidiary are also required to pay certain customary fees to Regional Bank 1 and to reimburse Regional Bank 1 for certain costs and expenses incurred in connection with Regional Bank 1's structuring, management and ongoing administration of the agreement.

Global Investment Bank 2 Loan Financing Facility. On February 13, 2020, we and
our subsidiary entered into a master repurchase agreement with a global
investment bank ("Global Investment Bank 2"). We are considered a "Seller" under
this agreement. From time to time, we and one of our subsidiaries have amended
such master repurchase agreement with Global Investment Bank 2. Pursuant to the
agreement, we or our subsidiary may sell to Global Investment Bank 2, and later
repurchase, up to $250.0 million aggregate borrowings on mortgage loans. The
agreement, as amended previously, was set to terminate on February 11, 2022. On
February 4, 2022, the agreement was amended to terminate on February 2, 2024,
unless terminated earlier pursuant to the terms of the agreement.

Prior to the amendment executed on February 4, 2022, the principal amount paid
by Global Investment Bank 2 for each mortgage loan was based on a percentage of
the market value, cost­basis value or unpaid principal balance of the mortgage
loan (generally ranging from 60% to 92%, depending on the type of loan and
certain other factors and subject to certain other adjustments). Pursuant to the
agreement, Global Investment Bank 2 retained the right to determine the market
value of the mortgage loan collateral in its sole good faith discretion.
Additionally, Global Investment Bank 2 was under no obligation to purchase the
eligible mortgage loans we offered to sell to them. Prior to the February 4,
2022 amendment, upon our or our subsidiary's repurchase of the mortgage loan, we
or our subsidiary were required to repay Global Investment Bank 2 the principal
amount related to such mortgage loan plus accrued and unpaid interest at a rate
(determined based on

                                       54
--------------------------------------------------------------------------------

the type of loan) equal to the sum of (1) the greater of (A) 0.00% and (B) one­month LIBOR and (2) a spread generally ranging from 2.00% to 3.25%.



Pursuant to the amendment executed on February 4, 2022, interest will now accrue
on any outstanding balance under the master repurchase agreement at a rate based
on Term SOFR (which is defined as the forward-looking term rate based on the
Secured Overnight Financing Rate for a corresponding tenor of one month).
Previously, interest accrued at a rate based on one-month LIBOR. Additionally,
the agreement was also amended to remove any draw fees and adjust the pricing
rate whereby upon the Company's or the subsidiary's repurchase of a mortgage
loan, the Company or the subsidiary is required to repay Global Investment Bank
2 the principal amount related to such mortgage loan plus accrued and unpaid
interest at a rate (determined based on the type of loan) equal to the sum of
(A) the greater of (i) 0.00% and (ii) Term SOFR (which is defined as the
forward-looking term rate based on the Secured Overnight Financing Rate for a
corresponding tenor of one month) and (B) a spread generally ranging from 2.20%
to 3.45%.

The agreement requires us to maintain various financial and other covenants,
which include: (1) our adjusted tangible net worth must be an amount at least
equal to the greater of (A) $100.0 million and (B) 20% of the maximum aggregate
purchase price limit; (2) our adjusted tangible net worth on the last day of any
calendar quarter shall not decline by (A) 20% or more from the adjusted tangible
net worth as of the last day of the immediately prior calendar quarter or (B)
40% or more from the adjusted tangible net worth as of the last day of the
calendar quarter that is twelve months prior to such calendar quarter; (3) our
liquidity must at least equal the greater of (A) $5.0 million and (B) 3.0% of
the outstanding purchase price for such mortgage loans transferred to Global
Investment Bank 2; and (4) our indebtedness to our adjusted tangible net worth
must not exceed 5.5:1.

The agreement contains margin call provisions that provide Global Investment
Bank 2 with certain rights in the event of a decline in the market value or
cost­basis value of the purchased mortgage loans. Under these provisions, Global
Investment Bank 2 may require us or our subsidiary to transfer cash sufficient
to eliminate any margin deficit resulting from such a decline.

In addition, the agreement contains events of default (subject to certain
materiality thresholds and grace periods), including payment defaults, breaches
of covenants and/or certain representations and warranties, cross­defaults,
bankruptcy or insolvency proceedings and other events of default customary for
this type of transaction. The remedies for such events of default are also
customary for this type of transaction and include the acceleration of the
principal amount outstanding under the agreement and Global Investment Bank 2's
right to liquidate the mortgage loans then subject to the agreement.

We and our subsidiary are also required to pay certain customary fees to Global
Investment Bank 2 and to reimburse Global Investment Bank 2 for certain costs
and expenses incurred in connection with Global Investment Bank 2's structuring,
management and ongoing administration of the agreement.

Global Investment Bank 3 Loan Financing Facility. On March 5, 2021, we and our
subsidiary entered into a master repurchase agreement with a global investment
bank ("Global Investment Bank 3"). We are considered a "Seller" under this
agreement. Pursuant to the agreement, we or our subsidiary may sell to Global
Investment Bank 3, and later repurchase, up to $200.0 million aggregate
borrowings on mortgage loans. The agreement was extended on March 2, 2022 to
terminate on March 5, 2023, unless terminated earlier pursuant to the terms of
the agreement.

The principal amount paid by Global Investment Bank 3 for each eligible mortgage
loan is based on a percentage of the outstanding principal balance of the
mortgage loan or the market value of the mortgage loan (generally ranging from
75% to 85%, depending on the type of loan), whichever is less. Pursuant to the
agreement, Global Investment Bank 3 retains the right to determine the market
value of the mortgage loan collateral in its sole good faith discretion and in a
commercially reasonable manner. The loan financing line is marked­to­market at
fair value. Additionally, Global Investment Bank 3 is under no obligation to
purchase the eligible mortgage loans we offer to sell to them. Prior to the
January 1, 2022 amendment, upon our or our subsidiary's repurchase of the
mortgage loan, we were, or our subsidiary was, required to repay Global
Investment Bank 3 the principal amount related to such mortgage loan plus
accrued interest generally at a rate based on three­month LIBOR plus 2.25%. On
January 1, 2022, the LIBOR-based index was replaced by reference to the sum of
Compounded SOFR and a SOFR adjustment of 20 basis points. Compounded SOFR is
determined on a one-month basis and is defined as a daily rate as determined by
Global Investment Bank 3 to be the "USD-SOFR-Compound" rate as defined in the
International Swaps and Derivatives Association, Inc. definitions.

The agreement requires us to maintain various financial and other covenants,
such as that: (1) our minimum tangible net worth of must not decline 20% or more
in the previous 30 days, 25% or more in the previous 90 days, or 35% or more in
the previous year, or fall below 50% of our tangible net worth as of September
30, 2018 plus 50% of any capital contributions made after that date; (2) our
minimum liquidity must not fall below the greatest of (x) the product of 5% and
the aggregate repurchase price as of such date of determination, (y) $5 million
and (z) any other amount of liquidity that we have covenanted to maintain in any
other note, indenture, loan agreement, guaranty, swap agreement or any other
contract, agreement or transaction (including, without limitation, any
repurchase agreement, loan and security agreement, or similar credit facility or
agreement for borrowed funds); and (3) the maximum ratio of our and our
subsidiaries' total indebtedness to tangible net worth must not be greater than
5:1.

The agreement contains margin call provisions that provide Global Investment
Bank 3 with certain rights in the event of a decline in the market value of the
purchased mortgage loans. Under these provisions, Global Investment Bank 3 may
require us or our subsidiary to transfer cash sufficient to eliminate any margin
deficit resulting from such a decline.

                                       55
--------------------------------------------------------------------------------

In addition, the agreement contains events of default (subject to certain
materiality thresholds and grace periods), including payment defaults, breaches
of covenants and/or certain representations and warranties, cross­defaults,
bankruptcy or insolvency proceedings and other events of default customary for
this type of transaction. The remedies for such events of default are also
customary for this type of transaction and include the acceleration of the
principal amount outstanding under the agreement and Global Investment Bank 3's
right to liquidate the mortgage loans then subject to the agreement.

We and our subsidiary are also required to pay certain customary fees to Global
Investment Bank 3 and to reimburse Global Investment Bank 3 for certain costs
and expenses incurred in connection with Global Investment Bank 3's structuring,
management and ongoing administration of the agreement.

Regional Bank 2 Loan Financing Facility. On August 16, 2021, we and our
subsidiaries entered into a non-mark-to-market $50.0 million committed financing
facility with a regional bank ("Regional Bank 2") through the execution of a
Loan and Security Agreement (the "Loan and Security Agreement") and a Promissory
Note (the "Promissory Note" and together with the Loan and Security Agreement,
the "Facility Documents") among those subsidiaries and Regional Bank 2. Pursuant
to the Facility Documents, Regional Bank 2 agreed to make one or more advances
to one or more of the subsidiaries of the Company (together, the "Borrowers")
secured by mortgage loans, notes and related collateral (the "Regional Bank 2
Financing Line"). On February 11, 2022, we amended the financing facility to
increase the size of the financing facility to $75.0 million from $50.0 million.
The Regional Bank 2 Financing Line terminates, and amounts outstanding under the
Regional Bank 2 Financing Line will mature, on August 16, 2023, subject to
certain exceptions.

The amount advanced by Regional Bank 2 for each eligible loan is based on the
unpaid principal balance of the loan, the loan-to-value ratio of the loan and
the FICO score of the borrower and ranges from 80.00% to 92.50% depending on the
type of loan and the aforementioned criteria. Prior to the February 11, 2022
amendment, the interest rate on any outstanding balance under the Facility
Documents is the greater of (1) the sum of (A) one-month LIBOR and (B) 2.30%,
and (2) 3.13%. After the February 11, 2022 amendment, interest will accrue on
any outstanding balance at a rate based on Term SOFR (which is defined as the
forward-looking term rate based on the Secured Overnight Financing Rate for a
corresponding tenor of one month) plus a margin equal to 2.41% per annum;
provided that the interest rate may not be less than 3.125% per annum.

The obligations of the Borrowers under the Facility Documents are guaranteed by
the Company pursuant to a Guaranty Agreement (the "Guaranty") executed
contemporaneously with the Facility Documents. In addition, the Company is
subject to various financial and other covenants, including, as of the last day
of any fiscal quarter: (1) the Company's tangible net worth must be at least
equal to $150.0 million; (2) the Company's ratio of (A) EBITDA to (B) debt
service shall be at least equal to 1.25 to 1.0 for such quarter; (3) the
Company's ratio of total liabilities to total tangible net worth must not exceed
5.5 to 1.0; and (4) the Company's liquidity must at least equal $5.0 million.

In addition, the Facility Documents contain events of default (subject to
certain materiality thresholds and grace periods), including payment defaults,
breaches of covenants and/or certain representations and warranties,
cross-defaults, bankruptcy or insolvency proceedings and other events of default
customary for this type of transaction. The remedies for such events of default
are also customary for this type of transaction and include acceleration of the
principal amount outstanding under the Facility Documents and Regional Bank 2's
right to liquidate the collateral then subject to the Facility Documents.

The Borrowers are also required to pay certain customary fees to Regional Bank 2
and to reimburse Regional Bank 2 for certain costs and expenses incurred in
connection with Regional Bank 2's management and ongoing administration of the
Regional Bank 2 Financing Line.

Multinational Bank 2 Loan Financing Facility. On September 20, 2021, we and one
of our subsidiaries (the "Subsidiary") entered into a $400.0 million repurchase
facility with a multinational bank ("Multinational Bank 2") through the
execution of a Master Repurchase Agreement (the "Master Repurchase Agreement")
between the Subsidiary and Multinational Bank 2. Pursuant to the Master
Repurchase Agreement, the Subsidiary may sell certain securities to
Multinational Bank 2 representing whole loan assets and later repurchase such
securities from Multinational Bank 2. This agreement was set to expire on
September 20, 2022. On August 23, 2022, this agreement was extended to September
30, 2022, and on September 27, 2022, this agreement was extended to October 14,
2022, on which date it expired by its terms.

The amount that was advanced by Multinational Bank 2 was generally in line with
other similar agreements that the Company or one of its subsidiaries has entered
into, which was a percentage of the unpaid principal balance or market value of
the asset depending on the type of underlying asset. The interest rate on any
outstanding balance under the Master Repurchase Agreement that the Subsidiary
was required to pay Multinational Bank 2 was generally in line with other
similar agreements that the Company or one of its subsidiaries has entered into,
where the interest rate was equal to the sum of (1) a spread ranging from 1.70%
to 3.50%, determined based on the type of underlying asset, and (2) one-month
LIBOR. Additionally, Multinational Bank 2 was under no obligation to purchase
the securities we offered to sell to them. On January 27, 2022, this repurchase
facility was amended to state that interest would subsequently accrue on any
outstanding balance at a rate based on Term SOFR (which is defined as the
forward-looking term rate based on the Secured Overnight Financing Rate for a
corresponding tenor of one month) and increase the maximum purchase price
permitted under the Master Repurchase Agreement to $550.0 million from
$400.0 million, which was subject to reduction to $400.0 million upon the
issuance of securities pursuant to a securitization of the assets underlying the
Master Repurchase Agreement which occurred on February 7, 2022.

The obligations of the Subsidiary under the Master Repurchase Agreement were
guaranteed by the Company pursuant to a Guaranty (the "Guaranty") executed
contemporaneously with the Master Repurchase Agreement. In addition, and similar
to other repurchase
                                       56
--------------------------------------------------------------------------------

agreements that the Company has entered into, the Company was subject to various
financial and other covenants, including those relating to (1) declines in
tangible net worth; (2) a maximum ratio of indebtedness to tangible net worth;
and (3) minimum liquidity.

In addition, the Master Repurchase Agreement and Guaranty contained events of
default (subject to certain materiality thresholds and grace periods), including
payment defaults, breaches of covenants and/or certain representations and
warranties, cross-defaults, insolvency and other events of default customary for
this type of transaction. The remedies for such events of default were also
customary for this type of transaction and included the acceleration of the
amounts outstanding under the Master Repurchase Agreement and Multinational Bank
2's right to liquidate the purchased securities then subject to the Master
Repurchase Agreement.

The Subsidiary was also required to pay certain customary fees to Multinational Bank 2 and to reimburse Multinational Bank 2 for certain costs and expenses incurred in connection with Multinational Bank 2's management and ongoing administration of the Master Repurchase Agreement.

The following table sets forth the details of our financing lines as of each of September 30, 2022 and December 31, 2021:



                                                                                                                                                             Drawn Amount
                                                                                                                                                 September 30,           December 31,
Line of Credit                                  Facility Limit              Base Interest Rate (A)             Interest Rate Spread (A)              2022                    2021
                                                                                                          ($ in thousands)
Multinational Bank 1 (1)                      $       600,000                 Average Daily SOFR                        1.95%                  $      464,695                       N/A
Multinational Bank 2 (2)                      $       400,000                    1 month SOFR                       1.95% - 2.00%              $     

147,261 $ 362,899



Global Investment Bank 1 (3)                  $       300,000              1 month or 3 month LIBOR                 1.70% - 3.50%              $            -                103,149
Global Investment Bank 2 (4)                  $       250,000                    1 month SOFR                       2.20% - 3.45%              $       98,335                231,981
Global Investment Bank 3 (5)                  $       200,000                   Compound SOFR                           2.45%                  $      117,082                109,283

Regional Bank 1 (6)                           $        75,000                    1 month SOFR                       2.50% - 3.50%              $       50,834                 34,838
Regional Bank 2 (7)                           $        75,000                    1 month SOFR                           2.41%                  $       28,114                 11,258
  Total                                       $     1,900,000                                                                                  $      906,321          $     853,408

(A) See below for timing of applicable transitions from LIBOR to the Secured Overnight Financing Rate ("SOFR") as base interest rate and corresponding applicable definitions of "Term" and "Average" SOFR, and "SOFR base".



(1) On April 13, 2022, the Company and two of its subsidiaries entered into a
$340.0 million repurchase facility with a multinational bank ("Multinational
Bank 1") through the execution of a master repurchase agreement between the
Company as guarantor, and two of its subsidiaries, as sellers, and Multinational
Bank 1 as buyer. The master repurchase agreement was initially set to terminate
on October 13, 2022, and on July 21, 2022, was extended as per the terms of the
original agreement through January 20, 2023, unless such term is extended or
terminated earlier pursuant to the terms of the master repurchase agreement. On
August 4, 2022, the maximum line of credit under the facility with Multinational
Bank 1 was increased by $260.0 million to a maximum facility limit of
$600.0 million.

(2) This agreement was set to expire on September 20, 2022. On August 23, 2022,
this agreement was extended to September 30, 2022, and on September 26, 2022,
this agreement was extended to October 14, 2022, on which date it expired by its
terms after being paid in full.

(3) This agreement was set to terminate on August 5, 2022. On August 8, 2022,
this agreement was extended through October 5, 2022, and amended to provide for
interest accruing on any borrowings at a rate based on Term SOFR plus an
additional spread of 1.70% - 3.50%. On October 5, 2022, this agreement expired
in accordance with its terms after being paid in full.

(4) On February 4, 2022, this facility was amended to extend the initial
termination date of the master repurchase agreement from February 11, 2022 to
February 2, 2024; remove any draw fees; and adjust the pricing rate whereby upon
the Company's or its subsidiary's repurchase of a mortgage loan, the Company or
such subsidiary is required to repay Global Investment Bank 2 the principal
amount related to such mortgage loan plus accrued and unpaid interest at a rate
(determined based on the type of loan) equal to the sum of (A) the greater of
(i) 0.00% and (ii) Term SOFR and (B) a spread generally ranging from 2.20% to
3.45%. Prior to February 4, 2022, interest was based on 1-month LIBOR plus a
spread of 2.00% - 3.25%.

(5) On March 2, 2022, the agreement was extended to terminate on March 5, 2023,
unless terminated earlier pursuant to the terms of the agreement. On January 1,
2022, the agreement was amended to replace a LIBOR-based index rate with a
SOFR-based index rate plus a spread equal to 20 basis points, plus the prior
spread. Prior to January 1, 2022, interest was based on 3-month LIBOR plus a
spread of 2.25%.

(6) On March 7, 2022, the agreement was amended to terminate on March 16, 2023,
unless terminated earlier pursuant to the terms of the agreement. Additionally,
the amendment increased the aggregate purchase price limit to $75.0 million from
$50.0 million, and
                                       57
--------------------------------------------------------------------------------

beginning March 8, 2022, provided that interest will accrue on any new
transactions under the loan financing line at a rate based on Term SOFR plus an
additional spread. Prior to March 7, 2022, interest was based on 1-month LIBOR
plus a spread of 2.50% - 3.13%.

(7) This agreement terminates on August 16, 2023. On February 11, 2022, the
Company amended the financing facility to (1) increase the size of the financing
facility to $75.0 million from $50.0 million, and (2) provide that interest will
accrue on any outstanding balance at a rate based on Term SOFR plus a margin
equal to 2.41% per annum; provided that the interest rate may not be less than
3.125% per annum. Prior to February 11, 2022, interest was based on 1-month
LIBOR plus a spread of 2.30%.

Short­Term Repurchase Facilities. In addition to our existing loan financing
lines, we employ short­term repurchase facilities to borrow against U.S.
Treasury securities, securities issued by AOMT, Angel Oak's securitization
platform, and other securities we may acquire in accordance with our investment
guidelines. The following table sets forth certain characteristics of our
short-term repurchase facilities as of September 30, 2022 and December 31, 2021:

September 30, 2022
                                                                                                             Weighted Average
                                                                                Weighted Average            Remaining Maturity
Repurchase Agreements                             Amount Outstanding             Interest Rate                    (Days)
                                                   ($ in thousands)

RMBS                                             $           67,454                         4.50  %                           15
Total                                            $           67,454                         4.50  %                           15

December 31, 2021
                                                                                                             Weighted Average
                                                                                Weighted Average            Remaining Maturity
Repurchase Agreements                             Amount Outstanding             Interest Rate                    (Days)
                                                   ($ in thousands)
U.S. Treasury Bills                              $          248,750                         0.12  %                            6
RMBS                                                        360,501                         0.16  %                           18
Total                                            $          609,251                         0.15  %                           13


The following table presents the amount of collateralized borrowings outstanding
under repurchase facilities as of the end of each quarter, the average amount of
collateralized borrowings outstanding under repurchase facilities during the
quarter and the highest balance of any month end during the quarter:

                                                                                                        Highest Month-End Balance in
Quarter End                    Quarter End Balance                 Average Balance in Quarter           Quarter
                                                                           (in thousands)

Q3 2021                                     489,287                                  173,265                              489,287
Q4 2021                                     609,251                                  206,897                              609,251
Q1 2022                                     477,422                                  272,282                              477,422
Q2 2022                                     128,365                                   92,598                              132,629
Q3 2022                                      67,454                                   50,988                               67,454



We utilize short­term repurchase facilities on our RMBS portfolio and to finance
assets for REIT asset test purposes. Over time, the need to purchase securities
for REIT asset test purposes will be reduced as we obtain and participate in
additional securitizations and acquire assets directly for investment purposes.
We will continue to use repurchase facilities on our RMBS portfolio to add
additional leverage which increases the yield on those assets. Our use of
repurchase facilities is generally highest at the end of any particular quarter,
as shown in the table above, where the quarter-end balance and the highest
month-end balance in each quarter are generally equivalent.

Securitization Transactions



In July 2022, we were the sole participant in a securitization transaction of a
pool of residential mortgage loans, approximately 48% of which were mortgage
loans originated by third parties and the remainder of which were originated by
our affiliated mortgage origination companies, secured primarily by first liens
on one­to­four family residential properties. In the transaction, AOMT 2022-4
issued approximately $177.6 million in face value of bonds. We used the proceeds
of the securitization transaction to repay outstanding debt of approximately
$152.2 million and retained cash of $2.3 million, which was used for operational
purposes.

We are the sole member of the Depositor and also own and hold the call rights on
the XS tranche of bonds, which is the "controlling class" of the bonds. Given
the accounting rules surrounding this type of transaction, we have consolidated
the AOMT 2022-4 securitization on our condensed consolidated balance sheet,
maintaining the residential mortgage loans held in the securitization trust and
the related financing obligation thereto on our condensed consolidated balance
sheet as of September 30, 2022.

                                       58
--------------------------------------------------------------------------------

In February 2022, we were the sole participant in a securitization transaction
of a pool of residential mortgage loans, approximately 56% of which were
mortgage loans originated by third parties and the remainder of which were
originated by our affiliated mortgage origination companies, secured primarily
by first liens on one­to­four family residential properties. In the transaction,
AOMT 2022-1 issued approximately $551.8 million in face value of bonds. We used
the proceeds of the securitization transaction to repay outstanding debt of
approximately $458.3 million and retained cash of $60.9 million, which was used
to acquire additional non­QM loans, pay down repurchase facilities, and acquire
other target assets.

We are the sole member of the Depositor and also own and hold the call rights on
the XS tranche of bonds, which is the "controlling class" of the bonds. Given
the accounting rules surrounding this type of transaction, we have consolidated
the AOMT 2022-1 securitization on our condensed consolidated balance sheet,
maintaining the residential mortgage loans held in the securitization trust and
the related financing obligation thereto on our condensed consolidated balance
sheet as of September 30, 2022.

In November 2021, we were the sole participant in a securitization transaction
of a pool of residential mortgage loans, a substantial majority of which were
non­QM loans originated by our affiliate mortgage origination companies, secured
primarily by first liens on one­to­four family residential properties. In the
transaction, AOMT 2021-7 issued approximately $386.9 million in face value of
bonds. We used the proceeds of the securitization transaction to repay
outstanding debt of approximately $331.8 million and retained cash of $39.8
million, which was used to acquire additional non­QM loans, pay down repurchase
facilities, and acquire other target assets.

We are the sole member of the Depositor and also own and hold the call rights on
the XS tranche of bonds, which is the "controlling class" of the bonds. Given
the accounting rules surrounding this type of transaction, we have consolidated
the AOMT 2021-7 securitization on our condensed consolidated balance sheets,
maintaining the residential mortgage loans held in the securitization trust and
the related financing obligation thereto on our condensed consolidated balance
sheets as of September 30, 2022 and December 31, 2021.

In August 2021, we were the sole participant in a securitization transaction of
a pool of residential mortgage loans, a substantial majority of which were
non­QM loans originated by our affiliate mortgage origination companies, secured
primarily by first liens on one­to­four family residential properties. In the
transaction, AOMT 2021-4 issued approximately $316.6 million in face value of
bonds. We used the proceeds of the securitization transaction to repay
outstanding debt of approximately $249.0 million and retained cash of $55.8
million, which was used to acquire additional non­QM loans, pay down repurchase
facilities, and acquire other target assets.

We are the sole member of the Depositor and also own and hold the call rights on
the XS tranche of bonds, which is the "controlling class" of the bonds. Given
the accounting rules surrounding this type of transaction, we have consolidated
the securitization on our condensed consolidated balance sheets, maintaining the
residential mortgage loans held in the securitization trust and the related
financing obligation thereto on our condensed consolidated balance sheets as of
September 30, 2022 and December 31, 2021.

Leverage and Hedging Strategies



We finance our assets with what we believe to be a prudent amount of leverage,
which will vary from time to time based upon the particular characteristics of
our portfolio, availability of financing and market conditions.

Subject to qualifying and maintaining our qualification as a REIT and
maintaining our exclusion from regulation as an investment company under the
Investment Company Act, we expect to utilize various derivative instruments and
other hedging instruments to mitigate interest rate risk, credit risk and other
risks. For example, we may advantageously enter into hedging transactions with
respect to interest rate exposure on one or more of our assets or liabilities.
Any such hedging transactions could take a variety of forms, including the use
of derivative instruments such as interest rate swap contracts, index swap
contracts, interest rate cap or floor contracts, futures or forward contracts,
and options.

Cash Availability

Cash and cash equivalents

As of September 30, 2022, we held an historically lower-than-usual balance of
unrestricted cash and cash equivalents. Although the net borrowings on our
financing facilities were a net increase during the nine months ended
September 30, 2022, our available cash balance decreased as of September 30,
2022 primarily due to margin calls on our financing facilities.

Our cash balance as of September 30, 2022 was sufficient to meet our liquidity
covenants under our financing facilities. We believe that we maintain sufficient
cash to continue to meet margin calls on our financing facilities, should such
margin calls occur. Due to market volatility, some of our cash was restricted,
as further described below, by margin maintenance requirements by a whole loan
financing counterparty, which restrictions were released subsequent to
September 30, 2022 with the expiration of the facility by its terms. We sold
certain commercial loans in the third quarter, as we deemed the market for our
commercial loans to be advantageous. Our largest commercial loan is expected to
be paid in full during the fourth quarter of 2022, which, if repaid as expected,
would generate additional cash. We may also participate in upcoming
securitizations either solely or with other Angel Oak entities. We also have the
ability to leverage currently unleveraged securities or whole loan assets, if we
deem those actions advisable.

                                       59
--------------------------------------------------------------------------------

Restricted Cash



Restricted cash of approximately $9.0 million as of September 30, 2022 was
comprised of: $7.6 million in margin collateral required by a lender (as
referred to above), all of which cash margin required was fully released
subsequent to September 30, 2022; $0.3 million in interest rate futures margin
collateral; and margin collateral for securities sold under agreements to
repurchase of $1.1 million. Restricted cash had historically previously been
solely comprised of interest rate futures margin collateral and margin
collateral for securities sold under agreements to repurchase.

Cash Flows

                                                                          Nine Months Ended
                                                           September 30, 2022           September 30, 2021
                                                                        (in 

thousands)


Cash flows used in operating activities                  $          (644,278)         $          (883,722)
Cash flow provided by (used in) investing
activities                                               $           655,093          $          (408,479)
Cash flows provided by (used in) financing
activities                                               $           (33,620)         $         1,298,498
Net increase (decrease) in cash and restricted
cash                                                     $           (22,805)         $             6,297



The decrease in cash flows used in operating activities of $(644.3) million for
the nine months ended September 30, 2022 as compared to $(883.7) million for the
nine months ended September 30, 2021 was primarily due to the adjustments to
reconcile net income to cash for unrealized losses, partially offset by purchase
of additional residential mortgage loans during the nine months ended
September 30, 2022.

Investing cash flows of $655.1 million for the nine months ended September 30,
2022 as compared to $(408.5) million for the nine months ended September 30,
2021 were primarily due to sales of RMBS and less purchase activity involving
RMBS and CMBS during the nine months ended September 30, 2022, as well as the
timing of purchase and maturity activity of U.S. Treasury securities.

Financing cash flows used of $(33.6) million for the nine months ended
September 30, 2022 as compared to $1.3 billion provided for the nine months
ended September 30, 2021 were primarily due to net repayments on repurchase
facilities in the nine months ended September 30, 2022 as compared to net
borrowings on repurchase facilities during the 2021 comparative period. The net
repayments on repurchase facilities for the nine months ended September 30, 2022
were partially offset by proceeds from the AOMT 2022-1 and AOMT 2022-4
securitizations.

Cash Flows - Residential and Commercial Loan Classification



Residential loan activity is recognized in the statement of cash flows as an
operating activity, as our residential mortgage loans are generally held for a
short period of time with the intent to securitize these loans. Commercial
mortgage loan activity is recognized in the statement of cash flows as an
investing activity, as our commercial mortgage loan portfolio is generally
deemed to be held for investing purposes.

Critical Accounting Policies and Estimates



The preparation of financial statements in conformity with GAAP requires us to
make estimates and assumptions that affect the reported amounts of assets and
liabilities at the date of the consolidated financial statements and the
reported amounts of revenues and expenses during the reported periods. Actual
results could differ from those estimates. A discussion of critical accounting
policies and estimates is included in the "Management's Discussion and Analysis
of Financial Condition and Results of Operations - Critical Accounting Policies
and Estimates" section in the Annual Report on Form 10-K. Our critical
accounting policies and estimates have not materially changed since December 31,
2021. Management discusses the ongoing development and selection of these
critical accounting policies and estimates with the Audit Committee of our Board
of Directors.

We expect quarter-to-quarter GAAP earnings volatility from our business
activities. This volatility can occur for a variety of reasons, particularly
changes in the fair values of consolidated assets and liabilities. In addition,
the amount or timing of our reported earnings may be impacted by technical
accounting issues and estimates.

Recent Accounting Pronouncements



Refer to the notes to our consolidated financial statements included in this
report for a discussion of recent accounting pronouncements and any expected
impact on the Company.

© Edgar Online, source Glimpses