Claros Mortgage Trust, Inc. (CMTG) Cash Flow Statement
Where CMTG’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- −$30.5M −136.0% vs 2024
- Capital expenditures
- $2.7M 0.6% of revenue
- Free cash flow
- −$33.2M −7.7% margin
- Returned to shareholders
- $1.5M
- Change in cash
- $57.3M cash at year-end $190.8M
Drawn to scale: where the cash came from and how it was used. Hover for values.
CMTG operating cash flow, capex and free cash flow
CMTG cash flow trends, 2018–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $111.6M2018 | −$30.5M2025 | — | |
| Capital expenditures | $02018 | $2.7M2025 | — | |
| Free cash flow | $111.6M2018 | −$33.2M2025 | — | |
| Free cash flow margin | 66.7%2018 | −7.7%2025 | −74.4 pts | |
| Operating cash flow / net income | 0.852018 | 18.442023 | +17.59 | |
| Stock-based compensation | $25.5M2019 | $14.3M2025 | −9.1%/yr | |
| Dividends paid | $109.4M2018 | $02025 | −100.0% | |
| Share buybacks (net) | $02019 | $1.5M2025 | — | |
| Capex / revenue | 0.0%2018 | 0.6%2025 | +0.6 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
CMTG cash flow by activity
CMTG net income vs operating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
CMTG cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | |
|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||
| Net income | −$489.1M | −$221.3M | $6.0M | $112.2M | $170.4M | $205.7M | $174.0M | $131.5M |
| Depreciation & amortization | $12.0M | $1.4M | $9.3M | $8.0M | $7.1M | $7.1M | $7.1M | $6.4M |
| Stock-based compensation | $14.3M | $18.3M | $16.8M | $7.6M | $8.8M | $5.7M | $25.5M | — |
| Change in working capital | −$76.8M | −$24.7M | −$37.3M | −$13.2M | $4.2M | −$945,000 | −$5.1M | −$8.9M |
| Other non-cash items | $509.1M | $310.8M | $116.3M | −$3.5M | $23.0M | −$77.0M | −$72.0M | −$17.3M |
| Cash from operating activities | −$30.5M | $84.5M | $111.1M | $111.0M | $213.6M | $140.5M | $129.6M | $111.6M |
| Investing activities | ||||||||
| Capital expenditures | −$2.7M | −$1.3M | −$2.1M | −$2.3M | −$11.5M | $0 | $0 | $0 |
| Investments (net) | — | $779.9M | −$30.0M | $1.67B | −$373.2M | −$208.9M | $128,000 | $71.3M |
| Acquisitions & other investing | $1.87B | $1.3M | −$7.3M | −$2.44B | $11.5M | $0 | −$2.31B | −$2.26B |
| Cash from investing activities | $1.87B | $779.9M | −$39.3M | −$773.3M | −$373.2M | −$208.9M | −$2.31B | −$2.19B |
| Financing activities | ||||||||
| Dividends paid | $0 | −$120.7M | −$192.2M | −$208.1M | −$204.9M | −$220.0M | −$185.4M | −$109.4M |
| Share repurchases & issuance (net) | −$1.5M | −$3.5M | −$3.9M | −$21.4M | −$3.7M | −$125,000 | $2.75B | — |
| Net borrowing (repayment) | −$1.75B | −$804.6M | $4.5M | $912.8M | $195.7M | $357.2M | $2.13B | $1.08B |
| Shares issued | $0 | $0 | $0 | $0 | $103.0M | $70.0M | $539.1M | $0 |
| Other financing | −$27.3M | −$17.1M | −$13.5M | −$7.0M | −$27.3M | −$45.7M | −$2.78B | $737.6M |
| Cash from financing activities | −$1.78B | −$945.8M | −$205.1M | $676.3M | $62.8M | $161.3M | $2.45B | $1.71B |
| Summary | ||||||||
| Net change in cash | $57.3M | −$81.4M | −$133.3M | $14.0M | −$96.8M | $93.0M | $266.1M | −$370.4M |
| Cash at end of period | $190.8M | $133.5M | $214.9M | $348.2M | $334.1M | $431.0M | $338.0M | $71.9M |
| Free cash flow | −$33.2M | $83.2M | $109.0M | $108.7M | $213.6M | $140.5M | $129.6M | $111.6M |
| Free cash flow margin | −7.7% | 48.7% | 84.0% | 40.2% | 99.3% | 51.5% | 51.9% | 66.7% |
| Capex / revenue | 0.6% | 0.8% | 1.6% | 0.9% | 5.3% | 0.0% | 0.0% | 0.0% |
| Operating cash flow / net income | — | — | 18.44 | 0.99 | 1.25 | 0.68 | 0.74 | 0.85 |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | −$255.4M | −$54.3M | $269.9M | −$9.5M | −$181.7M | −$78.6M | −$100.7M | −$56.2M | −$11.6M | −$52.8M | $34.0M | −$68.9M |
| Depreciation & amortization | $6.4M | $6.7M | $6.0M | $258,000 | $1.2M | $354,000 | $354,000 | $3.0M | $8.7M | $354,000 | $2.6M | $2.6M |
| Stock-based compensation | −$1.5M | $2.4M | −$11.9M | $2.1M | $4.8M | $5.1M | $4.8M | $5.0M | $4.0M | $4.4M | $4.5M | $4.4M |
| Change in working capital | −$8.4M | −$23.5M | $70.1M | −$1.9M | −$27.3M | −$40.9M | −$2.4M | $16.5M | −$17.6M | $1.1M | −$9.3M | −$10.5M |
| Other non-cash items | $246.9M | $62.2M | −$331.6M | $17.9M | $197.2M | $78.3M | $116.2M | $70.9M | $21.9M | $68.4M | −$4.5M | $114.4M |
| Cash from operating activities | −$12.1M | −$6.5M | $2.4M | $8.8M | −$5.8M | −$35.8M | $18.3M | $39.2M | $5.5M | $21.5M | $27.3M | $41.9M |
| Investing activities | ||||||||||||
| Capital expenditures | −$2.5M | −$2.3M | −$1.6M | −$907,000 | −$157,000 | −$49,000 | −$633,000 | −$135,000 | −$116,000 | −$465,000 | −$606,000 | −$431,000 |
| Investments (net) | — | — | — | $505.1M | $749.2M | $274.8M | $233.1M | $179.7M | $80.4M | $286.6M | −$131.8M | $296.6M |
| Acquisitions & other investing | $53.9M | $402.8M | $340.2M | $907,000 | $157,000 | $49,000 | $633,000 | $135,000 | $116,000 | $465,000 | $606,000 | $431,000 |
| Cash from investing activities | $51.4M | $400.5M | $338.6M | $505.1M | $749.2M | $274.8M | $233.1M | $179.7M | $80.4M | $286.6M | −$131.8M | $296.6M |
| Financing activities | ||||||||||||
| Dividends paid | — | — | $0 | $0 | $0 | $0 | −$14.2M | −$35.5M | −$35.6M | −$35.3M | −$35.3M | −$52.4M |
| Share repurchases & issuance (net) | — | — | $662,000 | −$805,000 | −$662,000 | — | $0 | −$2.1M | −$1.4M | — | −$3.9M | −$3.9M |
| Net borrowing (repayment) | $433.7M | −$932.8M | −$501.0M | −$377.9M | −$654.3M | −$217.9M | −$245.5M | −$199.1M | — | — | — | −$230.6M |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$501.2M | $478.4M | −$6.1M | −$6.8M | −$9.3M | −$5.7M | −$2.6M | −$7.2M | −$131.3M | −$235.9M | $28.1M | −$6.1M |
| Cash from financing activities | −$67.5M | −$454.4M | −$506.5M | −$385.5M | −$664.3M | −$223.6M | −$262.3M | −$243.9M | −$168.3M | −$271.2M | −$11.2M | −$293.0M |
| Summary | ||||||||||||
| Net change in cash | −$28.2M | −$60.3M | −$165.5M | $128.3M | $79.0M | $15.4M | −$10.9M | −$25.0M | −$82.4M | $36.9M | −$115.7M | $45.5M |
| Cash at end of period | $102.2M | $130.4M | $190.8M | $356.3M | $227.9M | $148.9M | $133.5M | $144.4M | $169.4M | $251.8M | $214.9M | $330.6M |
| Free cash flow | −$14.6M | −$8.7M | $789,000 | $7.9M | −$6.0M | −$35.8M | $17.7M | $39.0M | $5.5M | $21.0M | $26.7M | $41.5M |
| Free cash flow margin | −4,701.3% | −29.3% | 1.0% | 5.9% | −4.5% | −27.0% | 75.0% | — | 8.5% | 48.7% | 41.4% | 55.3% |
| Capex / revenue | 801.0% | 7.6% | 2.1% | 0.7% | 0.1% | 0.0% | 2.7% | — | 0.2% | 1.1% | 0.9% | 0.6% |
| Operating cash flow / net income | — | — | 0.01 | — | — | — | — | — | — | — | 0.80 | — |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
CMTG cash generation
In fiscal 2025 (ended December 31, 2025), Claros Mortgage generated -$30.5 million of cash from operations (down 136.0%) and spent $2.7 million on capital expenditures, leaving free cash flow of -$33.2 million, −7.7% of revenue. It returned $1.5 million to shareholders through dividends ($0) and net share buybacks ($1.5 million). Cash and equivalents rose by $57.3 million over the year.
Related: CMTG income statement, CMTG balance sheet. See the CMTG stock overview for the latest quote and news.
CMTG cash flow FAQ
What is Claros Mortgage's free cash flow?
Claros Mortgage's free cash flow was -$33.2 million in fiscal 2025: -$30.5 million of operating cash flow minus $2.7 million of capital expenditures It was $83.2 million a year earlier..
How much cash does Claros Mortgage generate from operations?
Claros Mortgage generated -$30.5 million of cash from operating activities in fiscal 2025.
How much does Claros Mortgage spend on capital expenditures?
Claros Mortgage spent $2.7 million on capital expenditures in fiscal 2025, 0.6% of revenue, compared with $1.3 million the year before.
How much stock does Claros Mortgage buy back?
Claros Mortgage spent $1.5 million on net share repurchases in fiscal 2025.