Neostellar Capital Corp. (NSLR) Cash Flow Statement
Where NSLR’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- $34.3M +1,348.3% vs 2024
- Capital expenditures
- $0 0.0% of revenue
- Free cash flow
- $34.3M 51.2% margin
- Returned to shareholders
- $12.0M 35% of free cash flow
- Change in cash
- $29.0M cash at year-end $49.1M
Drawn to scale: where the cash came from and how it was used. Hover for values.
NSLR operating cash flow, capex and free cash flow
NSLR cash flow trends, 2022–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$110.6M2022 | $34.3M2025 | — | |
| Capital expenditures | $02022 | $02025 | — | |
| Free cash flow | −$110.6M2022 | $34.3M2025 | — | |
| Free cash flow margin | 11.8%2023 | 51.2%2025 | +39.4 pts | |
| Operating cash flow / net income | 0.472023 | 0.702025 | +0.23 | |
| Dividends paid | $26.5M2022 | $12.0M2025 | −23.3%/yr | |
| Share buybacks (net) | $21.5M2022 | $02025 | −100.0% | |
| Capex / revenue | 0.0%2023 | 0.0%2025 | 0.0 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
NSLR cash flow by activity
NSLR 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).
NSLR cash flow statement
| 2025 | 2024 | 2023 | 2022 | |
|---|---|---|---|---|
| Operating activities | ||||
| Net income | $48.8M | −$38.1M | $5.1M | −$132.2M |
| Change in working capital | $590,066 | −$298,362 | $195,083 | $1.3M |
| Other non-cash items | −$15.1M | $40.8M | −$2.9M | $20.3M |
| Cash from operating activities | $34.3M | $2.4M | $2.4M | −$110.6M |
| Investing activities | ||||
| Capital expenditures | $0 | $0 | $0 | $0 |
| Financing activities | ||||
| Dividends paid | −$12.0M | −$143,657 | −$143,657 | −$26.5M |
| Share repurchases & issuance (net) | $0 | −$9.4M | −$14.2M | −$21.5M |
| Net borrowing (repayment) | −$3.8M | −$76,852 | $0 | $0 |
| Shares issued | $10.6M | $0 | $0 | $229,896 |
| Other financing | −$167,135 | — | — | — |
| Cash from financing activities | −$5.3M | — | — | — |
| Summary | ||||
| Net change in cash | $29.0M | −$8.1M | −$11.9M | −$158.3M |
| Cash at end of period | $49.1M | $20.0M | $28.2M | $40.1M |
| Free cash flow | $34.3M | $2.4M | $2.4M | −$110.6M |
| Free cash flow margin | 51.2% | — | 11.8% | — |
| Capex / revenue | 0.0% | — | 0.0% | — |
| Operating cash flow / net income | 0.70 | — | 0.47 | — |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | |
|---|---|---|---|---|---|---|
| Operating activities | ||||||
| Net income | −$155.6M | $155.6M | −$20.1M | $7.4M | $62.3M | −$806,715 |
| Depreciation & amortization | −$158.33T | — | — | — | — | — |
| Stock-based compensation | $11.68T | — | — | — | — | — |
| Change in working capital | −$917,613 | $917,613 | −$2.2M | $381,521 | $1.2M | $1.1M |
| Other non-cash items | $116.79T | −$162.3M | $26.7M | −$7.9M | −$29.8M | −$4.0M |
| Cash from operating activities | −$29.85T | −$5.8M | $4.4M | −$100,706 | $33.7M | −$3.7M |
| Investing activities | ||||||
| Capital expenditures | −$3 | $0 | $0 | $0 | $0 | $0 |
| Acquisitions & other investing | $3.4M | — | — | — | — | — |
| Cash from investing activities | $3.4M | — | — | — | — | — |
| Financing activities | ||||||
| Dividends paid | −$15.15B | −$500 | −$6.2M | −$5.8M | $0 | −$8,867 |
| Share repurchases & issuance (net) | −$5.90T | — | $0 | $0 | — | — |
| Net borrowing (repayment) | $0 | $0 | −$3.8M | $0 | −$15,875 | $60,925 |
| Shares issued | $0 | $0 | $62,989 | $0 | $0 | $0 |
| Other financing | −$371.95B | $83 | $2,055 | $10.6M | — | — |
| Cash from financing activities | −$6.28T | −$417 | −$9.9M | $4.8M | — | — |
| Summary | ||||||
| Net change in cash | $12.94T | −$5.8M | −$5.5M | $4.7M | $33.7M | −$3.9M |
| Cash at end of period | $12.94T | $43.3M | $49.1M | $54.6M | $49.9M | $16.2M |
| Free cash flow | −$29.85T | −$5.8M | $4.4M | −$100,706 | $33.7M | −$3.7M |
| Free cash flow margin | −9,960.7% | −3.6% | — | −0.9% | 51.9% | −177.6% |
| Capex / revenue | 0.0% | 0.0% | — | 0.0% | 0.0% | 0.0% |
| Operating cash flow / net income | — | −0.04 | — | −0.01 | 0.54 | — |
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.
NSLR cash generation
In fiscal 2025 (ended December 31, 2025), Neostellar Capital generated $34.3 million of cash from operations (up 1,348.3%) and spent $0 on capital expenditures, leaving free cash flow of $34.3 million, 51.2% of revenue. It returned $12.0 million to shareholders through dividends ($12.0 million) and net share buybacks ($0). Cash and equivalents rose by $29.0 million over the year.
Related: NSLR income statement, NSLR balance sheet. See the NSLR stock overview for the latest quote and news.
NSLR cash flow FAQ
What is Neostellar Capital's free cash flow?
Neostellar Capital's free cash flow was $34.3 million in fiscal 2025: $34.3 million of operating cash flow minus $0 of capital expenditures It was $2.4 million a year earlier..
How much cash does Neostellar Capital generate from operations?
Neostellar Capital generated $34.3 million of cash from operating activities in fiscal 2025, 0.70 times its net income of $48.8 million.
How much does Neostellar Capital pay in dividends?
Neostellar Capital paid $12.0 million in dividends in fiscal 2025, 34.9% of free cash flow.