NexPoint Diversified Real Estate Trust (NXDT) Cash Flow Statement
Where NXDT’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- $9.2M
- Capital expenditures
- $0 0.0% of revenue
- Free cash flow
- $9.2M 10.0% margin
- Returned to shareholders
- $13.0M 142% of free cash flow
- Change in cash
- $2.5M cash at year-end $51.4M
Drawn to scale: where the cash came from and how it was used. Hover for values.
NXDT operating cash flow, capex and free cash flow
NXDT cash flow trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $98.3M2016 | $9.2M2025 | −23.2%/yr | |
| Capital expenditures | $02016 | $02025 | — | |
| Free cash flow | $98.3M2016 | $9.2M2025 | −23.2%/yr | |
| Free cash flow margin | 413.1%2016 | 10.0%2025 | −403.2 pts | |
| Operating cash flow / net income | 1.062016 | 1.502022 | +0.44 | |
| Stock-based compensation | $1.3M2023 | $3.0M2024 | +124.0%/yr | |
| Dividends paid | $43.7M2016 | $10.6M2025 | −14.5%/yr | |
| Share buybacks (net) | $02018 | $2.4M2025 | — | |
| Capex / revenue | 0.0%2016 | 0.0%2025 | 0.0 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
NXDT cash flow by activity
NXDT 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).
NXDT cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | −$125.1M | −$46.7M | −$117.2M | $46.6M | $245.5M | −$120.8M | $65.8M | $39.8M | $84.1M | $92.4M |
| Depreciation & amortization | $17.7M | $15.6M | $13.9M | −$41.6M | — | — | — | — | — | — |
| Stock-based compensation | — | $3.0M | $1.3M | — | — | — | — | — | — | — |
| Change in working capital | $14.8M | $2.1M | −$24.4M | $11.4M | −$6.3M | $8.0M | −$18.8M | −$27.4M | $45.1M | $23.2M |
| Other non-cash items | $101.7M | $14.3M | $102.1M | $53.7M | −$201.1M | $454.6M | −$258.0M | −$366.2M | −$122.8M | −$17.3M |
| Cash from operating activities | $9.2M | −$11.7M | −$24.3M | $70.1M | $38.1M | $341.9M | −$211.0M | −$353.7M | $6.5M | $98.3M |
| Investing activities | ||||||||||
| Capital expenditures | $0 | $0 | −$1 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Investments (net) | $12.6M | $26.0M | $22.0M | — | — | — | — | — | — | — |
| Acquisitions & other investing | $24.4M | $0 | $1 | −$77.6M | −$26.0M | $293.7M | −$221.3M | −$367.5M | −$52.8M | $39.4M |
| Cash from investing activities | $37.0M | $26.0M | $22.0M | −$77.6M | −$26.0M | $293.7M | −$221.3M | −$367.5M | −$52.8M | $39.4M |
| Financing activities | ||||||||||
| Dividends paid | −$10.6M | −$9.6M | −$18.0M | −$23.2M | −$20.1M | −$53.4M | −$91.7M | −$66.2M | −$46.5M | −$43.7M |
| Share repurchases & issuance (net) | −$2.4M | −$202,000 | — | −$8.0M | −$105.1M | −$8.6M | −$5.4M | $260.9M | — | — |
| Net borrowing (repayment) | −$49.5M | −$8.4M | $25.8M | −$31.8M | −$2.5M | −$283.4M | $88.9M | — | — | — |
| Shares issued | $20.4M | $0 | $0 | $0 | $83.3M | $323,924 | $236.8M | $201.8M | $0 | $0 |
| Other financing | −$1.5M | −$463,000 | −$971,000 | $7.6M | $0 | −$8.2M | $336,431 | −$45.5M | $46.8M | −$90.9M |
| Cash from financing activities | −$43.6M | −$18.6M | $6.8M | −$55.4M | −$44.4M | −$353.3M | $228.9M | $351.0M | $332,881 | −$134.6M |
| Summary | ||||||||||
| Net change in cash | $2.5M | −$4.3M | $4.5M | $238,663 | −$6.3M | −$11.3M | $17.0M | −$2.7M | $6.8M | $3.1M |
| Cash at end of period | $51.4M | $48.9M | $53.2M | $53.7M | $2.7M | $9.0M | $20.4M | $3.4M | $6.1M | −$656,200 |
| Free cash flow | $9.2M | −$11.7M | −$24.3M | $70.1M | $38.1M | $341.9M | −$211.0M | −$353.7M | $6.5M | $98.3M |
| Free cash flow margin | 10.0% | −30.9% | — | 77.0% | 14.8% | — | −292.4% | −812.1% | 7.4% | 413.1% |
| Capex / revenue | 0.0% | 0.0% | — | 0.0% | 0.0% | — | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating cash flow / net income | — | — | — | 1.50 | 0.16 | — | −3.21 | −8.88 | 0.08 | 1.06 |
| 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 | $2.0M | −$21.3M | $91.5M | −$13.1M | −$44.1M | −$35.1M | −$7.7M | −$15.4M | −$10.5M | −$21.5M | −$15.9M | −$68.0M |
| Depreciation & amortization | $3.5M | $3.7M | $6.7M | $3.6M | $3.5M | $3.7M | $4.2M | $5.0M | $3.6M | $2.8M | $3.0M | $3.8M |
| Stock-based compensation | $1.3M | $1.1M | −$5.3M | $1.1M | — | $804,000 | $817,000 | $414,000 | $1.2M | $547,000 | $431,000 | −$1.3M |
| Change in working capital | −$2.5M | −$59,000 | $1.5M | $8.6M | −$158,000 | $4.4M | −$2.5M | $4.6M | $768,000 | −$439,000 | −$9.3M | $3.9M |
| Other non-cash items | −$9.0M | $15.7M | −$93.2M | $638,000 | $40.8M | $33.3M | $1.1M | $5.9M | −$547,000 | $16.1M | $16.0M | $63.9M |
| Cash from operating activities | −$4.6M | −$854,000 | $1.2M | $835,000 | $75,000 | $7.1M | −$4.1M | $497,000 | −$5.5M | −$2.6M | −$5.8M | $2.4M |
| Investing activities | ||||||||||||
| Capital expenditures | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Investments (net) | −$25.4M | $25.2M | $27.7M | −$243,000 | $25.3M | $9.5M | $7.5M | −$23.8M | $34.8M | $7.4M | $6.0M | −$2.6M |
| Acquisitions & other investing | $24.6M | $965,000 | −$25.3M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Cash from investing activities | −$855,000 | $26.2M | $2.4M | −$243,000 | $25.3M | $9.5M | $7.5M | −$23.8M | $34.8M | $7.4M | $6.0M | −$2.6M |
| Financing activities | ||||||||||||
| Dividends paid | −$4.1M | −$3.0M | −$2.7M | −$2.5M | −$2.7M | −$2.6M | −$2.4M | −$2.4M | −$2.5M | −$2.3M | −$2.1M | −$2.4M |
| Share repurchases & issuance (net) | −$1.1M | −$2.2M | −$1.4M | −$800,000 | $0 | −$322,000 | — | $130,000 | −$332,000 | — | — | — |
| Net borrowing (repayment) | −$449,000 | −$29.2M | −$7.6M | −$2.9M | −$27.3M | −$11.7M | −$5.4M | $4.6M | — | — | — | −$3.9M |
| Shares issued | $13.8M | $7.7M | $9.5M | $7.7M | $3.0M | $203,000 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$233,000 | −$869,000 | −$113,000 | −$754,000 | −$397,000 | −$120,000 | $100,000 | −$178,000 | −$5.9M | −$2.0M | $17.2M | −$368,000 |
| Cash from financing activities | $7.9M | −$27.6M | −$2.3M | $697,000 | −$27.5M | −$14.6M | −$7.7M | $2.2M | −$8.7M | −$4.4M | $15.1M | −$6.7M |
| Summary | ||||||||||||
| Net change in cash | $2.4M | −$2.3M | $1.2M | $1.3M | −$2.0M | $2.0M | −$4.3M | −$21.1M | $20.6M | $520,000 | $15.3M | −$7.0M |
| Cash at end of period | $51.5M | $49.1M | $51.4M | $50.2M | $48.9M | $50.9M | $48.9M | $53.2M | $74.3M | $53.7M | $53.2M | $37.8M |
| Free cash flow | −$4.6M | −$854,000 | $1.1M | $835,000 | $75,000 | $7.1M | −$4.1M | $497,000 | −$5.5M | −$2.6M | −$5.8M | $2.4M |
| Free cash flow margin | −23.8% | −4.3% | 5.4% | 4.8% | — | — | −22.3% | 4.5% | −35.0% | — | — | — |
| Capex / revenue | 0.0% | 0.0% | 0.0% | 0.0% | — | — | 0.0% | 0.0% | 0.0% | — | — | — |
| Operating cash flow / net income | −2.27 | — | 0.01 | — | — | — | — | — | — | — | — | — |
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.
NXDT cash generation
In fiscal 2025 (ended December 31, 2025), NexPoint Diversified Real Estate generated $9.2 million of cash from operations and spent $0 on capital expenditures, leaving free cash flow of $9.2 million, 10.0% of revenue. It returned $13.0 million to shareholders through dividends ($10.6 million) and net share buybacks ($2.4 million). Cash and equivalents rose by $2.5 million over the year.
Related: NXDT income statement, NXDT balance sheet, NXDT dividend history. See the NXDT stock overview for the latest quote and news.
NXDT cash flow FAQ
What is NexPoint Diversified Real Estate's free cash flow?
NexPoint Diversified Real Estate's free cash flow was $9.2 million in fiscal 2025: $9.2 million of operating cash flow minus $0 of capital expenditures It was -$11.7 million a year earlier..
How much cash does NexPoint Diversified Real Estate generate from operations?
NexPoint Diversified Real Estate generated $9.2 million of cash from operating activities in fiscal 2025.
How much stock does NexPoint Diversified Real Estate buy back?
NexPoint Diversified Real Estate spent $2.4 million on net share repurchases in fiscal 2025.
How much does NexPoint Diversified Real Estate pay in dividends?
NexPoint Diversified Real Estate paid $10.6 million in dividends in fiscal 2025, 116.0% of free cash flow.