Statements - Fundamenty - Všechna data pro vaši analýzu

Nástroje

Akciový screener

Kalendář zisků

Super investoři

Ostatní

Návod

IČ: 19940963

5. května 521, 501 01 Turnov

Zásady GDPR

Podmínky služby

Všechna práva vyhrazena @ 2024, Fundamenty.cz

Proudly created by draftspot.net

NexPoint Diversified Real Estate Trust

NXDT

Valuace

100

Růst

Zdraví

Cena

$ 4.67

+0.09 (2.28%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017
Total Revenues	86.0	86.0	37.8	-75.3	84.5	256.5	-114.4	72.2	43.6	87.8
Cost of Revenues	6.3	6.3	28.4	12.6	0.0	0.0	0.0	0.0	0.0	0.0
Gross Profit	79.7	79.7	9.4	-87.9	84.5	256.5	-114.4	72.2	43.6	87.8

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	101.8	17.5	-24.3	-9.0	18.5	11.0	15.7	-7.4	21.3	-58.4
Cost of Revenues	-9.0	1.3	6.6	7.3	7.7	8.3	7.9	4.5	8.2	1.4
Gross Profit	110.8	16.1	-31.0	-16.3	10.8	2.7	7.8	-11.9	13.0	-59.8

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	20.9	20.9	6.4	6.1	6.0	3.7	3.5
Depreciation & Amortization	17.2	17.7	15.6	13.9	-10.0	0.0	0.0	0.0	0.0	0.0
Total Operating Expenses	41.5	23.8	64.6	38.8	25.6	6.5	6.3	6.4	3.7	3.7
Operating Income	-87.9	-1.4	-55.2	-84.4	65.3	250.0	-120.8	65.8	46.2	87.6

Operating Income	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	5.9	4.0
Depreciation & Amortization	5.9	3.9	3.5	3.9	4.2	5.0	3.6	2.8	3.0	3.8
Total Operating Expenses	5.0	5.2	13.8	17.6	20.1	17.4	18.1	9.1	22.8	9.2
Operating Income	-3.5	-5.8	-44.7	-33.9	-9.3	-14.7	-10.2	-21.0	-9.8	-0.5

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017
Interest Income	14.6	0.0	7.2	7.0	8.4	7.6	8.7	12.9	19.9	12.3
Interest Expense	15.0	-26.6	28.4	15.9	6.5	2.4	4.6	10.9	6.4	3.5
Other Expense	-39.2	-125.8	0.0	-30.1	-6.5	0.0	0.0	0.0	-6.4	-3.5
IBT	-127.1	-127.1	-55.2	-114.5	58.9	250.0	-120.8	65.8	39.8	84.1
Income Tax Expense	1.3	0.1	1.4	2.7	10.0	0.0	0.0	0.0	0.0	0.0
Net Income	-126.5	-130.2	-46.7	-117.2	48.9	250.0	-120.8	65.8	39.8	84.1

Net Income	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Interest Income	0.0	10.2	2.3	2.1	2.2	1.7	1.7	1.7	1.4	1.9
Interest Expense	-5.8	6.9	6.6	7.3	7.7	8.3	7.9	4.5	4.5	4.2
Other Expense	-31.8	-7.5	0.0	0.0	0.0	0.0	0.0	0.0	-7.8	-67.1
IBT	-35.2	-13.3	-44.7	-33.9	-9.3	-14.7	-10.2	-21.0	-14.6	-67.6
Income Tax Expense	-0.3	1.0	-0.6	1.2	-0.2	0.7	0.3	0.6	1.3	0.3
Net Income	-36.9	-12.3	-44.1	-33.2	-7.7	-8.9	-8.6	-21.5	-15.9	-68.0

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017
EPS	$0.00	$0.00	$0.00	$-3.26	$1.31	$6.58	$-2.64	$1.43	$1.23	$3.64
EPS Diluted	$0.00	$0.00	$0.00	$-3.26	$1.31	$6.58	$-2.64	$1.43	$1.23	$3.64
Shares Outstanding	46.3	46.3	40.2	37.3	37.3	37.3	45.7	45.9	32.3	23.1
Diluted Shares Outstanding	46.3	46.3	40.2	37.3	37.2	37.3	45.7	45.9	32.3	23.1

Per Share Data	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$-0.41	$-1.83
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$-0.41	$-1.83
Shares Outstanding	46.3	47.4	45.7	42.9	40.2	40.8	39.6	38.6	38.3	37.2
Diluted Shares Outstanding	46.3	47.4	45.7	42.9	40.2	40.8	39.6	38.6	38.3	37.2

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017
Cash And Equivalents	74.3	8.8	20.6	13.4	2.2	2.0	0.3	0.0	0.6
Short Term Investments	470.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	74.3	8.8	20.6	13.4	2.2	2.0	0.3	0.0	0.6
Accounts Receivable	8.6	10.0	10.4	6.2	1.3	1.3	26.8	3.2	5.6
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Assets	-82.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Current Assets	32.4	18.7	31.0	19.6	3.6	3.2	27.1	3.2	6.2

Current Assets	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Cash And Equivalents	5.3	4.7	9.5	8.8	8.5	28.4	20.2	53.2	3.7	10.6
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-499.6	-562.3
Total Cash & ST Investments	5.3	4.7	9.5	8.8	8.5	28.4	20.2	53.2	3.7	10.6
Accounts Receivable	3.2	7.9	9.1	10.0	9.0	8.6	9.9	10.4	6.6	9.8
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	39.7	46.5
Other Current Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	49.1	0.0	0.0
Total Current Assets	8.5	12.6	18.6	18.7	17.5	36.9	30.1	74.0	5.6	12.3

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017
Net Property, Plant & Equipment	427.4	384.8	0.0	258.0	0.0	0.0	0.0	0.0	0.0
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	3.6	2.6	4.2	8.1	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	720.0	85.1	757.5	893.3	1,042.0	842.3	1,305.7	1,039.0	679.6
Other Long-Term Assets	-1,138.6	730.9	0.0	-2.2	-1,042.0	-842.3	-1,305.7	-1,039.0	-679.6
Total Long-Term Assets	15.5	1,206.1	764.6	1,159.4	1,042.0	842.3	1,305.7	1,039.0	679.6
Total Assets	1,249.7	1,224.8	1,098.3	1,222.9	1,048.0	854.1	1,353.0	1,045.6	691.9

Long-Term Assets	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Property, Plant & Equipment	2.0	369.9	382.0	384.8	409.4	427.4	258.6	259.7	259.7	260.9
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	11.0	11.0	2.4	2.6	3.2	3.6	3.9	4.2	4.8	5.6
Long-Term Investments	0.0	69.2	71.1	85.1	94.4	64.3	63.5	757.5	781.8	842.9
Other Long-Term Assets	0.0	645.4	703.3	730.9	713.6	714.3	715.6	-1,024.3	-1,035.3	-1,098.5
Total Long-Term Assets	15.6	1,098.4	1,161.0	1,206.1	1,223.2	1,212.8	1,044.5	1,024.3	11.6	13.0
Total Assets	1,106.7	1,111.0	1,179.6	1,224.8	1,240.7	1,249.7	1,074.6	1,098.3	1,101.0	1,173.5

Current Liabilities	TTM	2024	2023	2022	2021	2019	2018	2017
Accounts Payable	27.9	31.5	10.0	15.0	0.1	6.6	9.4	4.1
Short-Term Debt	266.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities	-264.0	-0.5	0.4	-15.0	-0.1	-6.6	-9.4	-4.1
Current Liabilities	2.0	31.5	11.0	15.0	0.1	6.6	9.4	4.1

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	0.0	31.5	32.0	31.5	30.3	27.9	8.5	10.0	10.4	9.8
Short-Term Debt	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities	0.0	-2.6	-2.2	-0.5	-4.4	-2.0	-2.5	-10.3	-10.4	-9.8
Current Liabilities	0.1	31.5	32.0	31.5	30.3	27.9	8.5	171.3	3.4	2.3

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017
Long-Term Debt	88.9	357.9	25.7	171.3	42.5	45.0	328.4	239.5	31.9
Capital Leases	0.0	0.0	4.6	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	390.7	391.3	213.3	205.1	53.6	63.3	379.4	277.9	99.6

Long-Term Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Long-Term Debt	0.0	319.7	346.3	357.9	362.2	359.0	199.4	25.6	41.7	45.3
Capital Leases	0.0	0.0	0.0	0.0	0.0	0.0	0.0	4.6	4.9	5.3
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	356.5	354.8	381.6	391.3	397.8	390.7	211.5	213.3	199.4	202.2

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017
Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	-171.1	-202.8	-126.6	17.9	-2.7	-391.6	-255.3	-312.6	-2.0
Comprehensive Income	166.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Common Equity	854.1	836.5	885.1	1,017.8	994.5	790.8	973.6	767.7	592.3

Total Common Equity	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	0.0	-296.2	-243.7	-202.8	-187.5	-171.1	-155.2	-126.6	-103.8	-29.0
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	103.7	29.0
Total Common Equity	739.0	755.9	802.9	836.5	844.5	854.1	863.0	885.1	901.6	971.3

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017
Total Debt		355.0	357.9	196.9	171.3	42.5	45.0	328.4	239.5	31.9
Book Value		859.1	833.5	885.1	1,017.8	994.5	790.8	973.6	767.7	592.3

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		0.3	0.3	-4.9	-3.0	-1.6	5.0	0.0	0.0	0.0	0.0
Book Value		739.0	755.9	802.9	836.5	844.5	854.1	863.0	885.1	901.6	971.3

Cash Flow From Operating Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017
Net Income	-114.0	-46.7	-117.2	46.6	245.5	-120.8	65.8	39.8	84.1
Depreciation & Amortization	13.7	15.6	13.9	-41.6	0.0	0.0	0.0	0.0	0.0
Stock-Based Compensation	1.5	3.0	1.3	0.0	0.0	0.0	0.0	0.0	0.0
Change Working Capital	-3.5	2.1	-24.4	11.4	-6.3	8.0	-18.8	-27.4	45.1
Change In Accounts Receivable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	124.4	14.0	102.7	53.7	-201.1	454.6	-258.0	-366.2	-122.8
Cash from Operations	-1.4	0.0	-24.3	70.1	38.1	341.9	-211.0	-353.7	6.5

Cash Flow From Operating Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Net Income	91.5	-13.1	-44.1	-35.1	-7.7	-15.4	-10.5	-21.5	-15.9	-68.0
Depreciation & Amortization	-11.3	3.6	3.5	3.7	4.2	5.0	3.6	2.8	3.0	3.8
Stock-Based Compensation	-5.3	1.1	0.0	0.8	0.8	0.0	0.0	0.0	0.4	0.5
Change Working Capital	4.3	8.6	-0.2	4.4	-2.5	4.6	0.8	-0.4	-7.7	3.9
Change In Accounts Receivable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Accounts Payable	-0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	-87.9	0.4	40.8	32.8	1.0	6.3	0.7	16.6	32.2	62.6
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	3.4	2.4

Cash Flow From Investing Activities	TTM	2024	2023	2022
Capital Expenditure	0.0	0.0	0.0	0.0
Acquisitions	38.8	42.7	-4.0	0.0
Investments	-14.9	-34.9	-10.5	-1,129.5
Sales of Investment	9.6	2.4	29.3	1,051.9
Other Investing Activities	-2.2	0.0	7.2	0.0
Cash from Investing	35.1	0.0	22.0	-77.6

Cash Flow From Investing Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	4-2023	3-2023
Capital Expenditure	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-4.0	0.0
Investments	28.3	-2.8	-9.5	-16.0	33.5	-34.9	-6.8	0.0	-3.1
Sales of Investment	-56.6	0.0	-8.2	8.2	-12.1	14.5	0.0	-3.2	4.4
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	4.0	-4.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-3.2	-2.6

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017
Debt Repaid	-30.7	0.0	0.0	25.8	0.0	-2.5	-135.4	-34.9	-130.5	-109.9
Debt Issued	202.3	357.9	161.0	51.4	128.8	0.0	-147.9	123.8	338.0	141.9
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.3	236.8	201.8	139.9
Repurchase of Common Stock	0.0	0.0	-0.2	0.0	0.0	-105.1	-8.6	-5.4	260.9	0.0
Dividends Paid	-9.2	0.0	0.0	-18.0	-23.2	-20.1	-53.4	-91.7	-66.2	-46.5
Other Financing Activities	35.4	0.0	0.0	-1.0	-32.2	83.3	-156.1	124.1	85.0	16.9
Cash from Financing	-4.2	0.0	0.0	6.8	-55.4	-44.4	-353.3	228.9	351.0	0.3

Cash Flow From Financing Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	17.4	-4.3
Debt Issued	0.0	-319.7	-26.6	-11.6	-4.2	3.2	159.6	2.5	35.0	0.2
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	0.5	-0.8	0.0	-0.3	0.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.1	-2.4
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.2	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	15.1	-6.7

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017
Net Change in Cash		29.5	0.0	-4.3	53.2	0.2	-6.3	-11.3	17.0	-2.7	6.8
Closing Cash Balance		74.3	0.0	48.9	53.2	53.7	2.7	9.0	20.4	3.4	6.1

Cash position		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Net Change in Cash		0.0	1.3	-2.0	2.0	-4.3	-21.1	20.6	0.5	15.3	-7.0
Closing Cash Balance		0.0	50.2	48.9	50.9	48.9	53.2	74.3	53.7	53.2	37.8

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017
Free Cash Flow		-1.4	0.0	-11.7	-24.3	70.1	38.1	341.9	-211.0	-353.7	6.5
Real Free Cash Flow		-2.9	0.0	-14.7	-25.6	70.1	38.1	341.9	-211.0	-353.7	6.5

Free Cash Flow		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Free Cash Flow		-8.0	0.8	0.1	7.1	-4.1	0.5	-5.5	-2.6	3.4	2.4
Real Free Cash Flow		-2.7	-0.3	0.1	6.3	-4.9	0.5	-5.5	-2.6	2.9	1.9