NexPoint Residential (NXRT) | Financial Analysis & Statements
NexPoint Residential Trust Inc. Small-cap Real Estate
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Dec 2025Income Metrics
Revenue
62.1M
Gross Profit
32.9M
52.99%
Operating Income
5.2M
8.35%
Net Income
-10.3M
-16.67%
Balance Sheet Metrics
Total Assets
1.9B
Total Liabilities
1.6B
Shareholders Equity
300.4M
Debt to Equity
5.28
Cash Flow Metrics
Operating Cash Flow
23.4M
Free Cash Flow
6.1M
Revenue & Profitability Trend
Quarter Income Flow
Dec 31, 2025
Annual Income Flow
2025
NexPoint Residential Income Statement From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Revenue | 251.3M | 259.7M | 277.5M | 264.0M | 219.2M |
| Cost of Goods Sold | 109.7M | 113.2M | 119.9M | 120.1M | 102.2M |
| Gross Profit | 141.6M | 146.5M | 157.6M | 143.9M | 117.1M |
| Gross Margin % | 56.4% | 56.4% | 56.8% | 54.5% | 53.4% |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling, General & Administrative | 17.9M | 19.4M | 17.1M | 14.7M | 12.0M |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 17.9M | 19.4M | 17.1M | 14.7M | 12.0M |
| Operating Income | 27.9M | 29.3M | 45.3M | 31.6M | 18.2M |
| Operating Margin % | 11.1% | 11.3% | 16.3% | 12.0% | 8.3% |
| Non-Operating Items | |||||
| Interest Income | - | - | - | - | - |
| Interest Expense | 82.7M | 104.1M | 110.4M | 57.9M | 27.4M |
| Other Non-Operating Income | 29.2M | 79.3M | 112.5M | 19.9M | 34.5M |
| Pre-tax Income | -32.2M | 1.1M | 44.4M | -9.3M | 23.1M |
| Income Tax | - | - | - | - | - |
| Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Net Income | -32.2M | 1.1M | 44.4M | -9.3M | 23.1M |
| Net Margin % | -12.8% | 0.4% | 16.0% | -3.5% | 10.5% |
| Key Metrics | |||||
| EBITDA | 117.9M | 124.4M | 138.9M | 127.7M | 104.5M |
| EPS (Basic) | $-1.26 | $0.04 | $1.73 | $-0.36 | $0.92 |
| EPS (Diluted) | $-1.26 | $0.04 | $1.69 | $-0.36 | $0.89 |
| Basic Shares Outstanding | 25390000 | 25516000 | 25654000 | 25610000 | 25170000 |
| Diluted Shares Outstanding | 25390000 | 25516000 | 25654000 | 25610000 | 25170000 |
Income Statement Trend
Join Our United States Telegram Channel
Get Instant Market Updates: 52-Week High/Low Alerts, Breakout Notifications & Expert Stock Analysis Delivered To Your Phone. Join Traders Making Informed Decisions Daily!
NexPoint Residential Balance Sheet From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Assets | |||||
| Current Assets | |||||
| Cash & Equivalents | 13.7M | 23.1M | 12.4M | 16.8M | 49.4M |
| Short-term Investments | - | - | - | - | - |
| Accounts Receivable | 9.1M | 12.3M | 14.6M | 17.1M | 4.8M |
| Inventory | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - |
| Total Current Assets | 54.2M | 66.3M | 170.6M | 158.4M | 93.5M |
| Non-Current Assets | |||||
| Property, Plant & Equipment | - | - | - | - | - |
| Goodwill | 933.0K | - | - | 0 | 1.5M |
| Intangible Assets | 933.0K | - | - | - | 1.5M |
| Long-term Investments | 13.4M | 41.8M | 71.0M | 103.4M | 3.5M |
| Other Non-Current Assets | 4.9M | 6.1M | 8.6M | 10.4M | 4.7M |
| Total Non-Current Assets | 1.8B | 1.8B | 1.9B | 2.1B | 2.0B |
| Total Assets | 1.9B | 1.9B | 2.1B | 2.2B | 2.1B |
| Liabilities | |||||
| Current Liabilities | |||||
| Accounts Payable | 11.6M | 11.4M | 17.1M | 12.3M | 12.6M |
| Short-term Debt | 88.1M | - | 23.2M | 72.6M | 278.2M |
| Current Portion of Long-term Debt | - | - | - | - | - |
| Other Current Liabilities | - | - | 88.0M | 68.0M | - |
| Total Current Liabilities | 113.1M | 24.7M | 150.8M | 170.0M | 308.3M |
| Non-Current Liabilities | |||||
| Long-term Debt | 1.5B | 1.5B | 1.5B | 1.5B | 1.3B |
| Deferred Tax Liabilities | - | - | - | - | - |
| Other Non-Current Liabilities | 3.0M | 3.0M | 3.2M | 3.2M | 2.9M |
| Total Non-Current Liabilities | 1.5B | 1.5B | 1.5B | 1.5B | 1.3B |
| Total Liabilities | 1.6B | 1.5B | 1.6B | 1.7B | 1.6B |
| Equity | |||||
| Common Stock | 254.0K | 254.0K | 256.0K | 255.0K | 255.0K |
| Retained Earnings | -123.4M | -38.0M | 11.5M | 11.9M | 59.2M |
| Treasury Stock | - | - | 0 | 0 | - |
| Other Equity | - | - | - | - | - |
| Total Shareholders Equity | 300.4M | 416.2M | 499.9M | 525.3M | 476.0M |
| Key Metrics | |||||
| Total Debt | 1.6B | 1.5B | 1.5B | 1.6B | 1.6B |
| Working Capital | -58.9M | 41.6M | 19.8M | -11.6M | -214.7M |
Balance Sheet Composition
NexPoint Residential Cash Flow Statement From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | -32.2M | 1.1M | 44.4M | -9.3M | 23.1M |
| Depreciation & Amortization | 95.8M | 97.8M | 95.2M | 97.6M | 86.9M |
| Stock-Based Compensation | 9.9M | 10.5M | 9.3M | 7.9M | 7.0M |
| Working Capital Changes | -2.1M | -10.6M | -3.4M | -17.5M | -4.8M |
| Operating Cash Flow | 109.3M | 181.0M | 198.3M | 91.2M | 97.1M |
| Investing Activities | |||||
| Capital Expenditures | - | - | - | - | - |
| Acquisitions | - | - | - | - | - |
| Investment Purchases | - | - | - | - | - |
| Investment Sales | - | - | - | - | - |
| Investing Cash Flow | 147.0K | 2.2M | 5.1M | 4.1M | 7.2M |
| Financing Activities | |||||
| Share Repurchases | -7.7M | -14.6M | 0 | -11.1M | 0 |
| Dividends Paid | -53.5M | -49.3M | -44.8M | -40.6M | -35.8M |
| Debt Issuance | 90.0M | 1.4B | 42.8M | 885.8M | 154.6M |
| Debt Repayment | 0 | -1.5B | -149.1M | -820.4M | -284.6M |
| Financing Cash Flow | 23.9M | -195.6M | -205.5M | -214.2M | -48.7M |
| Free Cash Flow | 83.6M | 73.6M | 96.6M | 79.1M | 73.3M |
| Net Change in Cash | 133.4M | -12.4M | -2.1M | -118.9M | 55.7M |
Cash Flow Trend
NexPoint Residential Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
936.25
Forward P/E
-17.81
Price to Book
2.23
Price to Sales
5.33
PEG Ratio
-17.81
Profitability Ratios
Profit Margin
-12.73%
Operating Margin
11.20%
Return on Equity
-8.97%
Return on Assets
0.94%
Financial Health
Current Ratio
2.94
Debt to Equity
518.60
Beta
1.19
Per Share Data
EPS (TTM)
$-1.26
Book Value per Share
$11.65
Revenue per Share
$9.91
Peer Financial Comparison
| Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
|---|---|---|---|---|---|---|
| NXRT | 1.3B | 936.25 | 2.23 | -8.97% | -12.73% | 518.60 |
| Equity Residential | 24.4B | 21.04 | 2.12 | 10.02% | 36.20% | 74.32 |
| AvalonBay | 24.0B | 23.29 | 2.08 | 8.89% | 34.57% | 80.26 |
| Veris Residential | 1.9B | 24.89 | 1.53 | 5.95% | 25.65% | 107.29 |
| UMH Properties | 1.3B | 221.43 | 2.26 | 2.88% | 10.14% | 84.21 |
| Centerspace | 1.2B | 64.58 | 1.54 | 2.63% | 6.43% | 120.74 |
Financial data is updated regularly. All figures are in the company's reporting currency.






