Free cash flow was negative in five of ten quarters and AFFO was -$1.4M in 2026Q2, indicating weak cash conversion that appears insufficient to cover any distribution.
Douglas Elliman Inc. (DOUG) cash flow statement — 7-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 |
|---|
| Cash from Operations | -16.64M | -13.88M | -25.96M | -30.41M | -14.74M | 127.83M | 31.86M | 7.58M |
| Operating CF Growth % | 1363.7% | 46.54% | 14.64% | -106.29% | -111.53% | 301.15% | 320.55% | - |
| Operating CF / Revenue % | -1.65% | -1.34% | -2.61% | -3.18% | -1.28% | 9.45% | 4.12% | 0.97% |
| Net Income | 24.87M | 14.31M | -77M | -43.17M | -6.4M | 98.65M | -46.37M | 8.46M |
| Depreciation & Amortization | 8.25M | 8.38M | 7.74M | 8.03M | 8.01M | 8.56M | 25.86M | 8.64M |
| Stock-Based Compensation | 7.24M | 8.58M | 6.57M | 13.07M | 11.14M | 0 | 0 | 0 |
| Other Non-Cash Items | -46.82M | -25.8M | 36.84M | 26.65M | 23.07M | 23.92M | 59.1M | 8.36M |
| Working Capital Changes | -9.52M | -19.34M | -1.09M | -19.56M | -54.76M | -3.23M | -6.81M | -18.1M |
| Cash from Investing | 81.84M | 90.46M | -6.79M | -5.24M | -12.74M | -8.86M | -4.09M | -1.51M |
| Acquisitions (Net) | 0 | 82.49M | 0 | 0 | -400K | -500K | 2.04M | -2.05M |
| Purchase of Investments | -130K | -88.01M | -10.13M | -515K | -3.88M | -4.34M | 0 | -1.67M |
| Sale of Investments | 1.6M | 99.33M | 8.88M | 1.42M | 375K | 0 | 0 | 1.67M |
| Other Investing | 82.41M | 0 | 0 | 0 | -300K | 88K | 0 | 8.62M |
| Cash from Financing | -96.04M | -96.09M | 45.45M | -6.21M | -30M | 3.2M | -143K | -19.12M |
| Dividends Paid | 0 | 0 | 0 | -4.22M | -16.25M | -31.47M | 0 | -18.75M |
| Common Dividends | 0 | 0 | 0 | -4.22M | -16.25M | -31.47M | 0 | -18.75M |
| Debt Issuance (Net) | -1000K | -1000K | 1000K | 0 | -1000K | -361K | -63K | -155K |
| Share Repurchases | 0 | 0 | -1.3M | -1.99M | 0 | 0 | 0 | 0 |
| Other Financing | -1.97M | -2.03M | -2M | 0 | -1.23M | 35.03M | -80K | -216K |
| Net Change in Cash | -31.01M | -19.51M | 12.7M | -41.87M | -57.48M | 122.16M | 27.63M | -13.05M |
| Exchange Rate Effect | -166K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash at Beginning | 100.49M | 142.22M | 129.52M | 171.38M | 228.87M | 106.7M | 79.07M | 92.12M |
| Cash at End | 111.22M | 122.71M | 142.22M | 129.52M | 171.38M | 228.87M | 106.7M | 79.07M |
| Free Cash Flow | -18.69M | -17.23M | -31.5M | -36.56M | -23.28M | 123.72M | 25.74M | -502K |
| FCF Growth % | -91.03% | 45.29% | 13.85% | -57.03% | -118.82% | 380.67% | 5227.29% | - |
| FCF / Revenue % | -1.86% | -1.67% | -3.16% | -3.83% | -2.02% | 9.14% | 3.33% | -0.06% |
Quick answers to the most common questions about buying DOUG stock.
Douglas Elliman Inc. (DOUG) generated $-13.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Douglas Elliman Inc. (DOUG) reported negative free cash flow of $17.2M in 2025, indicating capital requirements exceeded cash from operations.
Douglas Elliman Inc. (DOUG) spent $3.4M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
Key Metrics
Top Statement Risk
Volatile operating cash generation
Metrics are mathematically derived from official filings.
FFO Conversion Breaks Down Repeatedly
According to the reported cash flow series, DOUG's FFO diverged sharply from operating cash flow across the ten quarters, with FFO of -$745.0K against OCF of $11.6M in 2026Q2 signaling weak conversion quality.
The gap between FFO and operating cash flow flips sign frequently, with FFO negative in most quarters while OCF was positive in several, which suggests that non-cash items and working capital timing are driving much of the reported cash generation. Because FFO itself is a derived metric, this inconsistency warrants further investigation before relying on either figure as a run-rate indicator. Investors should monitor whether conversion stabilizes as quarterly results normalize.
AFFO Cannot Cover Any Dividend
Based on reported figures, DOUG's AFFO was negative in most of the ten quarters, while dividends paid were reported as zero in every period, leaving the distributable cash question largely unanswered by the data.
With AFFO negative in roughly nine of ten quarters, the company generated no recurring cash after capital needs that could support a distribution, and the reported zero dividends are consistent with that position rather than evidence of coverage. The positive AFFO readings in 2024Q2 and 2025Q4 appear isolated and do not establish a sustainable buffer. The absence of distributions should be treated as a data point about current capital allocation, not as a coverage metric.
Operating Losses Shape Funding Needs
As reported in the cash flow statements, DOUG recorded negative FCF in five of ten quarters, with the largest burn of -$29.4M in 2024Q1, suggesting dependence on balance sheet resources during weak periods.
Free cash flow turned negative in several quarters, and the deepest outflows coincide with periods of negative FFO, which may indicate the business had to draw on existing liquidity or external sources to fund operations. The reported data does not disclose financing activity, so any claim about specific funding sources would be speculative. Investors should monitor future financing disclosures for evidence of how these shortfalls were covered.
Positive Quarters May Not Persist
Based on DOUG's reported figures, the 2025Q4 FFO of $70.6M against an OCF of -$14.4M appears inconsistent with normal operations and may reflect a non-recurring item that inflates the apparent cash profile.
Treating the strongest quarter as representative would overstate the company's cash generation, since most other periods show negative FFO and FCF. The divergence between that quarter and its adjacent periods suggests the reported cash picture is heavily influenced by discrete items rather than sustained operating performance. Any conclusion about improving cash flow should be tested against whether the positive readings recur.