Cash flow generation remains inconsistent, with 2026Q1 operating cash flow of $20.3 million diverging significantly from the reported net loss, suggesting heavy reliance on non-cash adjustments.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 |
|---|
| Cash from Operations | 67.91M | 59.57M | 55.84M | 28.13M | 22.52M | 26.3M | 4.16M | 65.24M | 78.03M | 79.48M | 66.92M | 87.06M | 93.84M | 130.81M | 114.81M | 15.41M |
| Operating CF Margin % | - | 12.6% | 13.51% | 10.24% | 8.77% | 38.95% | -2.29% | 44.29% | 61.25% | 69.26% | 53.89% | 73.1% | 61.23% | 998.2% | 104.81% | 71.54% |
| Operating CF Growth % | 92.75% | 6.68% | 98.48% | 24.93% | -14.37% | 532.77% | -93.63% | -16.4% | -1.82% | 18.76% | -23.12% | -7.23% | -28.26% | 13.93% | 644.9% | - |
| Net Income | 33.63M | 48.67M | 55.74M | 53.78M | -53.1M | 104.19M | -421.58M | 97.34M | 1.57M | 118.56M | 63.68M | 13.82M | 109.4M | -31.58M | 134.94M | 18.97M |
| Depreciation & Amortization | 24.12M | 22.97M | 0 | 0 | 5.46M | 6.08M | 0 | 4.11M | 2.34M | 10.39M | 3.65M | 12.19M | 16.77M | 41.18M | 46.75M | 0 |
| Stock-Based Compensation | 669K | 712K | 667K | 380K | 327K | 320K | 582K | 748K | 631K | 540.74K | 418.49K | 284.38K | 438.5K | 433.16K | 561.91K | 38.02K |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | -6.08M | 0 | -4.11M | 0 | -10.39M | -11.29M | 42.12M | -24.25M | -6.2M | -37.83M | 0 |
| Other Non-Cash Items | 9.24M | -12.59M | -4.96M | -28.21M | 68.73M | -72.61M | 429.93M | -31.05M | 60.53M | -40.97M | 10.39M | 17.15M | -3.64M | 123.86M | -29.54M | -2.65M |
| Working Capital Changes | 255K | -186K | 4.4M | 2.18M | 1.1M | -5.6M | -4.77M | -1.8M | 12.97M | 1.35M | 63.64K | 1.49M | -4.88M | 3.11M | -65.22K | -942.31K |
| Change in Receivables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4M | 2.59M | 467.9K | 134.37K | 2.9M | -11.2M | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.26M | -1.97M | -1.6M | -2.84M | 448.07K | 7.03M | 0 |
| Cash from Investing | -1.03B | -1.67B | -713.13M | -433.5M | -1.49B | -1.9B | 2.19B | -746.96M | 161.04M | -1.17B | 540.65M | 314.1M | 326.58M | 908.82M | -3.46B | -1.36B |
| Capital Expenditures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -25.16M | -3.4M | 0 | 0 | -730.15K | 0 | 0 | 0 |
| CapEx % of Revenue | 0% | - | - | - | - | - | - | - | 19.75% | 2.96% | - | - | 0.48% | - | - | - |
| Acquisitions | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -946.53M | -1.59B | -675.82M | -447.37M | -2.05B | -1.96B | -32.37M | -126.61M | -350.09M | 12.56M | 66.31M | 7.92M | -176.66M | 1.8M | -1.57M | -4.67M |
| Cash from Financing | 896.22M | 1.55B | 670.29M | 432.14M | 1.47B | 1.91B | -2.26B | 722.7M | -207.53M | 1.05B | -601.35M | -419.27M | -442.24M | -1.1B | 3.46B | 1.38B |
| Debt Issued (Net) | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Issued (Net) | 0 | 0 | 0 | -6.35M | -18.22M | 89.58M | 7.02M | 177.31M | 9.28M | 8.72M | -9.93M | -556.54K | 0 | 33.18M | 514.89M | 200.1M |
| Dividends Paid | -43.96M | -45.73M | -37.19M | -35.78M | -37.77M | -29.62M | -35.28M | -77.58M | -68.72M | -69.2M | -66.78M | -81.61M | -81.57M | -93.7M | -50.29M | -4M |
| Share Repurchases | 0 | 0 | 0 | -6.35M | -18.22M | -3.56M | 0 | 0 | 0 | 0 | -9.93M | -472.89K | 0 | 0 | 0 | -1K |
| Other Financing | -346.99M | 0 | -251K | -9.04M | 8.71M | 0 | -54.75M | -104.76M | 102.08M | 9.73M | 4.37M | -10.39M | -43.09M | 36.78M | -7.02M | -2.71M |
| Net Change in Cash | -61.49M | -62.25M | 12.99M | 26.77M | -1.43M | 37.91M | -63.05M | 41.01M | 31.54M | -37.27M | 6.22M | -18.11M | -21.83M | -63.4M | 113.74M | 1.38B |
| Free Cash Flow | 67.91M | 59.57M | 55.84M | 28.13M | 22.52M | 26.3M | 4.16M | 65.24M | 52.87M | 76.08M | 66.92M | 87.06M | 93.11M | 130.81M | 114.81M | 15.41M |
| FCF Margin % | 13.78% | 12.6% | 13.51% | 10.24% | 8.77% | 38.95% | -2.29% | 44.29% | 41.5% | 66.3% | 53.89% | 73.1% | 60.75% | 998.2% | 104.81% | 71.54% |
| FCF Growth % | 21.57% | 6.68% | 98.48% | 24.93% | -14.37% | 532.77% | -93.63% | 23.39% | -30.5% | 13.68% | -23.12% | -6.5% | -28.82% | 13.93% | 644.9% | - |
| FCF per Share | 2.14 | 1.92 | 1.89 | 1.33 | 0.98 | 1.62 | 0.35 | 6.08 | 5.59 | 8.19 | 7.18 | 9.19 | 9.83 | 14.00 | 18.90 | 7.79 |
| FCF Conversion (FCF/Net Income) | 2.02x | 1.22x | 1.00x | 0.52x | -0.42x | 0.25x | -0.01x | 0.70x | 49.77x | 0.67x | 1.05x | 6.30x | 0.86x | -4.14x | 0.85x | 0.81x |
| Interest Paid | 178.26M | 374.38M | 308.27M | 190.22M | 102.5M | 24.22M | 46.32M | 94.99M | 63.18M | 40.11M | 32.48M | 29.15M | 27.9M | 24.76M | 11.89M | 0 |
| Taxes Paid | 155K | 618K | 141K | 231K | 183K | 16K | 1.05M | 1.48M | 1.39M | 1.74M | 1.59M | 1.57M | 1.58M | 5.45M | 140.19K | 0 |
Net interest margin compression
As reported in recent financial filings, the relationship between net income and operating cash flow is highly erratic, exemplified by a 2026Q1 net loss of $3.6M contrasted against $20.3M in operating cash flow, suggesting significant non-cash adjustments distort the company's true economic performance.
The persistent gap between GAAP net income and operating cash flow indicates that reported earnings are heavily influenced by fair value accounting rather than cash-generating activities. Investors should monitor this divergence, as it suggests that the company's ability to fund operations and dividends is decoupled from its reported bottom-line profitability.
Based on quarterly data, free cash flow has fluctuated significantly, ranging from $10.0M in 2023Q4 to a peak of $20.3M in 2026Q1, reflecting an inconsistent trajectory that complicates the assessment of long-term cash generation capacity in the current high-interest rate environment.
While FCF margins have remained in the 10-15% range, the lack of a clear upward trend suggests that the company's cash flow is highly sensitive to cyclical shifts in the mortgage market. The reliance on volatile operating cash flows to cover dividend payments warrants further investigation into the sustainability of current payout levels.
According to the provided cash flow statements, working capital changes have been inconsistent, with a notable $2.2M outflow in 2025Q4 followed by periods of neutral or positive adjustments, indicating that the company's cash conversion cycle is subject to unpredictable fluctuations in its underlying loan portfolio.
The erratic nature of these working capital movements suggests that the company may be experiencing timing differences in loan originations and repayments. This volatility in cash flow timing may indicate potential liquidity pressures if the company is unable to efficiently recycle capital through its securitization pipeline.
As indicated by financial statements, the company consistently paid dividends ranging from $6.1M to $13.8M per quarter, often consuming a substantial portion of the generated free cash flow, which may limit the firm's flexibility to reinvest in its internal origination platform during market downturns.
The commitment to dividend distributions despite fluctuating net income and operating cash flow suggests a management priority on shareholder returns that may come at the expense of balance sheet resilience. Investors should monitor whether these payouts remain covered by distributable earnings or if they necessitate external financing.
Quick answers to the most common questions about buying MITP stock.
TPG Mortgage Investment Trust Inc 9.500% Senior Notes due 2029 (MITP) generated $59.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
TPG Mortgage Investment Trust Inc 9.500% Senior Notes due 2029 (MITP) generated $59.6M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
TPG Mortgage Investment Trust Inc 9.500% Senior Notes due 2029 (MITP) spent $0.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, TPG Mortgage Investment Trust Inc 9.500% Senior Notes due 2029 (MITP) returned $45.7M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.