Biggest changeConsolidated NOI and Same Store NOI for the Years Ended December 31, 2024 and 2023 The following table, which has not been adjusted for the effects of noncontrolling interest (“NCI”), reconciles our consolidated NOI for the years ended December 31, 2024 and 2023 to net income (loss), the most directly comparable GAAP financial measure (in thousands): For the Year Ended December 31 2024 2023 Net loss $ (56,573) $ (117,241) Adjustments to reconcile net loss to NOI: Advisory and administrative fees 14,165 11,740 Corporate general and administrative expenses 12,803 7,981 Conversion expenses — 1,203 Income tax expense 1,372 2,731 Depreciation and amortization 15,600 13,937 Interest expense 28,352 15,902 Non-operating property investment revenue ¹ (39,281) (42,667) Realized (gains) losses from non-real estate investments 21,479 1,634 Change in unrealized (gains) losses from non-real estate investments 1,348 108,249 Equity in (income) losses of unconsolidated equity method ventures (129) 306 Impairment loss 7,110 — NOI $ 6,246 $ 3,775 Less Non-Same Store Revenues $ (42,795) $ (19,147) Operating expenses 37,057 16,310 Same Store NOI $ 508 $ 938 (1) Non-operating property investment revenue is defined as revenue included in the consolidated financial statements that are from non-operating properties such as dividend income and interest income. 79 Table of Contents The following table, which has not been adjusted for the effects of NCI, reconciles our NOI for each of our segments for the year ended December 31, 2024 to net income (loss), the most directly comparable GAAP financial measure by reportable segment (in thousands): For the Year Ended December 31, 2024 2023 NexPoint Diversified Real Estate Trust NexPoint Hospitality Trust Total NexPoint Diversified Real Estate Trust ¹ Net income (loss) $ (35,337) $ (21,236) $ (56,573) $ (117,241) Adjustments to reconcile net income (loss) to NOI: Advisory and administrative fees 13,286 879 14,165 11,740 Corporate general and administrative expenses 9,947 2,856 12,803 7,981 Conversion expenses — — — 1,203 Income tax expense 1,441 (69) 1,372 2,731 Depreciation and amortization 11,698 3,902 15,600 13,937 Interest expense 17,443 10,909 28,352 15,902 Non-operating property investment revenue ² (34,300) (4,981) (39,281) (42,667) Realized (gains) losses from non-real estate investments 21,479 — 21,479 1,634 Change in unrealized (gains) losses from non-real estate investments 1,348 — 1,348 108,249 Equity in (income) losses of unconsolidated equity method ventures (129) — (129) 306 Impairment loss — 7,110 7,110 — NOI $ 6,876 $ (630) $ 6,246 $ 3,775 Less Non-Same Store Revenues $ (24,705) $ (18,090) $ (42,795) $ (19,147) Operating expenses 14,326 22,731 37,057 16,310 Same Store NOI $ (3,503) $ 4,011 $ 508 $ 938 (1) As of December 31, 2023, there was only one reporting segment.
Biggest changeConsolidated NOI and Same Store NOI for the Years Ended December 31, 2025 and 2024 The following table, which has not been adjusted for the effects of noncontrolling interest (“NCI”), reconciles our consolidated NOI for the years ended December 31, 2025 and 2024 to net income (loss), the most directly comparable GAAP financial measure (in thousands): For the Year Ended December 31 2025 2024 Net loss $ (127,037 ) $ (56,573 ) Adjustments to reconcile net loss to NOI: Advisory and administrative fees 17,073 14,165 Corporate general and administrative expenses 11,901 12,803 Income tax (benefit) expense (111 ) 1,372 Depreciation and amortization 17,739 15,600 Interest expense 26,604 28,352 Non-operating property investment revenue (1) (44,952 ) (39,281 ) Realized (gains) losses from non-real estate investments (5,994 ) 21,479 Change in unrealized (gains) losses from non-real estate investments 103,904 1,348 Equity in (income) losses of unconsolidated equity method ventures 1,289 (129 ) Impairment loss 2,328 7,110 NOI $ 2,744 $ 6,246 Less Non-Same Store Revenues $ (39,294 ) $ (42,795 ) Operating expenses 37,655 37,057 Operating income (37 ) — Same Store NOI $ 1,068 $ 508 (1) Non-operating property investment revenue is defined as revenue included in the consolidated financial statements that is from non-operating properties such as dividend income and interest income. 69 Table of Contents The following table, which has not been adjusted for the effects of NCI, reconciles our NOI for each of our segments for the year ended December 31, 2025 to net income (loss), the most directly comparable GAAP financial measure by reportable segment (in thousands): For the Year Ended December 31, 2025 2024 Diversified Hospitality Total Diversified Hospitality Total Net income (loss) $ (110,956 ) $ (16,081 ) $ (127,037 ) $ (35,337 ) $ (21,236 ) $ (56,573 ) Adjustments to reconcile net income (loss) to NOI: Advisory and administrative fees 13,175 3,898 17,073 13,286 879 14,165 Corporate general and administrative expenses 10,574 1,327 11,901 9,947 2,856 12,803 Income tax (benefit) expense 262 (373 ) (111 ) 1,441 (69 ) 1,372 Depreciation and amortization 13,245 4,494 17,739 11,698 3,902 15,600 Interest expense 14,682 11,922 26,604 17,443 10,909 28,352 Non-operating property investment revenue (1) (44,224 ) (728 ) (44,952 ) (34,300 ) (4,981 ) (39,281 ) Realized (gains) losses from non-real estate investments (5,994 ) — (5,994 ) 21,479 — 21,479 Change in unrealized (gains) losses from non-real estate investments 103,904 — 103,904 1,348 — 1,348 Equity in (income) losses of unconsolidated equity method ventures 1,289 — 1,289 (129 ) — (129 ) Impairment loss 576 1,752 2,328 — 7,110 7,110 NOI $ (3,467 ) $ 6,211 $ 2,744 $ 6,876 $ (630 ) $ 6,246 Less Non-Same Store Revenues $ (9,382 ) $ (29,912 ) (39,294 ) $ (15,693 ) $ (27,102 ) (42,795 ) Operating expenses 13,918 23,737 37,655 9,325 27,732 37,057 Operating income — (37 ) (37 ) — — — Same Store NOI $ 1,069 $ (1 ) $ 1,068 $ 508 $ — $ 508 (1) Non-operating property investment revenue is defined as revenue included in the consolidated financial statements that are from non-operating properties such as dividend income and interest income. 70 Table of Contents Consolidated NOI for Our Same Store and Non-Same Store Properties for the Years Ended December 31, 2025 and 2024 The following table reflects the revenues, property operating expenses and NOI for the years ended December 31, 2025 and 2024 for our Same Store and Non-Same Store properties (dollars in thousands): For the Year Ended December 31 For the Year Ended December 31 2025 2024 $ Change % Change Revenues Same Store Rental income $ 1,719 $ 1,147 $ 572 49.9 % Same Store revenues 1,719 1,147 572 49.9 % Non-Same Store Rental income 9,342 14,531 (5,189 ) -35.7 % Rooms 26,300 24,902 1,398 5.6 % Food and beverage 2,883 2,200 683 31.0 % Other income 769 1,162 (393 ) -33.8 % Non-Same Store revenues 39,294 42,795 (3,501 ) -8.2 % Total revenues 41,013 43,942 (2,929 ) -6.7 % Operating expenses Same Store Property operating expenses 260 223 37 16.6 % Real estate taxes and insurance 280 293 (13 ) -4.4 % Property management fees 85 75 10 13.3 % Property general and administrative expenses 26 48 (22 ) -45.8 % Same Store operating expenses 651 639 12 1.9 % Non-Same Store Property operating expenses 23,532 22,033 1,499 6.8 % Real estate taxes and insurance 5,978 6,252 (274 ) -4.4 % Property management fees 1,464 1,415 49 3.5 % Property general and administrative expenses 6,681 7,357 (676 ) -9.2 % Non-Same Store operating expenses 37,655 37,057 598 1.6 % Total operating expenses 38,306 37,696 610 1.6 % Operating income Non-Same Store Gain on sales of real estate 37 — 37 0.0 % Total operating income 37 — 37 0.0 % NOI Same Store 1,068 508 560 110.2 % Non-Same Store 1,676 5,738 (4,062 ) -70.8 % Total NOI $ 2,744 $ 6,246 $ (3,502 ) -56.1 % See reconciliation of net income (loss) to NOI above under “NOI and Same Store NOI for the Years Ended December 31, 2025 and 2024.” 71 Table of Contents Consolidated Same Store Results of Operations for the Years Ended December 31, 2025 and 2024 As of December 31, 2025, our Same Store properties were approximately 59.7% leased with a weighted average monthly effective occupied rent per square foot of $1.19, compared to 52.1% leased with a weighted average monthly effective occupied rent per square foot of $1.10 as of December 31, 2024.