FrontView REIT, Inc. (NYSE: FVR) (the “Company,” “FrontView,” “we,” “our,” or “us”), today announced its operating results for the quarter ended September 30, 2026.

MANAGEMENT COMMENTARY

“FrontView delivered AFFO per share of $0.33 and acquired 16 properties at a 7.6% cap rate during the quarter. Our size, granular portfolio and differentiated acquisition strategy provide structural advantages in a market with limited institutional competition. We continue to source high-quality real estate at increasingly attractive investment spreads, with acquisition yields expected to move higher in the fourth quarter. Combined with the organic growth potential embedded in our portfolio, these opportunities position FrontView to compound earnings and create long-term shareholder value. We intend to capitalize on this environment, maintain our acquisition momentum and expect to meet or exceed our full-year net investment guidance,” said Stephen Preston, Chairman and Chief Executive Officer of FrontView REIT.

THIRD QUARTER 2026 HIGHLIGHTS

  • Generated net income of $3.0 million, or $0.08 per share with funds from operations (“FFO”) of $7.4 million, or $0.25 per share and adjusted funds from operations (“AFFO”) of $9.7 million, or $0.33 per share.

  • Acquired 16 properties for $50.6 million at an average capitalization rate of 7.56% and a weighted average lease term of 6.4 years.

  • Sold 5 occupied properties for $17.1 million in gross proceeds with an average capitalization rate of 6.56% and a weighted average lease term of 6.4 years.

  • Strong liquidity with $174.0 million in capacity between cash and cash equivalents, availability under our revolving credit facility and undrawn Series A Convertible Preferred Stock.

  • Maintained strong operational performance, including 99.4% occupancy.

  • During the third quarter, we sold 9,373 shares of common stock on a forward basis under the Company’s at-the-market equity offering program at a weighted average gross price of $21.01 per share, generating gross proceeds of approximately $0.2 million. We issued and settled 1,699,165 shares of common stock that were sold on a forward basis under the Company’s at-the-market equity offering program for proceeds of $32.7 million.

  • Lowered leverage with Net Debt to Annualized Adjusted EBITDAre falling to 5.0x, Adjusted Net Debt to Annualized Adjusted EBITDAre of 4.5x, and leverage ratio of 30.6%.

  • Paid a quarterly dividend per common share of $0.215 representing an AFFO per share payout ratio of 64.7%.

SUMMARIZED FINANCIAL RESULTS

The following table summarizes the Company’s select financial results for the three and nine months ended September 30, 2026 and 2025:

 

 

For the three months ended

September 30,

 

 

For the nine months ended

September 30,

 

(unaudited, in thousands, except shares, per share amounts and percentages)

 

2026

 

 

2025

 

 

2026

 

 

2025

 

Revenues

 

$

18,628

 

 

$

16,803

 

 

$

54,818

 

 

$

50,600

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss), including non-controlling interest

 

$

2,989

 

 

$

5,547

 

 

$

4,906

 

 

$

(320

)

Earnings per share

 

$

0.08

 

 

$

0.19

 

 

$

0.11

 

 

$

(0.01

)

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO

 

$

7,383

 

 

$

6,866

 

 

$

22,283

 

 

$

20,015

 

FFO per share

 

$

0.25

 

 

$

0.25

 

 

$

0.78

 

 

$

0.72

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AFFO

 

$

9,718

 

 

$

8,829

 

 

$

28,604

 

 

$

26,086

 

AFFO per share

 

$

0.33

 

 

$

0.32

 

 

$

1.00

 

 

$

0.94

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock dividend

 

$

0.215

 

 

$

0.215

 

 

$

0.645

 

 

$

0.645

 

AFFO payout ratio

 

 

64.7

%

 

 

67.8

%

 

 

64.5

%

 

 

68.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding, diluted

 

 

29,262,980

 

 

 

27,834,670

 

 

 

28,584,971

 

 

 

27,828,225

 

 

NET INVESTMENT ACTIVITY

The following table summarizes the Company’s investments and dispositions for the three and nine months ended September 30, 2026:

 

 

For the three months ended

September 30, 2026

 

 

For the nine months ended

September 30, 2026

 

(unaudited, $ in thousands, except # of properties and percentages)

 

# of Properties

 

 

Amount

 

 

# of Properties

 

 

Amount

 

Investments

 

 

16

 

$

50,593

 

 

 

43

 

 

$

142,636

 

Less: dispositions

 

 

5

 

 

 

17,125

 

 

 

20

 

 

 

49,667

 

Investment activity

 

 

11

 

 

$

33,468

 

 

 

23

 

 

$

92,968

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment activity

 

 

 

 

 

 

 

 

 

 

 

 

Cash yield

 

 

 

 

7.56

%

 

 

 

 

 

7.45

%

Economic yield

 

 

 

 

7.73

%

 

 

 

 

 

7.61

%

Investment grade (1)

 

 

 

 

28.5

%

 

 

 

 

 

27.0

%

Average annual escalators

 

 

 

 

1.4

%

 

 

 

 

 

1.4

%

Weighted average lease term (years)

 

 

 

 

 

6.4

 

 

 

 

 

 

7.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Disposition activity

 

 

 

 

 

 

 

 

 

 

 

 

Cash yield

 

 

 

 

6.56

%

 

 

 

 

 

6.88

%

Weighted average lease term (years)

 

 

 

 

 

6.4

 

 

 

 

 

 

8.3

 

   

(1) Includes Giant Eagle, which entered into an agreement to be acquired by Kroger, an IG tenant. 

 
 

PORTFOLIO UPDATE

The following table summarizes the Company’s real estate portfolio as of September 30, 2026:

 

September 30, 2026

 

Number of properties

 

327

 

Annualized base rent (000s)

$

69,821

 

Gross real estate investment (000s)

$

1,026,884

 

Average rent per square foot

$

22.83

 

Rentable square feet (000s)

 

3,075

 

Number of concepts

 

172

 

Number of industries

 

16

 

Occupancy

 

99.4

%

Weighted average lease term (years)

 

7.0

 

Investment grade %

 

33.5

%

 

BALANCE SHEET AND LIQUIDITY

The following tables summarize the Company’s leverage, fixed charge coverage and liquidity as of September 30, 2026:

(unaudited)

Leverage and Fixed Charge

September 30, 2026

 

Net Debt to Annualized Adjusted EBITDAre

5.0x

 

Adjusted Net Debt to Annualized Adjusted EBITDAre

4.5x

 

Fixed Charge Coverage Ratio

3.5x

 

(unaudited, $ in thousands)

Liquidity

September 30, 2026

 

Cash and cash equivalents

$

5,021

 

Undrawn revolving credit facility capacity

 

139,000

 

Undrawn Series A Convertible Preferred Stock

 

30,000

 

Total Liquidity

$

174,021

 

 

DISTRIBUTIONS

On November 3, 2026, our board of directors authorized a quarterly dividend of $0.215 per common share and a quarterly distribution of $0.215 per OP unit, each payable in cash on January 15, 2027, to holders of record as of December 31, 2026.

On November 3, 2026, our board of directors authorized a regular quarterly dividend on the Series A Convertible Preferred Stock, payable in cash on January 15, 2027, to holders of record as of December 31, 2026. As of November 3, 2026, 383,333 shares of Series A Convertible Preferred Stock were issued and outstanding.

PROMOTION ANNOUNCEMENT

On November 3, 2026, our board of directors promoted Pierre Revol, our Chief Financial Officer, Treasurer, and Secretary, to become a President of the Company, effective November 3, 2026. Following his promotion, Mr. Revol’s title is President, Chief Financial Officer, Treasurer and Secretary.

2026 GUIDANCE

The Company is maintaining its full year 2026 AFFO per share guidance range of $1.32 to $1.34 and its net investment activity of approximately $120.0 million.

The Company’s 2026 guidance is based on a number of assumptions that are subject to change and many of which are outside the Company’s control. If actual results vary from these assumptions, the Company’s expectations may change. There can be no assurance that the Company will achieve these results.

We do not provide guidance for the most comparable GAAP financial measure, net income, or a reconciliation of the forward-looking non-GAAP financial measure of AFFO per share to earnings per share attributable to common stockholders computed in accordance with GAAP, because we are unable to reasonably predict, without unreasonable efforts, certain items that would be contained in the GAAP measure, including items that are not indicative of our ongoing operations, including, without limitation, potential impairments of real estate assets, net gain/loss on dispositions of real estate assets, changes in allowance for credit losses, and stock-based compensation expense. These items are uncertain, depend on various factors, and could have a material impact on our GAAP results for the guidance periods.

CONFERENCE CALL AND WEBCAST

The Company will host its third quarter earnings conference call and audio webcast on Thursday, November 5, 2026, at 10:00 a.m. Central Time.

To access the live webcast, which will be available in listen-only mode, please visit: https://events.q4inc.com/attendee/972759351. If you prefer to listen via phone, U.S. participants may dial: 1-833-461-5787 (toll-free) or 1-585-542-9983, conference ID 972759351.

A replay of the conference call webcast will be available approximately one hour after the conclusion of the live broadcast. To listen to a replay of the call via the web, which will be available for one year, please visit: investor.frontviewreit.com.

About FrontView REIT, Inc.

FrontView is an internally managed net-lease real estate investment trust (“REIT”) focused on acquiring, owning, and managing properties with frontage that are leased to a diversified tenant base. Our real estate-first investment strategy is centered around highly visible properties in prominent retail corridors with strong underlying real estate fundamentals. We target properties along high-traffic roads that offer strong consumer visibility and adaptable building formats capable of supporting various businesses over time.

As of September 30, 2026, FrontView owned a diversified portfolio of 327 direct frontage properties across 36 U.S. states, leased primarily to service and necessity based tenants across 16 industries, including medical and dental providers, quick-service and casual dining restaurants, financial institutions, cellular retailers, automotive related, fitness, and general retail along with several other diversified industries.

Forward-Looking Statements

This press release contains “forward-looking” statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, regarding, among other things, our plans, strategies, and prospects, both business and financial. Such forward-looking statements can generally be identified by our use of forward-looking terminology such as “outlook,” “potential,” “may,” “will,” “should,” “could,” “seeks,” “approximately,” “projects,” “predicts,” “expect,” “intends,” “anticipates,” “estimates,” “plans,” “would be,” “believes,” “continues,” or the negative version of these words or other comparable words. Forward-looking statements, including our 2026 guidance, our ability to draw on the Series A Convertible Preferred Stock, to execute our business and acquisition strategies, or to complete the sale and disposition of our investment pipeline on favorable terms, if at all, involve known and unknown risks and uncertainties, which may cause the Company’s actual future results to differ materially from expected results, including, without limitation, risks and uncertainties related to general economic conditions, including but not limited to fluctuations in the rate of inflation and/or interest rates, local real estate conditions, tenant financial health, property investments and acquisitions, and the timing and uncertainty of completing these property investments and acquisitions, and uncertainties regarding future distributions to our stockholders. These and other risks, assumptions, and uncertainties are described in Item 1A. “Risk Factors” of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2025, which the Company filed with the SEC on February 25, 2026, and which you are encouraged to read, and is available on the SEC’s website at www.sec.gov. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those indicated or anticipated by such forward-looking statements. Accordingly, you are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date they are made. The Company assumes no obligation to, and does not currently intend to, update any forward-looking statements after the date of this press release, whether as a result of new information, future events, changes in assumptions, or otherwise.

Notice Regarding Non-GAAP Financial Measures

In addition to our reported results and net earnings per diluted share, which are financial measures presented in accordance with GAAP, this press release contains and may refer to certain non-GAAP financial measures, including Funds from Operations (“FFO”), Adjusted Funds from Operations (“AFFO”), EBITDA, EBITDAre, Adjusted EBITDAre, Annualized Adjusted EBITDAre, Adjusted Net Operating Income (“NOI”), Annualized Adjusted NOI, Adjusted Cash NOI, Annualized Adjusted Cash NOI, Net Debt, Adjusted Net Debt and Fixed Charge Coverage Ratio.

These non-GAAP financial measures should not be considered alternatives to net income as a performance measure or to cash flows from operations as a liquidity measure, and should be considered in addition to, and not in lieu of, GAAP financial measures. Reconciliations of our non-GAAP measures to the most directly comparable GAAP financial measure and statements of why management believes these measures are useful to investors are included below.

 
 
 

FRONTVIEW REIT, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

(in thousands, except share and per share amounts) 

 

 

September 30,

2026

 

 

December 31,

2025

 

ASSETS

 

 

 

 

 

 

Real estate held for investment, at cost

 

 

 

 

 

 

Land

 

$

367,296

 

 

$

329,478

 

Buildings and improvements

 

 

478,257

 

 

 

417,393

 

Total real estate held for investment, at cost

 

 

845,553

 

 

 

746,871

 

Less: accumulated depreciation

 

 

(58,167

)

 

 

(48,204

)

Real estate held for investment, net

 

 

787,386

 

 

 

698,667

 

Assets held for sale

 

 

5,009

 

 

 

12,493

 

Mortgage loans receivable

 

 

10,312

 

 

 

10,324

 

Cash and cash equivalents

 

 

5,021

 

 

 

13,518

 

Investment in unconsolidated entity

 

 

2,689

 

 

 

—

 

Intangible lease assets, net

 

 

99,929

 

 

 

99,489

 

Other assets

 

 

21,879

 

 

 

19,952

 

Total assets

 

$

932,225

 

 

$

854,443

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Debt, net

 

$

310,284

 

 

$

314,251

 

Intangible lease liabilities, net

 

 

13,650

 

 

 

14,474

 

Accounts payable and accrued liabilities

 

 

29,028

 

 

 

32,494

 

Total liabilities

 

 

352,962

 

 

 

361,219

 

Equity

 

 

 

 

 

 

FrontView REIT, Inc. equity

 

 

 

 

 

 

Series A Convertible Preferred Stock, $0.01 par value 750,000 shares authorized, 383,333 shares issued and outstanding as of September 30, 2026 (liquidation preference $38,333)

 

 

4

 

 

 

—

 

Common stock, $0.01 par value 450,000,000 shares authorized, 26,627,909 and 22,111,165 shares issued and outstanding as of September 30, 2026 and December 31, 2025, respectively

 

 

266

 

 

 

221

 

Additional paid-in capital

 

 

540,021

 

 

 

420,024

 

Accumulated deficit

 

 

(40,736

)

 

 

(28,149

)

Accumulated other comprehensive income (loss)

 

 

4,327

 

 

 

(901

)

Total FrontView REIT, Inc. equity

 

 

503,882

 

 

 

391,195

 

Non-controlling interests

 

 

75,381

 

 

 

102,029

 

Total equity

 

 

579,263

 

 

 

493,224

 

Total liabilities and equity

 

$

932,225

 

 

$

854,443

 

 
 
 
 

FRONTVIEW REIT, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

(in thousands, except share and per share amounts) 

 

 

 

For the three months ended

September 30,

 

 

For the nine months ended

September 30,

 

 

 

2026

 

 

2025

 

 

2026

 

 

2025

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenues

 

$

18,400

 

 

$

16,647

 

 

$

54,185

 

 

$

50,436

 

Interest income on mortgage loans

 

 

228

 

 

 

156

 

 

 

633

 

 

 

164

 

Total revenues

 

 

18,628

 

 

 

16,803

 

 

 

54,818

 

 

 

50,600

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

8,428

 

 

 

7,351

 

 

 

24,329

 

 

 

24,622

 

Property operating expenses

 

 

2,130

 

 

 

2,209

 

 

 

6,733

 

 

 

7,299

 

General and administrative expenses

 

 

4,211

 

 

 

3,112

 

 

 

11,669

 

 

 

9,230

 

Total operating expenses

 

 

14,769

 

 

 

12,672

 

 

 

42,731

 

 

 

41,151

 

Other expenses (income)

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

4,429

 

 

 

4,564

 

 

 

12,833

 

 

 

13,708

 

Gain on sale of real estate

 

 

(3,681

)

 

 

(7,583

)

 

 

(6,906

)

 

 

(9,244

)

Impairment loss

 

 

—

 

 

 

1,551

 

 

 

968

 

 

 

4,957

 

Loss from unconsolidated entity

 

 

13

 

 

 

—

 

 

 

13

 

 

 

—

 

Income taxes

 

 

109

 

 

 

52

 

 

 

273

 

 

 

348

 

Total other expenses (income)

 

 

870

 

 

 

(1,416

)

 

 

7,181

 

 

 

9,769

 

Net income (loss)

 

 

2,989

 

 

 

5,547

 

 

 

4,906

 

 

 

(320

)

Net income (loss) attributable to non-controlling interests

 

 

458

 

 

 

1,532

 

 

 

823

 

 

 

(601

)

Net income attributable to FrontView REIT, Inc.

 

 

2,531

 

 

 

4,015

 

 

 

4,083

 

 

 

281

 

Series A Convertible Preferred Stock dividends

 

 

(381

)

 

 

—

 

 

 

(1,042

)

 

 

—

 

Net income attributable to common stockholders

 

$

2,150

 

 

$

4,015

 

 

$

3,041

 

 

$

281

 

Weighted average number of common shares outstanding used in earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

24,547,878

 

 

 

20,723,471

 

 

 

23,226,505

 

 

 

19,071,703

 

Diluted

 

 

24,842,031

 

 

 

20,723,471

 

 

 

23,550,584

 

 

 

19,071,703

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share attributable to common stockholders

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.08

 

 

$

0.19

 

 

$

0.11

 

 

$

(0.01

)

Diluted

 

$

0.08

 

 

$

0.19

 

 

$

0.11

 

 

$

(0.01

)

 
 
 
 

Reconciliation of Non-GAAP Measures 

 

The following is a reconciliation of net income (loss) (which is the most comparable GAAP measure) to FFO and AFFO: 

 

 

 

For the three months ended

September 30,

 

 

For the nine months ended

September 30,

 

(unaudited, in thousands, except share, per share amounts and percentages)

 

2026

 

 

2025

 

 

2026

 

 

2025

 

Net income (loss)

 

$

2,989

 

 

$

5,547

 

 

$

4,906

 

 

$

(320

)

Less: Series A Convertible Preferred Stock dividends

 

 

(381

)

 

 

—

 

 

 

(1,042

)

 

 

—

 

Net income (loss) attributable to OP common unitholders

 

 

2,608

 

 

 

5,547

 

 

 

3,864

 

 

 

(320

)

Depreciation and amortization (1)

 

 

8,428

 

 

 

7,351

 

 

 

24,329

 

 

 

24,622

 

Depreciation and amortization from unconsolidated entity

 

 

28

 

 

 

—

 

 

 

28

 

 

 

—

 

Gain on sale of real estate

 

 

(3,681

)

 

 

(7,583

)

 

 

(6,906

)

 

 

(9,244

)

Impairment loss

 

 

—

 

 

 

1,551

 

 

 

968

 

 

 

4,957

 

Funds from Operations (“FFO”)

 

$

7,383

 

 

$

6,866

 

 

$

22,283

 

 

$

20,015

 

Straight-line rent adjustments

 

 

(332

)

 

 

(52

)

 

 

(788

)

 

 

(460

)

Amortization of financing transaction and discount costs

 

 

404

 

 

 

404

 

 

 

1,199

 

 

 

1,199

 

Amortization of financing transaction costs from unconsolidated entity

 

 

4

 

 

 

—

 

 

 

4

 

 

 

—

 

Amortization of above/below market lease intangibles (2)

 

 

734

 

 

 

652

 

 

 

1,812

 

 

 

2,304

 

Stock-based compensation

 

 

1,128

 

 

 

750

 

 

 

3,254

 

 

 

1,565

 

Adjustment for structuring and public company readiness costs

 

 

—

 

 

 

50

 

 

 

—

 

 

 

340

 

Other non-recurring expenses (3)

 

 

397

 

 

 

159

 

 

 

840

 

 

 

1,123

 

Adjusted Funds from Operations (“AFFO”)

 

$

9,718

 

 

$

8,829

 

 

$

28,604

 

 

$

26,086

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO per share

 

$

0.25

 

 

$

0.25

 

 

$

0.78

 

 

$

0.72

 

AFFO per share

 

$

0.33

 

 

$

0.32

 

 

$

1.00

 

 

$

0.94

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends per share

 

$

0.215

 

 

$

0.215

 

 

$

0.645

 

 

$

0.645

 

Dividends per share as a percentage of AFFO

 

 

64.7

%

 

 

67.8

%

 

 

64.5

%

 

 

68.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding, basic

 

 

24,547,878

 

 

 

20,723,471

 

 

 

23,226,505

 

 

 

19,071,703

 

Weighted average operating partnership units outstanding

 

 

4,507,913

 

 

 

7,111,199

 

 

 

5,124,273

 

 

 

8,756,522

 

Unvested restricted stock units and LTIP units (4)

 

 

207,189

 

 

 

—

 

 

 

234,193

 

 

 

—

 

Weighted average common shares outstanding, diluted (5)

 

 

29,262,980

 

 

 

27,834,670

 

 

 

28,584,971

 

 

 

27,828,225

 

(1)

Includes write-offs of intangibles of $0.3 million for the three months ended September 30, 2026, and $0.9 million and $1.6 million for the nine months ended September 30, 2026 and 2025, respectively.

(2)

Includes write-offs of $0.1 million for the three months ended September 30, 2026 and $0.4 million for the nine months ended September 30, 2025.

(3)

Other non-recurring expenses include one-time expenses, deal pursuit costs and other non-recurring items.

(4)

Excludes unvested performance based LTIP awards that are contingently issuable.

(5)

Represents weighted average common shares outstanding, diluted, excluding any shares issuable upon conversion of the Company’s Series A Convertible Preferred Stock. 

FFO is computed in accordance with the definition adopted by Nareit: net income (loss) excluding real estate depreciation and amortization, gains (losses) on sales of depreciated real estate, gains and losses from change in control, and impairments of depreciated real estate. FFO is widely used by REITs because real estate depreciation assumes property values decline predictably over time, while real estate values have historically risen or fallen with market conditions.

AFFO is FFO further adjusted to exclude non-cash revenues and expenses and items we do not consider part of our ongoing operations: straight-line rent, amortization of above/below-market lease intangibles, amortization of debt issuance costs, non-cash stock-based compensation, structuring and public company readiness costs, and other non-recurring expenses such as deal pursuit costs. Because our leases have contractual rent escalations and generally no significant free-rent periods, we believe AFFO better reflects the recurring cash earnings generated by our portfolio and our capacity to pay dividends. Adjustments for the unconsolidated entity are calculated on the same basis.

We believe FFO and AFFO help investors compare our operating performance across periods and with other REITs. They should not be considered alternatives to net income or cash flows from operating activities and may not be comparable to similarly titled measures of other REITs.

The following is a reconciliation of net income (which is the most comparable GAAP measure) to EBITDA, EBITDAre, Adjusted EBITDAre, Adjusted NOI and Adjusted Cash NOI:

(unaudited, in thousands)

For the three months ended

September 30, 2026

 

Net income

$

2,989

 

Depreciation and amortization (1)

 

8,868

 

Depreciation and amortization from unconsolidated entity

 

28

 

Interest expense

 

4,429

 

Interest expense from unconsolidated entity

 

43

 

Income taxes

 

109

 

EBITDA

$

16,466

 

Gain on sale of real estate

 

(3,681

)

EBITDAre

$

12,785

 

Adjustments:

 

 

Current period investment activity (2)

 

751

 

Current period disposition activity (2)

 

(159

)

Non-cash compensation expense

 

1,128

 

Exclude non-recurring expenses (3)

 

397

 

Exclude write-offs of non-cash items

 

460

 

Adjusted EBITDAre

$

15,362

 

General and administrative, net of non-recurring

 

2,687

 

Adjustments for unconsolidated entity (4)

 

(104

)

Adjusted Net Operating Income (“NOI”)

$

17,945

 

Straight-line rental revenue, net

 

(536

)

Adjusted Cash NOI

$

17,409

 

 

 

 

Annualized Adjusted EBITDAre

$

61,448

 

Annualized Adjusted NOI

$

71,780

 

Annualized Adjusted Cash NOI

$

69,636

 

(1)

Includes amortization of above/below market lease intangibles of $0.7 million and excludes write-offs of intangibles of $0.3 million.

(2)

Reflects an adjustment to give effect to all investments and dispositions during the quarter as if they had been acquired or disposed as of the beginning of the period.

(3)

Reflects an adjustment to exclude non-recurring expenses including one-time expenses, deal pursuit costs and other non-recurring items.

(4)

Removes the impact of investment in unconsolidated entity for the period.

EBITDA is net income before interest, income taxes and depreciation and amortization; EBITDAre, as defined by Nareit, further excludes gains (losses) on sales of depreciable property and real estate impairments. The unconsolidated entity is reflected on the same basis. Adjusted EBITDAre further (i) reflects quarterly investments and dispositions as if completed on the first day of the quarter and excludes (ii) infrequent or unusual items, (iii) lease termination fees from certain of our tenants and (iv) non-cash stock-based compensation.

Annualized Adjusted EBITDAre is quarterly Adjusted EBITDAre multiplied by four. We believe these measures are useful indicators of operating performance and current run rate; they are not alternatives to net income or operating cash flows, may not be comparable to other companies’ measures, and actual results may differ from annualized amounts.

Adjusted NOI is Adjusted EBITDAre excluding general and administrative expenses and adjustments for the unconsolidated entity. Adjusted Cash NOI is Adjusted NOI further adjusted for non-cash revenue items, including straight-line rent and other amortization.

Annualized Adjusted NOI and Annualized Adjusted Cash NOI are the applicable quarterly amounts multiplied by four. We believe these measures are useful because they reflect only property-level income and expenses, and the annualized measures provide a meaningful estimate of our current run rate given our long-term net leases. These measures should not be considered alternatives to net income or cash flows from operating activities, may not be comparable to similarly titled measures of other companies, and actual results may differ significantly from annualized amounts.

The following table reconciles total debt (which is the most comparable GAAP measure) to Net Debt and Adjusted Net Debt, and presents the ratios of Net Debt to Annualized Adjusted EBITDAre and Adjusted Net Debt to Annualized Adjusted EBITDAre:

(unaudited, in thousands)

 

As of September 30, 2026

 

Debt

 

 

 

Term Loan

 

$

200,000

 

Revolving Credit Facility

 

 

111,000

 

Gross Debt

 

 

311,000

 

Cash and cash equivalents

 

 

(5,021

)

Net Debt

 

$

305,979

 

Net value of undrawn Series A Convertible Preferred Stock

 

 

(30,000

)

Adjusted Net Debt

 

$

275,979

 

(unaudited)

Leverage

 

As of September 30, 2026

 

Net Debt to Annualized Adjusted EBITDAre

 

5.0x

 

Adjusted Net Debt to Annualized Adjusted EBITDAre

 

4.5x

 

Net Debt is a non-GAAP financial measure. We define Net Debt as our Gross Debt less cash and cash equivalents. We then adjust Net Debt by the undrawn Series A Convertible Preferred Stock and unsettled forward equity to derive Adjusted Net Debt. The ratios of Net Debt to Annualized Adjusted EBITDAre and Adjusted Net Debt to Annualized Adjusted EBITDAre represent Net Debt and Adjusted Net Debt as of the end of the applicable period divided by Annualized Adjusted EBITDAre for the period, respectively. We believe that these ratios are useful to investors and analysts because they provide information about Gross Debt less cash and cash equivalents as well as Gross Debt less cash and cash equivalents, undrawn Series A Convertible Preferred Stock and unsettled forward equity, which could be useful to repay debt.

The following table summarizes our fixed charges, and presents Annualized Fixed Charges to Annualized Adjusted EBITDAre:

(unaudited, in thousands)

For the three months ended

September 30, 2026

 

Interest expense

$

4,429

 

Interest expense from unconsolidated entity

 

43

 

Non-cash interest

 

(404

)

Non-cash interest from unconsolidated entity

 

(4

)

Preferred dividends

 

381

 

Fixed charges

$

4,445

 

Annualized Fixed Charges

 

17,780

 

Fixed Charge Coverage Ratio

3.5x

 

The Fixed Charge Coverage Ratio is Annualized Adjusted EBITDAre divided by Annualized Fixed Charges. Fixed charges are interest expense (excluding non-cash amortization of debt issuance costs, discounts and premiums), plus scheduled principal payments (excluding balloon payments), plus preferred dividends payable in cash, plus our share of the fixed charges of the unconsolidated entity.

Annualized Fixed Charges are quarterly fixed charges multiplied by four and may differ significantly from actual future amounts. We believe this ratio is useful to investors in evaluating our ability to service our obligations and obtain financing.

Media gallery

About The Author