Mobile Infrastructure Reports Third Quarter 2025 Financial Results
Mobile Infrastructure (NASDAQ: BEEP) reported third quarter 2025 results on November 10, 2025: Q3 revenue $9.1M (down 6.9% YoY), net loss $6.4M, NOI $5.5M, and Adjusted EBITDA $3.9M. Year-to-date contract volumes rose 8.0% and residential monthly contracts increased ~75% YoY, now representing ~35% of management agreement revenue. The company completed a $100M asset-backed securitization, holds $12.1M cash, and had $211.3M total debt as of September 30, 2025. Mobile expects $30M of non-core assets under contract or sold by year-end and updated full-year 2025 guidance: Revenue $34.5M–$35.5M, NOI $20M–$21M, Adj. EBITDA $13.5M–$14.5M.
Mobile Infrastructure (NASDAQ: BEEP) ha riportato i risultati del terzo trimestre 2025 il 10 novembre 2025: i ricavi del Q3 ammontano a 9,1 milioni di dollari (in calo del 6,9% anno su anno), perdita netta di 6,4 milioni, NOI di 5,5 milioni e EBITDA rettificato di 3,9 milioni. I volumi contrattuali dall'inizio dell'anno sono aumentati dell'8,0% e i contratti mensili residenziali sono aumentati di circa 75% YoY, rappresentando ora circa 35% dei ricavi da accordi di gestione. L'azienda ha completato una cartolarizzazione garantita da attività di 100 milioni di dollari, detiene 12,1 milioni di dollari in contanti e aveva 211,3 milioni di dollari di debito totale al 30 settembre 2025. Mobile si aspetta 30 milioni di dollari di asset non core sotto contratto o venduti entro la fine dell'anno e ha aggiornato le previsioni per l'intero 2025: Ricavi 34,5–35,5 milioni di dollari, NOI 20–21 milioni, Adj. EBITDA 13,5–14,5 milioni.
Mobile Infrastructure (NASDAQ: BEEP) informó los resultados del tercer trimestre de 2025 el 10 de noviembre de 2025: ingresos del 3T de 9,1 millones de dólares (caída del 6,9% interanual), pérdida neta de 6,4 millones, NOI de 5,5 millones y EBITDA ajustado de 3,9 millones. Los volúmenes de contratos acumulados en lo que va del año aumentaron un 8,0% y los contratos mensuales residenciales aumentaron aproximadamente un 75% interanual, representando ahora ~35% de los ingresos por acuerdos de gestión. La empresa completó una titulización garantizada por activos de 100 millones de dólares, mantiene $12.1 millones en efectivo y tenía $211.3 millones de deuda total al 30 de septiembre de 2025. Mobile espera que para fin de año haya activos no centrales bajo contrato o vendidos por $30 millones y actualizó la orientación para todo 2025: Ingresos $34.5M–$35.5M, NOI $20M–$21M, Adj. EBITDA $13.5M–$14.5M.
Mobile Infrastructure (NASDAQ: BEEP)은 2025년 11월 10일 2025년 3분기 실적을 발표했습니다: 3분기 매출 910만 달러 (전년 대비 감소 6.9%), 순손실 640만 달러, NOI 550만 달러, 및 조정된 EBITDA 390만 달러. 연간 누적 계약 물량은 8.0% 증가했고 주거용 월 계약은 약 75% YoY 증가하여 현재 관리 계약 수익의 약 35%를 차지합니다. 회사는 자산담보부 증권화 1억 달러를 완료했고 현금 1210만 달러를 보유하며 2025년 9월 30일 기준 총 부채는 2억 1130만 달러였습니다. Mobile은 연말까지 비핵심 자산 중 계약 체결 또는 매각 예정액이 3000만 달러이고 2025년 전체 가이던스를 업데이트했습니다: 매출 3450만–3550만 달러, NOI 2000만–2100만 달러, 조정 EBITDA 1350만–1450만 달러.
Mobile Infrastructure (NASDAQ: BEEP) a publié les résultats du troisième trimestre 2025 le 10 novembre 2025: chiffre d'affaires T3 9,1 M$, en baisse de 6,9% sur un an, perte nette 6,4 M$, NOI 5,5 M$, et EBITDA ajusté 3,9 M$. Les volumes de contrats cumulés à ce jour ont augmenté de 8,0% et les contrats mensuels résidentiels ont progressé d'environ 75% YoY, représentant désormais ~35% des revenus des accords de gestion. L'entreprise a conclu une titrisation adossée à des actifs de 100 M$, détient 12,1 M$ en espèces et avait 211,3 M$ de dette totale au 30 septembre 2025. Mobile prévoit que d'ici la fin de l'année, des actifs non essentiels pour 30 M$ soient sous contrat ou vendus et a ajusté les prévisions pour l'ensemble de 2025: Revenus 34,5–35,5 M$, NOI 20–21 M$, EBITDA ajusté 13,5–14,5 M$.
Mobile Infrastructure (NASDAQ: BEEP) berichtete am 10. November 2025 über die Ergebnisse des dritten Quartals 2025: Q3-Umsatz 9,1 Mio. $ (YoY -6,9%), Nettoverschuldung 6,4 Mio. $, NOI 5,5 Mio. $ und bereinigtes EBITDA 3,9 Mio. $. Year-to-date stiegen die Vertragsvolumina um 8,0% und die monatlichen Wohnverträge um ca. 75% YoY, was nun etwa 35% der Einnahmen aus Managementvereinbarungen ausmacht. Das Unternehmen schloss eine Asset-backed Securitization in Höhe von 100 Mio. $ ab, hält 12,1 Mio. $ Bargeld und hatte zum 30. September 2025 eine Gesamtschuld von 211,3 Mio. $. Mobile erwartet, dass bis Jahresende nicht-kernmäßige Vermögenswerte im Wert von 30 Mio. $ unter Vertrag genommen oder verkauft werden, und hat die Guidance für das Geschäftsjahr 2025 aktualisiert: Umsatz 34,5–35,5 Mio. $, NOI 20–21 Mio. $, Adj. EBITDA 13,5–14,5 Mio. $.
Mobile Infrastructure (NASDAQ: BEEP) أعلنت نتائج الربع الثالث من 2025 في 10 نوفمبر 2025: إيرادات الربع الثالث 9.1 مليون دولار، الخسارة الصافية 6.4 مليون دولار، NOI 5.5 مليون دولار، وEBITDA معدل 3.9 مليون دولار. ارتفع حجم العقود حتى تاريخه بمقدار 8.0% وارتفعت العقود الشهرية السكنية بنحو 75% على أساس سنوي، وتُمثل الآن نحو 35% من إيرادات اتفاقيات الإدارة. أكملت الشركة إصداراً مدعوماً بالأصول بقيمة 100 مليون دولار، وتملك 12.1 مليون دولار نقداً، وكان لديها دين إجمالي قدره 211.3 مليون دولار حتى 30 سبتمبر 2025. تتوقع Mobile أن تكون هناك أصول غير رئيسية بقيمة 30 مليون دولار تحت العقد أو بيعها بنهاية السنة وتحديث توجيهاتها لعام 2025 ككل: إيرادات 34.5–35.5 مليون دولار، NOI 20–21 مليون دولار، EBITDA المعدل 13.5–14.5 مليون دولار.
- Contract volumes +8.0% year-to-date
- Residential monthly contracts +75% year-over-year
- $100 million asset-backed securitization closed
- $30 million non-core assets expected sold/under contract by 12/31/2025
- Updated 2025 guidance: Revenue $34.5M–$35.5M
- Q3 revenue down 6.9% year-over-year to $9.1M
- Net loss widened to $6.4M in Q3
- Non-cash impairment charge of $2.5M in Q3
- Total debt of $211.3M as of September 30, 2025
- Interest expense increased to $4.6M in Q3 (LOC balance $29.9M)
Insights
Mixed Q3: operational resilience and strategic financing offset weaker revenue and a larger net loss.
Mobile Infrastructure8.0% year-to-date and residential contracts grew ~
The company materially strengthened liquidity and balance-sheet flexibility by completing a
Watch near-term execution and timelines: confirmation of ~
--Contract Volumes Continued to Increase, Up
--Asset Rotation Strategy On Track; Expect To Have Approximately
--Recently Completed
--Conference Call Will be Held November 10th at 4:30 PM ET--
CINCINNATI, Nov. 10, 2025 (GLOBE NEWSWIRE) -- Mobile Infrastructure Corporation (NASDAQ: BEEP) (“Mobile”, “Mobile Infrastructure” or the “Company”), the nation’s only publicly traded owner of parking infrastructure, today reported results for the third quarter ended September 30, 2025.
Commenting on the results, Stephanie Hogue, Chief Executive Officer, said, “Our third quarter performance was stable on a sequential basis, and contract parking volumes continued to trend higher, increasing
“In today’s fluid work environment, we are very pleased with Mobile’s proven ability to diversify into residential contracts as many of our garages historically have been reliant on the traditional monthly employee parker. Our residential monthly contracts have increased approximately
“Additionally, we are encouraged by the improved performance of several of our assets, which demonstrates that we have a winning formula to attract and retain parkers at our downtown locations. Actions are underway to improve retention and utilization at other assets, which we expect will begin driving improved performance in 2026.
“Transient volumes, while up sequentially, continued to trend down on a year-on-year basis, reflecting construction-related impacts near several of our locations as well as a reduced number of special events, lower attendance at those events, and lower hotel occupancy in some of our markets. Transient rates, however, increased both year-on-year and sequentially, an indication of the premium value of our well-located assets.
“In the third quarter, we continued to strengthen the Company’s financial position. Our operating and administrative expenses remained mostly stable on both a year-over-year and sequential basis and, at these current expense levels, we will be able to drive substantial operating leverage as revenues increase. Additionally, our recently completed
Third Quarter 2025 Highlights
- Total revenue was
$9.1 million as compared to$9.8 million in the prior-year period and$9.0 million in Q2. - Net loss was
$6.4 million as compared to$1.9 million loss in the prior-year period and$4.7 million in Q2. - NOI* was
$5.5 million as compared to$6.1 million in the prior-year period and$5.4 million in Q2. - Adjusted EBITDA* was
$3.9 million as compared to$4.4 million in the prior-year period and$3.8 million in Q2.
*An explanation of these items and reconciliation of non-GAAP financial measures are presented later in this press release.
Financial Results
Total revenue of
General and administrative expenses for the third quarter of 2025 of
Interest expense for the third quarter of 2025 was
Net loss was
Net Operating Income (“NOI”), defined by the Company as total revenues less property taxes and operating expenses, was
Adjusted EBITDA was
Same location Revenue Per Available Stall (“RevPAS”), which calculates Parking Revenue per stall for the comparable portfolio of assets under management agreements year-over-year, was
As of September 30, 2025, the Company had
Summary and Outlook**
“Our year-to-date results reflect resilient performance within a difficult business environment, and we are pleased with the growth in our contract parking volumes and transient parking rates, and the progress we have made in our asset rotation strategy and in strengthening our balance sheet.
“We have revised our full year 2025 guidance to reflect the company’s performance in the first nine months of this year. We now expect 2025 revenues of
“Importantly, we are looking ahead to 2026, when we expect that several of the headwinds we have faced will reverse course and provide opportunity for us to build upon the progress we made this year.
“By the end of 2025, we expect to have approximately
“The
“Our year-to-date operating progress and the financial transactions we have completed in the last twelve months have built the foundation for the next chapter in Mobile Infrastructure’s growth. As we move into 2026, we are committed to replicating the strong performance of our top-performing assets across a greater portion of our portfolio, moving ahead with our asset rotation strategy, and continuing to take actions to build shareholder value,” Ms. Hogue concluded.
**The Company does not provide a reconciliation for non-GAAP estimates on a forward-looking basis, where it is unable to provide a meaningful or accurate calculation or estimation of reconciling items and the information is not available without unreasonable effort. Please see Discussion and Reconciliation of Non-GAAP Measures later in this press release for further discussion. Additional information regarding
the Company’s Net Asset Value per share is presented later in this press release.
Third Quarter 2025 Conference Call and Webcast Information
Mobile will hold a conference call to discuss its third quarter 2025 results on Monday, November 10, 2025, at 4:30 p.m. ET.
Participants who wish to access the live conference call may do so by registering here. Upon registration, a dial-in and unique PIN will be provided to join the call.
A live, listen-only webcast of the conference call may be accessed from the Investor Relations section of the Company’s website, or by registering here.
For those who are unable to listen to the live broadcast, a replay of the webcast will be available in the “News & Events” section of the Investor Relations website under “IR Calendar” for one year.
Forward-Looking Statements
Certain statements contained in this press release are forward-looking statements, within the meaning of the Private Securities Litigation Reform Act of 1995. All statements included in this press release that are not historical facts (including any statements concerning our net operating income and revenue projections, our assessment of various trends impacting our economic performance, the effects of implementation of strategic model changes, other plans and objectives of management for future operations or economic performance, or assumptions or forecasts related thereto) are forward-looking statements. Forward-looking statements are typically identified by the use of terms such as “may,” “should,” “expect,” “could,” “intend,” “plan,” “anticipate,” “estimate,” “believe,” “continue,” “predict,” “potential” or the negative of such terms and other comparable terminology.
The forward-looking statements included herein are based upon the Company’s current expectations, plans, estimates, assumptions and beliefs, which involve numerous risks and uncertainties. Assumptions relating to the foregoing involve judgments with respect to, among other things, future economic, competitive and market conditions and future business decisions, all of which are difficult or impossible to predict accurately and many of which are beyond the Company’s control. Although the Company believes that the expectations reflected in such forward-looking statements are based on reasonable assumptions, the actual results and performance could differ materially from those set forth in the forward-looking statements. Factors which could have a material adverse effect on operations and future prospects include, but are not limited to the fact that we previously incurred and may continue to incur losses, we may be unable to achieve our non-core asset divestiture strategy or increase the value of our portfolio, we may not be able to achieve our revenue, NOI or Adjusted EBITDA projections, our parking facilities face intense competition, which may adversely affect our revenues, we may not be able to access financing sources on attractive terms, or at all, which could adversely affect our ability to execute our business plan, and other risks and uncertainties discussed in the sections titled “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” included in the Company’s Annual Report on Form 10-K and Quarterly Reports on Form 10-Q, filed with the Securities and Exchange Committee from time to time.
Any of the assumptions underlying the forward-looking statements included herein could be inaccurate, and undue reliance should not be placed upon any forward-looking statements included herein. All forward-looking statements are made as of the date of this press release, and the risk that actual results will differ materially from the expectations expressed herein will increase with the passage of time. Except as otherwise required by the federal securities laws, the Company undertakes no obligation to publicly update or revise any forward-looking statements made after the date of this press release, whether as a result of new information, future events, changed circumstances or any other reason. In light of the significant uncertainties inherent in the forward-looking statements included in this press release, the inclusion of such forward-looking statements should not be regarded as a representation by us or any other person that the objectives and plans set forth in this press release will be achieved.
About Mobile Infrastructure Corporation
Mobile Infrastructure Corporation is a Maryland corporation. The Company owns a diversified portfolio of parking assets throughout the United States. As of September 30, 2025, the Company owned 40 parking facilities in 20 separate markets throughout the United States, with a total of 15,100 parking spaces and approximately 5.2 million square feet. The Company also owns approximately 0.2 million square feet of retail/commercial space adjacent to its parking facilities. Learn more at www.mobileit.com.
Mobile Contact
David Gold
Lynn Morgen
beepir@advisiry.com
(212) 750-5800
| MOBILE INFRASTRUCTURE CORPORATION | |||||||
| CONSOLIDATED BALANCE SHEETS | |||||||
| (In thousands, except share and per share amounts) | |||||||
| As of September 30, 2025 | As of December 31, 2024 | ||||||
| (unaudited) | |||||||
| ASSETS | |||||||
| Investments in real estate | |||||||
| Land and improvements | $ | 156,861 | $ | 157,922 | |||
| Buildings and improvements | 255,891 | 259,750 | |||||
| Construction in progress | 260 | 13 | |||||
| Intangible assets | 10,063 | 10,063 | |||||
| 423,075 | 427,748 | ||||||
| Accumulated depreciation and amortization | (42,803 | ) | (38,018 | ) | |||
| Total investments in real estate, net | 380,272 | 389,730 | |||||
| Cash and cash equivalents | 6,136 | 10,655 | |||||
| Cash – restricted | 5,920 | 5,164 | |||||
| Accounts receivable, net | 3,745 | 3,516 | |||||
| Note receivable | — | 3,120 | |||||
| Other assets | 1,766 | 2,877 | |||||
| Total assets | $ | 397,839 | $ | 415,062 | |||
| LIABILITIES AND EQUITY | |||||||
| Liabilities | |||||||
| Notes payable, net | $ | 181,444 | $ | 185,921 | |||
| Line of credit | 29,898 | 27,238 | |||||
| Accounts payable and accrued expenses | 13,643 | 10,634 | |||||
| Accrued preferred distributions and redemptions | 2,383 | 596 | |||||
| Earn-Out liability | 242 | 935 | |||||
| Due to related parties | 490 | 467 | |||||
| Total liabilities | 228,100 | 225,791 | |||||
| Equity | |||||||
| Mobile Infrastructure Corporation Stockholders’ Equity | |||||||
| Preferred stock Series A, | — | — | |||||
| Preferred stock Series 1, | — | — | |||||
| Preferred stock Series 2, | — | — | |||||
| Common stock, | 2 | 2 | |||||
| Warrants issued and outstanding – 2,553,192 warrants as of September 30, 2025 and December 31, 2024 | 3,319 | 3,319 | |||||
| Additional paid-in capital | 302,329 | 306,718 | |||||
| Accumulated deficit | (153,999 | ) | (140,056 | ) | |||
| Total Mobile Infrastructure Corporation Stockholders’ Equity | 151,651 | 169,983 | |||||
| Non-controlling interest | 18,088 | 19,288 | |||||
| Total equity | 169,739 | 189,271 | |||||
| Total liabilities and equity | $ | 397,839 | $ | 415,062 | |||
| MOBILE INFRASTRUCTURE CORPORATION | |||||||||||||||
| CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||
| (In thousands, except share and per share amounts, unaudited) | |||||||||||||||
| For the Three Months Ended September 30, | For the Nine Months Ended September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Revenues | |||||||||||||||
| Managed property revenue | $ | 7,673 | $ | 7,981 | $ | 21,659 | $ | 20,708 | |||||||
| Base rental income | 1,279 | 1,538 | 4,185 | 4,704 | |||||||||||
| Percentage rental income | 134 | 239 | 469 | 2,439 | |||||||||||
| Total revenues | 9,086 | 9,758 | 26,313 | 27,851 | |||||||||||
| Operating expenses | |||||||||||||||
| Property taxes | 1,761 | 1,829 | 5,412 | 5,542 | |||||||||||
| Property operating expense | 1,820 | 1,835 | 5,497 | 5,180 | |||||||||||
| Depreciation and amortization | 2,874 | 2,104 | 7,822 | 6,293 | |||||||||||
| General and administrative | 2,050 | 2,684 | 6,029 | 8,610 | |||||||||||
| Professional fees | 388 | 396 | 1,201 | 1,345 | |||||||||||
| Impairment | 2,545 | — | 2,545 | 157 | |||||||||||
| Total expenses | 11,438 | 8,848 | 28,506 | 27,127 | |||||||||||
| Other | |||||||||||||||
| Interest expense, net | (4,568 | ) | (3,348 | ) | (13,908 | ) | (9,414 | ) | |||||||
| Loss on sale of real estate | — | (13 | ) | — | (55 | ) | |||||||||
| Other income (expense), net | 34 | 382 | (15 | ) | 254 | ||||||||||
| Change in fair value of Earn-Out liability | 458 | 179 | 693 | 1,143 | |||||||||||
| Total other expense | (4,076 | ) | (2,800 | ) | (13,230 | ) | (8,072 | ) | |||||||
| Net loss | (6,428 | ) | (1,890 | ) | (15,423 | ) | (7,348 | ) | |||||||
| Net loss attributable to non-controlling interest | (625 | ) | (579 | ) | (1,480 | ) | (2,582 | ) | |||||||
| Net loss attributable to Mobile Infrastructure Corporation’s stockholders | $ | (5,803 | ) | $ | (1,311 | ) | $ | (13,943 | ) | $ | (4,766 | ) | |||
| Preferred stock distributions declared - Series A | (26 | ) | (33 | ) | (81 | ) | (104 | ) | |||||||
| Preferred stock distributions declared - Series 1 | (209 | ) | (407 | ) | (671 | ) | (1,350 | ) | |||||||
| Net loss attributable to Mobile Infrastructure Corporation’s common stockholders | $ | (6,038 | ) | $ | (1,751 | ) | $ | (14,695 | ) | $ | (6,220 | ) | |||
| Basic and diluted loss per weighted average common share: | |||||||||||||||
| Net loss per share attributable to Mobile Infrastructure Corporation’s common stockholders - basic and diluted | $ | (0.15 | ) | $ | (0.06 | ) | $ | (0.36 | ) | $ | (0.21 | ) | |||
| Weighted average common shares outstanding, basic and diluted | 40,737,762 | 30,615,113 | 40,641,426 | 29,309,119 | |||||||||||
Discussion and Reconciliation of Non-GAAP Measures
Net Operating Income
Net Operating Income (“NOI”) is presented as a supplemental measure of our performance. The Company believes that NOI provides useful information to investors regarding our results of operations, as it highlights operating trends such as pricing and demand for our portfolio at the property level as opposed to the corporate level. NOI is calculated as total revenues less property operating expenses and property taxes. The Company uses NOI internally in evaluating property performance, measuring property operating trends, and valuing properties in our portfolio. Other real estate companies may use different methodologies for calculating NOI, and accordingly, the Company’s NOI may not be comparable to other real estate companies. NOI should not be viewed as an alternative measure of financial performance as it does not reflect the impact of general and administrative expenses, depreciation and amortization, interest expense, other income and expenses, or the level of capital expenditures necessary to maintain the operating performance of the Company’s properties that could materially impact results from operations.
Adjusted EBITDA
Adjusted Earnings Before Interest Expense, Taxes, Depreciation and Amortization (“Adjusted EBITDA”) reflects net income (loss) excluding the impact of the following items: interest expense, depreciation and amortization, and the provision for income taxes, for all periods presented. Adjusted EBITDA also excludes certain recurring and non-recurring items including, but not limited to stock based compensation expense, non-cash changes in fair value of the Earn-Out Liability, gains or losses from disposition of real estate assets, impairment write-downs of depreciable property, and Other Income, Net.
The use of Adjusted EBITDA facilitates comparison with results from other companies because it excludes certain items that can vary widely across different industries or among companies within the same industry. For example, interest expense can be dependent on a company’s capital structure, debt levels, and credit ratings. The tax positions of companies can also vary because of their differing abilities to take advantage of tax benefits and because of the tax policies of the jurisdictions in which they operate. Adjusted EBITDA also excludes depreciation and amortization expense because differences in types, use, and costs of assets can result in considerable variability in depreciation and amortization expense among companies. The Company excludes stock-based compensation expense in all periods presented to address the considerable variability among companies in recording compensation expense because companies use stock-based payment awards differently, both in the type and quantity of awards granted. The Company uses Adjusted EBITDA as a measure of operating performance which allows for comparison of earnings and evaluation of debt leverage and fixed cost coverage. Adjusted EBITDA should be considered along with, but not as an alternative to, net income (loss), cash flow from operations or any other operating GAAP measure.
Forward-Looking Basis
The Company does not provide a reconciliation for non-GAAP estimates on a forward-looking basis, where it is unable to provide a meaningful or accurate calculation or estimation of reconciling items and the information is not available without unreasonable effort. This is due to the inherent difficulty of forecasting the timing and/or amount of various items that would impact net income which is the most directly comparable forward-looking GAAP financial measure. This includes, for example, external growth factors and balance sheet items, that have not yet occurred, are out of the Company's control and/or cannot be reasonably predicted. For the same reasons, the Company is unable to address the probable significance of the unavailable information. Forward-looking non-GAAP financial measures provided without the most directly comparable GAAP financial measures may vary materially from the corresponding GAAP financial measures.
The following table presents NOI as well as a reconciliation of NOI to Net Loss, the most directly comparable financial measure under GAAP reported in our consolidated financial statements, for the three and nine months ended September 30, 2025 and 2024 (in thousands):
| For the Three Months Ended September 30, | For the Nine Months Ended September 30, | ||||||||||||||||||||
| 2025 | 2024 | % | 2025 | 2024 | % | ||||||||||||||||
| Revenues | |||||||||||||||||||||
| Managed property revenue | $ | 7,673 | $ | 7,981 | $ | 21,659 | $ | 20,708 | |||||||||||||
| Base rental income | 1,279 | 1,538 | 4,185 | 4,704 | |||||||||||||||||
| Percentage rental income | 134 | 239 | 469 | 2,439 | |||||||||||||||||
| Total revenues | 9,086 | 9,758 | (6.9 | )% | 26,313 | 27,851 | (5.5 | )% | |||||||||||||
| Operating expenses | |||||||||||||||||||||
| Property taxes | 1,761 | 1,829 | 5,412 | 5,542 | |||||||||||||||||
| Property operating expense | 1,820 | 1,835 | 5,497 | 5,180 | |||||||||||||||||
| Net Operating Income | 5,505 | 6,094 | (9.7 | )% | 15,404 | 17,129 | (10.1 | )% | |||||||||||||
| Reconciliation | |||||||||||||||||||||
| Net Loss | (6,428 | ) | (1,890 | ) | (15,423 | ) | (7,348 | ) | |||||||||||||
| Loss on sale of real estate | - | 13 | - | 55 | |||||||||||||||||
| Other (income) expense, net | (34 | ) | (382 | ) | 15 | (254 | ) | ||||||||||||||
| Change in fair value of Earn-Out liability | (458 | ) | (179 | ) | (693 | ) | (1,143 | ) | |||||||||||||
| Interest expense, net | 4,568 | 3,348 | 13,908 | 9,414 | |||||||||||||||||
| Depreciation and amortization | 2,874 | 2,104 | 7,822 | 6,293 | |||||||||||||||||
| General and administrative | 2,050 | 2,684 | 6,029 | 8,610 | |||||||||||||||||
| Professional fees | 388 | 396 | 1,201 | 1,345 | |||||||||||||||||
| Impairment | 2,545 | — | 2,545 | 157 | |||||||||||||||||
| Net Operating Income | $ | 5,505 | $ | 6,094 | $ | 15,404 | $ | 17,129 | |||||||||||||
The following table presents the calculation of EBITDA and Adjusted EBITDA for the three and nine months ended September 30, 2025 and 2024 (in thousands):
| For the Three Month Ended September 30, | For the Nine Month Ended September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Reconciliation of Net Loss to Adjusted EBITDA Attributable to the Company | |||||||||||||||
| Net Loss | $ | (6,428 | ) | $ | (1,890 | ) | $ | (15,423 | ) | $ | (7,348 | ) | |||
| Interest expense, net | 4,568 | 3,348 | 13,908 | 9,414 | |||||||||||
| Depreciation and amortization | 2,874 | 2,104 | 7,822 | 6,293 | |||||||||||
| Impairment | 2,545 | — | 2,545 | 157 | |||||||||||
| Change in fair value of Earn-Out liability | (458 | ) | (179 | ) | (693 | ) | (1,143 | ) | |||||||
| Other (income) expense, net | (34 | ) | (382 | ) | 15 | (254 | ) | ||||||||
| Loss on sale of real estate | — | 13 | — | 55 | |||||||||||
| Equity-based compensation | 801 | 1,343 | 2,289 | 4,751 | |||||||||||
| Adjusted EBITDA Attributable to the Company | $ | 3,868 | $ | 4,357 | $ | 10,463 | $ | 11,925 | |||||||
Net Asset Value
The Company expects to update NAV as of December 31, 2025 and on each anniversary thereof. The following table provides a breakdown of the major components of our total Net Asset Value attributable to the Company’s common stock as of June 30, 2024:
| As of June 30, 2024 | ||
| Estimated Value | ||
| Investments in real estate(a,b) | $ | 546,130 |
| Cash and restricted cash | 13,314 | |
| Other assets | 7,647 | |
| Total Assets | 567,091 | |
| Notes payable and revolving credit facility, net (at fair value)(b) | 179,601 | |
| Accrued preferred distributions | 9,864 | |
| Other liabilities(c) | 11,758 | |
| Total liabilities | 201,223 | |
| Preferred stock | 33,782 | |
| Total estimated net asset value | $ | 332,086 |
| Fully diluted shares outstanding(d) | 45,820,367 | |
| Net asset value per fully diluted share | $ | 7.25 |
- Estimated value was based on implied cap rate of
4.0% applied to TTM NOI for properties owned as of June 30, 2024. - Adjusted for noncontrolling interest related to certain properties.
- Excludes certain liability classified equity instruments not expected to be settled in cash.
- Includes all outstanding operating partnership units and excludes out-of-the-money equity instruments.
As with any valuation method, the methods used to determine our internally-prepared NAV per share were based upon a number of assumptions, estimates, forecasts and judgments that over time may prove to be incorrect, incomplete or may change materially. There are no rules or regulations that require us to calculate NAV in a certain manner. As a result, other public companies may use different methodologies or assumptions to determine NAV. In addition, NAV is not a measure used under GAAP and the valuations of and certain adjustments made to our assets and liabilities used in the determination of NAV will differ from GAAP. You should not consider NAV to be equivalent to stockholders’ equity or any other GAAP measure. The estimated value of the Company’s assets and liabilities is as of a specific date and such value is expected to fluctuate over time in response to future events, including, but not limited to, changes to commercial real estate values, changes in market interest rates for real estate debt, changes in capitalization rates, changes in laws or regulations, demographic changes, returns on competing investments, local and national economic factors, among other factors. Further, estimated NAV per share, if viewed in isolation, could create a misleading or incomplete view of the current value of the shares of the Company’s common stock. Our NAV is not a representation, warranty or guarantee that we would fully realize our NAV upon a sale of our assets or with respect to the trading price of our shares of common stock. Investors are advised to carefully review the Company’s disclosures filed with the SEC in evaluating the Company or making any investment decision related thereto.