Broadstone Net Lease Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Property Revenue	454.14	431.8	442.89	407.51	382.88
Revenue	454.14	431.8	442.89	407.51	382.88
Revenue Growth (YoY)	5.17%	-2.50%	8.68%	6.44%	19.04%
Property Expenses	22.97	24.74	22.58	21.77	18.46
Total Property Expenses	22.97	24.74	22.58	21.77	18.46
Gross Profit	431.17	407.06	420.31	385.74	364.42
Selling, General & Admin	38.88	37.99	39.43	37.38	36.37
Depreciation & Amortization Expenses	164.09	156.18	158.63	154.81	132.1
Other Operating Expenses	39.73	49	31.27	5.54	28.21
Operating Income	188.46	163.89	190.99	188.02	167.75
Net Gains on Disposal of Properties	12.6	73.15	54.31	15.95	13.52
Interest Income	0.39	0.99	0.51	0.04	0.02
Interest Expense	-94.47	-74.08	-80.05	-78.65	-64.15
Other Non-Operating Income (Expense)	-7.57	5.03	-2.44	4.11	-7.61
Total Non-Operating Income (Expense)	-89.05	5.1	-27.68	-58.55	-58.22
Pretax Income	99.42	168.99	163.31	129.48	109.53
Net Income	96.5	162.44	155.48	122.12	102.43
Minority Interest in Earnings	2.92	6.55	7.83	7.36	7.1
Net Income to Common	96.5	162.44	155.48	122.12	102.43
Net Income Growth	-40.60%	4.48%	27.32%	19.22%	100.13%
Shares Outstanding (Basic)	188	187	187	170	153
Shares Outstanding (Diluted)	198	197	196	180	164
Shares Change (YoY)	0.48%	0.15%	8.94%	9.90%	27.31%
EPS (Basic)	0.51	0.86	0.83	0.72	0.67
EPS (Diluted)	0.50	0.86	0.83	0.72	0.67
EPS Growth	-41.86%	3.61%	15.28%	7.46%	52.27%
Free Cash Flow	-468.14	-137.6	100.33	-660.23	-421.69
Free Cash Flow Per Share	-2.37	-0.70	0.51	-3.66	-2.57
Dividends Per Share	1.160	1.155	1.120	1.080	1.025
Dividend Growth	0.43%	3.13%	3.70%	5.37%	166.23%
Gross Margin	94.94%	94.27%	94.90%	94.66%	95.18%
Operating Margin	41.50%	37.96%	43.12%	46.14%	43.81%
Profit Margin	21.89%	39.14%	36.87%	31.77%	28.61%
FCF Margin	-103.08%	-31.87%	22.65%	-162.01%	-110.14%
EBITDA	348.08	315.66	343.77	338.02	296.64
EBITDA Margin	76.65%	73.10%	77.62%	82.95%	77.48%
EBIT	188.46	163.89	190.99	188.02	167.75
EBIT Margin	41.50%	37.96%	43.12%	46.14%	43.81%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Real Estate template. Financial Sources.

SEC Filings: 10-K · 10-Q