Medalist Diversified 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	10.4	9.74	10.27	11.08	11.43
Service and Other Revenue	-	-	-	0.01	0.04
Revenue	10.4	9.74	10.27	11.09	11.47
Revenue Growth (YoY)	6.79%	-5.23%	-7.38%	-3.32%	23.68%
Property Expenses	2.78	2.35	2.6	3.93	4.97
Total Property Expenses	2.78	2.35	2.6	3.93	4.97
Gross Profit	7.62	7.38	7.67	7.16	6.51
Selling, General & Admin	3.28	2.46	1.94	2.62	2.31
Depreciation & Amortization Expenses	3.35	3.92	4.57	4.71	3.51
Other Operating Expenses	0.74	0	2.16	0.44	-
Operating Income	0.55	3.73	-1	-1.41	0.81
Net Gains on Disposal of Properties	0.73	2.82	-	-0.42	0.12
Interest Income	0.36	0.09	0.05	0.24	0.36
Interest Expense	-2.62	-3.02	-3.54	-3.56	-5.53
Other Non-Operating Income (Expense)	-0.66	-0.11	-0.08	-0.39	-
Total Non-Operating Income (Expense)	-2.18	-0.22	-3.58	-4.13	-5.05
Pretax Income	-1.63	3.51	-4.57	-5.54	-4.23
Net Income	-2.39	0.03	-4.57	-4.77	-4.36
Minority Interest in Earnings	0.45	0.72	-0	0.04	0.01
Net Income Attributable to Preferred Dividends	0.01	0.05	-	-	-
Net Income to Common	-2.39	0.03	-4.57	-4.77	-4.36
Shares Outstanding (Basic)	1	1	1	1	1
Shares Outstanding (Diluted)	1	1	1	1	1
Shares Change (YoY)	11.13%	2.08%	2.40%	32.41%	96.22%
EPS (Basic)	-1.90	0.02	-4.12	-4.46	-5.28
EPS (Diluted)	-1.90	0.03	-4.12	-4.46	-5.28
Shares Outstanding	1.11	1.35	1.11	8.88	1
Free Cash Flow	0.08	0.89	-1.38	0.18	0.3
Free Cash Flow Growth	-91.39%	-	-	-40.69%	-
Free Cash Flow Per Share	0.06	0.79	-1.24	0.16	0.36
Dividends Per Share	0.270	0.215	0.320	0.960	0.960
Dividend Growth	25.58%	-32.81%	-66.67%	-	-
Gross Margin	73.28%	75.84%	74.69%	64.54%	56.72%
Operating Margin	5.27%	38.33%	-9.71%	-12.75%	7.10%
Profit Margin	-15.73%	36.08%	-44.52%	-42.67%	-37.99%
FCF Margin	0.74%	9.18%	-13.42%	1.58%	2.58%
EBITDA	3.9	7.9	3.55	3.17	4.4
EBITDA Margin	37.50%	81.12%	34.52%	28.62%	38.37%
EBIT	0.55	3.73	-1	-1.41	0.81
EBIT Margin	5.27%	38.33%	-9.71%	-12.75%	7.10%

Updated Mar 2, 2026. Data Source: Fiscal.ai. Real Estate template. Financial Sources.

SEC Filings: 10-K · 10-Q