NYC Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Property Revenue	51.69	61.57	62.71	64.01	70.22	62.9
Revenue	51.69	61.57	62.71	64.01	70.22	62.9
Revenue Growth (YoY)	-16.71%	-1.82%	-2.02%	-8.85%	11.64%	-10.82%
Property Expenses	38.92	41.94	41.48	41.01	40.92	39.86
Total Property Expenses	38.92	41.94	41.48	41.01	40.92	39.86
Gross Profit	12.77	19.63	21.23	23	29.3	23.04
Selling, General & Admin	10.12	9.62	15.24	21.28	17.18	13.9
Depreciation & Amortization Expenses	13.8	18.41	26.53	28.67	31.06	31.75
Other Operating Expenses	30.56	112.54	66.57	-	1.45	-
Operating Income	-41.71	-120.94	-87.1	-26.95	-20.39	-22.61
Net Gains on Disposal of Properties	-43.99	0.28	-	-	-	-
Interest Expense	-23.52	-19.49	-18.86	-18.92	-19.09	-19.14
Other Non-Operating Income (Expense)	0.09	0.11	0.04	-0.03	0.05	0.79
Total Non-Operating Income (Expense)	-67.42	-19.1	-18.82	-18.95	-19.04	-18.35
Pretax Income	-109.68	-140.59	-105.92	-45.9	-39.43	-40.96
Provision for Income Taxes	-	-	-	-	0.04	-
Net Income	-21.15	-140.59	-105.92	-45.9	-39.47	-40.96
Net Income to Common	-21.15	-140.59	-105.92	-45.9	-39.47	-40.96
Shares Outstanding (Basic)	659	2	2	2	2	2
Shares Outstanding (Diluted)	659	2	2	2	2	2
Shares Change (YoY)	3.09%	11.73%	28.77%	6.55%	1.69%	0.14%
EPS (Basic)	-8.78	-56.51	-47.57	-26.59	-24.42	-25.68
EPS (Diluted)	-8.78	-56.51	-47.57	-26.59	-24.42	-25.68
Free Cash Flow	-	0	-11.46	-6.04	-11.29	-17.33
Free Cash Flow Per Share	-	-	-5.15	-3.49	-6.96	-10.86
Dividends Per Share	-	-	-	1.600	3.200	1.191
Dividend Growth	-	-	-	-50.00%	168.66%	-
Gross Margin	24.71%	31.89%	33.86%	35.93%	41.73%	36.62%
Operating Margin	-80.69%	-196.43%	-138.90%	-42.10%	-29.03%	-35.95%
Profit Margin	-40.91%	-228.34%	-168.91%	-71.71%	-56.20%	-65.13%
FCF Margin	-	0.00%	-18.28%	-9.44%	-16.08%	-27.56%
EBITDA	-41.71	-120.94	-60.57	1.72	10.67	9.14
EBITDA Margin	-80.69%	-196.43%	-96.59%	2.69%	15.20%	14.53%
EBIT	-41.71	-120.94	-87.1	-26.95	-20.39	-22.61
EBIT Margin	-80.69%	-196.43%	-138.90%	-42.10%	-29.03%	-35.95%
Effective Tax Rate	-	0.00%	0.00%	0.00%	-0.09%	0.00%

Updated Sep 30, 2025. Data Source: Fiscal.ai. Real Estate template. Financial Sources.

SEC Filings: 10-K · 10-Q