Chiron Real Estate Inc. (XRN)

Chiron Real Estate Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Property Revenue	151.11	147.68	138.41	140.93	137.17	115.8
Service and Other Revenue	0.55	0.53	0.37	0.12	0.12	0.13
Revenue	151.65	148.21	138.78	141.05	137.28	115.94
Revenue Growth (YoY)	9.67%	6.79%	-1.61%	2.74%	18.41%	23.69%
Property Expenses	34.28	32.62	29.25	28.08	25.19	15.49
Total Property Expenses	34.28	32.62	29.25	28.08	25.19	15.49
Gross Profit	117.37	115.59	109.53	112.97	112.1	100.45
Selling, General & Admin	21.47	20	21.12	16.85	16.55	16.45
Depreciation & Amortization Expenses	60.04	59.04	55.36	58.14	56.72	46.88
Other Operating Expenses	-	-	0.16	0.04	0.35	0.15
Operating Income	35.86	36.55	32.89	37.94	38.47	36.97
Net Gains on Disposal of Properties	0.13	1.49	4.21	15.56	6.75	1.07
Interest Expense	-31.82	-31.75	-28.69	-30.89	-25.23	-19.7
Other Non-Operating Income (Expense)	-13.14	-13.16	-1.72	-	-	-
Total Non-Operating Income (Expense)	-44.83	-43.43	-26.2	-15.33	-18.48	-18.63
Pretax Income	-8.97	-6.88	6.69	21.73	20	18.34
Net Income	-11.37	-12.12	0.81	14.79	20	18.34
Minority Interest in Earnings	0.78	1.05	-0.06	-1.12	-	-
Net Income Attributable to Preferred Dividends	-5.84	-6.28	-5.82	-5.82	-	-
Net Income to Common	-11.37	-12.12	0.81	14.79	20	18.34
Net Income Growth	-	-	-94.52%	-26.04%	9.02%	-
Shares Outstanding (Basic)	13	13	13	13	13	12
Shares Outstanding (Diluted)	13	13	13	13	13	12
Shares Change (YoY)	0.70%	1.46%	0.59%	0.13%	7.95%	31.10%
EPS (Basic)	-1.12	-0.91	0.06	1.13	1.00	0.95
EPS (Diluted)	-1.12	-0.91	0.06	1.13	1.00	0.95
EPS Growth	-	-	-94.69%	13.00%	5.26%	-
Shares Outstanding	13.24	13.24	13.37	13.11	13.1	12.98
Free Cash Flow	22.81	-10.28	-30.81	57.13	-79.66	-132.69
Free Cash Flow Per Share	1.71	-0.77	-2.34	4.36	-6.08	-10.94
Dividends Per Share	3.370	3.330	4.200	4.200	4.200	4.100
Dividend Growth	1.20%	-20.71%	-	-	2.44%	2.50%
Gross Margin	77.39%	77.99%	78.92%	80.09%	81.65%	86.64%
Operating Margin	23.65%	24.66%	23.70%	26.89%	28.02%	31.89%
Profit Margin	-5.91%	-4.64%	4.82%	15.41%	14.57%	15.82%
FCF Margin	15.04%	-6.94%	-22.20%	40.50%	-58.03%	-114.45%
EBITDA	95.15	95.24	88.98	96.94	96.14	84.28
EBITDA Margin	62.74%	64.26%	64.11%	68.73%	70.03%	72.69%
EBIT	35.86	36.55	32.89	37.94	38.47	36.97
EBIT Margin	23.65%	24.66%	23.70%	26.89%	28.02%	31.89%

Updated May 7, 2026. Data Source: Fiscal.ai. Real Estate template. Financial Sources.