Mobile Infrastructure Reports Second Quarter 2025 Financial Results
Mobile Infrastructure (Nasdaq: BEEP) reported its Q2 2025 financial results, with total revenue of $9.0 million, down 3.0% from $9.3 million in Q2 2024. The company posted a net loss of $4.7 million, compared to $2.5 million loss in the prior year period.
Key operational highlights include a 2.5% increase in contract parking volumes during Q2 and 6.6% year-to-date growth, despite construction and weather-related challenges. The company's NOI was $5.4 million, down 3.5% year-over-year, while Adjusted EBITDA decreased 5.6% to $3.8 million.
Mobile Infrastructure is actively pursuing its asset rotation strategy, with $20 million in potential asset sales under negotiation, targeting approximately $100 million in non-core asset divestitures over three years. The company revised its 2025 guidance, now expecting to reach the lower end of its $37-40 million revenue and $23.5-25.0 million NOI ranges.
Mobile Infrastructure (Nasdaq: BEEP) ha comunicato i risultati finanziari del secondo trimestre 2025: ricavi totali di $9.0 million, in calo del 3.0% rispetto ai $9.3 million del Q2 2024. La società ha registrato una perdita netta di $4.7 million, rispetto a una perdita di $2.5 million nello stesso periodo dell'anno precedente.
Tra i principali indicatori operativi si segnala un aumento del 2.5% dei volumi di parcheggio a contratto nel trimestre e una crescita del 6.6% da inizio anno, nonostante problemi legati a cantieri e condizioni meteo. Il NOI è stato di $5.4 million, in calo del 3.5% su base annua, mentre l'Adjusted EBITDA è sceso del 5.6% a $3.8 million.
Mobile Infrastructure sta proseguendo la strategia di rotazione degli asset, con $20 million in potenziali vendite di asset in trattativa e l'obiettivo di dismettere circa $100 million di asset non core in tre anni. La società ha rivisto le stime per il 2025, prevedendo ora di posizionarsi nella parte bassa dei range di ricavi $37-40 million e di NOI $23.5-25.0 million.
Mobile Infrastructure (Nasdaq: BEEP) informó sus resultados financieros del segundo trimestre de 2025, con ingresos totales de $9.0 million, una caída del 3.0% respecto a $9.3 million en el Q2 de 2024. La compañía registró una pérdida neta de $4.7 million, frente a una pérdida de $2.5 million en el mismo periodo del año anterior.
Entre los aspectos operativos clave destaca un aumento del 2.5% en los volúmenes de estacionamiento por contrato durante el trimestre y un crecimiento del 6.6% en lo que va de año, pese a problemas por obras y condiciones meteorológicas. El NOI fue de $5.4 million, un descenso del 3.5% interanual, mientras que el EBITDA ajustado disminuyó un 5.6% hasta $3.8 million.
Mobile Infrastructure está impulsando su estrategia de rotación de activos, con $20 million en posibles ventas de activos en negociación, y apunta a desinvertir aproximadamente $100 million en activos no core en tres años. La compañía revisó su guía para 2025, esperando ahora situarse en el extremo inferior de sus rangos de ingresos $37-40 million y de NOI $23.5-25.0 million.
Mobile Infrastructure (Nasdaq: BEEP)� 2025� 2분기 실적� 발표했습니다. 총수익은 $9.0 million� 2024� 2분기� $9.3 million보다 3.0% 감소했습니다. 순손실은 $4.7 million으로 전년 동기 $2.5 million 손실보다 확대되었습니�.
주요 운영 실적으로 분기 동안 계약 주차 물량� 2.5% 증가했으� 연초 대비로� 6.6% 성장했습니다. 이는 공사와 기상 관� 어려움에도 불구하고 달성� 수치입니�. 회사� NOI� $5.4 million으로 전년 대� 3.5% 감소했고, 조정 EBITDA� 5.6% 줄어 $3.8 million� 기록했습니다.
Mobile Infrastructure� 자산 로테이션 전략� 적극 추진 중이� $20 million 규모� 잠재 자산 매각� 협상 �입니�. 회사� 향후 3년간 비핵� 자산 � $100 million 매각� 목표� 하고 있습니다. 2025� 가이던스는 수정되어 현재 매출 $37-40 million � NOI $23.5-25.0 million 범위� 하단� 목표� 하고 있습니다.
Mobile Infrastructure (Nasdaq: BEEP) a annoncé ses résultats du deuxième trimestre 2025, avec un chiffre d'affaires total de $9.0 million, en baisse de 3,0% par rapport à $9.3 million au T2 2024. La société a enregistré une perte nette de $4.7 million, contre une perte de $2.5 million sur la même période l'an dernier.
Parmi les points opérationnels clés, on relève une augmentation de 2.5% des volumes de stationnement sous contrat au cours du trimestre et une croissance de 6.6% depuis le début de l'année, malgré des difficultés liées aux chantiers et aux conditions météorologiques. Le NOI s'est élevé à $5.4 million, en recul de 3.5% en glissement annuel, tandis que l'EBITDA ajusté a diminué de 5.6% à $3.8 million.
Mobile Infrastructure poursuit activement sa stratégie de rotation d'actifs, avec $20 million de ventes potentielles d'actifs en cours de négociation, visant environ $100 million de cessions d'actifs non stratégiques sur trois ans. La société a révisé ses prévisions 2025 et prévoit désormais d'atteindre le bas de ses fourchettes de revenus $37-40 million et de NOI $23.5-25.0 million.
Mobile Infrastructure (Nasdaq: BEEP) veröffentlichte die Finanzergebnisse für das 2. Quartal 2025: einen Gesamtumsatz von $9.0 million, ein Rückgang um 3,0% gegenüber $9.3 million im Q2 2024. Das Unternehmen verzeichnete einen Nettoverlust von $4.7 million gegenüber einem Verlust von $2.5 million im Vorjahreszeitraum.
Wesentliche operative Highlights umfassen einen Zuwachs der Vertragsparkvolumina um 2.5% im Quartal und ein Wachstum von 6.6% seit Jahresbeginn, trotz bau- und wetterbedingter Herausforderungen. Das NOI belief sich auf $5.4 million, ein Rückgang von 3.5% im Jahresvergleich, während das bereinigte EBITDA um 5.6% auf $3.8 million sank.
Mobile Infrastructure treibt seine Asset-Rotationsstrategie aktiv voran und verhandelt über $20 million an potenziellen Asset-Verkäufen, mit dem Ziel, in drei Jahren rund $100 million an nicht-strategischen Vermögenswerten zu veräußern. Das Unternehmen hat seine Prognose für 2025 überarbeitet und erwartet nun, das untere Ende seiner Umsatzspanne $37-40 million und der NOI-Spanne $23.5-25.0 million zu erreichen.
- Contract parking volumes increased 2.5% in Q2 and 6.6% year-to-date
- Transient parking rates increased both year-over-year and sequentially
- Active negotiations for $20 million in asset sales as part of portfolio optimization
- Successfully managing operating and administrative expenses for future leverage
- Revenue decreased 3.0% to $9.0 million year-over-year
- Net loss widened to $4.7 million from $2.5 million in prior year
- Interest expense increased to $4.7 million from $3.1 million year-over-year
- Guidance revised to lower end of range due to construction delays
- Total debt outstanding of $214.3 million with upcoming 2026/2027 maturities requiring refinancing
Insights
Mobile Infrastructure reports stable Q2 2025 with revenue decline, increased contract parking, higher losses, and active $20M asset sale negotiations.
Mobile Infrastructure's Q2 2025 results show
Despite challenging conditions, there are positive indicators in their contract parking segment, which grew
The company's cost discipline is evident with flat property and operating expenses of
Most significantly, Mobile is executing a strategic repositioning through its three-year asset rotation plan, with
Management's guidance adjustment, noting they're tracking toward the lower end of their
--Higher Contract Parking Volumes Reflect Positive Secular Growth Trends--
--Advancing Non-Core Asset Divestiture Strategy--
--Conference Call Will be Held Today at 4:30 PM ET--
CINCINNATI, Aug. 12, 2025 (GLOBE NEWSWIRE) -- Mobile Infrastructure Corporation (Nasdaq: BEEP), (“Mobile�, “Mobile Infrastructure� or the “Company�), owners of a diversified portfolio of parking assets throughout the United States, today reported results for the second quarter ended June 30, 2025.
Commenting on the results, Stephanie Hogue, Chief Executive Officer, said “Our second quarter performance was in line with expectations and generally stable year-on-year despite construction- and weather-related headwinds impacting several of our larger assets. Contract parking volumes increased
“We have remained disciplined managing operating and administrative expenses, which will enable us to drive significant operating leverage as revenues increase. Additionally, we continue to make progress on our balance sheet initiatives. Refinancing discussions related to our 2026 and 2027 maturities are underway and when completed should provide us with increased financial flexibility and greater resources to support long-term growth.�
Manuel Chavez, Executive Chairman of the Board, added, “In the second quarter, we made progress on our three-year asset rotation strategy. We currently are in active negotiations for approximately
Second Quarter Highlights
- Total revenue was
$9.0 million as compared to$9.3 million in the prior-year period. - Net loss was
$4.7 million as compared to$2.5 million in the prior-year period. - NOI* was
$5.4 million as compared to$5.6 million in the prior-year period. - Adjusted EBITDA* was
$3.8 million as compared to$4.1 million in the prior year period.
*An explanation 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 second quarter of 2025 of
Interest expense for the second 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 contracts year-over-year, was
Balance Sheet, Cash Flow, and Liquidity
As of June 30, 2025, the Company had
Summary and Outlook**
“Our year-to-date results have shown resilience within a difficult business environment, and we are pleased with the progress we have made in building contract parking volumes, managing transient rates and optimizing our portfolio. We expect second half 2025 business trends to be similar to those of the first half, with potential upside coming from seasonal factors and a pick-up in event participation and hotel occupancy in several of our key markets. With respect to our full year 2025 guidance for revenue of
“With meaningful secular tailwinds underway—from urban residential conversion to the resurgence of office-based and hybrid work taking place in our markets—we believe Mobile Infrastructure is well positioned to capture sustainable long-term demand and deliver compelling value for our shareholders,� 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.
Second Quarter 2025 Conference Call and Webcast Information
Mobile will hold a conference call to discuss its second quarter 2025 results on Tuesday, August 12, 2025, at 4:30 p.m. ET.
Participants who wish to access the live conference call may do so by registering. 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 thesection of the Company’s website, or by registering.
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 investment strategy or increase the value of our portfolio, 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 June 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 .
Mobile Contact
David Gold
Lynn Morgen
(212) 750-5800
MOBILE INFRASTRUCTURE CORPORATION CONSOLIDATED BALANCE SHEETS (In thousands, except share and per share amounts) | ||||||||
As of June 30, 2025 | As of December 31, 2024 | |||||||
(unaudited) | ||||||||
ASSETS | ||||||||
Investments in real estate | ||||||||
Land and improvements | $ | 157,922 | $ | 157,922 | ||||
Buildings and improvements | 260,181 | 259,750 | ||||||
Construction in progress | 92 | 13 | ||||||
Intangible assets | 10,063 | 10,063 | ||||||
428,258 | 427,748 | |||||||
Accumulated depreciation and amortization | (42,959 | ) | (38,018 | ) | ||||
Total investments in real estate, net | 385,299 | 389,730 | ||||||
Cash and cash equivalents | 10,621 | 10,655 | ||||||
Cash � restricted | 5,234 | 5,164 | ||||||
Accounts receivable, net | 3,321 | 3,516 | ||||||
Note receivable | � | 3,120 | ||||||
Other assets | 1,098 | 2,877 | ||||||
Total assets | $ | 405,573 | $ | 415,062 | ||||
LIABILITIES AND EQUITY | ||||||||
Liabilities | ||||||||
Notes payable, net | $ | 184,745 | $ | 185,921 | ||||
Line of credit | 29,535 | 27,238 | ||||||
Accounts payable and accrued expenses | 10,896 | 10,634 | ||||||
Accrued preferred distributions and redemptions | 319 | 596 | ||||||
Earn-Out Liability | 700 | 935 | ||||||
Due to related parties | 470 | 467 | ||||||
Total liabilities | 226,665 | 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 June 30, 2025 and December 31, 2024 | 3,319 | 3,319 | ||||||
Additional paid-in capital | 305,510 | 306,718 | ||||||
Accumulated deficit | (148,196 | ) | (140,056 | ) | ||||
Total Mobile Infrastructure Corporation Stockholders� Equity | 160,635 | 169,983 | ||||||
Non-controlling interest | 18,273 | 19,288 | ||||||
Total equity | 178,908 | 189,271 | ||||||
Total liabilities and equity | $ | 405,573 | $ | 415,062 |
MOBILE INFRASTRUCTURE CORPORATION CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except share and per share amounts, unaudited) | ||||||||||||||||
For the Three Months Ended June 30, | For the Six Months Ended June 30, | |||||||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||||||
Revenues | ||||||||||||||||
Managed property revenue | $ | 7,441 | $ | 7,226 | $ | 13,986 | $ | 12,727 | ||||||||
Base rental income | 1,447 | 1,523 | 2,906 | 3,166 | ||||||||||||
Percentage rental income | 104 | 517 | 335 | 2,200 | ||||||||||||
Total revenues | 8,992 | 9,266 | 17,227 | 18,093 | ||||||||||||
Operating expenses | ||||||||||||||||
Property taxes | 1,779 | 1,809 | 3,651 | 3,713 | ||||||||||||
Property operating expense | 1,778 | 1,824 | 3,677 | 3,345 | ||||||||||||
Depreciation and amortization | 2,867 | 2,096 | 4,948 | 4,189 | ||||||||||||
General and administrative | 2,071 | 2,909 | 3,979 | 5,926 | ||||||||||||
Professional fees | 352 | 260 | 813 | 949 | ||||||||||||
Impairment | � | � | � | 157 | ||||||||||||
Total expenses | 8,847 | 8,898 | 17,068 | 18,279 | ||||||||||||
Other | ||||||||||||||||
Interest expense, net | (4,704 | ) | (3,087 | ) | (9,340 | ) | (6,066 | ) | ||||||||
Loss on sale of real estate | � | � | � | (42 | ) | |||||||||||
Other income (expense), net | 33 | (60 | ) | (49 | ) | (128 | ) | |||||||||
Change in fair value of Earn-Out liability | (135 | ) | 310 | 235 | 964 | |||||||||||
Total other expense | (4,806 | ) | (2,837 | ) | (9,154 | ) | (5,272 | ) | ||||||||
Net Loss | (4,661 | ) | (2,469 | ) | (8,995 | ) | (5,458 | ) | ||||||||
Net loss attributable to non-controlling interest | (411 | ) | (1,112 | ) | (855 | ) | (2,003 | ) | ||||||||
Net loss attributable to Mobile Infrastructure Corporation’s stockholders | $ | (4,250 | ) | $ | (1,357 | ) | $ | (8,140 | ) | $ | (3,455 | ) | ||||
Preferred stock distributions declared � Series A | (27 | ) | (34 | ) | (55 | ) | (71 | ) | ||||||||
Preferred stock distributions declared� Series 1 | (221 | ) | (452 | ) | (462 | ) | (943 | ) | ||||||||
Net loss attributable to Mobile Infrastructure Corporation’s common stockholders | $ | (4,498 | ) | $ | (1,843 | ) | $ | (8,657 | ) | $ | (4,469 | ) | ||||
Basic and diluted loss per weighted average common share: | ||||||||||||||||
Net loss per share attributable to Mobile Infrastructure Corporation’s common stockholders � basic and diluted | $ | (0.11 | ) | $ | (0.06 | ) | $ | (0.21 | ) | $ | (0.16 | ) | ||||
Weighted average common shares outstanding, basic and diluted | 40,660,453 | 29,225,378 | 40,592,459 | 28,731,365 |
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 six months ended June 30, 2025 and 2024 (in thousands):
For the Three Months Ended June 30, | For the Six Months Ended June 30, | |||||||||||||||||||||
2025 | 2024 | % | 2025 | 2024 | % | |||||||||||||||||
Revenues | ||||||||||||||||||||||
Managed property revenue | $ | 7,441 | $ | 7,226 | $ | 13,986 | $ | 12,727 | ||||||||||||||
Base rental income | 1,447 | 1,523 | 2,906 | 3,166 | ||||||||||||||||||
Percentage rental income | 104 | 517 | 335 | 2,200 | ||||||||||||||||||
Total revenues | 8,992 | 9,266 | (3.0 | )% | 17,227 | 18,093 | (4.8 | )% | ||||||||||||||
Operating expenses | ||||||||||||||||||||||
Property taxes | 1,779 | 1,809 | 3,651 | 3,713 | ||||||||||||||||||
Property operating expense | 1,778 | 1,824 | 3,677 | 3,345 | ||||||||||||||||||
Net Operating Income | 5,435 | 5,633 | (3.5 | )% | 9,899 | 11,035 | (10.3 | )% | ||||||||||||||
Reconciliation | ||||||||||||||||||||||
Net Loss | (4,661 | ) | (2,469 | ) | (8,995 | ) | (5,458 | ) | ||||||||||||||
Loss on sale of real estate | � | � | � | 42 | ||||||||||||||||||
Other income (expense), net | (33 | ) | 60 | 49 | 128 | |||||||||||||||||
Change in fair value of Earn-Out Liability | 135 | (310 | ) | (235 | ) | (964 | ) | |||||||||||||||
Interest expense, net | 4,704 | 3,087 | 9,340 | 6,066 | ||||||||||||||||||
Depreciation and amortization | 2,867 | 2,096 | 4,948 | 4,189 | ||||||||||||||||||
General and administrative | 2,071 | 2,909 | 3,979 | 5,926 | ||||||||||||||||||
Professional fees | 352 | 260 | 813 | 949 | ||||||||||||||||||
Impairment | � | � | � | 157 | ||||||||||||||||||
Net Operating Income | $ | 5,435 | $ | 5,633 | $ | 9,899 | $ | 11,035 |
The following table presents the calculation of EBITDA and Adjusted EBITDA for the three and six months ended June 30, 2025 and 2024 (in thousands):
For the Three Month Ended June 30, | For the Six Month Ended June 30, | |||||||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||||||
Reconciliation of Net Loss to Adjusted EBITDA Attributable to the Company | ||||||||||||||||
Net loss | $ | (4,661 | ) | $ | (2,469 | ) | $ | (8,995 | ) | $ | (5,458 | ) | ||||
Interest expense, net | 4,704 | 3,087 | 9,340 | 6,066 | ||||||||||||
Depreciation and amortization | 2,867 | 2,096 | 4,948 | 4,189 | ||||||||||||
Impairment | � | � | � | 157 | ||||||||||||
Change in fair value of Earn-Out Liability | 135 | (310 | ) | (235 | ) | (964 | ) | |||||||||
Other income (expense), net | (33 | ) | 60 | 49 | 128 | |||||||||||
Loss on sale of real estate | � | � | � | 42 | ||||||||||||
Equity based compensation | 834 | 1,610 | 1,488 | 3,409 | ||||||||||||
Adjusted EBITDA Attributable to the Company | $ | 3,846 | $ | 4,074 | $ | 6,595 | $ | 7,569 |
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 | ||
a)Estimated value was based on implied cap rate of b)Adjusted for noncontrolling interest related to certain properties. c)Excludes certain liability classified equity instruments not expected to be settled in cash. d)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.
