Annual Income Statements for Plymouth Industrial REIT
This table shows Plymouth Industrial REIT's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Plymouth Industrial REIT
This table shows Plymouth Industrial REIT's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
-7.99 |
-4.49 |
-4.30 |
-3.60 |
7.51 |
9.19 |
6.12 |
1.22 |
-16 |
146 |
5.76 |
Consolidated Net Income / (Loss) |
|
-4.63 |
-3.54 |
-3.34 |
-2.63 |
10 |
9.38 |
6.29 |
1.33 |
-15 |
150 |
7.01 |
Net Income / (Loss) Continuing Operations |
|
-4.63 |
-3.54 |
-3.34 |
-2.63 |
10 |
9.38 |
6.29 |
1.33 |
-15 |
150 |
7.01 |
Total Pre-Tax Income |
|
-4.63 |
-3.54 |
-3.34 |
-2.63 |
10 |
9.38 |
6.29 |
1.33 |
-15 |
153 |
7.01 |
Total Revenue |
|
48 |
45 |
49 |
50 |
62 |
39 |
58 |
50 |
52 |
39 |
46 |
Net Interest Income / (Expense) |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Non-Interest Income |
|
48 |
45 |
49 |
50 |
62 |
39 |
58 |
50 |
52 |
39 |
46 |
Other Service Charges |
|
0.00 |
0.00 |
0.03 |
0.00 |
0.03 |
0.03 |
0.04 |
0.04 |
0.44 |
0.28 |
0.15 |
Net Realized & Unrealized Capital Gains on Investments |
|
0.00 |
- |
0.00 |
0.00 |
12 |
-12 |
8.03 |
0.85 |
-0.23 |
-8.91 |
0.30 |
Other Non-Interest Income |
|
48 |
47 |
49 |
50 |
50 |
51 |
50 |
49 |
51 |
47 |
45 |
Total Non-Interest Expense |
|
43 |
42 |
43 |
43 |
42 |
42 |
42 |
39 |
42 |
39 |
38 |
Net Occupancy & Equipment Expense |
|
14 |
- |
16 |
16 |
16 |
15 |
17 |
14 |
17 |
14 |
15 |
Other Operating Expenses |
|
4.08 |
-9.64 |
3.45 |
3.84 |
3.30 |
4.32 |
3.36 |
3.88 |
3.58 |
3.94 |
4.12 |
Depreciation Expense |
|
25 |
24 |
24 |
23 |
23 |
23 |
22 |
21 |
21 |
21 |
19 |
Nonoperating Income / (Expense), net |
|
-8.98 |
-6.59 |
-9.54 |
-9.58 |
-9.55 |
13 |
-9.60 |
-9.41 |
-25 |
153 |
-0.68 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
0.01 |
0.02 |
0.05 |
0.05 |
0.20 |
0.19 |
0.16 |
0.11 |
0.35 |
3.89 |
1.25 |
Basic Earnings per Share |
|
($0.19) |
($0.10) |
($0.10) |
($0.08) |
$0.17 |
$0.21 |
$0.14 |
$0.03 |
($0.35) |
$3.24 |
$0.13 |
Weighted Average Basic Shares Outstanding |
|
41.13M |
39.78M |
42.60M |
42.65M |
44.06M |
43.55M |
44.94M |
44.99M |
45.01M |
44.99M |
45.09M |
Diluted Earnings per Share |
|
($0.19) |
- |
($0.10) |
($0.08) |
$0.17 |
$0.21 |
$0.14 |
$0.03 |
($0.35) |
$3.24 |
$0.13 |
Weighted Average Diluted Shares Outstanding |
|
41.13M |
39.78M |
42.60M |
42.65M |
44.14M |
43.63M |
44.97M |
45.03M |
45.01M |
45.05M |
45.10M |
Weighted Average Basic & Diluted Shares Outstanding |
|
- |
39.78M |
43.03M |
44.25M |
45.25M |
45.38M |
45.38M |
45.40M |
45.39M |
45.55M |
45.55M |
Annual Cash Flow Statements for Plymouth Industrial REIT
This table details how cash moves in and out of Plymouth Industrial REIT's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
4.71 |
-4.28 |
0.24 |
8.96 |
-4.20 |
7.44 |
9.66 |
11 |
-12 |
-5.01 |
17 |
Net Cash From Operating Activities |
|
-5.31 |
-4.35 |
0.22 |
8.10 |
15 |
28 |
42 |
58 |
72 |
82 |
96 |
Net Cash From Continuing Operating Activities |
|
-3.52 |
48 |
6.01 |
15 |
15 |
28 |
42 |
58 |
72 |
82 |
96 |
Net Income / (Loss) Continuing Operations |
|
-18 |
0.00 |
-39 |
-14 |
-21 |
-12 |
-14 |
-15 |
-17 |
14 |
142 |
Consolidated Net Income / (Loss) |
|
-18 |
- |
-39 |
-14 |
-21 |
-12 |
-14 |
-15 |
-17 |
14 |
142 |
Depreciation Expense |
|
1.59 |
13 |
12 |
14 |
27 |
37 |
56 |
71 |
95 |
93 |
86 |
Amortization Expense |
|
9.59 |
26 |
33 |
-0.42 |
0.83 |
-0.46 |
-0.61 |
-0.49 |
-2.75 |
-0.04 |
0.71 |
Non-Cash Adjustments to Reconcile Net Income |
|
-0.59 |
-0.94 |
-3.38 |
2.43 |
4.15 |
0.09 |
-0.09 |
2.58 |
1.24 |
-22 |
-141 |
Changes in Operating Assets and Liabilities, net |
|
2.54 |
7.20 |
-2.12 |
6.12 |
4.27 |
2.64 |
0.48 |
0.48 |
-4.48 |
-3.24 |
8.43 |
Net Cash From Investing Activities |
|
-153 |
1.62 |
-1.63 |
-172 |
-142 |
-200 |
-259 |
-356 |
-252 |
-0.08 |
87 |
Net Cash From Continuing Investing Activities |
|
-153 |
1.62 |
-1.63 |
-172 |
-142 |
-200 |
-259 |
-356 |
-252 |
-0.08 |
87 |
Purchase of Investment Securities |
|
-154 |
-0.43 |
-0.85 |
-172 |
-146 |
0.00 |
-259 |
-362 |
-253 |
-35 |
-129 |
Sale and/or Maturity of Investments |
|
1.47 |
2.18 |
0.48 |
0.00 |
4.56 |
- |
0.00 |
6.26 |
0.22 |
35 |
217 |
Net Cash From Financing Activities |
|
163 |
-1.55 |
1.66 |
173 |
123 |
180 |
227 |
309 |
168 |
-87 |
-166 |
Net Cash From Continuing Financing Activities |
|
326 |
-1.55 |
1.66 |
173 |
123 |
180 |
227 |
309 |
168 |
-87 |
-166 |
Issuance of Debt |
|
330 |
0.00 |
120 |
114 |
244 |
204 |
328 |
339 |
363 |
149 |
137 |
Issuance of Common Equity |
|
1.10 |
0.00 |
0.00 |
101 |
90 |
154 |
135 |
212 |
58 |
49 |
-0.54 |
Repayment of Debt |
|
-4.85 |
-1.10 |
-118 |
-15 |
-194 |
-158 |
-210 |
-210 |
-197 |
-195 |
-313 |
Repurchase of Preferred Equity |
|
- |
- |
- |
- |
- |
0.00 |
-0.42 |
-0.01 |
-17 |
-49 |
0.00 |
Payment of Dividends |
|
- |
- |
0.00 |
-1.76 |
-11 |
-20 |
-26 |
-31 |
-40 |
-42 |
-44 |
Other Financing Activities, Net |
|
-0.49 |
-0.45 |
0.00 |
-26 |
- |
- |
0.00 |
0.00 |
0.00 |
0.00 |
54 |
Cash Interest Paid |
|
1.99 |
12 |
6.99 |
9.18 |
14 |
14 |
17 |
18 |
29 |
36 |
38 |
Quarterly Cash Flow Statements for Plymouth Industrial REIT
This table details how cash moves in and out of Plymouth Industrial REIT's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
0.19 |
-5.04 |
7.22 |
0.09 |
-8.25 |
-4.07 |
1.03 |
8.89 |
-2.57 |
10 |
-0.11 |
Net Cash From Operating Activities |
|
23 |
13 |
19 |
21 |
24 |
19 |
17 |
20 |
18 |
42 |
16 |
Net Cash From Continuing Operating Activities |
|
23 |
13 |
19 |
21 |
24 |
19 |
17 |
20 |
18 |
42 |
16 |
Net Income / (Loss) Continuing Operations |
|
-4.63 |
-3.54 |
-3.34 |
-2.63 |
10 |
9.38 |
6.29 |
1.33 |
-15 |
150 |
7.01 |
Consolidated Net Income / (Loss) |
|
-4.63 |
-3.54 |
-3.34 |
-2.63 |
10 |
9.38 |
6.29 |
1.33 |
-15 |
150 |
7.01 |
Depreciation Expense |
|
25 |
24 |
24 |
23 |
23 |
23 |
22 |
21 |
21 |
21 |
19 |
Amortization Expense |
|
0.02 |
-1.71 |
-0.17 |
-0.10 |
0.15 |
0.08 |
0.12 |
0.15 |
0.17 |
0.27 |
0.31 |
Non-Cash Adjustments to Reconcile Net Income |
|
-0.80 |
2.23 |
-0.33 |
0.01 |
-11 |
-9.81 |
-7.13 |
1.31 |
16 |
-151 |
-5.54 |
Changes in Operating Assets and Liabilities, net |
|
3.74 |
-7.16 |
-1.37 |
0.20 |
1.76 |
-3.83 |
-5.03 |
-4.26 |
-4.24 |
22 |
-5.51 |
Net Cash From Investing Activities |
|
-39 |
-16 |
-8.97 |
-9.55 |
10 |
8.23 |
-3.74 |
2.93 |
-87 |
176 |
-68 |
Net Cash From Continuing Investing Activities |
|
-39 |
-16 |
-8.97 |
-9.55 |
10 |
8.23 |
-3.74 |
2.93 |
-87 |
176 |
-68 |
Purchase of Investment Securities |
|
-39 |
-16 |
-8.97 |
-9.55 |
-8.02 |
-8.21 |
-3.74 |
-5.51 |
-87 |
-33 |
-70 |
Sale and/or Maturity of Investments |
|
- |
- |
- |
- |
18 |
16 |
0.00 |
- |
- |
209 |
2.19 |
Net Cash From Financing Activities |
|
16 |
-2.61 |
-2.42 |
-11 |
-42 |
-31 |
-12 |
-14 |
67 |
-208 |
52 |
Net Cash From Continuing Financing Activities |
|
16 |
-2.61 |
-2.42 |
-11 |
-42 |
-31 |
-12 |
-14 |
67 |
-208 |
52 |
Issuance of Debt |
|
42 |
10 |
10 |
- |
18 |
122 |
0.00 |
- |
133 |
4.01 |
65 |
Issuance of Common Equity |
|
17 |
-0.14 |
-0.14 |
1.39 |
48 |
-0.03 |
-0.25 |
-0.07 |
-0.21 |
-0.02 |
-0.02 |
Repayment of Debt |
|
-17 |
-1.59 |
-1.79 |
-1.94 |
-49 |
-142 |
-1.31 |
-2.82 |
-111 |
-198 |
-0.80 |
Payment of Dividends |
|
-10 |
-10 |
-10 |
-11 |
-10 |
-10 |
-10 |
-11 |
-11 |
-11 |
-12 |
Cash Interest Paid |
|
8.06 |
8.29 |
9.01 |
9.21 |
9.24 |
8.76 |
9.34 |
9.40 |
9.94 |
8.87 |
6.13 |
Annual Balance Sheets for Plymouth Industrial REIT
This table presents Plymouth Industrial REIT's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
170 |
150 |
146 |
330 |
470 |
685 |
920 |
1,271 |
1,521 |
1,442 |
1,368 |
Cash and Due from Banks |
|
4.97 |
0.70 |
0.94 |
13 |
5.39 |
10 |
16 |
26 |
11 |
14 |
18 |
Restricted Cash |
|
0.74 |
0.76 |
6.35 |
1.17 |
1.76 |
2.48 |
4.45 |
5.25 |
6.83 |
7.00 |
24 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
137 |
130 |
123 |
278 |
411 |
592 |
788 |
1,112 |
1,350 |
1,300 |
1,157 |
Intangible Assets |
|
- |
- |
- |
28 |
38 |
57 |
66 |
76 |
71 |
51 |
42 |
Other Assets |
|
25 |
19 |
15 |
9.86 |
14 |
24 |
46 |
52 |
83 |
69 |
128 |
Total Liabilities & Shareholders' Equity |
|
170 |
150 |
146 |
330 |
470 |
685 |
920 |
1,271 |
1,521 |
1,442 |
1,368 |
Total Liabilities |
|
182 |
211 |
183 |
270 |
346 |
442 |
581 |
767 |
998 |
954 |
781 |
Short-Term Debt |
|
- |
- |
0.00 |
21 |
28 |
79 |
90 |
38 |
78 |
155 |
20 |
Long-Term Debt |
|
174 |
197 |
145 |
225 |
289 |
319 |
428 |
650 |
837 |
715 |
624 |
Other Long-Term Liabilities |
|
6.62 |
6.21 |
38 |
72 |
29 |
45 |
63 |
79 |
84 |
83 |
138 |
Commitments & Contingencies |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
- |
- |
0.00 |
- |
121 |
129 |
136 |
143 |
47 |
- |
1.26 |
Total Equity & Noncontrolling Interests |
|
-12 |
-61 |
-38 |
11 |
2.86 |
115 |
204 |
361 |
476 |
488 |
586 |
Total Preferred & Common Equity |
|
-12 |
-61 |
-98 |
4.10 |
-12 |
108 |
199 |
356 |
471 |
483 |
580 |
Total Common Equity |
|
-12 |
-61 |
-98 |
4.10 |
-12 |
108 |
199 |
356 |
471 |
483 |
580 |
Common Stock |
|
12 |
12 |
12 |
123 |
126 |
256 |
361 |
533 |
635 |
645 |
605 |
Retained Earnings |
|
-25 |
-74 |
-111 |
-119 |
-138 |
-148 |
-162 |
-177 |
-194 |
-183 |
-43 |
Accumulated Other Comprehensive Income / (Loss) |
|
- |
- |
- |
- |
- |
- |
- |
0.00 |
30 |
20 |
18 |
Noncontrolling Interest |
|
- |
- |
60 |
7.12 |
14 |
6.77 |
4.77 |
4.83 |
5.39 |
5.23 |
6.31 |
Quarterly Balance Sheets for Plymouth Industrial REIT
This table presents Plymouth Industrial REIT's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q2 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
1,499 |
1,506 |
1,501 |
1,477 |
1,435 |
1,422 |
1,496 |
1,406 |
Cash and Due from Banks |
|
17 |
20 |
19 |
12 |
17 |
24 |
21 |
19 |
Restricted Cash |
|
6.45 |
6.85 |
7.01 |
7.10 |
7.20 |
6.98 |
7.39 |
24 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
1,329 |
1,341 |
1,332 |
1,316 |
1,274 |
1,256 |
1,147 |
1,204 |
Intangible Assets |
|
83 |
66 |
60 |
56 |
46 |
42 |
44 |
45 |
Other Assets |
|
64 |
72 |
82 |
85 |
91 |
93 |
276 |
115 |
Total Liabilities & Shareholders' Equity |
|
1,499 |
1,506 |
1,501 |
1,477 |
1,435 |
1,422 |
1,496 |
1,406 |
Total Liabilities |
|
963 |
1,004 |
1,001 |
975 |
945 |
941 |
1,055 |
827 |
Short-Term Debt |
|
41 |
88 |
88 |
65 |
155 |
155 |
196 |
85 |
Long-Term Debt |
|
839 |
835 |
834 |
826 |
714 |
711 |
625 |
623 |
Other Long-Term Liabilities |
|
83 |
81 |
80 |
84 |
76 |
75 |
233 |
120 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
- |
47 |
47 |
0.00 |
- |
- |
0.43 |
1.74 |
Total Equity & Noncontrolling Interests |
|
439 |
456 |
453 |
502 |
490 |
480 |
441 |
577 |
Total Preferred & Common Equity |
|
434 |
451 |
447 |
497 |
485 |
475 |
436 |
571 |
Total Common Equity |
|
434 |
451 |
447 |
497 |
485 |
475 |
436 |
571 |
Common Stock |
|
604 |
625 |
617 |
655 |
635 |
625 |
615 |
595 |
Retained Earnings |
|
-186 |
-198 |
-200 |
-192 |
-176 |
-175 |
-191 |
-37 |
Accumulated Other Comprehensive Income / (Loss) |
|
16 |
23 |
31 |
34 |
26 |
25 |
12 |
13 |
Noncontrolling Interest |
|
5.30 |
5.13 |
5.09 |
5.38 |
5.29 |
5.13 |
4.76 |
6.21 |
Annual Metrics And Ratios for Plymouth Industrial REIT
This table displays calculated financial ratios and metrics derived from Plymouth Industrial REIT's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
638.37% |
549.16% |
-3.39% |
-33.44% |
160.53% |
117.79% |
46.26% |
27.53% |
29.46% |
10.15% |
-0.85% |
EBITDA Growth |
|
273.53% |
479.92% |
24.65% |
-101.57% |
1,826.50% |
238.64% |
51.80% |
21.95% |
45.86% |
13.41% |
0.01% |
EBIT Growth |
|
-48.33% |
22.54% |
63.52% |
-879.93% |
-11.03% |
119.01% |
59.44% |
-21.32% |
304.34% |
92.82% |
21.86% |
NOPAT Growth |
|
-48.33% |
22.54% |
63.52% |
-879.93% |
-11.03% |
119.01% |
59.44% |
-21.32% |
300.45% |
178.13% |
19.77% |
Net Income Growth |
|
-430.79% |
-164.07% |
19.27% |
64.30% |
-50.96% |
43.62% |
-21.14% |
-5.57% |
-11.98% |
180.76% |
931.12% |
EPS Growth |
|
-178.78% |
-158.28% |
-204.01% |
96.01% |
-29.44% |
50.00% |
47.22% |
38.16% |
28.72% |
129.85% |
1,430.00% |
Operating Cash Flow Growth |
|
-81.43% |
17.98% |
105.06% |
3,583.64% |
83.45% |
86.43% |
50.61% |
38.80% |
24.66% |
13.35% |
17.34% |
Free Cash Flow Firm Growth |
|
-2,574.93% |
114.20% |
18.96% |
-870.33% |
29.62% |
-35.02% |
-7.82% |
-55.49% |
28.91% |
146.06% |
50.14% |
Invested Capital Growth |
|
3,151.72% |
-15.81% |
-20.64% |
183.81% |
44.26% |
45.29% |
33.78% |
38.96% |
20.66% |
-5.50% |
-9.40% |
Revenue Q/Q Growth |
|
16,781.39% |
9.45% |
2.29% |
-39.20% |
24.15% |
54.22% |
4.86% |
0.66% |
0.00% |
-3.17% |
0.03% |
EBITDA Q/Q Growth |
|
287.43% |
-5.82% |
220.51% |
-101.50% |
127.47% |
120.38% |
5.39% |
30.22% |
0.00% |
-5.84% |
1.36% |
EBIT Q/Q Growth |
|
-57.28% |
33.46% |
25.84% |
-1,187.99% |
14.23% |
118.26% |
-25.79% |
-41.36% |
0.00% |
-18.89% |
9.91% |
NOPAT Q/Q Growth |
|
-53.39% |
33.46% |
25.84% |
-1,187.99% |
14.23% |
118.26% |
-25.79% |
171.65% |
0.00% |
-18.89% |
8.03% |
Net Income Q/Q Growth |
|
-448.89% |
15.56% |
11.27% |
-25.06% |
2.14% |
13.99% |
-0.24% |
-4.27% |
0.00% |
1,444.41% |
8,549.27% |
EPS Q/Q Growth |
|
-2,188.71% |
16.08% |
-31.05% |
87.31% |
3.84% |
24.61% |
-14.29% |
0.00% |
0.00% |
0.00% |
10,100.00% |
Operating Cash Flow Q/Q Growth |
|
-98.49% |
41.64% |
-93.89% |
325.42% |
9.77% |
3.33% |
2.35% |
27.29% |
0.00% |
6.83% |
32.22% |
Free Cash Flow Firm Q/Q Growth |
|
-1,888.70% |
116.37% |
-80.55% |
-10.52% |
5.66% |
18.94% |
-14.77% |
-11.88% |
-122.45% |
108.00% |
0.62% |
Invested Capital Q/Q Growth |
|
2,733.90% |
-3.16% |
0.00% |
63.13% |
33.78% |
14.03% |
13.97% |
13.53% |
0.00% |
-2.44% |
-2.56% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
190.00% |
169.74% |
219.00% |
-5.16% |
34.19% |
53.17% |
55.18% |
52.77% |
59.46% |
61.22% |
61.75% |
EBIT Margin |
|
-162.41% |
-19.38% |
-7.32% |
-107.71% |
-45.90% |
4.01% |
4.37% |
2.70% |
8.42% |
14.74% |
18.11% |
Profit (Net Income) Margin |
|
-581.17% |
-236.41% |
-197.55% |
-105.97% |
-61.40% |
-15.89% |
-13.17% |
-10.90% |
-9.43% |
6.91% |
71.87% |
Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
98.28% |
Interest Burden Percent |
|
357.84% |
1,219.98% |
2,700.21% |
98.38% |
133.77% |
-396.61% |
-301.35% |
-404.32% |
-111.97% |
46.90% |
403.77% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.72% |
Return on Invested Capital (ROIC) |
|
-4.34% |
-1.88% |
-0.84% |
-4.83% |
-2.97% |
0.39% |
0.45% |
0.26% |
0.81% |
2.11% |
2.72% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-21.41% |
-26.65% |
-23.21% |
-6.67% |
-6.27% |
-3.54% |
-3.44% |
-2.71% |
-2.65% |
0.35% |
16.86% |
Return on Net Nonoperating Assets (RNNOA) |
|
501.41% |
134.46% |
80.52% |
111.23% |
-28.37% |
-6.89% |
-5.41% |
-3.88% |
-4.14% |
0.62% |
23.79% |
Return on Equity (ROE) |
|
497.07% |
132.58% |
79.68% |
106.41% |
-31.34% |
-6.50% |
-4.96% |
-3.62% |
-3.33% |
2.73% |
26.51% |
Cash Return on Invested Capital (CROIC) |
|
-192.40% |
15.29% |
22.18% |
-100.61% |
-39.21% |
-36.54% |
-28.45% |
-32.35% |
-17.92% |
7.76% |
12.59% |
Operating Return on Assets (OROA) |
|
-5.89% |
-2.50% |
-0.98% |
-5.99% |
-3.96% |
0.52% |
0.60% |
0.34% |
1.09% |
1.99% |
2.55% |
Return on Assets (ROA) |
|
-21.09% |
-30.46% |
-26.56% |
-5.90% |
-5.29% |
-2.07% |
-1.80% |
-1.39% |
-1.22% |
0.93% |
10.13% |
Return on Common Equity (ROCE) |
|
497.07% |
132.58% |
128.52% |
379.09% |
1.74% |
-1.71% |
-2.61% |
-2.38% |
-2.68% |
2.58% |
26.22% |
Return on Equity Simple (ROE_SIMPLE) |
|
148.93% |
79.73% |
40.08% |
-342.46% |
182.43% |
-11.05% |
-7.28% |
-4.29% |
-3.63% |
2.86% |
24.57% |
Net Operating Profit after Tax (NOPAT) |
|
-3.61 |
-2.79 |
-1.02 |
-9.98 |
-11 |
2.11 |
3.36 |
2.64 |
11 |
29 |
35 |
NOPAT Margin |
|
-113.69% |
-13.56% |
-5.12% |
-75.40% |
-32.13% |
2.81% |
3.06% |
1.89% |
5.84% |
14.74% |
17.80% |
Net Nonoperating Expense Percent (NNEP) |
|
17.08% |
24.77% |
22.37% |
1.84% |
3.30% |
3.93% |
3.89% |
2.97% |
3.46% |
1.75% |
-14.14% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
61.99% |
50.60% |
0.00% |
34.74% |
34.00% |
31.21% |
31.31% |
31.16% |
Operating Expenses to Revenue |
|
262.41% |
119.38% |
107.32% |
207.71% |
145.90% |
95.99% |
95.63% |
97.30% |
91.58% |
85.26% |
81.89% |
Earnings before Interest and Taxes (EBIT) |
|
-5.15 |
-3.99 |
-1.46 |
-14 |
-16 |
3.01 |
4.80 |
3.78 |
15 |
29 |
36 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
6.03 |
35 |
44 |
-0.68 |
12 |
40 |
61 |
74 |
108 |
122 |
122 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
11.45 |
0.00 |
1.82 |
1.61 |
2.79 |
1.50 |
2.15 |
1.39 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.87 |
2.41 |
3.55 |
1.76 |
2.41 |
1.50 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
3.54 |
1.29 |
2.62 |
2.91 |
7.09 |
3.89 |
5.20 |
4.08 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
118.26 |
5.86 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
6.62% |
16.21% |
10.22% |
7.53% |
2.89% |
5.01% |
3.92% |
5.39% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.85% |
17.06% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.93 |
1.11 |
1.12 |
1.12 |
1.51 |
1.15 |
1.39 |
1.15 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
21.57 |
14.21 |
9.54 |
8.73 |
12.83 |
9.12 |
9.48 |
7.16 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
41.57 |
17.95 |
15.81 |
24.31 |
15.34 |
15.48 |
11.59 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
238.14 |
199.73 |
476.01 |
108.32 |
64.32 |
39.51 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
340.19 |
285.33 |
680.02 |
156.25 |
64.32 |
40.20 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
35.24 |
32.97 |
25.86 |
22.96 |
31.02 |
22.90 |
23.13 |
14.76 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
17.45 |
8.70 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
-14.03 |
-3.22 |
-3.87 |
21.91 |
2.56 |
1.63 |
1.53 |
1.37 |
1.75 |
1.78 |
1.10 |
Long-Term Debt to Equity |
|
-14.03 |
-3.22 |
-3.87 |
20.05 |
2.33 |
1.31 |
1.26 |
1.29 |
1.60 |
1.46 |
1.06 |
Financial Leverage |
|
-23.42 |
-5.05 |
-3.47 |
-16.68 |
4.53 |
1.95 |
1.57 |
1.43 |
1.56 |
1.76 |
1.41 |
Leverage Ratio |
|
-23.56 |
-4.35 |
-3.00 |
-18.04 |
5.92 |
3.15 |
2.76 |
2.60 |
2.72 |
2.93 |
2.62 |
Compound Leverage Factor |
|
-84.32 |
-53.11 |
-80.99 |
-17.75 |
7.92 |
-12.48 |
-8.31 |
-10.51 |
-3.05 |
1.37 |
10.56 |
Debt to Total Capital |
|
107.67% |
144.96% |
134.88% |
95.64% |
71.91% |
62.02% |
60.44% |
57.74% |
63.60% |
64.06% |
52.35% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
8.11% |
6.39% |
12.31% |
10.50% |
3.19% |
5.39% |
11.44% |
1.63% |
Long-Term Debt to Total Capital |
|
107.67% |
144.96% |
134.88% |
87.52% |
65.52% |
49.71% |
49.94% |
54.55% |
58.21% |
52.62% |
50.73% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.10% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
56.11% |
2.77% |
30.72% |
21.13% |
16.38% |
12.40% |
3.63% |
0.38% |
0.51% |
Common Equity to Total Capital |
|
-7.67% |
-44.96% |
-90.98% |
1.59% |
-2.63% |
16.85% |
23.18% |
29.86% |
32.76% |
35.55% |
47.13% |
Debt to EBITDA |
|
28.82 |
5.63 |
3.34 |
-359.64 |
26.90 |
9.95 |
8.55 |
9.31 |
8.48 |
7.12 |
5.26 |
Net Debt to EBITDA |
|
27.87 |
5.59 |
3.17 |
-339.01 |
26.29 |
9.63 |
8.22 |
8.88 |
8.31 |
6.94 |
4.92 |
Long-Term Debt to EBITDA |
|
28.82 |
5.63 |
3.34 |
-329.13 |
24.51 |
7.98 |
7.06 |
8.79 |
7.76 |
5.85 |
5.10 |
Debt to NOPAT |
|
-48.16 |
-70.48 |
-142.68 |
-24.61 |
-28.62 |
188.64 |
154.25 |
260.26 |
86.39 |
29.56 |
18.26 |
Net Debt to NOPAT |
|
-46.58 |
-69.96 |
-135.51 |
-23.20 |
-27.98 |
182.49 |
148.26 |
248.35 |
84.70 |
28.83 |
17.08 |
Long-Term Debt to NOPAT |
|
-48.16 |
-70.48 |
-142.68 |
-22.52 |
-26.08 |
151.19 |
127.46 |
245.88 |
79.06 |
24.28 |
17.69 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
-61.30% |
-256.27% |
105.56% |
73.76% |
47.35% |
34.20% |
19.48% |
5.68% |
1.07% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-160 |
23 |
27 |
-208 |
-146 |
-198 |
-213 |
-331 |
-236 |
109 |
163 |
Operating Cash Flow to CapEx |
|
-2,467.44% |
-3,508.87% |
17.61% |
0.00% |
0.00% |
14.20% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-17.96 |
-9.31 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.70 |
0.94 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.70 |
0.94 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.13 |
0.13 |
0.06 |
0.09 |
0.13 |
0.14 |
0.13 |
0.13 |
0.13 |
0.14 |
Fixed Asset Turnover |
|
0.00 |
0.15 |
0.16 |
0.07 |
0.10 |
0.15 |
0.16 |
0.15 |
0.15 |
0.15 |
0.16 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
161 |
136 |
108 |
306 |
441 |
641 |
857 |
1,191 |
1,438 |
1,359 |
1,231 |
Invested Capital Turnover |
|
0.04 |
0.14 |
0.16 |
0.06 |
0.09 |
0.14 |
0.15 |
0.14 |
0.14 |
0.14 |
0.15 |
Increase / (Decrease) in Invested Capital |
|
156 |
-25 |
-28 |
198 |
135 |
200 |
216 |
334 |
246 |
-79 |
-128 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
286 |
490 |
717 |
959 |
1,797 |
1,654 |
1,894 |
1,418 |
Market Capitalization |
|
0.00 |
0.00 |
0.00 |
47 |
45 |
197 |
320 |
993 |
705 |
1,040 |
808 |
Book Value per Share |
|
($9.33) |
($45.97) |
($73.82) |
$1.07 |
($2.41) |
$8.06 |
$8.04 |
$10.28 |
$11.84 |
$10.67 |
$12.77 |
Tangible Book Value per Share |
|
($9.33) |
($45.97) |
($73.82) |
($6.17) |
($10.28) |
$3.80 |
$5.37 |
$8.09 |
$10.06 |
$9.54 |
$11.85 |
Total Capital |
|
161 |
136 |
108 |
257 |
441 |
641 |
857 |
1,191 |
1,438 |
1,359 |
1,230 |
Total Debt |
|
174 |
197 |
145 |
246 |
317 |
397 |
518 |
688 |
914 |
870 |
644 |
Total Long-Term Debt |
|
174 |
197 |
145 |
225 |
289 |
319 |
428 |
650 |
837 |
715 |
624 |
Net Debt |
|
168 |
195 |
138 |
232 |
310 |
385 |
498 |
656 |
897 |
849 |
602 |
Capital Expenditures (CapEx) |
|
0.22 |
0.12 |
1.25 |
0.00 |
0.00 |
195 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
15 |
46 |
38 |
4.05 |
10 |
14 |
18 |
18 |
28 |
16 |
-107 |
Net Nonoperating Obligations (NNO) |
|
174 |
197 |
145 |
295 |
317 |
397 |
518 |
688 |
914 |
870 |
645 |
Total Depreciation and Amortization (D&A) |
|
11 |
39 |
45 |
14 |
28 |
37 |
56 |
70 |
93 |
93 |
86 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($14.19) |
($36.65) |
($111.42) |
($4.45) |
($5.76) |
($2.88) |
($1.52) |
($0.94) |
($0.67) |
$0.20 |
$3.06 |
Adjusted Weighted Average Basic Shares Outstanding |
|
1.33M |
1.33M |
331.97K |
3.82M |
4.85M |
14.74M |
28.11M |
36.54M |
43.03M |
43.55M |
44.99M |
Adjusted Diluted Earnings per Share |
|
($14.19) |
($36.65) |
($111.42) |
($4.45) |
($5.76) |
($2.88) |
($1.52) |
($0.94) |
($0.67) |
$0.20 |
$3.06 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
1.33M |
1.33M |
331.97K |
3.82M |
4.85M |
14.74M |
28.11M |
36.54M |
43.03M |
43.63M |
45.05M |
Adjusted Basic & Diluted Earnings per Share |
|
($14.19) |
($36.65) |
($111.42) |
($4.45) |
($5.76) |
($2.88) |
($1.52) |
($0.94) |
($0.67) |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
1.30M |
1.33M |
331.97K |
2.15M |
4.03M |
8.50M |
18.38M |
30.91M |
39.78M |
45.38M |
45.55M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.61 |
-2.79 |
-1.02 |
-9.91 |
-11 |
2.11 |
3.36 |
2.64 |
11 |
21 |
35 |
Normalized NOPAT Margin |
|
-113.69% |
-13.56% |
-5.12% |
-74.85% |
-32.13% |
2.81% |
3.06% |
1.89% |
5.84% |
10.32% |
17.80% |
Pre Tax Income Margin |
|
-581.17% |
-236.41% |
-197.55% |
-105.97% |
-61.40% |
-15.89% |
-13.17% |
-10.90% |
-9.43% |
6.91% |
73.13% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-1.23 |
-1.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-0.86 |
-0.70 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-1.23 |
-1.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-0.86 |
-0.70 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
-12.51% |
-52.34% |
-166.95% |
-177.77% |
-206.18% |
-233.80% |
303.72% |
30.60% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
-12.51% |
-76.21% |
-166.95% |
-177.77% |
-206.18% |
-233.80% |
303.72% |
30.60% |
Quarterly Metrics And Ratios for Plymouth Industrial REIT
This table displays calculated financial ratios and metrics derived from Plymouth Industrial REIT's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.00% |
15.40% |
9.39% |
29.48% |
-14.51% |
17.93% |
-0.73% |
-16.55% |
0.15% |
-21.26% |
EBITDA Growth |
|
-38.15% |
0.00% |
23.59% |
2.91% |
46.98% |
-23.28% |
28.62% |
6.49% |
-28.22% |
8.54% |
-28.73% |
EBIT Growth |
|
219.40% |
0.00% |
45.93% |
100.81% |
357.77% |
-214.15% |
156.23% |
54.52% |
-51.51% |
88.54% |
-51.60% |
NOPAT Growth |
|
219.40% |
0.00% |
45.93% |
100.81% |
553.96% |
-270.91% |
266.05% |
120.74% |
-66.06% |
88.54% |
-51.60% |
Net Income Growth |
|
0.00% |
0.00% |
25.37% |
40.99% |
324.82% |
365.19% |
288.43% |
150.42% |
-247.55% |
1,500.70% |
11.47% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
52.94% |
189.47% |
0.00% |
240.00% |
137.50% |
-305.88% |
1,442.86% |
-7.14% |
Operating Cash Flow Growth |
|
192.47% |
0.00% |
30.19% |
-2.22% |
2.44% |
39.15% |
-10.69% |
-4.95% |
-26.06% |
125.78% |
-6.03% |
Free Cash Flow Firm Growth |
|
451.13% |
26.95% |
-202.69% |
100.04% |
-230.41% |
130.91% |
105.79% |
40,180.00% |
109.91% |
68.72% |
-2.65% |
Invested Capital Growth |
|
-100.00% |
20.66% |
0.00% |
0.33% |
0.00% |
-5.50% |
-4.66% |
-5.20% |
-9.29% |
-9.40% |
-5.33% |
Revenue Q/Q Growth |
|
4.77% |
-5.52% |
9.41% |
1.01% |
24.00% |
-37.62% |
50.93% |
-14.97% |
4.24% |
-25.14% |
18.67% |
EBITDA Q/Q Growth |
|
-0.58% |
-14.36% |
11.31% |
1.46% |
41.99% |
-55.30% |
99.72% |
-16.00% |
-4.28% |
-32.41% |
31.14% |
EBIT Q/Q Growth |
|
25.89% |
-26.51% |
93.60% |
12.11% |
186.98% |
-118.33% |
534.58% |
-32.39% |
-9.95% |
-104.33% |
1,934.84% |
NOPAT Q/Q Growth |
|
25.89% |
-29.88% |
93.60% |
12.11% |
309.97% |
-118.33% |
534.58% |
-32.39% |
-36.96% |
-106.19% |
1,934.84% |
Net Income Q/Q Growth |
|
-3.63% |
23.56% |
5.66% |
21.04% |
494.84% |
-9.84% |
-32.96% |
-78.87% |
-1,255.50% |
1,078.16% |
-95.33% |
EPS Q/Q Growth |
|
-11.76% |
0.00% |
0.00% |
20.00% |
312.50% |
23.53% |
-33.33% |
-78.57% |
-1,266.67% |
1,025.71% |
-95.99% |
Operating Cash Flow Q/Q Growth |
|
8.53% |
-42.33% |
39.07% |
12.34% |
13.70% |
-21.66% |
-10.74% |
19.56% |
-11.55% |
139.21% |
-62.85% |
Free Cash Flow Firm Q/Q Growth |
|
305.87% |
-123.19% |
-482.58% |
100.01% |
-653,711.43% |
105.50% |
9.11% |
2.78% |
60.86% |
-6.48% |
-37.05% |
Invested Capital Q/Q Growth |
|
-100.00% |
0.00% |
-0.85% |
-0.33% |
-1.98% |
-2.44% |
0.04% |
-0.89% |
-6.21% |
-2.56% |
4.53% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
61.19% |
55.46% |
60.39% |
60.66% |
69.46% |
49.77% |
65.87% |
65.07% |
59.75% |
53.95% |
59.62% |
EBIT Margin |
|
9.12% |
7.09% |
12.55% |
13.93% |
32.23% |
-9.47% |
27.26% |
21.68% |
18.73% |
-1.08% |
16.76% |
Profit (Net Income) Margin |
|
-9.68% |
-7.83% |
-6.75% |
-5.28% |
16.81% |
24.29% |
10.79% |
2.68% |
-29.72% |
388.29% |
15.28% |
Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
98.37% |
100.00% |
Interest Burden Percent |
|
-106.17% |
-110.43% |
-53.82% |
-37.90% |
52.14% |
-256.55% |
39.57% |
12.37% |
-158.67% |
-36,416.47% |
91.14% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.65% |
2.32% |
1.32% |
9.55% |
-1.35% |
4.09% |
3.26% |
1.96% |
-0.17% |
2.35% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-0.05% |
0.65% |
0.53% |
7.41% |
0.11% |
3.01% |
2.21% |
-0.63% |
19.70% |
2.27% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-0.09% |
1.20% |
1.07% |
13.14% |
0.19% |
5.44% |
4.03% |
-1.14% |
27.79% |
3.34% |
Return on Equity (ROE) |
|
0.00% |
0.57% |
3.52% |
2.40% |
22.69% |
-1.16% |
9.53% |
7.30% |
0.82% |
27.63% |
5.70% |
Cash Return on Invested Capital (CROIC) |
|
200.00% |
-17.92% |
-198.31% |
0.69% |
-194.79% |
7.76% |
7.58% |
8.44% |
12.20% |
12.59% |
7.57% |
Operating Return on Assets (OROA) |
|
0.00% |
0.92% |
1.57% |
1.78% |
9.01% |
-1.28% |
3.87% |
3.09% |
2.50% |
-0.15% |
2.19% |
Return on Assets (ROA) |
|
0.00% |
-1.02% |
-0.84% |
-0.68% |
4.70% |
3.28% |
1.53% |
0.38% |
-3.96% |
54.74% |
2.00% |
Return on Common Equity (ROCE) |
|
0.00% |
0.46% |
3.15% |
2.25% |
22.45% |
-1.10% |
8.98% |
6.87% |
0.81% |
27.33% |
5.63% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
-3.54% |
-3.16% |
0.18% |
0.00% |
4.84% |
5.76% |
0.38% |
0.00% |
25.06% |
Net Operating Profit after Tax (NOPAT) |
|
3.05 |
2.14 |
4.34 |
4.87 |
20 |
-3.66 |
16 |
11 |
6.77 |
-0.42 |
7.69 |
NOPAT Margin |
|
6.38% |
4.74% |
8.78% |
9.75% |
32.23% |
-9.47% |
27.26% |
21.68% |
13.11% |
-1.08% |
16.76% |
Net Nonoperating Expense Percent (NNEP) |
|
2.12% |
0.71% |
1.66% |
0.79% |
2.14% |
-1.46% |
1.07% |
1.05% |
2.58% |
-19.87% |
0.09% |
SG&A Expenses to Revenue |
|
30.33% |
0.00% |
32.30% |
31.44% |
25.46% |
39.23% |
28.57% |
27.39% |
33.65% |
36.56% |
32.07% |
Operating Expenses to Revenue |
|
90.88% |
92.91% |
87.45% |
86.07% |
67.77% |
109.47% |
72.74% |
78.32% |
81.27% |
101.08% |
83.24% |
Earnings before Interest and Taxes (EBIT) |
|
4.36 |
3.20 |
6.20 |
6.95 |
20 |
-3.66 |
16 |
11 |
9.67 |
-0.42 |
7.69 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
29 |
25 |
30 |
30 |
43 |
19 |
38 |
32 |
31 |
21 |
27 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
1.50 |
1.90 |
2.12 |
1.79 |
2.15 |
2.08 |
2.04 |
2.35 |
1.39 |
1.30 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.76 |
2.23 |
2.45 |
2.02 |
2.41 |
2.30 |
2.24 |
2.62 |
1.50 |
1.41 |
Price to Revenue (P/Rev) |
|
0.00 |
3.89 |
4.56 |
4.94 |
4.31 |
5.20 |
4.82 |
4.66 |
5.18 |
4.08 |
4.00 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
118.26 |
52.37 |
40.36 |
1,212.71 |
5.86 |
5.40 |
Dividend Yield |
|
5.58% |
5.01% |
4.44% |
4.03% |
4.46% |
3.92% |
4.11% |
4.35% |
4.18% |
5.39% |
5.89% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.85% |
1.91% |
2.48% |
0.08% |
17.06% |
18.52% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
1.15 |
1.27 |
1.33 |
1.27 |
1.39 |
1.37 |
1.34 |
1.44 |
1.15 |
1.10 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
9.12 |
9.61 |
9.87 |
8.56 |
9.48 |
8.90 |
8.70 |
9.21 |
7.16 |
7.62 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
15.34 |
15.66 |
16.33 |
13.59 |
15.48 |
14.19 |
13.64 |
15.12 |
11.59 |
12.72 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
108.32 |
104.86 |
91.58 |
48.64 |
64.32 |
47.46 |
42.21 |
55.88 |
39.51 |
51.14 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
156.25 |
149.79 |
130.83 |
48.64 |
64.32 |
47.46 |
42.21 |
55.88 |
40.20 |
51.14 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
22.90 |
23.59 |
24.93 |
23.04 |
23.13 |
23.25 |
22.97 |
25.10 |
14.76 |
14.89 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.60 |
0.00 |
0.00 |
192.72 |
0.00 |
17.45 |
17.60 |
15.51 |
11.26 |
8.70 |
14.14 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
1.75 |
1.84 |
1.85 |
1.77 |
1.78 |
1.77 |
1.80 |
1.86 |
1.10 |
1.22 |
Long-Term Debt to Equity |
|
0.00 |
1.60 |
1.66 |
1.67 |
1.64 |
1.46 |
1.46 |
1.48 |
1.42 |
1.06 |
1.08 |
Financial Leverage |
|
2.24 |
1.56 |
1.84 |
2.02 |
1.77 |
1.76 |
1.81 |
1.82 |
1.81 |
1.41 |
1.48 |
Leverage Ratio |
|
3.46 |
2.72 |
3.00 |
3.20 |
2.94 |
2.93 |
2.96 |
2.98 |
3.15 |
2.62 |
2.66 |
Compound Leverage Factor |
|
-3.67 |
-3.00 |
-1.61 |
-1.21 |
1.53 |
-7.52 |
1.17 |
0.37 |
-5.00 |
-952.81 |
2.42 |
Debt to Total Capital |
|
0.00% |
63.60% |
64.75% |
64.85% |
63.95% |
64.06% |
63.96% |
64.34% |
65.04% |
52.35% |
55.00% |
Short-Term Debt to Total Capital |
|
0.00% |
5.39% |
6.14% |
6.16% |
4.67% |
11.44% |
11.43% |
11.54% |
15.55% |
1.63% |
6.57% |
Long-Term Debt to Total Capital |
|
0.00% |
58.21% |
58.61% |
58.69% |
59.28% |
52.62% |
52.52% |
52.80% |
49.49% |
50.73% |
48.44% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.10% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
3.63% |
3.64% |
3.65% |
0.39% |
0.38% |
0.39% |
0.38% |
0.41% |
0.51% |
0.62% |
Common Equity to Total Capital |
|
0.00% |
32.76% |
31.61% |
31.50% |
35.66% |
35.55% |
35.66% |
35.28% |
34.55% |
47.13% |
44.38% |
Debt to EBITDA |
|
0.00 |
8.48 |
8.01 |
7.93 |
6.86 |
7.12 |
6.64 |
6.53 |
6.81 |
5.26 |
6.36 |
Net Debt to EBITDA |
|
0.00 |
8.31 |
7.77 |
7.71 |
6.71 |
6.94 |
6.46 |
6.30 |
6.57 |
4.92 |
5.98 |
Long-Term Debt to EBITDA |
|
0.00 |
7.76 |
7.25 |
7.18 |
6.36 |
5.85 |
5.46 |
5.36 |
5.18 |
5.10 |
5.60 |
Debt to NOPAT |
|
0.00 |
86.39 |
76.57 |
63.56 |
24.54 |
29.56 |
22.22 |
20.19 |
25.17 |
18.26 |
25.57 |
Net Debt to NOPAT |
|
0.00 |
84.70 |
74.31 |
61.77 |
24.01 |
28.83 |
21.60 |
19.48 |
24.29 |
17.08 |
24.02 |
Long-Term Debt to NOPAT |
|
0.00 |
79.06 |
69.31 |
57.52 |
22.74 |
24.28 |
18.24 |
16.57 |
19.15 |
17.69 |
22.51 |
Noncontrolling Interest Sharing Ratio |
|
1.46% |
19.48% |
10.34% |
6.09% |
1.07% |
5.68% |
5.77% |
5.82% |
1.12% |
1.07% |
1.24% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
1,053 |
-244 |
-1,421 |
0.21 |
-1,373 |
75 |
82 |
85 |
136 |
127 |
80 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.13 |
0.12 |
0.13 |
0.28 |
0.13 |
0.14 |
0.14 |
0.13 |
0.14 |
0.13 |
Fixed Asset Turnover |
|
0.00 |
0.15 |
0.14 |
0.14 |
0.00 |
0.15 |
0.16 |
0.16 |
0.16 |
0.16 |
0.15 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
1,438 |
1,425 |
1,421 |
1,393 |
1,359 |
1,359 |
1,347 |
1,263 |
1,231 |
1,287 |
Invested Capital Turnover |
|
0.00 |
0.14 |
0.26 |
0.14 |
0.30 |
0.14 |
0.15 |
0.15 |
0.15 |
0.15 |
0.14 |
Increase / (Decrease) in Invested Capital |
|
-1,049 |
246 |
1,425 |
4.66 |
1,393 |
-79 |
-66 |
-74 |
-129 |
-128 |
-72 |
Enterprise Value (EV) |
|
626 |
1,654 |
1,806 |
1,897 |
1,766 |
1,894 |
1,857 |
1,811 |
1,824 |
1,418 |
1,415 |
Market Capitalization |
|
626 |
705 |
858 |
949 |
889 |
1,040 |
1,007 |
970 |
1,026 |
808 |
742 |
Book Value per Share |
|
$0.00 |
$11.84 |
$10.47 |
$10.40 |
$11.22 |
$10.67 |
$10.78 |
$10.47 |
$9.61 |
$12.77 |
$12.54 |
Tangible Book Value per Share |
|
$0.00 |
$10.06 |
$8.93 |
$9.00 |
$9.95 |
$9.54 |
$9.75 |
$9.54 |
$8.64 |
$11.85 |
$11.55 |
Total Capital |
|
0.00 |
1,438 |
1,425 |
1,421 |
1,393 |
1,359 |
1,359 |
1,347 |
1,263 |
1,230 |
1,287 |
Total Debt |
|
0.00 |
914 |
923 |
921 |
891 |
870 |
869 |
867 |
822 |
644 |
708 |
Total Long-Term Debt |
|
0.00 |
837 |
835 |
834 |
826 |
715 |
714 |
711 |
625 |
624 |
623 |
Net Debt |
|
0.00 |
897 |
896 |
895 |
871 |
849 |
845 |
836 |
793 |
602 |
665 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
7.68 |
5.67 |
7.68 |
7.50 |
9.55 |
-13 |
9.60 |
9.41 |
22 |
-151 |
0.68 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
914 |
923 |
921 |
891 |
870 |
869 |
867 |
822 |
645 |
708 |
Total Depreciation and Amortization (D&A) |
|
25 |
22 |
24 |
23 |
23 |
23 |
22 |
21 |
21 |
21 |
20 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
($0.10) |
($0.10) |
($0.08) |
$0.17 |
$0.21 |
$0.14 |
$0.03 |
($0.35) |
$3.24 |
$0.13 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
39.78M |
42.60M |
42.65M |
44.06M |
43.55M |
44.94M |
44.99M |
45.01M |
44.99M |
45.09M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.08) |
$0.17 |
$0.21 |
$0.14 |
$0.03 |
($0.35) |
$3.24 |
$0.13 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
39.78M |
43.03M |
42.65M |
44.14M |
43.63M |
44.97M |
45.03M |
45.01M |
45.05M |
45.10M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
39.78M |
43.03M |
44.25M |
45.25M |
45.38M |
45.38M |
45.40M |
45.39M |
45.55M |
45.55M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
3.05 |
2.14 |
4.34 |
4.87 |
14 |
-2.56 |
11 |
7.52 |
6.77 |
-0.29 |
5.38 |
Normalized NOPAT Margin |
|
6.38% |
4.74% |
8.78% |
9.75% |
22.56% |
-6.63% |
19.09% |
15.18% |
13.11% |
-0.76% |
11.73% |
Pre Tax Income Margin |
|
-9.68% |
-7.83% |
-6.75% |
-5.28% |
16.81% |
24.29% |
10.79% |
2.68% |
-29.72% |
394.73% |
15.28% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
-233.80% |
-257.38% |
-296.14% |
4,708.50% |
303.72% |
178.30% |
153.62% |
2,588.46% |
30.60% |
31.38% |
Augmented Payout Ratio |
|
0.00% |
-233.80% |
-257.38% |
-296.14% |
4,708.50% |
303.72% |
178.30% |
153.62% |
2,588.46% |
30.60% |
31.38% |
Key Financial Trends
Plymouth Industrial REIT (NYSE: PLYM) has demonstrated a mixed financial performance over the last several years through Q1 2025, with key developments noted in its income statements, cash flow, and balance sheets.
Positive Financial Highlights:
- Plymouth Industrial REIT reported positive net income in recent quarters, most notably a consolidated net income of $7.01 million in Q1 2025 after experiencing losses in prior quarters including Q3 2024 and Q1 2023.
- The company shows strong non-interest income, particularly "Other Non-Interest Income," which was $45.87 million in Q1 2025, consistent with strong revenue streams independent of interest income.
- Net cash from continuing operating activities has been positive and substantial, with $15.6 million in Q1 2025 and consistently positive operating cash flows over prior quarters indicating operational cash generation.
- Issuance of debt has been used strategically to support operations and investments, with $64.5 million issued in Q1 2025, providing liquidity for continued growth or refinancing.
- Total assets remain sizable and stable, around $1.4 billion in Q1 2025, supported by substantial premises and equipment net value ($1.2 billion), reflecting solid asset backing.
- Total common equity improved to $571 million as of Q1 2025, indicating an increase in shareholder value compared to previous periods (e.g., $436 million in Q3 2024), suggesting strengthening equity base.
Neutral Financial Observations:
- The company consistently reports no total interest income or expense, which reflects a business model not reliant on interest income or payments, typical for a real estate investment trust.
- Cash and equivalents remain relatively steady in the $16-$23 million range in recent quarters, and restricted cash also fluctuates but remains well supported, indicating reasonable liquidity management.
- Depreciation expense remains significant (around $19-$24 million quarterly), consistent with asset-heavy real estate operations and is a non-cash charge that impacts earnings but not cash.
- Weighted average shares outstanding are stable around 45 million shares, suggesting limited dilution recently.
Negative Financial Factors and Risks:
- Several quarters, including much of 2023 and 2024, saw negative net income attributable to common shareholders, with the largest losses seen in Q3 2024 (-$15.7 million) and similar losses in early 2023, indicating volatility and profitability challenges.
- Non-operating income/expense shows significant quarterly volatility with notable large losses in Q3 2024 (-$25 million) and net non-operating loss of $681,000 in Q1 2025, which impacts overall profitability.
- There is a substantial level of debt on the balance sheet, with short-term debt of $84.5 million and long-term debt of $623.2 million at Q1 2025, which generates high interest payments ($6.13 million paid in Q1 2025) and could pressure financial flexibility.
- The company paid significant dividends consistently (approx. $11.6 million in Q1 2025), which while positive for investors, could constrain internal capital availability for debt repayment or investment.
- Net realized and unrealized capital gains have been volatile, swinging between gains (e.g., $8 million in Q1 2024) and large losses (e.g., -$8.9 million in Q4 2024), which adds to earnings volatility and uncertainty.
Summary: Plymouth Industrial REIT has shown a recovery in profitability in the newest quarter after several challenging quarters of losses, supported by strong non-interest income streams and positive operating cash flow. However, earnings remain volatile due to fluctuating capital gains and non-operating expenses, alongside a heavy debt load and sizeable dividend commitments. Investors should weigh the company's asset base and operating cash generation against its debt obligations and income variability when considering the stock.
10/15/25 11:48 PM ETAI Generated. May Contain Errors.