Annual Income Statements for Alpine Income Property Trust
This table shows Alpine Income Property Trust's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Alpine Income Property Trust
This table shows Alpine Income Property Trust's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
-0.84 |
0.34 |
-0.26 |
0.20 |
3.08 |
-0.96 |
-1.18 |
-1.64 |
-1.31 |
0.92 |
1.06 |
| Consolidated Net Income / (Loss) |
|
-0.94 |
0.37 |
-0.28 |
0.22 |
3.35 |
-1.04 |
-1.28 |
-1.78 |
-1.42 |
1.60 |
2.36 |
| Net Income / (Loss) Continuing Operations |
|
1.50 |
8.09 |
-0.28 |
0.22 |
6.52 |
-7.14 |
-1.28 |
2.54 |
-1.42 |
9.95 |
2.36 |
| Total Pre-Tax Income |
|
1.38 |
8.03 |
-0.35 |
0.17 |
6.46 |
-7.20 |
2.27 |
2.49 |
-1.49 |
9.87 |
6.62 |
| Total Revenue |
|
14 |
13 |
12 |
13 |
17 |
13 |
15 |
16 |
15 |
17 |
19 |
| Net Interest Income / (Expense) |
|
0.11 |
0.53 |
0.90 |
0.99 |
1.66 |
2.21 |
2.30 |
2.74 |
2.32 |
3.99 |
5.76 |
| Total Interest Income |
|
0.11 |
0.53 |
0.90 |
0.99 |
1.66 |
2.21 |
2.30 |
2.74 |
2.32 |
3.99 |
5.76 |
| Loans and Leases Interest Income |
|
0.11 |
0.53 |
0.90 |
0.99 |
1.66 |
2.21 |
2.30 |
2.74 |
2.32 |
3.99 |
5.76 |
| Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Non-Interest Income |
|
14 |
13 |
12 |
12 |
15 |
11 |
13 |
13 |
12 |
13 |
13 |
| Other Service Charges |
|
0.00 |
- |
0.10 |
0.17 |
0.10 |
0.09 |
0.08 |
0.10 |
0.12 |
- |
0.05 |
| Net Realized & Unrealized Capital Gains on Investments |
|
2.59 |
1.55 |
0.00 |
0.92 |
3.43 |
-0.90 |
1.15 |
0.94 |
-0.05 |
0.03 |
0.10 |
| Other Non-Interest Income |
|
11 |
11 |
11 |
11 |
12 |
11 |
12 |
12 |
12 |
13 |
13 |
| Total Non-Interest Expense |
|
13 |
10 |
9.88 |
10 |
10 |
11 |
13 |
13 |
12 |
11 |
12 |
| Other Operating Expenses |
|
3.37 |
3.33 |
3.47 |
3.40 |
3.68 |
3.81 |
3.75 |
3.80 |
3.59 |
3.53 |
4.16 |
| Depreciation Expense |
|
6.53 |
6.47 |
6.38 |
6.35 |
6.34 |
6.52 |
7.31 |
6.71 |
6.60 |
6.77 |
7.22 |
| Impairment Charge |
|
2.86 |
0.36 |
0.03 |
0.66 |
0.42 |
0.58 |
2.03 |
2.80 |
1.92 |
0.67 |
0.51 |
| Other Gains / (Losses), net |
|
0.13 |
0.06 |
0.07 |
0.06 |
0.06 |
0.06 |
-3.55 |
0.05 |
0.07 |
0.08 |
-4.26 |
| Preferred Stock Dividends Declared |
|
- |
- |
- |
- |
- |
- |
0.00 |
- |
- |
- |
1.12 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-0.10 |
0.04 |
-0.02 |
0.02 |
0.27 |
-0.08 |
-0.10 |
-0.14 |
-0.11 |
0.13 |
0.17 |
| Basic Earnings per Share |
|
($0.06) |
$0.02 |
($0.02) |
$0.01 |
$0.22 |
($0.06) |
($0.08) |
($0.12) |
($0.09) |
$0.07 |
$0.07 |
| Weighted Average Basic Shares Outstanding |
|
13.95M |
13.93M |
13.62M |
13.62M |
13.74M |
13.86M |
14.63M |
14.20M |
14.16M |
14.33M |
15.54M |
| Diluted Earnings per Share |
|
($0.05) |
$0.02 |
($0.02) |
$0.01 |
$0.21 |
($0.06) |
($0.08) |
($0.12) |
($0.09) |
$0.07 |
$0.06 |
| Weighted Average Diluted Shares Outstanding |
|
15.65M |
15.56M |
14.85M |
14.85M |
14.97M |
15.08M |
15.85M |
15.43M |
15.38M |
15.55M |
16.77M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
13.70M |
13.62M |
13.62M |
13.63M |
14.27M |
14.69M |
14.27M |
14.16M |
14.16M |
15.09M |
16.52M |
| Cash Dividends to Common per Share |
|
$0.28 |
- |
$0.28 |
$0.28 |
$0.28 |
- |
$0.29 |
$0.29 |
$0.29 |
- |
$0.30 |
Annual Cash Flow Statements for Alpine Income Property Trust
This table details how cash moves in and out of Alpine Income Property Trust's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2018 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
0.00 |
-10 |
7.60 |
3.55 |
0.69 |
-5.78 |
31 |
| Net Cash From Operating Activities |
|
5.63 |
9.39 |
17 |
25 |
23 |
23 |
26 |
| Net Cash From Continuing Operating Activities |
|
5.63 |
9.39 |
17 |
25 |
23 |
23 |
26 |
| Net Income / (Loss) Continuing Operations |
|
4.02 |
1.15 |
11 |
34 |
3.27 |
2.25 |
-2.89 |
| Consolidated Net Income / (Loss) |
|
4.02 |
1.15 |
11 |
34 |
3.27 |
2.25 |
-2.89 |
| Depreciation Expense |
|
4.90 |
9.95 |
16 |
24 |
26 |
26 |
27 |
| Amortization Expense |
|
0.07 |
0.08 |
0.11 |
0.27 |
0.29 |
0.20 |
0.18 |
| Non-Cash Adjustments to Reconcile Net Income |
|
0.23 |
-0.02 |
-9.37 |
-33 |
-5.81 |
-1.68 |
5.20 |
| Changes in Operating Assets and Liabilities, net |
|
-3.60 |
-1.76 |
-0.94 |
-0.37 |
-0.34 |
-2.95 |
-4.13 |
| Net Cash From Investing Activities |
|
-5.19 |
-114 |
-196 |
-39 |
-11 |
-56 |
-104 |
| Net Cash From Continuing Investing Activities |
|
-5.19 |
-114 |
-196 |
-39 |
-11 |
-56 |
-104 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
- |
- |
- |
- |
- |
- |
-7.23 |
| Purchase of Investment Securities |
|
-5.19 |
-119 |
-223 |
-189 |
-120 |
-135 |
-249 |
| Sale and/or Maturity of Investments |
|
- |
4.93 |
27 |
150 |
106 |
77 |
137 |
| Other Investing Activities, net |
|
- |
- |
- |
- |
2.48 |
2.18 |
15 |
| Net Cash From Financing Activities |
|
-0.44 |
94 |
186 |
18 |
-11 |
26 |
109 |
| Net Cash From Continuing Financing Activities |
|
-0.44 |
94 |
186 |
18 |
-11 |
26 |
109 |
| Issuance of Debt |
|
0.00 |
116 |
295 |
277 |
32 |
122 |
216 |
| Issuance of Common Equity |
|
0.00 |
0.00 |
68 |
36 |
12 |
19 |
60 |
| Repayment of Debt |
|
0.00 |
-8.95 |
-164 |
-280 |
-24 |
-97 |
-140 |
| Repurchase of Common Equity |
|
0.00 |
-5.01 |
0.00 |
0.00 |
-15 |
-0.78 |
-8.80 |
| Payment of Dividends |
|
0.00 |
-7.20 |
-12 |
-15 |
-17 |
-17 |
-18 |
| Cash Interest Paid |
|
- |
1.23 |
3.13 |
7.75 |
9.25 |
12 |
15 |
Quarterly Cash Flow Statements for Alpine Income Property Trust
This table details how cash moves in and out of Alpine Income Property Trust's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
-10 |
-3.70 |
-5.75 |
-1.58 |
22 |
-20 |
3.62 |
0.56 |
-5.49 |
32 |
-12 |
| Net Cash From Operating Activities |
|
5.07 |
4.42 |
6.76 |
8.03 |
6.21 |
4.60 |
5.83 |
7.02 |
8.73 |
2.10 |
4.36 |
| Net Cash From Continuing Operating Activities |
|
5.07 |
4.42 |
6.76 |
8.03 |
6.21 |
4.60 |
5.83 |
7.02 |
8.73 |
2.10 |
4.36 |
| Net Income / (Loss) Continuing Operations |
|
-0.94 |
0.37 |
-0.28 |
0.22 |
3.35 |
-1.04 |
-1.28 |
-1.78 |
-1.42 |
1.60 |
2.36 |
| Consolidated Net Income / (Loss) |
|
-0.94 |
0.37 |
-0.28 |
0.22 |
3.35 |
-1.04 |
-1.28 |
-1.78 |
-1.42 |
1.60 |
2.36 |
| Depreciation Expense |
|
6.53 |
6.47 |
6.38 |
6.35 |
6.34 |
6.52 |
7.31 |
6.71 |
6.60 |
6.77 |
7.22 |
| Amortization Expense |
|
0.07 |
0.06 |
0.07 |
0.07 |
0.04 |
0.02 |
0.11 |
0.04 |
0.02 |
0.01 |
0.03 |
| Non-Cash Adjustments to Reconcile Net Income |
|
0.35 |
-1.13 |
0.08 |
-0.22 |
-2.97 |
1.43 |
0.90 |
1.84 |
1.93 |
0.54 |
-0.29 |
| Changes in Operating Assets and Liabilities, net |
|
-0.94 |
-1.35 |
0.51 |
1.61 |
-0.55 |
-2.33 |
-1.21 |
0.22 |
1.60 |
-6.82 |
-4.95 |
| Net Cash From Investing Activities |
|
-6.45 |
-21 |
-4.11 |
-1.51 |
-1.91 |
-50 |
-48 |
6.27 |
-15 |
-45 |
-25 |
| Net Cash From Continuing Investing Activities |
|
-6.45 |
-21 |
-4.11 |
-1.51 |
-1.91 |
-50 |
-48 |
6.27 |
-15 |
-45 |
-25 |
| Purchase of Investment Securities |
|
-27 |
-32 |
-4.74 |
-22 |
-49 |
-59 |
-62 |
-20 |
-60 |
-106 |
-58 |
| Sale and/or Maturity of Investments |
|
20 |
8.38 |
0.63 |
20 |
47 |
8.77 |
12 |
27 |
44 |
54 |
25 |
| Other Investing Activities, net |
|
- |
- |
- |
- |
- |
- |
2.07 |
- |
- |
- |
8.18 |
| Net Cash From Financing Activities |
|
-9.04 |
13 |
-8.41 |
-8.10 |
17 |
26 |
46 |
-13 |
1.12 |
75 |
8.99 |
| Net Cash From Continuing Financing Activities |
|
-9.04 |
13 |
-8.41 |
-8.10 |
17 |
26 |
46 |
-13 |
1.12 |
75 |
8.99 |
| Issuance of Debt |
|
3.50 |
27 |
6.00 |
18 |
44 |
55 |
57 |
9.00 |
50 |
101 |
240 |
| Issuance of Common Equity |
|
- |
-0.19 |
- |
- |
- |
7.65 |
-0.07 |
- |
- |
60 |
36 |
| Repayment of Debt |
|
-3.52 |
-0.53 |
-9.50 |
-22 |
-34 |
-32 |
-1.57 |
-13 |
-45 |
-81 |
-261 |
| Repurchase of Common Equity |
|
-4.71 |
-9.54 |
-0.78 |
- |
- |
- |
-4.48 |
-4.32 |
- |
- |
0.00 |
| Payment of Dividends |
|
-4.29 |
-4.11 |
-4.08 |
-4.08 |
-4.17 |
-4.46 |
-4.50 |
-4.38 |
-4.39 |
-5.03 |
-6.40 |
| Cash Interest Paid |
|
2.24 |
2.32 |
2.79 |
2.72 |
3.49 |
2.97 |
3.17 |
3.51 |
4.28 |
4.10 |
4.82 |
Annual Balance Sheets for Alpine Income Property Trust
This table presents Alpine Income Property Trust's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
164 |
262 |
506 |
573 |
565 |
605 |
716 |
| Cash and Due from Banks |
|
12 |
1.89 |
8.85 |
9.02 |
4.02 |
1.58 |
4.59 |
| Restricted Cash |
|
- |
0.00 |
0.65 |
4.03 |
9.71 |
6.37 |
34 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
128 |
219 |
429 |
477 |
444 |
444 |
441 |
| Mortgage Servicing Rights |
|
- |
- |
- |
0.00 |
35 |
90 |
168 |
| Intangible Assets |
|
22 |
37 |
59 |
60 |
49 |
44 |
49 |
| Other Assets |
|
0.86 |
4.13 |
8.21 |
23 |
23 |
19 |
19 |
| Total Liabilities & Shareholders' Equity |
|
164 |
262 |
506 |
573 |
565 |
605 |
716 |
| Total Liabilities |
|
3.47 |
113 |
278 |
278 |
289 |
329 |
415 |
| Long-Term Debt |
|
0.00 |
107 |
268 |
267 |
276 |
301 |
378 |
| Other Long-Term Liabilities |
|
3.47 |
6.34 |
9.87 |
11 |
13 |
27 |
37 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
161 |
149 |
228 |
295 |
276 |
276 |
301 |
| Total Preferred & Common Equity |
|
138 |
127 |
197 |
262 |
251 |
253 |
280 |
| Preferred Stock |
|
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
0.02 |
| Total Common Equity |
|
138 |
127 |
197 |
262 |
251 |
253 |
280 |
| Common Stock |
|
138 |
133 |
201 |
237 |
244 |
262 |
314 |
| Retained Earnings |
|
-0.50 |
-5.71 |
-6.42 |
10 |
-2.36 |
-16 |
-35 |
| Accumulated Other Comprehensive Income / (Loss) |
|
0.00 |
-0.48 |
1.92 |
15 |
9.28 |
6.77 |
1.29 |
| Noncontrolling Interest |
|
23 |
22 |
31 |
34 |
25 |
23 |
21 |
Quarterly Balance Sheets for Alpine Income Property Trust
This table presents Alpine Income Property Trust's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
558 |
559 |
566 |
579 |
647 |
628 |
621 |
745 |
| Cash and Due from Banks |
|
6.27 |
5.15 |
3.26 |
2.56 |
6.14 |
5.00 |
1.18 |
2.62 |
| Restricted Cash |
|
11 |
2.83 |
3.14 |
25 |
5.43 |
7.13 |
5.46 |
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 |
|
452 |
441 |
445 |
407 |
457 |
448 |
448 |
438 |
| Mortgage Servicing Rights |
|
6.87 |
38 |
45 |
87 |
110 |
111 |
103 |
217 |
| Intangible Assets |
|
52 |
47 |
46 |
41 |
46 |
43 |
42 |
47 |
| Other Assets |
|
30 |
25 |
24 |
16 |
23 |
15 |
22 |
16 |
| Total Liabilities & Shareholders' Equity |
|
558 |
559 |
566 |
579 |
647 |
628 |
621 |
745 |
| Total Liabilities |
|
262 |
286 |
297 |
307 |
384 |
376 |
376 |
411 |
| Long-Term Debt |
|
249 |
272 |
282 |
279 |
367 |
355 |
358 |
380 |
| Other Long-Term Liabilities |
|
13 |
14 |
15 |
28 |
17 |
22 |
18 |
32 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
296 |
273 |
268 |
272 |
264 |
252 |
245 |
334 |
| Total Preferred & Common Equity |
|
263 |
248 |
244 |
248 |
241 |
230 |
224 |
312 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
| Total Common Equity |
|
263 |
248 |
244 |
248 |
241 |
230 |
224 |
312 |
| Common Stock |
|
244 |
243 |
243 |
254 |
257 |
253 |
253 |
350 |
| Retained Earnings |
|
1.08 |
-6.36 |
-9.91 |
-11 |
-21 |
-27 |
-32 |
-39 |
| Accumulated Other Comprehensive Income / (Loss) |
|
18 |
11 |
11 |
4.64 |
4.56 |
3.36 |
2.29 |
1.51 |
| Noncontrolling Interest |
|
33 |
25 |
24 |
24 |
23 |
22 |
22 |
21 |
Annual Metrics And Ratios for Alpine Income Property Trust
This table displays calculated financial ratios and metrics derived from Alpine Income Property Trust's official financial filings.
| Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
7,458,755.00 |
11,303,142.00 |
11,915,436.00 |
13,699,961.00 |
- |
14,164,662.00 |
| DEI Adjusted Shares Outstanding |
|
7,458,755.00 |
11,303,142.00 |
11,915,436.00 |
13,699,961.00 |
- |
14,164,662.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.15 |
1.01 |
2.85 |
0.24 |
- |
-0.20 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
103.74% |
98.47% |
-30.40% |
1.26% |
12.45% |
| EBITDA Growth |
|
0.00% |
146.90% |
115.72% |
-41.78% |
1.58% |
2.24% |
| EBIT Growth |
|
0.00% |
480.92% |
186.78% |
-69.78% |
6.64% |
-6.26% |
| NOPAT Growth |
|
0.00% |
480.92% |
186.78% |
-69.78% |
6.64% |
-6.26% |
| Net Income Growth |
|
0.00% |
900.17% |
196.24% |
-90.38% |
-30.99% |
-227.99% |
| EPS Growth |
|
0.00% |
709.09% |
143.82% |
-91.24% |
-26.32% |
-257.14% |
| Operating Cash Flow Growth |
|
0.00% |
83.10% |
43.33% |
-6.02% |
-0.14% |
9.94% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
89.60% |
204.18% |
-151.99% |
-594.50% |
| Invested Capital Growth |
|
0.00% |
93.68% |
13.49% |
-1.99% |
4.84% |
17.48% |
| Revenue Q/Q Growth |
|
0.00% |
49.70% |
-0.58% |
-8.34% |
-0.43% |
6.89% |
| EBITDA Q/Q Growth |
|
0.00% |
65.39% |
-1.27% |
-12.57% |
-2.43% |
11.59% |
| EBIT Q/Q Growth |
|
0.00% |
208.48% |
-4.91% |
-30.35% |
-6.68% |
43.52% |
| NOPAT Q/Q Growth |
|
0.00% |
583.59% |
4.58% |
120.54% |
98.15% |
1,980.62% |
| Net Income Q/Q Growth |
|
0.00% |
438.37% |
-10.60% |
-61.22% |
-38.47% |
47.75% |
| EPS Q/Q Growth |
|
0.00% |
423.53% |
-15.56% |
-62.75% |
-36.36% |
37.14% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
13.70% |
13.50% |
-10.16% |
-8.23% |
-8.87% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
77.78% |
58.94% |
-1,150.29% |
-65.16% |
| Invested Capital Q/Q Growth |
|
0.00% |
21.60% |
1.47% |
1.16% |
4.92% |
12.53% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
64.70% |
78.41% |
85.22% |
71.29% |
71.51% |
65.02% |
| EBIT Margin |
|
13.36% |
38.09% |
55.05% |
23.90% |
25.18% |
20.99% |
| Profit (Net Income) Margin |
|
5.87% |
28.80% |
42.99% |
5.94% |
4.05% |
-4.61% |
| Tax Burden Percent |
|
100.00% |
100.02% |
100.04% |
24.85% |
112.31% |
-21.96% |
| Interest Burden Percent |
|
43.91% |
75.58% |
78.06% |
100.00% |
14.32% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
1.02% |
4.03% |
8.22% |
2.36% |
2.48% |
2.09% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-0.35% |
2.06% |
4.66% |
-1.28% |
-1.59% |
-2.63% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-0.25% |
2.05% |
4.76% |
-1.22% |
-1.67% |
-3.09% |
| Return on Equity (ROE) |
|
0.77% |
6.08% |
12.98% |
1.14% |
0.82% |
-1.00% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-59.76% |
-4.42% |
4.37% |
-2.24% |
-13.99% |
| Operating Return on Assets (OROA) |
|
1.22% |
3.95% |
8.06% |
2.31% |
2.40% |
1.99% |
| Return on Assets (ROA) |
|
0.54% |
2.99% |
6.29% |
0.57% |
0.39% |
-0.44% |
| Return on Common Equity (ROCE) |
|
0.66% |
5.21% |
11.36% |
1.03% |
0.75% |
-0.92% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.90% |
5.83% |
12.98% |
1.30% |
0.89% |
-1.03% |
| Net Operating Profit after Tax (NOPAT) |
|
2.61 |
15 |
43 |
13 |
14 |
13 |
| NOPAT Margin |
|
13.36% |
38.09% |
55.05% |
23.90% |
25.18% |
20.99% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.37% |
1.98% |
3.56% |
3.64% |
4.08% |
4.72% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
86.64% |
61.91% |
44.95% |
76.10% |
74.82% |
79.01% |
| Earnings before Interest and Taxes (EBIT) |
|
2.61 |
15 |
43 |
13 |
14 |
13 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
13 |
31 |
67 |
39 |
40 |
41 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.71 |
0.98 |
0.76 |
0.79 |
0.95 |
0.83 |
| Price to Tangible Book Value (P/TBV) |
|
1.01 |
1.40 |
0.99 |
0.99 |
1.15 |
1.01 |
| Price to Revenue (P/Rev) |
|
4.62 |
4.86 |
2.52 |
3.61 |
4.30 |
3.72 |
| Price to Earnings (P/E) |
|
91.71 |
19.40 |
6.71 |
68.09 |
115.99 |
0.00 |
| Dividend Yield |
|
6.77% |
5.94% |
6.51% |
7.59% |
6.61% |
6.93% |
| Earnings Yield |
|
1.09% |
5.15% |
14.90% |
1.47% |
0.86% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.85 |
0.97 |
0.87 |
0.88 |
0.96 |
0.87 |
| Enterprise Value to Revenue (EV/Rev) |
|
11.14 |
12.13 |
6.17 |
8.83 |
10.00 |
9.48 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
17.22 |
15.48 |
7.24 |
12.39 |
13.98 |
14.58 |
| Enterprise Value to EBIT (EV/EBIT) |
|
83.37 |
31.85 |
11.21 |
36.94 |
39.72 |
45.16 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
83.37 |
31.85 |
11.21 |
36.94 |
39.72 |
45.16 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
23.16 |
28.08 |
19.76 |
20.95 |
21.74 |
23.04 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
19.94 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.72 |
1.17 |
0.90 |
1.00 |
1.09 |
1.25 |
| Long-Term Debt to Equity |
|
0.72 |
1.17 |
0.90 |
1.00 |
1.09 |
1.25 |
| Financial Leverage |
|
0.72 |
0.99 |
1.02 |
0.95 |
1.05 |
1.18 |
| Leverage Ratio |
|
1.38 |
2.04 |
2.06 |
1.99 |
2.12 |
2.29 |
| Compound Leverage Factor |
|
0.60 |
1.54 |
1.61 |
1.99 |
0.30 |
2.29 |
| Debt to Total Capital |
|
41.74% |
54.02% |
47.49% |
50.01% |
52.16% |
55.63% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
41.74% |
54.02% |
47.49% |
50.01% |
52.16% |
55.63% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
8.73% |
6.33% |
6.00% |
4.51% |
4.06% |
3.15% |
| Common Equity to Total Capital |
|
49.53% |
39.65% |
46.51% |
45.48% |
43.78% |
41.22% |
| Debt to EBITDA |
|
8.45 |
8.58 |
3.97 |
7.03 |
7.57 |
9.28 |
| Net Debt to EBITDA |
|
8.30 |
8.28 |
3.77 |
6.68 |
7.37 |
8.32 |
| Long-Term Debt to EBITDA |
|
8.45 |
8.58 |
3.97 |
7.03 |
7.57 |
9.28 |
| Debt to NOPAT |
|
40.92 |
17.66 |
6.14 |
20.98 |
21.51 |
28.75 |
| Net Debt to NOPAT |
|
40.20 |
17.03 |
5.84 |
19.93 |
20.94 |
25.78 |
| Long-Term Debt to NOPAT |
|
40.92 |
17.66 |
6.14 |
20.98 |
21.51 |
28.75 |
| Noncontrolling Interest Sharing Ratio |
|
14.69% |
14.25% |
12.45% |
10.27% |
8.76% |
7.77% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-225 |
-23 |
24 |
-13 |
-88 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
356.08% |
| Free Cash Flow to Firm to Interest Expense |
|
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 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.09 |
0.10 |
0.15 |
0.10 |
0.10 |
0.09 |
| Fixed Asset Turnover |
|
0.11 |
0.12 |
0.17 |
0.12 |
0.13 |
0.14 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
256 |
496 |
562 |
551 |
578 |
679 |
| Invested Capital Turnover |
|
0.08 |
0.11 |
0.15 |
0.10 |
0.10 |
0.10 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
240 |
67 |
-11 |
27 |
101 |
| Enterprise Value (EV) |
|
218 |
483 |
487 |
485 |
557 |
593 |
| Market Capitalization |
|
90 |
193 |
199 |
199 |
240 |
233 |
| Book Value per Share |
|
$16.99 |
$17.39 |
$21.96 |
$18.30 |
$17.73 |
$19.76 |
| Tangible Book Value per Share |
|
$12.05 |
$12.18 |
$16.88 |
$14.70 |
$14.65 |
$16.30 |
| Total Capital |
|
256 |
496 |
562 |
551 |
578 |
679 |
| Total Debt |
|
107 |
268 |
267 |
276 |
301 |
378 |
| Total Long-Term Debt |
|
107 |
268 |
267 |
276 |
301 |
378 |
| Net Debt |
|
105 |
258 |
254 |
262 |
294 |
339 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.23 |
| Net Nonoperating Expense (NNE) |
|
1.46 |
3.70 |
9.53 |
9.88 |
12 |
16 |
| Net Nonoperating Obligations (NNO) |
|
107 |
268 |
267 |
276 |
301 |
378 |
| Total Depreciation and Amortization (D&A) |
|
10 |
16 |
24 |
26 |
26 |
28 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.13 |
$1.02 |
$2.48 |
$0.21 |
$0.15 |
($0.22) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
7.59M |
9.78M |
11.98M |
13.93M |
13.86M |
14.33M |
| Adjusted Diluted Earnings per Share |
|
$0.11 |
$0.89 |
$2.17 |
$0.19 |
$0.14 |
($0.22) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
8.81M |
11.25M |
13.68M |
15.56M |
15.08M |
15.55M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
7.46M |
11.67M |
14.06M |
13.62M |
14.69M |
15.09M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1.83 |
11 |
31 |
11 |
11 |
14 |
| Normalized NOPAT Margin |
|
9.35% |
26.67% |
39.18% |
20.80% |
19.75% |
22.98% |
| Pre Tax Income Margin |
|
5.87% |
28.79% |
42.97% |
23.90% |
3.61% |
20.99% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
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 |
| EBIT Less CapEx to Interest Expense |
|
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 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
628.53% |
106.12% |
44.52% |
522.38% |
744.76% |
-634.00% |
| Augmented Payout Ratio |
|
1,066.06% |
106.12% |
44.52% |
969.90% |
779.15% |
-938.96% |
Quarterly Metrics And Ratios for Alpine Income Property Trust
This table displays calculated financial ratios and metrics derived from Alpine Income Property Trust's official financial filings.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| DEI Shares Outstanding |
|
14,049,941.00 |
13,699,961.00 |
13,699,961.00 |
13,623,239.00 |
13,631,757.00 |
- |
- |
14,266,722.00 |
14,158,190.00 |
14,164,662.00 |
15,088,574.00 |
| DEI Adjusted Shares Outstanding |
|
14,049,941.00 |
13,699,961.00 |
13,699,961.00 |
13,623,239.00 |
13,631,757.00 |
- |
- |
14,266,722.00 |
14,158,190.00 |
14,164,662.00 |
15,088,574.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.07 |
0.03 |
-0.02 |
0.02 |
0.25 |
- |
- |
-0.12 |
-0.10 |
0.11 |
0.16 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-38.87% |
-27.59% |
-20.14% |
10.89% |
19.52% |
-1.85% |
23.19% |
17.85% |
-14.13% |
31.32% |
20.49% |
| EBITDA Growth |
|
-59.41% |
-37.21% |
-29.25% |
5.36% |
61.03% |
-10.44% |
7.21% |
-1.91% |
-29.64% |
49.62% |
43.12% |
| EBIT Growth |
|
-89.94% |
-65.79% |
-59.31% |
22.98% |
368.46% |
-33.68% |
-12.16% |
-16.88% |
-62.55% |
201.72% |
191.71% |
| NOPAT Growth |
|
-89.94% |
849.05% |
-71.52% |
75.68% |
368.46% |
-237.17% |
25.49% |
-16.88% |
-73.79% |
27.49% |
191.71% |
| Net Income Growth |
|
-108.41% |
-93.30% |
-107.56% |
146.67% |
457.19% |
-380.81% |
-351.59% |
-902.70% |
-142.43% |
253.80% |
284.43% |
| EPS Growth |
|
-106.94% |
-94.12% |
-109.52% |
0.00% |
520.00% |
-400.00% |
-300.00% |
-1,300.00% |
-142.86% |
216.67% |
175.00% |
| Operating Cash Flow Growth |
|
16.32% |
-37.20% |
25.72% |
-3.23% |
22.61% |
-33.29% |
16.88% |
-12.55% |
40.49% |
-13.27% |
-25.19% |
| Free Cash Flow Firm Growth |
|
108.07% |
129.14% |
2.29% |
44.89% |
-94.49% |
-426.74% |
-924.67% |
-1,003.56% |
-8,685.59% |
-381.59% |
9.11% |
| Invested Capital Growth |
|
-1.69% |
-1.99% |
-1.50% |
-0.54% |
1.08% |
4.84% |
15.73% |
10.29% |
9.53% |
17.48% |
13.08% |
| Revenue Q/Q Growth |
|
16.99% |
-7.15% |
-5.08% |
7.56% |
26.09% |
-23.75% |
19.14% |
2.89% |
-8.13% |
16.60% |
9.31% |
| EBITDA Q/Q Growth |
|
-10.73% |
19.26% |
-5.01% |
4.19% |
36.44% |
-33.67% |
13.70% |
-4.67% |
-2.13% |
41.04% |
8.76% |
| EBIT Q/Q Growth |
|
-43.41% |
115.95% |
-13.26% |
16.03% |
115.55% |
-69.43% |
14.89% |
9.78% |
-2.89% |
146.34% |
11.08% |
| NOPAT Q/Q Growth |
|
-19.16% |
482.23% |
220.93% |
65.75% |
115.55% |
-178.04% |
145.01% |
9.78% |
-32.02% |
482.83% |
-32.93% |
| Net Income Q/Q Growth |
|
-1,143.33% |
139.40% |
-176.49% |
178.45% |
1,410.81% |
-130.98% |
-23.00% |
-39.44% |
20.15% |
212.30% |
47.50% |
| EPS Q/Q Growth |
|
-600.00% |
140.00% |
-200.00% |
150.00% |
2,000.00% |
-128.57% |
-33.33% |
-50.00% |
25.00% |
177.78% |
-14.29% |
| Operating Cash Flow Q/Q Growth |
|
-38.93% |
-12.73% |
-2.03% |
18.80% |
-22.62% |
-25.93% |
71.65% |
-11.11% |
24.31% |
-75.97% |
107.82% |
| Free Cash Flow Firm Q/Q Growth |
|
159.64% |
79.12% |
4.32% |
-40.83% |
-90.12% |
-5,456.82% |
-163.30% |
35.17% |
6.11% |
-79.36% |
16.76% |
| Invested Capital Q/Q Growth |
|
-1.50% |
1.16% |
-1.12% |
0.95% |
0.10% |
4.92% |
9.16% |
-3.80% |
-0.59% |
12.53% |
5.07% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
56.39% |
72.43% |
72.48% |
70.21% |
75.97% |
66.09% |
63.07% |
58.44% |
62.25% |
75.30% |
74.92% |
| EBIT Margin |
|
9.75% |
22.68% |
20.72% |
22.35% |
38.21% |
15.32% |
14.78% |
15.76% |
16.66% |
35.20% |
35.77% |
| Profit (Net Income) Margin |
|
-6.64% |
2.82% |
-2.27% |
1.66% |
19.84% |
-8.06% |
-8.32% |
-11.28% |
-9.80% |
9.44% |
12.74% |
| Tax Burden Percent |
|
-68.09% |
4.61% |
80.40% |
133.73% |
51.92% |
14.43% |
-56.32% |
-71.54% |
95.44% |
16.19% |
35.61% |
| Interest Burden Percent |
|
100.00% |
269.61% |
-13.63% |
5.54% |
100.00% |
-364.66% |
100.00% |
100.00% |
-61.64% |
165.62% |
100.00% |
| 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) |
|
1.06% |
6.04% |
1.37% |
2.15% |
3.90% |
-3.86% |
1.47% |
1.66% |
1.18% |
5.81% |
3.50% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.20% |
3.21% |
0.57% |
1.11% |
2.72% |
-2.47% |
0.36% |
0.32% |
0.21% |
3.37% |
2.36% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.19% |
3.05% |
0.51% |
1.03% |
2.53% |
-2.58% |
0.43% |
0.39% |
0.25% |
3.96% |
2.95% |
| Return on Equity (ROE) |
|
1.25% |
9.09% |
1.88% |
3.18% |
6.43% |
-6.44% |
1.90% |
2.05% |
1.44% |
9.77% |
6.45% |
| Cash Return on Invested Capital (CROIC) |
|
2.79% |
4.37% |
2.71% |
1.80% |
-0.32% |
-2.24% |
-13.80% |
-8.58% |
-9.22% |
-13.99% |
-9.67% |
| Operating Return on Assets (OROA) |
|
1.04% |
2.19% |
1.91% |
2.10% |
3.76% |
1.46% |
1.43% |
1.61% |
1.63% |
3.34% |
3.38% |
| Return on Assets (ROA) |
|
-0.71% |
0.27% |
-0.21% |
0.16% |
1.95% |
-0.77% |
-0.81% |
-1.15% |
-0.96% |
0.89% |
1.20% |
| Return on Common Equity (ROCE) |
|
1.11% |
8.16% |
1.69% |
2.86% |
5.79% |
-5.87% |
1.73% |
1.87% |
1.31% |
9.01% |
5.97% |
| Return on Equity Simple (ROE_SIMPLE) |
|
3.20% |
0.00% |
-0.31% |
-0.26% |
1.48% |
0.00% |
0.52% |
-0.32% |
-2.47% |
0.00% |
0.24% |
| Net Operating Profit after Tax (NOPAT) |
|
1.38 |
8.03 |
1.81 |
3.00 |
6.46 |
-5.04 |
2.27 |
2.49 |
1.69 |
9.87 |
6.62 |
| NOPAT Margin |
|
9.75% |
61.14% |
14.50% |
22.35% |
38.21% |
-39.11% |
14.78% |
15.76% |
11.66% |
58.30% |
35.77% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.87% |
2.82% |
0.80% |
1.05% |
1.18% |
-1.39% |
1.11% |
1.34% |
0.98% |
2.44% |
1.14% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
90.25% |
77.32% |
79.28% |
77.65% |
61.79% |
84.68% |
85.23% |
84.24% |
83.34% |
64.80% |
64.23% |
| Earnings before Interest and Taxes (EBIT) |
|
1.38 |
2.98 |
2.58 |
3.00 |
6.46 |
1.98 |
2.27 |
2.49 |
2.42 |
5.96 |
6.62 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
7.98 |
9.51 |
9.04 |
9.41 |
13 |
8.52 |
9.69 |
9.23 |
9.04 |
13 |
14 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.82 |
0.79 |
0.79 |
0.81 |
0.93 |
0.95 |
1.02 |
0.91 |
0.90 |
0.83 |
0.87 |
| Price to Tangible Book Value (P/TBV) |
|
1.02 |
0.99 |
0.97 |
1.00 |
1.11 |
1.15 |
1.26 |
1.12 |
1.10 |
1.01 |
1.02 |
| Price to Revenue (P/Rev) |
|
3.58 |
3.61 |
3.78 |
3.73 |
4.13 |
4.30 |
4.19 |
3.44 |
3.43 |
3.72 |
4.13 |
| Price to Earnings (P/E) |
|
28.88 |
68.09 |
0.00 |
0.00 |
68.79 |
115.99 |
214.17 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
7.19% |
7.59% |
7.70% |
7.56% |
6.52% |
6.61% |
6.70% |
7.68% |
8.01% |
6.93% |
6.42% |
| Earnings Yield |
|
3.46% |
1.47% |
0.00% |
0.00% |
1.45% |
0.86% |
0.47% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.88 |
0.88 |
0.89 |
0.91 |
0.92 |
0.96 |
0.99 |
0.95 |
0.95 |
0.87 |
0.90 |
| Enterprise Value to Revenue (EV/Rev) |
|
7.99 |
8.83 |
9.35 |
9.37 |
9.04 |
10.00 |
10.66 |
9.43 |
9.80 |
9.48 |
9.82 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
10.69 |
12.39 |
13.67 |
13.86 |
12.39 |
13.98 |
15.42 |
14.27 |
15.73 |
14.58 |
14.38 |
| Enterprise Value to EBIT (EV/EBIT) |
|
25.40 |
36.94 |
51.69 |
50.12 |
33.67 |
39.72 |
45.55 |
43.56 |
62.69 |
45.16 |
36.91 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
80.43 |
36.94 |
73.85 |
71.60 |
122.19 |
39.72 |
134.84 |
82.67 |
0.00 |
45.16 |
36.91 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
18.59 |
20.95 |
17.94 |
18.61 |
18.12 |
21.74 |
23.33 |
22.33 |
20.31 |
23.04 |
26.58 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
31.29 |
19.94 |
32.57 |
50.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.84 |
1.00 |
1.00 |
1.05 |
1.03 |
1.09 |
1.39 |
1.41 |
1.46 |
1.25 |
1.14 |
| Long-Term Debt to Equity |
|
0.84 |
1.00 |
1.00 |
1.05 |
1.03 |
1.09 |
1.39 |
1.41 |
1.46 |
1.25 |
1.14 |
| Financial Leverage |
|
0.95 |
0.95 |
0.90 |
0.93 |
0.93 |
1.05 |
1.19 |
1.22 |
1.23 |
1.18 |
1.25 |
| Leverage Ratio |
|
1.99 |
1.99 |
1.95 |
1.98 |
2.00 |
2.12 |
2.25 |
2.29 |
2.32 |
2.29 |
2.33 |
| Compound Leverage Factor |
|
1.99 |
5.37 |
-0.27 |
0.11 |
2.00 |
-7.72 |
2.25 |
2.29 |
-1.43 |
3.79 |
2.33 |
| Debt to Total Capital |
|
45.71% |
50.01% |
49.95% |
51.24% |
50.63% |
52.16% |
58.19% |
58.47% |
59.36% |
55.63% |
53.23% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
45.71% |
50.01% |
49.95% |
51.24% |
50.63% |
52.16% |
58.19% |
58.47% |
59.36% |
55.63% |
53.23% |
| 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% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
5.99% |
4.51% |
4.53% |
4.42% |
4.30% |
4.06% |
3.62% |
3.66% |
3.59% |
3.15% |
2.97% |
| Common Equity to Total Capital |
|
48.30% |
45.48% |
45.52% |
44.34% |
45.07% |
43.78% |
38.19% |
37.87% |
37.05% |
41.22% |
43.80% |
| Debt to EBITDA |
|
5.56 |
7.03 |
7.68 |
7.85 |
6.83 |
7.57 |
9.07 |
8.81 |
9.82 |
9.28 |
8.46 |
| Net Debt to EBITDA |
|
5.17 |
6.68 |
7.45 |
7.67 |
6.15 |
7.37 |
8.79 |
8.51 |
9.64 |
8.32 |
7.86 |
| Long-Term Debt to EBITDA |
|
5.56 |
7.03 |
7.68 |
7.85 |
6.83 |
7.57 |
9.07 |
8.81 |
9.82 |
9.28 |
8.46 |
| Debt to NOPAT |
|
41.80 |
20.98 |
41.48 |
40.53 |
67.40 |
21.51 |
79.32 |
51.03 |
-512.68 |
28.75 |
21.71 |
| Net Debt to NOPAT |
|
38.88 |
19.93 |
40.26 |
39.61 |
60.62 |
20.94 |
76.82 |
49.29 |
-503.17 |
25.78 |
20.17 |
| Long-Term Debt to NOPAT |
|
41.80 |
20.98 |
41.48 |
40.53 |
67.40 |
21.51 |
79.32 |
51.03 |
-512.68 |
28.75 |
21.71 |
| Noncontrolling Interest Sharing Ratio |
|
11.75% |
10.27% |
10.12% |
10.05% |
9.93% |
8.76% |
8.86% |
8.95% |
8.78% |
7.77% |
7.37% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
11 |
19 |
10 |
5.99 |
0.59 |
-32 |
-83 |
-54 |
-51 |
-91 |
-76 |
| 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 |
|
0.11 |
0.10 |
0.09 |
0.09 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.09 |
0.09 |
| Fixed Asset Turnover |
|
0.13 |
0.12 |
0.12 |
0.12 |
0.13 |
0.13 |
0.13 |
0.14 |
0.14 |
0.14 |
0.15 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
545 |
551 |
545 |
550 |
551 |
578 |
631 |
607 |
603 |
679 |
713 |
| Invested Capital Turnover |
|
0.11 |
0.10 |
0.09 |
0.10 |
0.10 |
0.10 |
0.10 |
0.11 |
0.10 |
0.10 |
0.10 |
| Increase / (Decrease) in Invested Capital |
|
-9.36 |
-11 |
-8.32 |
-2.99 |
5.87 |
27 |
86 |
57 |
53 |
101 |
83 |
| Enterprise Value (EV) |
|
479 |
485 |
485 |
498 |
506 |
557 |
624 |
575 |
574 |
593 |
645 |
| Market Capitalization |
|
215 |
199 |
196 |
198 |
231 |
240 |
246 |
210 |
201 |
233 |
272 |
| Book Value per Share |
|
$18.73 |
$18.30 |
$18.22 |
$17.91 |
$18.21 |
$17.73 |
$16.40 |
$16.11 |
$15.79 |
$19.76 |
$20.71 |
| Tangible Book Value per Share |
|
$15.06 |
$14.70 |
$14.77 |
$14.55 |
$15.23 |
$14.65 |
$13.26 |
$13.08 |
$12.84 |
$16.30 |
$17.61 |
| Total Capital |
|
545 |
551 |
545 |
550 |
551 |
578 |
631 |
607 |
603 |
679 |
713 |
| Total Debt |
|
249 |
276 |
272 |
282 |
279 |
301 |
367 |
355 |
358 |
378 |
380 |
| Total Long-Term Debt |
|
249 |
276 |
272 |
282 |
279 |
301 |
367 |
355 |
358 |
378 |
380 |
| Net Debt |
|
232 |
262 |
264 |
276 |
251 |
294 |
356 |
343 |
352 |
339 |
353 |
| 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) |
|
2.32 |
7.66 |
2.09 |
2.78 |
3.11 |
-4.00 |
3.55 |
4.27 |
3.12 |
8.27 |
4.26 |
| Net Nonoperating Obligations (NNO) |
|
249 |
276 |
272 |
282 |
279 |
301 |
367 |
355 |
358 |
378 |
380 |
| Total Depreciation and Amortization (D&A) |
|
6.60 |
6.53 |
6.45 |
6.42 |
6.38 |
6.54 |
7.42 |
6.74 |
6.62 |
6.79 |
7.24 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.06) |
$0.02 |
($0.02) |
$0.01 |
$0.22 |
($0.06) |
($0.08) |
($0.12) |
($0.09) |
$0.07 |
$0.07 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
13.95M |
13.93M |
13.62M |
13.62M |
13.74M |
13.86M |
14.63M |
14.20M |
14.16M |
14.33M |
15.54M |
| Adjusted Diluted Earnings per Share |
|
($0.05) |
$0.02 |
($0.02) |
$0.01 |
$0.21 |
($0.06) |
($0.08) |
($0.12) |
($0.09) |
$0.07 |
$0.06 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
15.65M |
15.56M |
14.85M |
14.85M |
14.97M |
15.08M |
15.85M |
15.43M |
15.38M |
15.55M |
16.77M |
| 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 |
|
13.70M |
13.62M |
13.62M |
13.63M |
14.27M |
14.69M |
14.27M |
14.16M |
14.16M |
15.09M |
16.52M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
2.97 |
5.87 |
1.83 |
2.56 |
4.82 |
-4.63 |
3.01 |
3.71 |
3.03 |
7.38 |
4.99 |
| Normalized NOPAT Margin |
|
21.00% |
44.69% |
14.68% |
19.08% |
28.50% |
-35.94% |
19.60% |
23.45% |
20.90% |
43.57% |
26.96% |
| Pre Tax Income Margin |
|
9.75% |
61.14% |
-2.82% |
1.24% |
38.21% |
-55.87% |
14.78% |
15.76% |
-10.27% |
58.30% |
35.77% |
| 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 |
|
202.33% |
522.38% |
-2,205.64% |
-2,628.73% |
448.79% |
744.76% |
1,366.16% |
-2,348.59% |
-320.83% |
-634.00% |
2,692.40% |
| Augmented Payout Ratio |
|
262.61% |
969.90% |
-4,225.46% |
-5,013.81% |
730.38% |
779.15% |
1,722.16% |
-3,529.53% |
-480.15% |
-938.96% |
3,267.87% |
Key Financial Trends
Alpine Income Property Trust (NYSE: PINE) showed a mixed but generally improving operating picture in Q1 2026, with revenue growth and stronger operating cash flow, but net earnings were held back by large non-operating items and continued balance-sheet leverage.
Bottom line: the quarter suggests PINE is generating solid cash from operations, but reported earnings remain volatile because of investment gains/losses, impairments, and financing activity. For retail investors, this looks more like a cash-flow story than a clean earnings-growth story.
- Total revenue rose to $18.5 million in Q1 2026 from $16.9 million in Q4 2025 and $15.4 million in Q1 2025, showing continued top-line momentum.
- Operating cash flow improved to $4.36 million in Q1 2026, up from $2.10 million in Q4 2025 and $5.83 million in Q1 2025, indicating the business is still producing cash.
- Cash from financing remained positive at $9.0 million, helped by $240.1 million of debt issuance and $36.1 million of common equity issuance.
- Interest income increased sharply to $5.76 million from $3.99 million in Q4 2025 and $2.30 million in Q1 2025.
- Depreciation and amortization continued to support operating cash flow, with $7.2 million of depreciation added back in Q1 2026.
- The company ended Q1 2026 with $2.6 million in cash and $24.4 million in restricted cash, so liquidity appears adequate but not especially large relative to the balance sheet.
- Total assets increased to $745.1 million from $647.4 million at Q1 2025, reflecting a larger asset base.
- Common shares outstanding increased versus the prior year, which can help fund growth but also dilutes existing shareholders.
- Net income from continuing operations fell to $2.36 million from $9.95 million in Q4 2025, showing earnings volatility.
- Net cash from investing activities was a drag at -$25.3 million, driven by heavy purchases of investment securities.
- Debt remained substantial at $379.7 million, versus $312.4 million of common equity, leaving the company meaningfully levered.
- Reported net income to common shareholders was only $1.06 million, and earnings per share were just $0.07, suggesting limited earnings power after preferred and noncontrolling claims.
- The company recorded an $4.26 million loss from other gains/losses, which weighed on the bottom line and highlights how non-operating items can swing results.
Three-year trend: PINE’s quarterly results have improved from the weak 2024 period, when several quarters showed negative or minimal earnings and uneven cash generation. In 2025 and early 2026, revenue, operating cash flow, and interest income all improved, but the company still relies on leverage, equity issuance, and non-core items to support results.
Investor takeaway: PINE appears to be stabilizing operationally, but its earnings remain choppy and balance-sheet risk is still important. Investors looking at the stock should focus on cash flow coverage, leverage, and whether management can sustain revenue growth without depending on dilution or volatile investment gains.
07/18/26 01:38 PM ETAI Generated. May Contain Errors.