Plymouth Industrial REIT (PLYM) Financials

$21.13 -0.37 (-1.72%)

Closing price 10/10/2025 03:59 PM Eastern

Extended Trading

$20.93 -0.20 (-0.94%)

As of 10/10/2025 05:57 PM Eastern

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.

Metric	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Period end date	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024
Net Income / (Loss) Attributable to Common Shareholders	-18	-49	-37	-9.56	-23	-25	-28	-29	-27	8.79	138
Consolidated Net Income / (Loss)	-18	-49	-39	-14	-21	-12	-14	-15	-17	14	142
Net Income / (Loss) Continuing Operations	-18	-49	-39	-14	-21	-12	-14	-15	-17	14	142
Total Pre-Tax Income	-18	-49	-39	-14	-21	-12	-14	-15	-17	14	145
Total Revenue	3.17	21	20	13	34	75	110	140	181	200	198
Net Interest Income / (Expense)	0.00	0.00	0.00	-12	-16	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	0.00	0.00	0.00
Total Interest Expense	0.00	0.00	0.00	12	16	0.00	0.00	0.00	0.00	0.00	0.00
Total Non-Interest Income	3.17	21	20	25	50	75	110	140	181	200	198
Other Service Charges	-	-	15	0.00	0.53	0.00	0.02	0.35	0.09	0.09	0.79
Net Realized & Unrealized Capital Gains on Investments	0.51	1.30	-	0.00	1.00	-0.18	0.00	-0.52	-2.18	-0.07	-0.27
Other Non-Interest Income	2.66	19	5.15	25	49	75	110	140	183	200	198
Total Non-Interest Expense	8.32	25	21	27	50	72	105	136	166	170	162
Net Occupancy & Equipment Expense	-	-	-	8.21	17	-	38	48	57	63	62
Other Operating Expenses	6.68	12	9.67	5.19	6.08	35	10	13	16	15	15
Depreciation Expense	1.64	12	12	14	27	37	57	76	94	93	86
Nonoperating Income / (Expense), net	-13	-45	-38	0.23	-5.35	-15	-19	-19	-32	-16	109
Income Tax Expense	-	-	-	-	-	-	-	-	0.00	0.00	2.49
Preferred Stock Dividends Declared	-	-	0.00	0.72	4.30	14	14	14	9.59	4.53	0.00
Net Income / (Loss) Attributable to Noncontrolling Interest	-	-	-2.30	-5.19	-2.26	-1.28	-0.47	-0.06	0.05	0.48	4.50
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
Weighted Average Basic Shares Outstanding	1.30M	1.33M	331.97K	2.15M	4.03M	8.50M	18.38M	30.91M	39.78M	43.55M	44.99M
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
Weighted Average Diluted Shares Outstanding	1.30M	1.33M	331.97K	2.15M	4.03M	8.50M	18.38M	30.91M	39.78M	43.63M	45.05M
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

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
Period end date	9/30/2022	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025
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

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
Period end date	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024
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

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
Period end date	9/30/2022	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025
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

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
Period end date	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024
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

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
Period end date	6/30/2022	3/31/2023	6/30/2023	9/30/2023	3/31/2024	6/30/2024	9/30/2024	3/31/2025
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

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
Period end date	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024
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%

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
Period end date	9/30/2022	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025
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%

Financials Breakdown Chart

Key Financial Trends

Plymouth Industrial REIT (NYSE: PLYM) has shown mixed financial performance over the past four years, with considerable fluctuations in net income and investments. Below is a breakdown of the key trends and observations from the provided financial statements, covering income, cash flow, and balance sheet data.

The company recorded positive net income of $7.0 million in Q1 2025, showing a rebound from previous quarters where losses were reported, such as Q3 2024 with a net loss of $15.3 million.
Total non-interest income has generally been strong, with Q1 2025 reporting $45.9 million, supported largely by other non-interest income ($45.4 million).
Cash flow from continuing operating activities improved to $15.6 million in Q1 2025, suggesting better operational cash generation compared to prior period Q3 2024, which saw only $17.6 million.
The balance sheet reflects significant growth in premises and equipment net value from $1.31 billion in Q3 2023 to $1.2 billion in Q1 2025, showing sustained capital investment.
Consistent dividend payments around $11-12 million per quarter from 2023 through early 2025 indicate commitment to shareholder returns.
Total debt varies significantly quarter to quarter, with long-term debt around $620-835 million; the company actively manages debt issuance and repayments to optimize the capital structure.
Depreciation expense remains high ($19.3 million in Q1 2025), reflecting the capital-intensive nature of the REIT’s business and investment in premises & equipment.
Earnings per share are volatile, with EPS ranging from positive $0.14 in Q1 2025 to negative -$0.35 in Q3 2024, indicating uneven profitability.
Nonoperating income (expense) has been negative or volatile in recent quarters, e.g., -$0.68 million in Q1 2025 and -$25 million in Q3 2024, which detracts from overall earnings.
The company experienced losses in some quarters, including net losses attributable to common shareholders in Q3 2024 (-$15.7 million), Q2 2023 (-$3.6 million), and Q1 2023 (-$4.3 million), showing some ongoing earnings pressures.

Summary: Plymouth Industrial REIT's financials show a company that is invested heavily in its property and equipment assets, with strong non-interest income streams supporting revenues. There is evidence of operational improvement into 2025 after losses in 2023-2024, with positive net income and operating cash flows resurging. However, volatility in earnings per share and negative nonoperating income in some quarters present risks. The balance sheet remains leveraged but appears to be actively managed with frequent debt issuance and repayments. Investors should be mindful of the cyclical earnings profile while considering the company's relatively stable underlying asset base and dividend payment record.

10/11/25 04:01 PM ETAI Generated. May Contain Errors.

Frequently Asked Questions About Plymouth Industrial REIT's Financials

When does Plymouth Industrial REIT's financial year end?

According to the most recent income statement we have on file, Plymouth Industrial REIT's fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has Plymouth Industrial REIT's net income changed over the last 10 years?

Plymouth Industrial REIT's net income appears to be on a downward trend, with a most recent value of $142.37 million in 2024, falling from -$18.43 million in 2014. The previous period was $13.81 million in 2023. Check out Plymouth Industrial REIT's forecast to explore projected trends and price targets.

How has Plymouth Industrial REIT's revenue changed over the last 10 years?

Over the last 10 years, Plymouth Industrial REIT's total revenue changed from $3.17 million in 2014 to $198.09 million in 2024, a change of 6,146.8%.

How much debt does Plymouth Industrial REIT have?

Plymouth Industrial REIT's total liabilities were at $781.30 million at the end of 2024, a 18.1% decrease from 2023, and a 329.5% increase since 2014.

How much cash does Plymouth Industrial REIT have?

In the past 10 years, Plymouth Industrial REIT's cash and equivalents has ranged from $698 thousand in 2015 to $26.23 million in 2021, and is currently $17.55 million as of their latest financial filing in 2024.

How has Plymouth Industrial REIT's book value per share changed over the last 10 years?

Over the last 10 years, Plymouth Industrial REIT's book value per share changed from -9.33 in 2014 to 12.77 in 2024, a change of -236.8%.

Related Companies

This page (NYSE:PLYM) was last updated on 10/11/2025 by MarketBeat.com Staff

From Our Partners

Get 30 Days of MarketBeat All Access for Free

Start Your 30-Day Trial

In-depth profiles and analysis for 20,000 public companies.
Real-time analyst ratings, insider transactions, earnings data, and more.
Our daily ratings and market update email newsletter.

Sign In
Create Account

Your Email Address:

Your Password:

Forgot your password?

Your Email Address:

Choose a Password:

By creating a free account, you agree to our terms of service. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

Plymouth Industrial REIT (PLYM) Financials

Financials Breakdown Chart

Key Financial Trends

Frequently Asked Questions About Plymouth Industrial REIT's Financials

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools

About MarketBeat

MarketBeat Products

Popular Tools

Financial Calendars

Terms & Info

Plymouth Industrial REIT (PLYM) Financials

Annual Income Statements for Plymouth Industrial REIT

Quarterly Income Statements for Plymouth Industrial REIT

Annual Cash Flow Statements for Plymouth Industrial REIT

Quarterly Cash Flow Statements for Plymouth Industrial REIT

Annual Balance Sheets for Plymouth Industrial REIT

Quarterly Balance Sheets for Plymouth Industrial REIT

Annual Metrics And Ratios for Plymouth Industrial REIT

Quarterly Metrics And Ratios for Plymouth Industrial REIT

Financials Breakdown Chart

Key Financial Trends

Frequently Asked Questions About Plymouth Industrial REIT's Financials

MarketBeat All Access Features

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools