• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
PublishDashboard
    Quantisnow Logo

    © 2025 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlertsPublish with Us
    Company
    AboutQuantisnow PlusContactJobsAI employees
    Legal
    Terms of usePrivacy policyCookie policy

    Modiv Industrial Announces Fourth Quarter and Full Year 2024 Results

    3/4/25 6:00:00 AM ET
    $MDV
    Real Estate Investment Trusts
    Real Estate
    Get the next $MDV alert in real time by email

    Modiv Industrial, Inc. ("Modiv Industrial", "Modiv", the "Company", "we" or "our"), (NYSE:MDV), the only public REIT exclusively focused on acquiring industrial manufacturing real estate, today announced operating results for the fourth quarter and full year ended December 31, 2024.

    Highlights:

    • Full year 2024 net income attributable to common stockholders of $2.3 million, or $0.25 per diluted share.
    • Fourth quarter 2024 net income attributable to common stockholders of $0.6 million, or $0.07 per diluted share.
    • Full year 2024 AFFO of $14.99 million, or $1.34 per diluted share, exceeding street expectations by $0.08 per share.
    • Fourth quarter AFFO of $4.1 million, or $0.37 per diluted share, beating consensus estimates by 22%.
    • Sold and issued 287,840 shares of MDV common stock during fourth quarter 2024 at an average price of $16.16 per share.
    • Secured greater than $1.4 million in cash expense savings for full year 2025 through G&A and financing efficiencies.
    • Management comments on 2025 guidance.
    • Based on MDV's current share price, investors are earning a 7.5% dividend with 115% AFFO coverage on equity that is trading at 35% discount to net asset value.

    The following is a statement from Aaron Halfacre, CEO of Modiv Industrial:

    "Candidly, 2024 feels like an eon ago given 2025 market volatility. Alas, the industry's financial reporting process doesn't naturally move at market speed, and we find ourselves discussing last year's results just now. The report card is important for a variety of reasons, but I assume that the greatest use arises when past financial results allow you, as an investor, to attempt to foretell future results. Keeping with my history of zulu foxtrot, here goes…

    What have you acquired for me lately?

    Since the modern REIT era began in the early 1990's, we have seen a progressive drive toward ever more industry specificity that was championed, in large part, by the long-only active REIT managers that were a more dominant force back then (as compared to the far greater influence of passive sector/index players today). Innovations in corporate governance, prudent balance sheet management and meaningful economies of scale have all been worthwhile byproducts. As time has progressed though, it feels as if a bit of rote myopia has also set it in as it relates to acquiring real estate assets. There are some REIT management teams that seem to habitually tilt at the windmill of near-term growth by choosing to acquire something, anything, if need be, damn near every quarter no matter the economic environment so as to please a faceless market wizard of oz bellowing behind an emerald curtain. Yet, it only takes a casual review of some of the tech stocks to remind us that REITs aren't natural growth vehicles (just like tech companies aren't natural dividend vehicles). Yes, we should pursue and achieve growth, but meaningful growth in REITland historically has been far more idiosyncratic and episodic.

    For those well capitalized REITs that can routinely access the common equity markets and acquire income producing assets well below their cost of capital, then no qualms. However, for those REITs less endowed, why not pick your spots? We've all known those REITs that just have to scratch the itch to buy real estate by issuing costly equity, relying on preferred issuance, pulling off their revolver, or, worse, selling perfectly good existing assets (too often at worse prices than they paid) to buy the latest quarterly du jour.

    In this high-interest rate, super volatile economic and geo-political environment, which hasn't been particularly favorable to hard asset strategies, it seems to me that Warren Buffett's "no called strikes" philosophy is the prudent path. Namely, look at all the opportunities that come across the plate but don't feel compelled to mindlessly swing at every pitch. For us, we have done just that. We've evaluated plenty of deals but have not seen deals that make us want to overextend ourselves. Even though our potential acquisition pipeline is robust, we must be extra disciplined given our size, and through discipline, we know we can achieve even greater growth over time.

    All that said, we have transacted very selectively. One small $2 million asset sold last week, and one small $6 million asset being acquired this month. Our sale of our Endicott, New York, asset back to the tenant was unplanned and recent. They approached us about the possibility, we felt it made sense for their business and our balance sheet, and we cleanly processed the sales transaction. The acquisition via the UPREIT transaction of the Jacksonville, FL MSA industrial asset will close no later than March 14, 2025. We negotiated a longer closing timeframe so that we could evaluate the potential of the adjacent vacant parcel that is included in the transaction, and, with this extra time, we have been able to identify a compelling future development opportunity that can lead to an even greater yield on this very soon-to-close UPREIT transaction. Prudent and disciplined activity – nothing more.

    How should we think about 2025?

    We have two primary active ways to grow AFFO – acquiring positive income producing assets and continuously improving expense efficiency. Knowing full well that a near-term patient, disciplined acquisition strategy was in place, we have spent a considerable amount of time over the recent months to identify even more ways to be even more efficient with every dollar of expenditure. The beauty of being a small and disciplined REIT is that we fully understand that every dollar really does matter, and we have the bandwidth to focus on every single dollar. Our internal efficiency efforts have positioned us to be a small, special forces caliber team that tightly communicates on every facet of process and expenditure. This process has resulted in our achieving well over $1.4 million in cash savings for 2025 to include interest expense savings, a material reduction in unused revolver fees, some service contract negotiations and a reduction in employee G&A. For example, we are now saving $300k annually by rightsizing our revolver to a level that is in line with our balance sheet discipline. Also, for the next five years, I personally will not receive any salary or bonus. My interests are now completely aligned with investors – growing the dividend, growing the share price, or, ideally, both.

    Some of you might not have been following us in 2022 and don't know this, but we provided guidance that year to be like the bigger REITs. We beat that guidance. Guess what? No one really cared. Bigger market forces were at play, and we had too small of a following. Our following has grown, including analyst coverage and institutional ownership, but I am still not a huge fan of guidance for a company like ours given the reason that we could literally be a materially different company overnight by doing one transformational deal (and, as you know, we are focused on trying to do transformational deals). That said, a few years have passed, our balance sheet has evolved, and I have noticed that analyst estimates have all started to drift. For example, based on the three current analyst estimates for Modiv's 2025 AFFO, their consensus is $1.15 per fully diluted share. I don't know about you, but that number looks anemic. So, to provide a bit of course adjustment in order that the collective community has a proper base line, I am here to let you know that our internal AFFO modeling estimates us earning $1.37 per fully diluted share (including the shares to be issued in the forthcoming UPREIT transaction) by assuming we do nothing but stare at our navel (e.g. zero net acquisition activity, no transformative deals, no additional efficiencies, etc.). You can take it with a grain of salt if you so choose, but if you want to bet on us doing nothing at all during the year, then you get a 2025 AFFO estimate that is 19% higher than the street consensus.

    Looking forward to sharing more color on our earnings call.

    Grit, grind, get it done!" Aaron Halfacre, CEO of Modiv Industrial

    Conference Call and Webcast

    A conference call and audio webcast with analysts and investors will be held on Tuesday, March 4, 2025, at 11:00 a.m. Eastern Time / 8:00 a.m. Pacific Time, to discuss the fourth quarter and full year 2024 operating results and answer questions.

    Live conference call: 1-877-407-0789 at 11:00 a.m. Eastern Time, Tuesday, March 4, 2025

    Webcast: To listen to the webcast, either live or archived, please use this link: https://viavid.webcasts.com/starthere.jsp?ei=1707091&tp_key=90a8b3a220 or visit the investor relations page of Modiv's website at www.modiv.com.

    About Modiv Industrial

    Modiv Industrial, Inc. is an internally managed REIT that is focused on single-tenant net-lease industrial manufacturing real estate. The Company actively acquires critical industrial manufacturing properties with long-term leases to tenants that fuel the national economy and strengthen the nation's supply chains. For more information, please visit: www.modiv.com.

    Forward-looking Statements

    Certain statements contained in this press release, other than historical facts, may be considered forward looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These statements include, but are not limited to, statements regarding our plans, strategies and prospects, both business and financial. Such forward-looking statements are subject to various risks and uncertainties, including but not limited to those described under the section entitled "Risk Factors" in the Company's Annual Report on Form 10-K for the year ended December 31, 2024 filed with the SEC on March 4, 2025. Accordingly, there are or will be important factors that could cause actual outcomes or results to differ materially from those indicated in these statements. These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included in this press release and in the Company's other filings with the SEC. Any forward-looking statements herein speak only as of the time when made and are based on information available to the Company as of such date and are qualified in their entirety by this cautionary statement. The Company assumes no obligation to revise or update any such statement now or in the future, unless required by law.

    Notice Involving Non-GAAP Financial Measures

    In addition to U.S. GAAP financial measures, this press release and the supplemental financial and operating report included in our Form 8-K dated March 4, 2025 contain and may refer to certain non-GAAP financial measures. These non-GAAP financial measures are in addition to, not a substitute for or superior to, measures of financial performance prepared in accordance with GAAP. These non-GAAP financial measures should not be considered replacements for, and should be read together with, the most comparable GAAP financial measures. Reconciliations to the most directly comparable GAAP financial measures and statements of why management believes these measures are useful to investors are provided below.

    AFFO is a measure that is not calculated in accordance with accounting principles generally accepted in the United States of America ("GAAP"). See the Reconciliation of Non-GAAP Measures later in this press release.

    MODIV INDUSTRIAL, INC.
    Consolidated Statements of Operations
    For the Three Months and Years Ended December 31, 2024 and 2023
    (in thousands, except share and per share data)

    Three Months Ended December 31,

    Years Ended December 31,

     

    2024

     

     

    2023

     

    2024

     

     

    2023

    (Unaudited)
    Income:
    Rental income

    $

    11,664

     

    $

    12,289

     

    $

    46,497

     

    $

    46,936

     

    Management fee income

     

    66

     

     

    99

     

     

    264

     

     

    298

     

    Total income

     

    11,730

     

     

    12,388

     

     

    46,761

     

     

    47,234

     

     
    Expenses:
    General and administrative

     

    1,261

     

     

    1,402

     

     

    6,340

     

     

    6,643

     

    Stock compensation expense

     

    65

     

     

    1,381

     

     

    1,586

     

     

    11,171

     

    Depreciation and amortization

     

    4,164

     

     

    4,148

     

     

    16,601

     

     

    15,551

     

    Property expenses

     

    910

     

     

    731

     

     

    3,613

     

     

    5,161

     

    Impairment of real estate investment property

     

    -

     

     

    888

     

     

    -

     

     

    4,388

     

    Total expenses

     

    6,400

     

     

    8,550

     

     

    28,140

     

     

    42,914

     

     
    Gain (loss) on sale of real estate investments, net

     

    -

     

     

    -

     

     

    3,360

     

     

    (1,709

    )

    Operating income

     

    5,330

     

     

    3,838

     

     

    21,981

     

     

    2,611

     

     
    Other income (expense):
    Interest income

     

    68

     

     

    29

     

     

    474

     

     

    326

     

    Dividend income

     

    -

     

     

    285

     

     

    113

     

     

    475

     

    Income from unconsolidated investment in a real estate property

     

    75

     

     

    72

     

     

    297

     

     

    280

     

    Interest expense, including unrealized gain or loss on interest rate swaps and net of derivative settlements

     

    (3,706

    )

     

    (7,045

    )

     

    (16,221

    )

     

    (13,807

    )

    Loss on equity investments

     

    (125

    )

     

    -

     

     

    (151

    )

     

    -

     

    Increase in fair value of investment in preferred stock

     

    -

     

     

    979

     

     

    -

     

     

    1,419

     

    Other expense, net

     

    (3,688

    )

     

    (5,680

    )

     

    (15,488

    )

     

    (11,307

    )

     
    Net income (loss)

     

    1,642

     

     

    (1,842

    )

     

    6,493

     

     

    (8,696

    )

    Less: net (income) loss attributable to noncontrolling interests in Operating Partnership

     

    (87

    )

     

    547

     

     

    (475

    )

     

    2,082

     

    Net income (loss) attributable to Modiv Industrial, Inc.

     

    1,555

     

     

    (1,295

    )

     

    6,018

     

     

    (6,614

    )

    Preferred stock dividends

     

    (922

    )

     

    (922

    )

     

    (3,688

    )

     

    (3,688

    )

    Net income (loss) attributable to common stockholders

    $

    633

     

    $

    (2,217

    )

    $

    2,330

     

    $

    (10,302

    )

     
    Net income (loss) per share attributable to common stockholders:
    Basic

    $

    0.07

     

    $

    (0.30

    )

    $

    0.25

     

    $

    (1.36

    )

    Net income (loss) per share attributable to common stockholders and noncontrolling interests:
    Diluted

    $

    0.07

     

    $

    (0.30

    )

    $

    0.25

     

    $

    (1.36

    )

     
    Weighted-average number of common shares outstanding:
    Basic

     

    9,715,467

     

     

    7,621,871

     

     

    9,293,103

     

     

    7,558,883

     

    Weighted-average number of common shares and Class C OP Units outstanding:
    Diluted

     

    11,021,876

     

     

    9,221,769

     

     

    11,188,974

     

     

    9,086,903

     

     
    Distributions declared per common share

    $

    0.2875

     

    $

    1.3975

     

    $

    1.1500

     

    $

    2.2600

     

    (a)

    Distributions for the three and 12 months ended December 31, 2023 include the distribution of GIPR common stock of $1.11 per share declared on December 29, 2023. The shares were distributed on January 31, 2024, based on the distribution ratio of 0.28 GIPR common shares for each share of our Class C Common Stock or Class C OP Unit, which represented $1.1648 for each share of our Class C Common Stock or Class C OP Unit.

     
    MODIV INDUSTRIAL, INC.
    Consolidated Balance Sheets
    As of December 31, 2024 and 2023
    (in thousands, except share and per share data)

    As of December 31,

     

    2024

     

     

     

    2023

     

    Assets
    Real estate investments:
    Land

    $

    98,009

     

    $

    104,859

     

    Building and improvements

     

    386,102

     

     

    399,667

     

    Equipment

     

    4,429

     

     

    4,429

     

    Tenant origination and absorption costs

     

    13,194

     

     

    15,707

     

    Total investments in real estate property

     

    501,734

     

     

    524,662

     

    Accumulated depreciation and amortization

     

    (59,524

    )

     

    (50,902

    )

    Total real estate investments, net, excluding unconsolidated investment in real estate property and real estate investments held for sale, net

     

    442,210

     

     

    473,760

     

    Unconsolidated investment in a real estate property

     

    9,324

     

     

    10,054

     

    Total real estate investments, net, excluding real estate investments held for sale, net

     

    451,534

     

     

    483,814

     

    Real estate investments held for sale, net

     

    22,372

     

     

    11,558

     

    Total real estate investments, net

     

    473,906

     

     

    495,372

     

    Cash and cash equivalents

     

    11,530

     

     

    3,129

     

    Tenant deferred rent and other receivables

     

    18,460

     

     

    12,795

     

    Above-market lease intangibles, net

     

    1,240

     

     

    1,314

     

    Prepaid expenses and other assets

     

    2,693

     

     

    4,174

     

    Investment in preferred stock

     

    -

     

     

    11,039

     

    Interest rate swap derivative

     

    -

     

     

    2,970

     

    Other assets related to real estate investments held for sale

     

    -

     

     

    103

     

    Total assets

    $

    507,829

     

    $

    530,896

     

     
    Liabilities and Equity
    Mortgage notes payable, net

    $

    30,777

     

    $

    31,030

     

    Credit facility term loan, net

     

    248,999

     

     

    248,509

     

    Accounts payable, accrued and other liabilities

     

    4,035

     

     

    4,468

     

    Distributions payable

     

    1,994

     

     

    12,175

     

    Below-market lease intangibles, net

     

    7,948

     

     

    8,869

     

    Interest rate swap derivative

     

    -

     

     

    474

     

    Other liabilities related to real estate investments held for sale

     

    26

     

     

    249

     

    Total liabilities

     

    293,779

     

     

    305,774

     

     
    Commitments and contingencies
     
    7.375% Series A cumulative redeemable perpetual preferred stock, $0.001 par value, 2,000,000 shares authorized, issued and outstanding as of December 31, 2024 and 2023 with an aggregate liquidation value of $50,000

     

    2

     

     

    2

     

    Class C common stock $0.001 par value, 300,000,000 shares authorized; 10,404,211 shares issued and 9,936,892 shares outstanding as of December 31, 2024, and 8,048,110 shares issued and 7,704,600 outstanding as of December 31, 2023

     

    10

     

     

    8

     

    Class S common stock $0.001 par value, 100,000,000 shares authorized; no shares issued and outstanding as of December 31, 2024 and 2023

     

    -

     

     

    -

     

    Additional paid-in-capital

     

    349,479

     

     

    292,618

     

    Treasury stock, at cost, 467,319 and 343,510 shares held as of December 31, 2024 and 2023, respectively

     

    (7,112

    )

     

    (5,291

    )

    Cumulative distributions and net losses

     

    (154,074

    )

     

    (145,552

    )

    Accumulated other comprehensive income

     

    1,841

     

     

    2,658

     

    Total Modiv Industrial, Inc. equity

     

    190,146

     

     

    144,443

     

    Noncontrolling interests in the Operating Partnership

     

    23,904

     

     

    80,679

     

    Total equity

     

    214,050

     

     

    225,122

     

    Total liabilities and equity

    $

    507,829

     

    $

    530,896

     

     
    MODIV INDUSTRIAL, INC.
    Reconciliation of Non-GAAP Measures - FFO and AFFO
    For the Three Months and Years Ended December 31, 2024 and 2023
    (in thousands, except share and per share data)
    (Unaudited)
     

    Three Months Ended December 31,

     

    Years Ended December 31,

     

    2024

     

     

     

    2023

     

     

     

    2024

     

     

     

    2023

     

    Net income (loss) (in accordance with GAAP)

    $

    1,642

     

    $

    (1,842

    )

    $

    6,493

     

    $

    (8,696

    )

    Preferred stock dividends

     

    (922

    )

     

    (922

    )

     

    (3,688

    )

     

    (3,688

    )

    Net income (loss) attributable to common stockholders and Class C OP Unit holders

     

    720

     

     

    (2,764

    )

     

    2,805

     

     

    (12,384

    )

    FFO Adjustments:
    Depreciation and amortization of real estate properties

     

    4,163

     

     

    4,148

     

     

    16,601

     

     

    15,551

     

    Amortization of deferred lease incentives

     

    —

     

     

    (64

    )

     

    —

     

     

    154

     

    Depreciation and amortization for unconsolidated investment in a real estate property

     

    189

     

     

    189

     

     

    756

     

     

    757

     

    Impairment of real estate investment property

     

    —

     

     

    888

     

     

    —

     

     

    4,388

     

    (Gain) loss on sale of real estate investments, net

     

    —

     

     

    —

     

     

    (3,360

    )

     

    1,709

     

    FFO attributable to common stockholders and Class C OP Unit holders

     

    5,072

     

     

    2,397

     

     

    16,802

     

     

    10,175

     

    AFFO Adjustments:
    Stock compensation expense

     

    65

     

     

    1,381

     

     

    1,586

     

     

    11,171

     

    Amortization and write-off of deferred financing costs

     

    529

     

     

    211

     

     

    1,192

     

     

    767

     

    Abandoned pursuit costs

     

    —

     

     

    —

     

     

    240

     

     

    348

     

    Amortization of deferred rents

     

    (1,337

    )

     

    (1,704

    )

     

    (5,716

    )

     

    (6,232

    )

    Unrealized (gain) loss on interest rate swap valuation

     

    (205

    )

     

    3,400

     

     

    1,479

     

     

    618

     

    Amortization of (below) above market lease intangibles, net

     

    (211

    )

     

    (212

    )

     

    (847

    )

     

    (808

    )

    Loss on equity investments

     

    125

     

     

    —

     

     

    151

     

     

    —

     

    Increase in fair value of investment in preferred stock

     

    —

     

     

    (979

    )

     

    —

     

     

    (1,419

    )

    Other adjustments for unconsolidated investment in a real estate property

     

    29

     

     

    18

     

     

    101

     

     

    53

     

    AFFO attributable to common stockholders and Class C OP Unit Holders

    $

    4,067

     

    $

    4,512

     

    $

    14,988

     

    $

    14,673

     

     
    Weighted Average Shares/Units Outstanding:
    Fully diluted (1)

     

    11,021,876

     

     

    11,202,591

     

     

    11,188,974

     

     

    11,067,725

     

     
    FFO Per Share/Unit:
    Fully diluted

    $

    0.46

     

    $

    0.21

     

    $

    1.50

     

    $

    0.92

     

     
    AFFO Per Share/Unit:
    Fully diluted

    $

    0.37

     

    $

    0.40

     

    $

    1.34

     

    $

    1.33

     

    (1)

    Prior year includes the Class M OP Units which automatically converted to Class C OP Units on January 30, 2024, and Class P and Class R OP Units which automatically converted to Class C OP Units as of March 31, 2024, to compute the fully diluted weighted average number of shares.

    In order to provide a more complete understanding of the operating performance of a REIT, the National Association of Real Estate Investment Trusts ("Nareit") promulgated a measure known as FFO. FFO is defined as net income or loss computed in accordance with GAAP, excluding gains and losses from sales of depreciable operating property, plus real estate-related depreciation and amortization (excluding amortization of deferred financing costs and depreciation of non-real estate assets), and after adjustment for unconsolidated investments, preferred dividends and real estate impairments. Because FFO calculations adjust for such items as depreciation and amortization of real estate assets and gains and losses from sales of operating real estate assets (which can vary among owners of identical assets in similar conditions based on historical cost accounting and useful-life estimates), they facilitate comparisons of operating performance between periods and between other REITs. As a result, we believe that the use of FFO, together with the required GAAP presentations, provides a more complete understanding of our performance relative to our competitors and a more informed and appropriate basis on which to make decisions involving operating, financing, and investing activities. It should be noted, however, that other REITs may not define FFO in accordance with the current Nareit definition or may interpret the current Nareit definition differently than we do, making comparisons less meaningful.

    Additionally, we use AFFO as a non-GAAP financial measure to evaluate our operating performance. AFFO excludes non-routine and certain non-cash items such as stock-based compensation, amortization of deferred rent, amortization of below/above market lease intangibles, amortization of deferred financing costs, gain or loss from the extinguishment of debt, unrealized gains (losses) on derivative instruments, and write-offs of due diligence expenses for abandoned pursuits. We also believe that AFFO is a recognized measure of sustainable operating performance of the REIT industry. Further, we believe AFFO is useful in comparing the sustainability of our operating performance with the sustainability of the operating performance of other real estate companies. Management believes that AFFO is a beneficial indicator of our ongoing portfolio performance. More specifically, AFFO isolates the financial results of our operations. AFFO, however, is not considered an appropriate measure of historical earnings as it excludes certain significant costs that are otherwise included in reported earnings. Further, since the measure is based on historical financial information, AFFO for the period presented may not be indicative of future results. By providing FFO and AFFO, we present information that assists investors in aligning their analysis with management's analysis of long-term operating activities.

    For all of these reasons, we believe the non-GAAP measures of FFO and AFFO, in addition to income or loss from operations, net income or loss and cash flows from operating activities, as defined by GAAP, are helpful supplemental performance measures and useful to investors in evaluating the performance of our real estate portfolio. AFFO is useful in assisting management and investors in assessing our ongoing ability to generate cash flow from operations and continue as a going concern in future operating periods. However, a material limitation associated with FFO and AFFO is that they are not indicative of our cash available to fund distributions since other uses of cash, such as capital expenditures at our properties and principal payments of debt, are not deducted when calculating FFO and AFFO. Therefore, FFO and AFFO should not be viewed as a more prominent measure of performance than income or loss from operations, net income (loss) or cash flows from operating activities and each should be reviewed in connection with GAAP measurements.

    Neither the SEC, Nareit, nor any other applicable body has opined on the acceptability of the adjustments contemplated to adjust FFO in order to calculate AFFO and its use as a non-GAAP performance measure. In the future, the SEC or Nareit may decide to standardize the allowable exclusions across the REIT industry, and we may have to adjust the calculation and characterization of this non-GAAP measure.

    MODIV INDUSTRIAL, INC.
    Reconciliation of Non-GAAP Measures - Adjusted EBITDA
    For the Three Months and Years Ended December 31, 2024 and 2023
    (in thousands)
    (Unaudited)
     

    Three Months Ended December 31,

     

    Years Ended December 31,

     

    2024

     

     

     

    2023

     

     

     

    2024

     

     

     

    2023

     

    Net income (loss) (in accordance with GAAP)

    $

    1,642

     

    $

    (1,842

    )

    $

    6,493

     

    $

    (8,696

    )

    Depreciation and amortization of real estate properties

     

    4,163

     

     

    4,148

     

     

    16,601

     

     

    15,551

     

    Depreciation and amortization for unconsolidated investment in a real estate property

     

    189

     

     

    189

     

     

    756

     

     

    757

     

    Interest expense, including unrealized gain or loss on interest rate swaps and net of derivative settlements

     

    3,706

     

     

    7,045

     

     

    16,221

     

     

    13,807

     

    Interest expense for unconsolidated investment in real estate property

     

    94

     

     

    96

     

     

    376

     

     

    383

     

    Impairment of real estate investment property

     

    —

     

     

    888

     

     

    —

     

     

    4,388

     

    Stock compensation expense

     

    65

     

     

    1,381

     

     

    1,586

     

     

    11,171

     

    (Gain) loss on sale of real estate investments, net

     

    —

     

     

    —

     

     

    (3,360

    )

     

    1,709

     

    Abandoned pursuit costs

     

    —

     

     

    —

     

     

    240

     

     

    348

     

    Loss on equity investments

     

    125

     

     

    —

     

     

    151

     

     

    —

     

    Increase in fair value of investment in preferred stock

     

    —

     

     

    (979

    )

     

    —

     

     

    (1,419

    )

    Adjusted EBITDA

    $

    9,984

     

    $

    10,926

     

    $

    39,064

     

    $

    37,999

     

     
    Annualized Adjusted EBITDA

    $

    39,936

     

    $

    43,704

     

    $

    39,064

     

    $

    37,999

     

     
    Net debt:
    Consolidated debt

    $

    280,918

     

    $

    281,200

     

    $

    280,918

     

    $

    281,200

     

    Debt of unconsolidated investment in real estate property (a)

     

    9,017

     

     

    9,256

     

     

    9,017

     

     

    9,256

     

    Consolidated cash and cash equivalents

     

    (11,530

    )

     

    (3,129

    )

     

    (11,530

    )

     

    (3,129

    )

    Cash of unconsolidated investment in real estate property (a)

     

    (435

    )

     

    (351

    )

     

    (435

    )

     

    (351

    )

    Net debt

    $

    277,970

     

    $

    286,976

     

    $

    277,970

     

    $

    286,976

     

     
    Net debt / Adjusted EBITDA 7.0 x 6.6 x 7.1 x 7.6 x

    (a)

    Reflects the Company's 72.71% pro rata share of the tenant-in-common's mortgage note payable and cash.

    We define Net Debt as gross debt less cash and cash equivalents. We define Adjusted EBITDA as GAAP net income or loss adjusted to exclude real estate related depreciation and amortization, gains or losses from the sales of depreciable property, extraordinary items, provisions for impairment on real estate investments and goodwill, interest expense, non-cash items such as stock compensation and write-offs of transaction costs and other one-time transactions. We believe these non-GAAP financial measures are useful to investors because they are widely accepted industry measures used by analysts and investors to compare the operating performance of REITs. EBITDA is not a measure of financial performance under GAAP, and our EBITDA may not be comparable to similarly titled measures of other companies. You should not consider our EBITDA as an alternative to net income or cash flows from operating activities determined in accordance with GAAP.

    View source version on businesswire.com: https://www.businesswire.com/news/home/20250304007224/en/

    Inquiries:

    [email protected]

    Get the next $MDV alert in real time by email

    Chat with this insight

    Save time and jump to the most important pieces.

    Recent Analyst Ratings for
    $MDV

    DatePrice TargetRatingAnalyst
    4/22/2025$18.00Buy
    B. Riley Securities
    4/29/2024$18.00Buy
    Alliance Global Partners
    9/30/2022$20.00Buy
    Janney
    6/6/2022$22.00Buy
    Colliers Securities
    3/30/2022$24.00Buy
    B. Riley Securities
    More analyst ratings

    $MDV
    Analyst Ratings

    Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

    See more
    • B. Riley Securities resumed coverage on Modiv with a new price target

      B. Riley Securities resumed coverage of Modiv with a rating of Buy and set a new price target of $18.00

      4/22/25 7:33:52 AM ET
      $MDV
      Real Estate Investment Trusts
      Real Estate
    • Alliance Global Partners initiated coverage on Modiv with a new price target

      Alliance Global Partners initiated coverage of Modiv with a rating of Buy and set a new price target of $18.00

      4/29/24 7:55:07 AM ET
      $MDV
      Real Estate Investment Trusts
      Real Estate
    • Janney initiated coverage on Modiv with a new price target

      Janney initiated coverage of Modiv with a rating of Buy and set a new price target of $20.00

      9/30/22 8:56:32 AM ET
      $MDV
      Real Estate Investment Trusts
      Real Estate

    $MDV
    Press Releases

    Fastest customizable press release news feed in the world

    See more
    • Modiv Provides Clarity on Reverse Stock Split Proposal

      Modiv Industrial, Inc. ("Modiv Industrial", "Modiv", the "Company", "we" or "our"), (NYSE:MDV), the only public REIT exclusively focused on acquiring industrial manufacturing real estate, today issued the following message from the CEO to provide clarity regarding the rationale and impact of the reverse stock proposal set forth in the Company's proxy statement for its 2025 Annual Meeting of Stockholders: "A few weeks ago, we filed our 2025 annual proxy statement. We have received a small number of inquiries regarding the reverse stock split proposal that we put forth. Given that there appears to be a pattern of confusion (not surprising given the legalese of the proxy), we decided to send

      5/23/25 6:30:00 AM ET
      $MDV
      Real Estate Investment Trusts
      Real Estate
    • Modiv Industrial Announces First Quarter 2025 Results

      Provides Update on Tariff Impacts Modiv Industrial, Inc. ("Modiv Industrial," "Modiv" or the "Company") (NYSE:MDV), the only public REIT exclusively focused on acquiring industrial manufacturing real estate, today announced operating results for the first quarter ended March 31, 2025. Highlights: First quarter 2025 revenue of $11.8 million and net income attributable to common stockholders of $2,000. First quarter AFFO of $3.9 million, or $0.33 per diluted share, increased $0.6 million, or 18% year-over year, beating consensus estimates. Repurchased 275,000 shares of preferred stock YTD, representing 13.8% of total issued, at an average price of $23.74. Executed a 10 year lease re

      5/7/25 6:00:00 AM ET
      $MDV
      Real Estate Investment Trusts
      Real Estate
    • Modiv Industrial To Report First Quarter 2025 Results on May 7, 2025

      Modiv Industrial, Inc. ("Modiv" or the "Company") (NYSE:MDV), the only public REIT exclusively focused on acquiring industrial manufacturing real estate properties, today announced that it will report financial results for the quarter ended March 31, 2025 before the market opens on Wednesday, May 7, 2025. Management will host a conference call the same day at 11:00 a.m. Eastern Time to discuss the results. Live conference call: 1-877-407-0789 or 1-201-689-8562 at 11:00 a.m. Eastern Time, Wednesday, May 7. Webcast: To listen to the webcast, either live or archived, use this link https://viavid.webcasts.com/starthere.jsp?ei=1718826&tp_key=0f462a9f79 or visit the investor relations page of M

      5/2/25 1:56:00 PM ET
      $MDV
      Real Estate Investment Trusts
      Real Estate

    $MDV
    Insider Trading

    Insider transactions reveal critical sentiment about the company from key stakeholders. See them live in this feed.

    See more
    • CEO and President Halfacre Aaron Scott bought $44,006 worth of shares (3,121 units at $14.10), increasing direct ownership by 3% to 120,000 units (SEC Form 4)

      4 - MODIV INDUSTRIAL, INC. (0001645873) (Issuer)

      6/3/25 8:12:30 PM ET
      $MDV
      Real Estate Investment Trusts
      Real Estate
    • CEO and President Halfacre Aaron Scott acquired $11,060 worth of shares (796 units at $13.89), increasing direct ownership by 0.69% to 116,879 units (SEC Form 4)

      4 - MODIV INDUSTRIAL, INC. (0001645873) (Issuer)

      5/16/25 7:33:41 PM ET
      $MDV
      Real Estate Investment Trusts
      Real Estate
    • Director Gingras Christopher Raymond acquired $642 worth of shares (45 units at $14.32), increasing direct ownership by 0.59% to 7,644 units (SEC Form 4)

      4 - MODIV INDUSTRIAL, INC. (0001645873) (Issuer)

      5/16/25 2:53:01 PM ET
      $MDV
      Real Estate Investment Trusts
      Real Estate

    $MDV
    SEC Filings

    See more
    • SEC Form S-3 filed by Modiv Industrial Inc.

      S-3 - MODIV INDUSTRIAL, INC. (0001645873) (Filer)

      5/30/25 4:17:07 PM ET
      $MDV
      Real Estate Investment Trusts
      Real Estate
    • SEC Form DEFA14A filed by Modiv Industrial Inc.

      DEFA14A - MODIV INDUSTRIAL, INC. (0001645873) (Filer)

      5/23/25 9:14:30 AM ET
      $MDV
      Real Estate Investment Trusts
      Real Estate
    • Modiv Industrial Inc. filed SEC Form 8-K: Results of Operations and Financial Condition, Regulation FD Disclosure, Financial Statements and Exhibits

      8-K - MODIV INDUSTRIAL, INC. (0001645873) (Filer)

      5/6/25 7:54:44 PM ET
      $MDV
      Real Estate Investment Trusts
      Real Estate

    $MDV
    Insider Purchases

    Insider purchases reveal critical bullish sentiment about the company from key stakeholders. See them live in this feed.

    See more
    • CEO and President Halfacre Aaron Scott bought $44,006 worth of shares (3,121 units at $14.10), increasing direct ownership by 3% to 120,000 units (SEC Form 4)

      4 - MODIV INDUSTRIAL, INC. (0001645873) (Issuer)

      6/3/25 8:12:30 PM ET
      $MDV
      Real Estate Investment Trusts
      Real Estate
    • CEO and President Halfacre Aaron Scott bought $9,575 worth of shares (671 units at $14.27), increasing direct ownership by 0.58% to 116,083 units (SEC Form 4)

      4 - MODIV INDUSTRIAL, INC. (0001645873) (Issuer)

      5/14/25 7:20:29 PM ET
      $MDV
      Real Estate Investment Trusts
      Real Estate
    • Director Gingras Christopher Raymond bought $14,590 worth of shares (1,000 units at $14.59), increasing direct ownership by 15% to 7,599 units (SEC Form 4)

      4 - MODIV INDUSTRIAL, INC. (0001645873) (Issuer)

      5/14/25 7:20:18 PM ET
      $MDV
      Real Estate Investment Trusts
      Real Estate

    $MDV
    Financials

    Live finance-specific insights

    See more

    $MDV
    Large Ownership Changes

    This live feed shows all institutional transactions in real time.

    See more
    • Modiv Provides Clarity on Reverse Stock Split Proposal

      Modiv Industrial, Inc. ("Modiv Industrial", "Modiv", the "Company", "we" or "our"), (NYSE:MDV), the only public REIT exclusively focused on acquiring industrial manufacturing real estate, today issued the following message from the CEO to provide clarity regarding the rationale and impact of the reverse stock proposal set forth in the Company's proxy statement for its 2025 Annual Meeting of Stockholders: "A few weeks ago, we filed our 2025 annual proxy statement. We have received a small number of inquiries regarding the reverse stock split proposal that we put forth. Given that there appears to be a pattern of confusion (not surprising given the legalese of the proxy), we decided to send

      5/23/25 6:30:00 AM ET
      $MDV
      Real Estate Investment Trusts
      Real Estate
    • Modiv Industrial Announces First Quarter 2025 Results

      Provides Update on Tariff Impacts Modiv Industrial, Inc. ("Modiv Industrial," "Modiv" or the "Company") (NYSE:MDV), the only public REIT exclusively focused on acquiring industrial manufacturing real estate, today announced operating results for the first quarter ended March 31, 2025. Highlights: First quarter 2025 revenue of $11.8 million and net income attributable to common stockholders of $2,000. First quarter AFFO of $3.9 million, or $0.33 per diluted share, increased $0.6 million, or 18% year-over year, beating consensus estimates. Repurchased 275,000 shares of preferred stock YTD, representing 13.8% of total issued, at an average price of $23.74. Executed a 10 year lease re

      5/7/25 6:00:00 AM ET
      $MDV
      Real Estate Investment Trusts
      Real Estate
    • Modiv Industrial To Report First Quarter 2025 Results on May 7, 2025

      Modiv Industrial, Inc. ("Modiv" or the "Company") (NYSE:MDV), the only public REIT exclusively focused on acquiring industrial manufacturing real estate properties, today announced that it will report financial results for the quarter ended March 31, 2025 before the market opens on Wednesday, May 7, 2025. Management will host a conference call the same day at 11:00 a.m. Eastern Time to discuss the results. Live conference call: 1-877-407-0789 or 1-201-689-8562 at 11:00 a.m. Eastern Time, Wednesday, May 7. Webcast: To listen to the webcast, either live or archived, use this link https://viavid.webcasts.com/starthere.jsp?ei=1718826&tp_key=0f462a9f79 or visit the investor relations page of M

      5/2/25 1:56:00 PM ET
      $MDV
      Real Estate Investment Trusts
      Real Estate
    • SEC Form SC 13G filed by Modiv Inc.

      SC 13G - MODIV INC. (0001645873) (Subject)

      6/15/22 10:37:51 AM ET
      $MDV
      Real Estate Investment Trusts
      Real Estate