Modiv Industrial Inc. (MDVPA) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
2195 SOUTH DOWNING STREET DENVER, CO 80210 |
| State of Incorp. | MD |
| Fiscal Year End | December 31 |
| Industry (SIC) | 6798 - Real Estate Investment Trusts (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 3,129 | 8,609 | 55,966 | 8,248 | 6,824 | 5,253 | |||
| Cash and cash equivalent | 3,129 | 8,609 | 55,966 | 8,248 | 6,824 | 5,253 | |||
| Receivables | 2 | 17 | |||||||
| Prepaid expense | 4,173 | 6,101 | 6,379 | 2,172 | 1,868 | 234 | |||
| Total current assets: | 7,303 | 14,710 | 62,345 | 10,420 | 8,694 | 5,504 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 2,387 | ✕ | |||||||
| Property, plant and equipment | 109,288 | 108,086 | 61,005 | 65,358 | 86,776 | 41,126 | |||
| Long-term investments and receivables | 10,007 | 9,941 | 10,002 | 10,389 | 14,276 | ||||
| Long-term investments | 10,007 | 9,941 | 10,002 | 10,389 | 14,276 | ||||
| Intangible assets, net (including goodwill) | 17,321 | 22,449 | 58,288 | ||||||
| Goodwill | 17,321 | 17,321 | 50,588 | ||||||
| Intangible assets, net (excluding goodwill) | 5,128 | 7,700 | |||||||
| Total noncurrent assets: | 109,288 | 118,094 | 88,268 | 97,809 | 157,839 | 55,402 | |||
| Other undisclosed assets | 414,306 | 323,223 | 277,882 | 299,204 | 324,384 | 191,520 | |||
| TOTAL ASSETS: | 530,896 | 456,026 | 428,495 | 407,433 | 490,917 | 252,426 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Debt | 517 | 4,800 | |||||||
| Total current liabilities: | 517 | 4,800 | |||||||
| Noncurrent Liabilities | |||||||||
| Other undisclosed liabilities | 305,774 | 214,992 | 206,065 | 216,664 | 231,875 | 143,332 | |||
| Total liabilities: | 305,774 | 214,992 | 206,065 | 217,181 | 236,675 | 143,332 | |||
| Temporary equity, including noncontrolling interest | 7,366 | 14,070 | 6,001 | ||||||
| Equity | |||||||||
| Equity, attributable to parent, including: | 144,443 | 159,751 | 171,827 | 132,284 | 189,570 | 103,093 | |||
| Treasury stock, value | (5,291) | (4,162) | |||||||
| Additional paid in capital | 292,617 | 278,339 | 273,442 | 224,273 | 220,715 | 119,247 | |||
| Accumulated other comprehensive income | 2,658 | 3,503 | |||||||
| Accumulated deficit | (145,552) | (117,939) | (101,624) | (92,013) | (31,169) | (16,167) | |||
| Other undisclosed equity, attributable to parent | 10 | 10 | 9 | 24 | 24 | 13 | |||
| Equity, attributable to noncontrolling interest | 80,679 | 81,283 | 50,603 | 50,603 | 50,603 | ||||
| Total equity: | 225,122 | 241,034 | 222,430 | 182,887 | 240,173 | 103,093 | |||
| TOTAL LIABILITIES AND EQUITY: | 530,896 | 456,026 | 428,495 | 407,433 | 490,917 | 252,426 | |||
Income Statement (P&L) ($ in thousands)
| 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 46,937 | 46,174 | 36,223 | 38,903 | 24,545 | 17,985 | ||
| Operating leases, income statement, lease revenue | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 14,726 | |
| Operating lease, lease income | 46,937 | ✕ | ||||||
| Cost of revenue | (20,720) | (21,488) | (13,877) | (18,460) | (15,565) | (3,186) | ||
| Cost of product and service sold | (5,161) | (8,900) | (6,692) | (6,999) | (8,183) | (3,186) | ||
| Gross profit: | 26,217 | 24,686 | 22,346 | 20,444 | 8,980 | 14,799 | ||
| Operating expenses | (22,194) | (40,062) | (31,683) | (73,033) | (14,029) | (21,167) | ||
| Other undisclosed operating income (loss) | (1,709) | 12,196 | 7,804 | 4,140 | ||||
| Operating income (loss): | 2,314 | (3,180) | (1,534) | (48,450) | (5,049) | (6,368) | ||
| Nonoperating income (expense) | (11,010) | (1,331) | 1,098 | (692) | 301 | 244 | ||
| Investment income, nonoperating | 801 | 22 | 21 | 5 | 67 | 18 | ||
| Loss on contract termination | (1,040) | |||||||
| Other nonoperating income | 298 | 94 | 284 | 46 | ||||
| Interest and debt expense | (13,807) | (1,725) | 517 | (11,461) | (7,383) | (5,578) | ||
| Income (loss) from continuing operations: | (22,503) | (6,237) | 81 | (60,603) | (12,131) | (11,702) | ||
| Income (loss) before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | 81 | (60,603) | (12,131) | (11,702) | |
| Other undisclosed net income | 13,807 | 1,725 | ||||||
| Net income (loss): | (8,696) | (4,511) | 81 | (60,603) | (12,131) | (11,702) | ||
| Net income (loss) attributable to noncontrolling interest | 2,082 | 1,223 | ||||||
| Other undisclosed net income (loss) attributable to parent | (517) | 11,461 | 7,715 | 9,900 | ||||
| Net income (loss) attributable to parent: | (6,614) | (3,289) | (436) | (49,142) | (4,416) | (1,802) | ||
| Preferred stock dividends and other adjustments | (3,688) | (3,688) | (1,065) | |||||
| Net income (loss) available to common stockholders, basic: | (10,301) | (6,976) | (1,501) | (49,142) | (4,416) | (1,802) | ||
| Other undisclosed net income (loss) available to common stockholders, diluted | (2,082) | (1,223) | ||||||
| Net income (loss) available to common stockholders, diluted: | (12,384) | (8,199) | (1,501) | (49,142) | (4,416) | (1,802) | ||
Comprehensive Income ($ in thousands)
| 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Net income (loss): | (8,696) | (4,511) | 81 | (60,603) | (12,131) | (11,702) | ||
| Other comprehensive loss | (1,015) | |||||||
| Other undisclosed comprehensive income | 4,040 | |||||||
| Comprehensive income (loss): | (9,711) | (472) | 81 | (60,603) | (12,131) | (11,702) | ||
| Comprehensive income (loss), net of tax, attributable to noncontrolling interest | 2,253 | 620 | ||||||
| Comprehensive income (loss), net of tax, attributable to parent: | (7,458) | 149 | 81 | (60,603) | (12,131) | (11,702) | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.