Belpointe PREP, LLC
Real EstateAMEX:OZ · New York Stock Exchange American
-$0.17 today
Vol 0.02M · Avg 0.01M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$11.7M of revenue converted into -$42.1M of net income for the selected period. Gross margin is -116.8% and net margin is -380.7%, showing how much revenue survives after costs and taxes. EPS is $-11.23, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $9.2M +243.4% | $2.7M +18.7% | $2.3M +62.0% | $1.4M +39.5% | $997.0K | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $32.4M +373.5% | $6.8M +63.7% | $4.2M +9.7% | $3.8M +234.1% | $1.1M | $725.6M | $804.0M | $882.4M |
| Gross Profit | -$23.2M -457.0% | -$4.2M -116.3% | -$1.9M +20.4% | -$2.4M -1590.9% | -$143.0K | $8.9B | $7.6B | $6.2B |
| Gross Margin | -252.5% -96.8pp | -155.7% -70.3pp | -85.4% +88.4pp | -173.8% -159.5pp | -14.3% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 +100.0% | -$3 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $6.2M +20.6% | $5.1M -19.3% | $6.3M +9.3% | $5.8M +98.3% | $2.9M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | -$2.5M -126.9% | $9.3M +11.0% | $8.4M +18.5% | $7.1M +101.9% | $3.5M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $8.7M +58.0% | $5.5M +166.7% | $2.1M +60.1% | $1.3M +119.6% | $588.0K | $374.2M | $1.2B | $631.8M |
| EBITDA | -$13.9M -67.0% | -$8.3M +32.2% | -$12.3M -49.6% | -$8.2M -167.9% | -$3.1M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | -151.6% +160.1pp | -311.7% +233.8pp | -545.4% +45.2pp | -590.7% -283.0pp | -307.6% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$20.7M -53.3% | -$13.5M -30.6% | -$10.3M -8.6% | -$9.5M -160.1% | -$3.7M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -225.1% +279.2pp | -504.3% -46.1pp | -458.2% +225.3pp | -683.5% -316.9pp | -366.6% | 16.6% | 24.1% | 22.0% |
| Interest Income | $1.0M +59.1% | $646.0K +471.7% | $113.0K -93.9% | $1.9M +401.4% | $369.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $17.4M +74.3% | $10.0M | $0 | $0 | $0 | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$19.4M -87.0% | -$10.4M -156.9% | -$4.0M -392.1% | $1.4M +125.3% | $613.0K | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$40.1M -68.0% | -$23.9M -66.1% | -$14.4M -76.7% | -$8.1M -167.1% | -$3.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -436.2% +455.6pp | -891.8% -254.6pp | -637.1% -52.9pp | -584.2% -279.1pp | -305.1% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $0 -100.0% | $1.0K +0.0% | $1.0K -99.1% | $112.0K | $0 | $1.3B | -$1.6B | $745.2M |
| Net Income | -$40.0M -67.9% | -$23.9M -66.2% | -$14.4M -86.8% | -$7.7M -145.1% | -$3.1M | $4.9B | $4.8B | $4.7B |
| Net Margin | -435.9% +455.9pp | -891.8% -255.1pp | -636.7% -84.4pp | -552.3% -237.9pp | -314.4% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$11 -63.7% | -$7 -62.1% | -$4 -79.6% | -$2 -66.7% | -$1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$11 -63.2% | -$7 -62.6% | -$4 -79.6% | -$2 -66.7% | -$1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $3.7M +2.7% | $3.6M +2.4% | $3.6M +4.0% | $3.4M +47.5% | $2.3M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $3.7M +2.7% | $3.6M +2.4% | $3.6M +4.0% | $3.4M +47.5% | $2.3M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
FrontView REIT, Inc.
NYSE:FVR
$450.10M
Seaport Entertainment Group Inc.
NYSE:SEG
$315.82M
Corporación Inmobiliaria Vesta, S.A.B. de C.V.
NYSE:VTMX
$290.44M
Ares Commercial Real Estate Corporation
NYSE:ACRE
$273.52M
American Realty Investors, Inc.
NYSE:ARL
$240.83M
New England Realty Associates Limited Partnership
AMEX:NEN
$200.96M
Modiv Industrial, Inc.
NYSE:MDV
$189.44M
Douglas Elliman Inc.
NYSE:DOUG
$155.45M
Murano Global Investments PLC Ordinary Shares
MRNO
$26.91M
Wheeler Real Estate Investment Trust, Inc.
WHLR
$62,748.00
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does OZ generate?
Belpointe PREP, LLC (OZ) reported $9.19M of revenue in fiscal 2025.
Is OZ profitable?
Belpointe PREP, LLC (OZ) reported -$40,046,000.00 of net income, with a net margin of -435.9%.
Explore More
Continue the stock analysis
Jump to another research area for this company.