NNN REIT, Inc.
Real EstateNYSE:NNN · New York Stock Exchange
+$0.48 today
Vol 1.28M · Avg 1.74M
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
$935.8M of revenue converted into $387.3M of net income for the selected period. Gross margin is 81.7% and net margin is 41.4%, showing how much revenue survives after costs and taxes. EPS is $2.06, 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 | $926.2M +6.6% | $869.3M +5.0% | $828.1M +7.1% | $773.1M +6.4% | $726.4M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $574.3M +1677.0% | $32.3M +13.9% | $28.4M +8.0% | $26.3M -7.4% | $28.4M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $352.0M -57.9% | $836.9M +4.7% | $799.7M +7.1% | $746.8M +7.0% | $698.0M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 38.0% -58.3pp | 96.3% -0.3pp | 96.6% -0.0pp | 96.6% +0.5pp | 96.1% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 -100.0% | $0 +8.4% | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $46.9M +4.1% | $45.1M -5.1% | $47.5M -4.1% | $49.5M +10.5% | $44.8M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | -$217.9M -184.1% | $259.1M +5.9% | $244.6M -7.4% | $264.2M +6.2% | $248.9M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $268.4M +7.5% | $249.7M +4.6% | $238.6M +6.6% | $223.8M +9.1% | $205.2M | $374.2M | $1.2B | $631.8M |
| EBITDA | $860.5M +3.6% | $830.5M +4.5% | $794.9M +12.5% | $706.5M +11.6% | $633.2M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 92.9% -2.6pp | 95.5% -0.4pp | 96.0% +4.6pp | 91.4% +4.2pp | 87.2% | 5.6% | 46.3% | 42.0% |
| Operating Income | $569.9M -1.4% | $577.9M +4.1% | $555.1M +15.0% | $482.5M +7.4% | $449.1M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 61.5% -5.0pp | 66.5% -0.6pp | 67.0% +4.6pp | 62.4% +0.6pp | 61.8% | 16.6% | 24.1% | 22.0% |
| Interest Income | $424.0K -85.8% | $3.0M +162.8% | $1.1M +661.1% | $149.0K -31.0% | $216.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $202.3M +9.9% | $184.0M +12.3% | $163.9M +10.7% | $148.1M +7.4% | $137.9M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$180.1M +0.5% | -$181.0M -11.2% | -$162.8M -10.0% | -$147.9M +7.0% | -$159.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $389.8M -1.8% | $396.8M +1.1% | $392.3M +17.2% | $334.6M +15.3% | $290.1M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 42.1% -3.6pp | 45.7% -1.7pp | 47.4% +4.1pp | 43.3% +3.3pp | 39.9% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $1.3B | -$1.6B | $745.2M |
| Net Income | $389.8M -1.8% | $396.8M +1.1% | $392.3M +17.2% | $334.6M +15.3% | $290.1M | $4.9B | $4.8B | $4.7B |
| Net Margin | 42.1% -3.6pp | 45.7% -1.7pp | 47.4% +4.1pp | 43.3% +3.3pp | 39.9% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $2 -4.2% | $2 +0.0% | $2 +14.3% | $2 +25.2% | $2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $2 -3.7% | $2 -0.5% | $2 +14.3% | $2 +25.2% | $2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $187.6M +2.1% | $183.7M +1.4% | $181.2M +3.7% | $174.7M +0.0% | $174.7M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $188.0M +2.1% | $184.0M +1.3% | $181.7M +4.0% | $174.7M -0.0% | $174.8M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Essex Property Trust, Inc.
NYSE:ESS
$18.23B
Kimco Realty Corporation
NYSE:KIM
$17.47B
W. P. Carey Inc.
NYSE:WPC
$17.09B
Regency Centers Corporation
NASDAQ:REG
$14.70B
Federal Realty Investment Trust
NYSE:FRT
$10.87B
Agree Realty Corporation
NYSE:ADC
$9.11B
EPR Properties
NYSE:EPR
$4.58B
NETSTREIT Corp.
NYSE:NTST
$1.68B
Universal Health Realty Income Trust
NYSE:UHT
$558.63M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does NNN generate?
NNN REIT, Inc. (NNN) reported $926.21M of revenue in fiscal 2025.
Is NNN profitable?
NNN REIT, Inc. (NNN) reported $389.78M of net income, with a net margin of 42.1%.
Explore More
Continue the stock analysis
Jump to another research area for this company.