NYSE:REXR · New York Stock Exchange
+$0.41 today
Vol 2.10M · Avg 2.33M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:REXR · Revenue to Net Income
Key Ratios
Analysis
$988.5M of revenue converted into $232.0M of net income for the selected period. Gross margin is 60.8% and net margin is 23.0%, showing how much revenue survives after costs and taxes. EPS is $0.91, tying the income statement back to per-share earnings.
Revenue
—
Operating Income
—
Net Income
—
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $1.0B +7.1% | $936.4M +17.4% | $797.8M +26.4% | $631.2M +39.6% | $452.2M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $227.7M +8.3% | $210.3M +14.0% | $184.5M +22.6% | $150.5M +39.7% | $107.7M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $775.4M +6.8% | $726.1M +18.4% | $613.3M +27.6% | $480.7M +39.5% | $344.5M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 77.3% -0.2pp | 77.5% +0.7pp | 76.9% +0.7pp | 76.2% -0.0pp | 76.2% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $78.9M -4.0% | $82.2M +9.5% | $75.0M +16.7% | $64.3M +31.2% | $49.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $394.8M +380.5% | $82.2M +9.5% | $75.0M +16.7% | $64.3M +31.2% | $49.0M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $315.9M +27.6% | $247.6M +15.4% | $214.6M +29.6% | $165.6M +21.9% | $135.8M | $374.2M | $1.2B | $631.8M |
| EBITDA | $640.6M +4.3% | $614.1M +21.2% | $506.8M +32.1% | $383.7M +37.1% | $279.8M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 63.9% -1.7pp | 65.6% +2.1pp | 63.5% +2.7pp | 60.8% -1.1pp | 61.9% | 5.6% | 46.3% | 42.0% |
| Operating Income | $380.6M -40.9% | $644.0M +19.6% | $538.3M +29.3% | $416.4M +40.9% | $295.5M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 37.9% -30.8pp | 68.8% +1.3pp | 67.5% +1.5pp | 66.0% +0.6pp | 65.3% | 16.6% | 24.1% | 22.0% |
| Interest Income | $22.2M | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $104.9M +6.4% | $98.6M +60.6% | $61.4M +26.6% | $48.5M +20.8% | $40.1M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$160.9M +55.1% | -$358.1M -24.0% | -$288.7M -20.7% | -$239.3M -50.2% | -$159.3M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $219.8M -23.1% | $285.9M +14.6% | $249.6M +40.9% | $177.2M +30.0% | $136.2M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 21.9% -8.6pp | 30.5% -0.7pp | 31.3% +3.2pp | 28.1% -2.1pp | 30.1% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $1.3B | -$1.6B | $745.2M |
| Net Income | $212.0M -22.6% | $273.8M +15.0% | $238.0M +42.0% | $167.6M +30.7% | $128.2M | $4.9B | $4.8B | $4.7B |
| Net Margin | 21.1% -8.1pp | 29.2% -0.6pp | 29.8% +3.3pp | 26.5% -1.8pp | 28.4% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 -28.3% | $1 +7.1% | $1 +21.7% | $1 +15.0% | $1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 -28.3% | $1 +7.1% | $1 +21.7% | $1 +15.0% | $1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $232.5M +6.5% | $218.3M +7.6% | $202.9M +19.0% | $170.5M +22.4% | $139.3M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $232.6M +6.4% | $218.5M +7.6% | $203.1M +18.8% | $171.0M +22.1% | $140.1M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
AGNC Investment Corp.
NASDAQ:AGNC
$12.63B
EastGroup Properties, Inc.
NYSE:EGP
$11.36B
Federal Realty Investment Trust
NYSE:FRT
$10.51B
Lineage, Inc.
NASDAQ:LINE
$10.02B
CubeSmart
NYSE:CUBE
$9.33B
Alexandria Real Estate Equities, Inc.
NYSE:ARE
$9.16B
First Industrial Realty Trust, Inc.
NYSE:FR
$8.27B
STAG Industrial, Inc.
NYSE:STAG
$7.49B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does REXR generate?
Rexford Industrial Realty, Inc. (REXR) reported $1.00B of revenue in fiscal 2025.
Is REXR profitable?
Rexford Industrial Realty, Inc. (REXR) reported $212.03M of net income, with a net margin of 21.1%.
Explore More
Continue the stock analysis
Jump to another research area for this company.