2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $322M | $383M | $408M | $443M | $432M |
Cost of Revenue | $17M | $18M | $22M | $23M | $25M |
Gross Profit | $304M | $364M | $386M | $420M | $407M |
Gross Profit % | 95% | 95% | 95% | 95% | 94% |
R&D Expenses | $0.18 | $0.3 | $0.31 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $56M | $110M | $129M | $163M | $169M |
Dep. & Amort. | $132M | $129M | $150M | $159M | $152M |
Def. Tax | $3.9M | $15M | $204K | $0 | $0 |
Stock Comp. | $2M | $4.7M | $5.3M | $6.4M | $7.4M |
Chg. in WC | $2.5M | $6.5M | $307K | -$9.2M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $100M | $22M | $22M | $19M | $15M |
ST Investments | $3.4B | $3.8B | $63M | $46M | $4.3B |
Cash & ST Inv. | $100M | $22M | $22M | $19M | $4.4B |
Receivables | $104M | $118M | $137M | $154M | $166M |
Inventory | $1 | $1 | -$63M | $0 | $0 |
Broadstone Net Lease (BNL) achieved $1.43 AFFO per share in 2024, at the top end of guidance, with a portfolio over 99% leased and $400M in total investments.
For 2025, BNL has set an AFFO guidance range of $1.45 to $1.49 per share, targeting approximately 3% growth at the midpoint, with $400M-$600M in investment volume and $50M-$100M in dispositions.
The company is focusing on its build-to-suit development strategy, with $227.3M in current projects and a goal to add $500M in new commitments for 2025, aiming for stabilization in 2026-2027 with straight-line yields in the mid-to-high 8% range.
BNL plans to fund investments through retained earnings, revolver utilization, and accretive dispositions, with no equity raises planned for 2025 unless there is a significant stock price re-rating.
The company remains cautious about tenant credit risks, including Zips Car Wash bankruptcy and other watchlist tenants, and has included 125 basis points of bad debt in its 2025 guidance.