2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $12M | $28M | $45M | $47M | $50M |
Cost of Revenue | $16M | $144K | $60K | $657K | $239K |
Gross Profit | -$4M | $28M | $45M | $47M | $50M |
Gross Profit % | -34% | 99% | 100% | 99% | 100% |
R&D Expenses | -$0.89 | $0.41 | $0.5 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$10M | $12M | $22M | $25M | $27M |
Dep. & Amort. | $2.6M | $8.1M | $13M | $14M | $15M |
Def. Tax | -$1.5M | -$20M | $0 | $0 | $0 |
Stock Comp. | $4.7M | $2M | $1.5M | $1.4M | $1.7M |
Chg. in WC | $499K | $5M | $99K | $753K | $852K |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $20M | $127M | $45M | $26M | $20M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $20M | $127M | $45M | $26M | $20M |
Receivables | $0 | $30M | $5M | $4.8M | $4.9M |
Inventory | $0 | $0 | $0 | $0 | $0 |
Q1 2025 revenue was $13.2 million, up 4.8% year-over-year, driven by new property acquisitions and annual rent escalators; net income attributable to common shareholders was $6.3 million ($0.31 per share), and AFFO was $10.7 million ($0.51 per share), a 2.2% decline due to higher professional fees and timing of tenant reimbursements.
Portfolio rent collections remain stable and in line with expectations; the AFFO payout ratio was 84%, within the target range of 80–90%, supporting a $0.43 per share quarterly dividend ($1.72 annualized).
Two new Cresco dispensary acquisitions in Ohio were completed (total commitment: $1.875 million), with $11.7 million in total unfunded commitments at quarter-end; C3 in Connecticut is reevaluating a $11 million buildout due to higher construction costs, pausing further TI disbursements.
REV Clinics continues to pay 50% of contractual rent during receivership, with the property expected to be returned to NLCP by the end of Q2; Calypso has resolved rent issues and is expected to resume full rent payments pending regulatory approval after a successful recapitalization.
NLCP maintains strong liquidity ($102 million available), low leverage (debt/EBITDA <0.2x), and a disciplined underwriting approach focused on limited license states; management expects continued industry headwinds but sees long-term growth opportunities, including potential international expansion and future sale-leaseback demand as new state markets open.