2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $432M | $586M | $802M | $858M | $770M |
Cost of Revenue | $123M | $155M | $211M | $451M | $0 |
Gross Profit | $309M | $430M | $591M | $407M | $770M |
Gross Profit % | 71% | 74% | 74% | 47% | 100% |
R&D Expenses | $0.19 | $0.25 | $0.24 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $79M | $147M | $184M | $237M | $183M |
Dep. & Amort. | $117M | $158M | $233M | $222M | $190M |
Def. Tax | $15M | $14M | $0 | $0 | $0 |
Stock Comp. | $4.3M | $5.5M | $6.3M | $6.7M | $8.3M |
Chg. in WC | $3.2M | $3.6M | $5.6M | $17M | -$111K |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $19M | $25M | $35M | $65M | $50M |
ST Investments | $0 | $0 | $51M | $30M | $0 |
Cash & ST Inv. | $19M | $25M | $35M | $95M | $50M |
Receivables | $12M | $13M | $23M | $22M | $27M |
Inventory | $1 | -$20M | -$42M | $0 | $0 |
NSA completed significant strategic initiatives in 2024, including internalizing the PRO structure, consolidating brands, onboarding properties and employees, and deploying $150M in growth capital.
The company anticipates a recovery in the housing market, which could drive improved self-storage demand, with new supply deliveries expected to decline substantially through 2027.
For 2025, NSA provided guidance with a midpoint of flat same-store revenue growth, negative 1.4% same-store NOI growth, and core FFO per share of $2.34, reflecting modest improvement in demand and operational efficiencies.
NSA plans $100M to $300M in acquisitions and dispositions each, with a focus on portfolio optimization and leveraging JV capital for acquisitions.
The company expects temporary leverage pressure above its target range of 5.5x-6.5x net debt to EBITDA in early 2025 but anticipates improvement in the back half of the year as fundamentals recover.