2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $330M | $452M | $631M | $798M | $936M |
Cost of Revenue | $80M | $108M | $151M | $184M | $210M |
Gross Profit | $250M | $345M | $481M | $613M | $726M |
Gross Profit % | 76% | 76% | 76% | 77% | 78% |
R&D Expenses | $0.24 | $0.3 | $0.28 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $81M | $136M | $177M | $250M | $286M |
Dep. & Amort. | $105M | $136M | $166M | $215M | $248M |
Def. Tax | -$14M | -$30M | $0 | $0 | $0 |
Stock Comp. | $13M | $20M | $28M | $34M | $42M |
Chg. in WC | $9.1M | -$7M | -$7.6M | -$20M | -$49M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $176M | $44M | $37M | $33M | $56M |
ST Investments | $0 | $0 | $11M | $9.9M | $0 |
Cash & ST Inv. | $176M | $44M | $37M | $33M | $56M |
Receivables | $51M | $73M | $103M | $264M | $301M |
Inventory | $1 | $132M | -$11M | $0 | $0 |
Rexford delivered solid Q1 performance, executing 2.4 million sq. ft. of leases with net effective and cash rent spreads of 24% and 15%, respectively, and achieved 82% tenant retention, the highest in the past year.
Market rents across the portfolio declined 2.8% sequentially and 9.4% year-over-year, but Rexford outperformed the broader market; softness was concentrated in spaces over 100,000 sq. ft., while smaller spaces remained resilient.
Full-year 2025 core FFO guidance is maintained at $2.37 to $2.41 per share, with $15 million net NOI contribution expected from repositioning/redevelopment; lease-up timing has increased to nine months due to tariff-related uncertainty.
The company completed $103 million in property dispositions at low-4% cap rates and stabilized five repositioning projects at a 7.6% unlevered yield; $70 million of incremental NOI is expected near-term from projects under construction or lease-up.
Rexford maintains a strong balance sheet with over $1.6 billion in liquidity and net debt to EBITDA reduced to 3.9x; no significant debt maturities until 2027, and capital allocation remains focused on high-return redevelopment and repositioning projects.