Innovative Industrial Properties Inc. | Small-cap | Real Estate

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income Metrics

Revenue 71.7M
Gross Profit 64.3M 89.71%
Operating Income 37.5M 52.27%
Net Income 31.1M 43.33%
EPS (Diluted) $1.03

Balance Sheet Metrics

Total Assets 2.4B
Total Liabilities 430.4M
Shareholders Equity 1.9B
Debt to Equity 0.22

Cash Flow Metrics

Operating Cash Flow 50.7M
Free Cash Flow 54.2M

Revenue & Profitability Trend

Innovative Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i308.5M309.5M276.4M204.6M116.9M
Cost of Goods Sold i28.5M24.9M10.5M4.4M5.0M
Gross Profit i280.0M284.6M265.8M200.1M111.9M
Gross Margin % i90.8%92.0%96.2%97.8%95.8%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i37.4M42.8M38.5M23.0M14.2M
Other Operating Expenses i-----
Total Operating Expenses i37.4M42.8M38.5M23.0M14.2M
Operating Income i171.8M174.6M166.0M135.4M69.7M
Operating Margin % i55.7%56.4%60.1%66.2%59.7%
Non-Operating Items
Interest Income i11.0M8.4M3.2M397.0K3.4M
Interest Expense i16.3M16.1M17.0M16.4M6.5M
Other Non-Operating Income-3.4M22.0K3.5M-3.7M-
Pre-tax Income i161.7M165.6M154.4M114.0M65.7M
Income Tax i-----
Effective Tax Rate % i0.0%0.0%0.0%0.0%0.0%
Net Income i161.7M165.6M154.4M114.0M65.7M
Net Margin % i52.4%53.5%55.9%55.7%56.2%
Key Metrics
EBITDA i252.2M248.9M229.0M172.1M100.2M
EPS (Basic) i$5.58$5.82$5.57$4.69$3.28
EPS (Diluted) i$5.52$5.77$5.52$4.55$3.27
Basic Shares Outstanding i2822640227977807273450472390301719443602
Diluted Shares Outstanding i2822640227977807273450472390301719443602

Income Statement Trend

Innovative Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i146.2M140.2M87.1M81.1M126.0M
Short-term Investments i-----
Accounts Receivable i-----
Inventory i-----
Other Current Assets-----
Total Current Assets i169.0M163.7M106.6M99.3M126.0M
Non-Current Assets
Property, Plant & Equipment i001.7M1.1M980.0K
Goodwill i7.4M8.2M9.1M9.1M0
Intangible Assets i7.4M8.2M9.1M9.1M-
Long-term Investments-----
Other Non-Current Assets26.9M30.0M30.2M10.0M1.8M
Total Non-Current Assets i2.2B2.2B2.3B2.0B1.6B
Total Assets i2.4B2.4B2.4B2.1B1.8B
Liabilities
Current Liabilities
Accounts Payable i20.8M21.0M40.0M54.0M41.1M
Short-term Debt i-----
Current Portion of Long-term Debt-----
Other Current Liabilities-----
Total Current Liabilities i132.8M132.2M149.5M145.6M105.4M
Non-Current Liabilities
Long-term Debt i297.9M300.9M301.5M326.1M136.7M
Deferred Tax Liabilities i-----
Other Non-Current Liabilities11.3M5.1M1.9M1.2M1.1M
Total Non-Current Liabilities i309.2M305.9M303.4M327.3M137.8M
Total Liabilities i442.0M438.1M452.9M472.9M243.1M
Equity
Common Stock i28.0K28.0K28.0K26.0K24.0K
Retained Earnings i-211.7M-156.9M-117.4M-75.2M-48.1M
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i1.9B2.0B2.0B1.6B1.5B
Key Metrics
Total Debt i297.9M300.9M301.5M326.1M136.7M
Working Capital i36.3M31.5M-43.0M-46.3M20.6M

Balance Sheet Composition

Innovative Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i161.7M165.6M154.4M114.0M65.7M
Depreciation & Amortization i70.8M67.2M61.3M41.8M28.0M
Stock-Based Compensation i17.3M19.6M17.5M8.6M3.3M
Working Capital Changes i3.9M4.9M5.1M18.1M14.3M
Operating Cash Flow i255.5M258.8M239.9M185.4M113.6M
Investing Activities
Capital Expenditures i-----
Acquisitions i-----200.0K
Investment Purchases i-45.1M-111.9M-388.8M-569.8M-1.1B
Investment Sales i62.6M294.1M515.0M864.5M581.0M
Investing Cash Flow i16.7M178.2M104.3M278.0M-497.3M
Financing Activities
Share Repurchases i-----
Dividends Paid i-213.5M-204.1M-185.3M-132.3M-76.8M
Debt Issuance i-00300.0M0
Debt Repayment i-4.4M----
Financing Cash Flow i-197.9M-195.6M164.2M155.8M925.0M
Free Cash Flow i258.4M255.5M234.1M188.7M110.8M
Net Change in Cash i74.3M241.3M508.3M619.2M541.3M

Cash Flow Trend

Innovative Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 11.29
Forward P/E 8.92
Price to Book 0.79
Price to Sales 5.09
PEG Ratio -0.28

Profitability Ratios

Profit Margin 47.71%
Operating Margin 45.95%
Return on Equity 7.18%
Return on Assets 4.03%

Financial Health

Current Ratio 2.14
Debt to Equity 15.46
Beta 1.68

Per Share Data

EPS (TTM) $4.63
Book Value per Share $65.80
Revenue per Share $10.22

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
iipr1.5B11.290.797.18%47.71%15.46
Prologis 102.8B29.851.956.37%38.69%61.59
Public Storage 50.4B31.3410.0418.92%38.06%110.17
Plymouth Industrial 969.8M7.451.7924.91%76.58%135.75
Industrial Logistics 384.1M-3.970.74-12.91%-20.73%443.62
Extra Space Storage 30.3B29.752.116.90%28.77%93.01

Financial data is updated regularly. All figures are in the company's reporting currency.