Netstreit (NTST) | Financial Analysis & Statements
Netstreit Corp. Mid-cap Real Estate
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Dec 2025Income Metrics
Revenue
49.1M
Gross Profit
43.7M
89.04%
Operating Income
15.2M
31.01%
Net Income
1.3M
2.70%
Balance Sheet Metrics
Total Assets
2.6B
Total Liabilities
1.2B
Shareholders Equity
1.5B
Debt to Equity
0.80
Cash Flow Metrics
Operating Cash Flow
28.1M
Free Cash Flow
28.8M
Revenue & Profitability Trend
Quarter Income Flow
Dec 31, 2025
Annual Income Flow
2025
Netstreit Income Statement From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Revenue | 181.4M | 150.0M | 123.1M | 92.5M | 58.4M |
| Cost of Goods Sold | 18.2M | 16.2M | 15.0M | 10.3M | 5.0M |
| Gross Profit | 163.2M | 133.8M | 108.1M | 82.2M | 53.3M |
| Gross Margin % | 90.0% | 89.2% | 87.8% | 88.9% | 91.4% |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling, General & Administrative | 21.7M | 19.7M | 20.2M | 19.1M | 14.8M |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 21.7M | 19.7M | 20.2M | 19.1M | 14.8M |
| Operating Income | 55.1M | 37.2M | 24.3M | 13.1M | 7.7M |
| Operating Margin % | 30.4% | 24.8% | 19.7% | 14.2% | 13.2% |
| Non-Operating Items | |||||
| Interest Income | 12.6M | 11.6M | 7.4M | 2.3M | 0 |
| Interest Expense | 47.2M | 33.3M | 20.3M | 8.6M | 3.3M |
| Other Non-Operating Income | -12.3M | -26.6M | -3.6M | 2.3M | -811.0K |
| Pre-tax Income | 7.0M | -12.0M | 6.8M | 8.6M | 3.2M |
| Income Tax | 54.0K | 49.0K | -49.0K | 396.0K | 59.0K |
| Effective Tax Rate % | 0.8% | 0.0% | -0.7% | 4.6% | 1.8% |
| Net Income | 6.9M | -12.0M | 6.9M | 8.2M | 3.2M |
| Net Margin % | 3.8% | -8.0% | 5.6% | 8.9% | 5.4% |
| Key Metrics | |||||
| EBITDA | 153.3M | 122.9M | 95.2M | 65.1M | 38.6M |
| EPS (Basic) | $0.08 | $-0.16 | $0.11 | $0.16 | $0.08 |
| EPS (Diluted) | $0.08 | $-0.16 | $0.11 | $0.16 | $0.08 |
| Basic Shares Outstanding | 82702387 | 76517767 | 63922973 | 49517977 | 36999459 |
| Diluted Shares Outstanding | 82702387 | 76517767 | 63922973 | 49517977 | 36999459 |
Income Statement Trend
Join Our United States Telegram Channel
Get Instant Market Updates: 52-Week High/Low Alerts, Breakout Notifications & Expert Stock Analysis Delivered To Your Phone. Join Traders Making Informed Decisions Daily!
Netstreit Balance Sheet From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Assets | |||||
| Current Assets | |||||
| Cash & Equivalents | 14.5M | 14.3M | 18.4M | 65.8M | 7.6M |
| Short-term Investments | - | - | - | - | - |
| Accounts Receivable | 9.7M | 9.8M | 10.1M | 7.2M | 2.8M |
| Inventory | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - |
| Total Current Assets | 237.9M | 229.7M | 217.9M | 157.2M | 17.1M |
| Non-Current Assets | |||||
| Property, Plant & Equipment | 3.1M | 3.5M | 3.9M | 4.2M | 4.6M |
| Goodwill | 173.4M | 164.4M | 161.4M | 151.0M | 124.8M |
| Intangible Assets | 173.4M | 164.4M | 161.4M | 151.0M | 124.8M |
| Long-term Investments | 5.6M | 16.4M | 14.4M | 24.1M | 4.3M |
| Other Non-Current Assets | 13.3M | 9.6M | 8.3M | 4.7M | 2.4M |
| Total Non-Current Assets | 2.4B | 2.0B | 1.7B | 1.4B | 1.1B |
| Total Assets | 2.6B | 2.3B | 1.9B | 1.6B | 1.1B |
| Liabilities | |||||
| Current Liabilities | |||||
| Accounts Payable | 1.2M | 3.1M | 4.7M | 1.4M | 419.0K |
| Short-term Debt | - | 239.0M | 80.0M | 113.0M | 64.0M |
| Current Portion of Long-term Debt | - | - | - | - | - |
| Other Current Liabilities | 7.9M | 1.9M | 4.2M | 406.0K | - |
| Total Current Liabilities | 33.7M | 262.8M | 107.8M | 127.0M | 72.9M |
| Non-Current Liabilities | |||||
| Long-term Debt | 1.1B | 655.3M | 560.3M | 416.8M | 203.1M |
| Deferred Tax Liabilities | - | - | - | - | - |
| Other Non-Current Liabilities | 2.6M | 1.9M | 2.2M | 2.2M | 848.0K |
| Total Non-Current Liabilities | 1.1B | 658.4M | 565.0M | 420.2M | 205.7M |
| Total Liabilities | 1.2B | 921.2M | 672.8M | 547.3M | 278.6M |
| Equity | |||||
| Common Stock | 931.0K | 816.0K | 732.0K | 580.0K | 442.0K |
| Retained Earnings | -251.9M | -188.0M | -112.3M | -66.9M | -35.1M |
| Treasury Stock | - | - | - | - | - |
| Other Equity | - | - | - | - | - |
| Total Shareholders Equity | 1.5B | 1.3B | 1.3B | 1.1B | 789.8M |
| Key Metrics | |||||
| Total Debt | 1.1B | 894.3M | 640.3M | 529.8M | 267.1M |
| Working Capital | 204.2M | -33.1M | 110.1M | 30.2M | -55.9M |
Balance Sheet Composition
Netstreit Cash Flow Statement From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | 6.9M | -12.0M | 6.9M | 8.2M | 3.2M |
| Depreciation & Amortization | 86.4M | 76.9M | 63.7M | 50.1M | 30.8M |
| Stock-Based Compensation | 5.9M | 5.7M | 4.8M | 4.8M | 3.7M |
| Working Capital Changes | 392.0K | -2.1M | -1.2M | -5.0M | 676.0K |
| Operating Cash Flow | 99.9M | 61.6M | 70.5M | 53.8M | 31.4M |
| Investing Activities | |||||
| Capital Expenditures | -52.0K | -8.0K | -35.0K | -1.2M | -732.0K |
| Acquisitions | - | - | - | - | - |
| Investment Purchases | - | - | - | - | - |
| Investment Sales | - | - | - | - | - |
| Investing Cash Flow | -2.0M | -4.3M | -71.2M | -46.7M | -23.0K |
| Financing Activities | |||||
| Share Repurchases | - | - | - | 0 | -504.0K |
| Dividends Paid | -70.6M | -63.8M | -52.1M | -40.0M | -31.3M |
| Debt Issuance | 867.7M | 492.0M | 511.0M | 715.0M | 150.0M |
| Debt Repayment | -631.8M | -233.2M | -394.1M | -466.0M | -86.0M |
| Financing Cash Flow | 339.5M | 327.1M | 298.2M | 14.7M | 377.1M |
| Free Cash Flow | 109.5M | 90.2M | 80.1M | 49.4M | 30.7M |
| Net Change in Cash | 437.4M | 384.3M | 297.5M | 21.8M | 408.5M |
Cash Flow Trend
Netstreit Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
173.75
Forward P/E
67.26
Price to Book
1.34
Price to Sales
9.88
PEG Ratio
0.87
Profitability Ratios
Profit Margin
5.29%
Operating Margin
37.68%
Return on Equity
0.78%
Return on Assets
1.82%
Financial Health
Current Ratio
0.44
Debt to Equity
82.49
Beta
0.88
Per Share Data
EPS (TTM)
$0.12
Book Value per Share
$15.54
Revenue per Share
$2.39
Peer Financial Comparison
| Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
|---|---|---|---|---|---|---|
| NTST | 2.0B | 173.75 | 1.34 | 0.78% | 5.29% | 82.49 |
| Simon Property | 77.5B | 14.34 | 12.79 | 104.11% | 72.71% | 435.46 |
| Realty Income | 59.8B | 54.77 | 1.52 | 2.70% | 18.37% | 73.51 |
| Federal Realty | 9.7B | 23.75 | 3.10 | 12.24% | 32.09% | 143.64 |
| Brixmor Property | 9.4B | 24.45 | 3.11 | 12.89% | 28.16% | 184.27 |
| Agree Realty | 9.3B | 41.76 | 1.52 | 3.70% | 29.25% | 59.61 |
Financial data is updated regularly. All figures are in the company's reporting currency.






