AH Realty Trust Inc (AHRT) financial statements: income statement, balance sheet and cash flow

AH Realty Trust Inc's income statement, balance sheet and cash flow statement as filed with the SEC (10-K and 10-Q), with the latest fiscal years and quarters. In its latest fiscal year (Dec 31, 2025 · FY), AH Realty Trust Inc reported revenue of $285.2M (-59.7% year on year) and net income of $5.6M (-84.3% year on year).

Income statement

AH Realty Trust Inc income statement, fiscal years
Line itemDec 31, 2025 · FYDec 31, 2024 · FYDec 31, 2023 · FYDec 31, 2022 · FY
Rental revenues$269.6M$256.7M$238.9M$219.3M
Interest income$15.6M$18.6M$15.1M$17.0M
Total revenues$285.2M$708.5M$667.2M$454.2M
Rental expenses$66.9M$62.4M$56.4M$50.7M
Real estate taxes$25.1M$23.3M$22.4M$22.1M
Depreciation and amortization$91.5M$91.0M$96.1M$73.0M
General and administrative expenses$20.3M$20.2M$18.1M$15.7M
Acquisition, development, and other pursuit costs$93.0K$5.5M$84.0K$37.0K
Impairment charges$373.0K$1.5M$102.0K$416.0K
Total expenses$204.3M$623.2M$594.3M$390.2M
Gain on real estate dispositions, net$0$21.3M$738.0K$53.5M
Operating income$80.9M$106.5M$73.6M$117.4M
Interest expense($85.3M)($79.0M)($57.8M)($39.7M)
Equity in (loss) income of unconsolidated real estate entities($2.1M)$245.0K——
Gain on consolidation of real estate entities$6.6M———
Loss on extinguishment of debt($69.0K)($247.0K)$0($3.4M)
Change in fair value of derivatives and other($1.5M)$14.3M($6.2M)$8.7M
Unrealized credit loss release (provision)$437.0K($156.0K)($574.0K)($626.0K)
Other (expense) income, net($57.0K)$209.0K$31.0K$378.0K
(Loss) income from continuing operations($1.2M)———
Income before taxes$4.6M$41.9M$9.0M$99.8M
Income tax (provision) benefit from discontinued operations$482.0K———
Income from discontinued operations, net of taxes$5.1M———
Investment entities$99.0K($43.0K)($605.0K)($5.9M)
Operating Partnership$1.6M($6.8M)$1.2M($19.3M)
Net income attributable to Armada Hoffler Properties, Inc.$5.6M$35.6M$8.3M$74.7M
Preferred stock dividends($11.5M)($11.5M)($11.5M)($11.5M)
Net (loss) income attributable to common stockholders($5.9M)$24.1M($3.3M)$63.2M
Net (loss) income attributable to common stockholders from continuing operations per share (basic) (in dollars per share)-$0.14———
Net (loss) income attributable to common stockholders from continuing operations per share (diluted) (in dollars per share)-$0.14———
Net income attributable to common stockholders from discontinued operations per share (basic) (in dollars per share)$0.06———
Net income attributable to common stockholders from discontinued operations per share (diluted) (in dollars per share)$0.06———
Net (loss) income attributable to common stockholders per share (basic) (in dollars per share)-$0.07$0.34-$0.05$0.94
Net (loss) income attributable to common stockholders per share (diluted) (in dollars per share)-$0.07$0.34-$0.05$0.94
Weighted-average common shares outstanding (basic) (in shares)80.1M70.7M67.7M67.6M
Weighted-average common shares outstanding (diluted) (in shares)80.1M70.7M67.7M67.6M
Net income$3.9M$42.5M$7.7M$100.0M
Unrealized cash flow hedge (losses) gains($1.3M)$4.3M$6.9M$20.2M
Realized cash flow hedge gains reclassified to net income($1.1M)($7.3M)($20.0M)($800.0K)
Comprehensive income (loss)$1.5M$39.5M——
Comprehensive loss (income) attributable to noncontrolling interests:$2.1M($6.0M)$4.0M($29.9M)
Comprehensive income (loss) attributable to Armada Hoffler Properties, Inc.$3.6M$33.5M($1.5M)$89.5M
AH Realty Trust Inc income statement, quarters
Line itemJun 30, 2026 · Q2Mar 31, 2026 · Q1Sep 30, 2025 · Q3Jun 30, 2025 · Q2
Rental revenues$52.5M$52.3M$68.7M$65.1M
Total revenues$52.5M$52.3M$96.1M$101.3M
Rental expenses$12.4M$12.9M$17.6M$16.1M
Real estate taxes$4.8M$4.7M$6.1M$6.6M
Depreciation and amortization$17.9M$18.2M$23.1M$21.8M
General and administrative expenses$5.0M$4.7M$4.4M$6.0M
Acquisition, development, and other pursuit costs$16.0K$0$10.0K$286.0K
Impairment charges$1.9M—$350.0K$0
Total expenses$42.1M$40.5M$72.8M$81.3M
Loss on real estate dispositions, net($713.0K)($141.0K)——
Operating income$9.8M$11.6M$23.3M$20.0M
Interest income$234.0K$62.0K$4.2M$4.1M
Interest expense($14.1M)($13.8M)($22.7M)($21.3M)
Equity in income (loss) of unconsolidated real estate entities$334.0K$243.0K$38.0K($322.0K)
Gain on consolidation of real estate entities$0—$0$6.9M
Loss on extinguishment of debt($523.0K)—($69.0K)—
Change in fair value of derivatives and other$618.0K$1.3M($1.2M)$648.0K
Unrealized credit loss (provision) release($96.0K)—$126.0K$209.0K
Other income (expense), net$3.0K$13.0K$28.0K$3.0K
(Loss) income from continuing operations($3.8M)($493.0K)——
(Loss) income from discontinued operations($14.3M)($29.5M)——
Income tax provision from discontinued operations($3.0M)($363.0K)——
Loss from discontinued operations, net of tax($17.3M)($29.9M)——
Investment entities($243.0K)($22.0K)$51.0K$77.0K
Operating Partnership$5.6M$7.2M$768.0K($845.0K)
Net (loss) income attributable to AH Realty Trust, Inc.($15.7M)($23.2M)$80.0K$5.9M
Preferred stock dividends($2.9M)($2.9M)($2.9M)($2.9M)
Net (loss) income attributable to common stockholders($18.6M)($26.1M)($2.8M)$3.1M
Net (loss) income attributable to common stockholders from continuing operations per share (basic) (in dollars per share)-$0.07-$0.03——
Net (loss) income attributable to common stockholders from continuing operations per share (diluted) (in dollars per share)-$0.07-$0.03——
Net (loss) income attributable to common stockholders from discontinued operations per share (basic) (in dollars per share)-$0.18-$0.30——
Net (loss) income attributable to common stockholders from discontinued operations per share (diluted) (in dollars per share)-$0.18-$0.30——
Net (loss) attributable to common stockholders per share (basic) (in dollars per share)-$0.25-$0.33-$0.04$0.04
Net (loss) attributable to common stockholders per share (diluted) (in dollars per share)-$0.25-$0.33-$0.04$0.04
Weighted-average common shares outstanding (basic) (in shares)75.3M79.8M80.2M80.2M
Weighted-average common shares outstanding (diluted) (in shares)75.3M79.8M80.2M80.2M
Dividends and distributions declared per common share and unit (in dollars per share)$0.14$0.14——
Net (loss) income($21.0M)($30.4M)($739.0K)$6.7M
Unrealized cash flow hedge gains (losses)$409.0K$641.0K$99.0K($366.0K)
Realized cash flow hedge gains reclassified to net loss($423.0K)($442.0K)($324.0K)($311.0K)
Comprehensive (loss) income($21.0M)($30.2M)($964.0K)$6.0M
Comprehensive loss (income) attributable to noncontrolling interests:$5.4M$7.2M$836.0K($643.0K)
Comprehensive (loss) income attributable to AH Realty Trust, Inc.($15.7M)($23.0M)($128.0K)$5.4M

Balance sheet

AH Realty Trust Inc balance sheet, fiscal years
Line itemDec 31, 2025 · FYDec 31, 2024 · FYDec 31, 2023 · FYDec 31, 2022 · FY
Income producing property$2.5B$2.2B$2.1B$1.9B
Held for development$5.7M$5.7M$12.0M$6.3M
Construction in progress$17.1M$17.5M$102.3M$53.1M
Gross real estate investments$2.5B$2.2B$2.2B$1.9B
Accumulated depreciation($521.2M)($451.9M)($393.2M)($330.0M)
Net real estate investments$2.0B$1.7B$1.8B$1.6B
Real estate investments held for sale$4.8M$4.8M—$0
Assets of discontinued operations$30.0M———
Cash and cash equivalents$49.1M$70.6M$27.9M$48.1M
Restricted cash$3.2M$1.6M$2.2M$3.7M
Accounts receivable, net$66.2M$52.9M$45.5M$39.2M
Notes receivable, net$128.7M$132.6M$94.2M$136.0M
Equity method investments$47.9M$158.2M$142.0M$72.0M
Operating lease right-of-use assets$22.6M$22.8M$23.1M$23.4M
Finance lease right-of-use assets$87.5M$89.0M$90.6M$45.9M
Acquired lease intangible assets$77.6M$89.7M$109.1M$103.9M
Other assets$52.8M$61.0M$87.5M$85.4M
Total Assets$2.6B$2.5B$2.6B$2.2B
Indebtedness, net$1.5B$1.3B$1.4B$1.1B
Accounts payable and accrued liabilities$40.2M$38.8M$31.0M$26.8M
Operating lease liabilities$31.2M$31.4M$31.5M$31.7M
Finance lease liabilities$93.5M$92.6M$91.9M$46.5M
Other liabilities$45.7M$54.4M$56.6M$54.1M
Liabilities of discontinued operations$30.6M——$0
Total Liabilities$1.8B$1.6B$1.8B$1.3B
Preferred stock, $0.01 par value, 100,000,000 shares authorized: 6.75% Series A Cumulative Redeemable Perpetual Preferred Stock, 9,980,000 shares authorized, 6,843,418 shares issued and outstanding as of December 31, 2025 and 2024171.1M171.1M171.1M171.1M
Common stock, $0.01 par value, 500,000,000 shares authorized; 80,166,778 and 79,695,938 shares issued and outstanding as of December 31, 2025 and 2024, respectively805.0K797.0K668.0K677.0K
Additional paid-in capital$724.7M$714.6M$580.7M$587.9M
Distributions in excess of earnings($269.5M)($218.6M)($184.7M)($126.9M)
Accumulated other comprehensive income$703.0K$2.7M$4.9M$14.7M
Total stockholders’ equity$627.8M$670.6M$572.6M$647.5M
Noncontrolling interests in investment entities$8.5M$9.2M$10.0M$24.1M
Noncontrolling interests in Operating Partnership$192.9M$209.9M$222.6M$232.5M
Total Equity$829.2M$889.7M$805.2M$904.0M
Total Liabilities and Equity$2.6B$2.5B$2.6B$2.2B
AH Realty Trust Inc balance sheet, quarters
Line itemJun 30, 2026Mar 31, 2026Sep 30, 2025Jun 30, 2025
Income producing property$1.8B$1.8B$2.4B$2.4B
Held for development$0$5.7M$5.7M$5.7M
Construction in progress$14.2M$16.6M$27.9M$24.1M
Real estate investments, at cost$1.8B$1.8B$2.5B$2.5B
Accumulated depreciation($422.4M)($412.2M)($504.4M)($487.7M)
Net real estate investments$1.4B$1.4B$2.0B$2.0B
Real estate investments held for sale$0$23.2M$4.8M$4.8M
Assets of discontinued operations$189.9M$706.0M——
Cash and cash equivalents$20.7M$28.5M$46.5M$52.1M
Restricted cash$1.5M$2.0M$3.3M$2.5M
Accounts receivable, net$62.5M$63.2M$58.3M$54.0M
Notes receivable, net$9.2M—$152.3M$139.8M
Equity method investments$58.4M$48.2M$47.9M$47.3M
Operating lease right-of-use assets$22.5M$22.6M$22.7M$22.7M
Finance lease right-of-use assets$76.9M$77.2M$87.9M$88.3M
Acquired lease intangible assets$70.0M$73.1M$80.2M$83.5M
Other assets$40.2M$45.6M$65.0M$53.8M
Total Assets$1.9B$2.5B$2.6B$2.6B
Indebtedness, net$955.9M$1.2B$1.5B$1.4B
Liabilities of discontinued operations$81.0M$290.0M——
Accounts payable and accrued liabilities$30.3M$29.5M$41.3M$34.1M
Operating lease liabilities$31.1M$31.2M$31.2M$31.3M
Finance lease liabilities$85.2M$85.0M$93.3M$93.1M
Other liabilities$29.4M$31.6M$36.6M$44.5M
Total Liabilities$1.2B$1.7B$1.7B$1.7B
Preferred stock, $0.01 par value, 100,000,000 shares authorized: 6.75% Series A Cumulative Redeemable Perpetual Preferred Stock, 9,980,000 shares authorized; 6,843,418 shares issued and outstanding as of June 30, 2026 and December 31, 2025171.1M171.1M171.1M171.1M
Common stock, $0.01 par value, 500,000,000 shares authorized; 74,594,185 and 80,166,778 shares issued and outstanding as of June 30, 2026 and December 31, 2025, respectively749.0K768.0K804.0K804.0K
Additional paid-in capital$691.7M$702.9M$723.8M$722.7M
Distributions in excess of earnings($335.1M)($306.1M)($257.7M)($243.7M)
Accumulated other comprehensive income$848.0K$859.0K$870.0K$1.1M
Total stockholders’ equity$529.3M$569.5M$638.8M$652.0M
Noncontrolling interests in investment entities$12.1M$8.3M$8.7M$8.7M
Noncontrolling interests in Operating Partnership$173.5M$182.3M$196.1M$200.1M
Total Equity$715.0M$760.2M$843.6M$860.8M
Total Liabilities and Equity$1.9B$2.5B$2.6B$2.6B

Cash flow statement

AH Realty Trust Inc cash flow statement, fiscal years
Line itemDec 31, 2025 · FYDec 31, 2024 · FYDec 31, 2023 · FYDec 31, 2022 · FY
Net income$3.9M$42.5M$7.7M$100.0M
Less: net income from discontinued operations, net of tax($5.1M)———
Net income (loss) from continuing operations($1.2M)———
Depreciation of buildings and tenant improvements$72.5M$68.3M$63.5M$54.5M
Amortization of leasing costs, in-place lease intangibles, and right-of-use assets$19.0M$22.7M$32.6M—
Accrued straight-line rental revenue($10.2M)($8.3M)($6.3M)($6.2M)
Amortization of leasing incentives and above or below-market rents($1.8M)($1.6M)($2.2M)($1.1M)
Accrued straight-line ground rent expense($14.0K)$28.0K$64.0K$119.0K
Unrealized credit loss provision (release)($437.0K)$156.0K$574.0K$626.0K
Adjustment for uncollectible lease accounts$2.8M$2.0M$4.0M$515.0K
Noncash acquisition, development, and other pursuit costs$0$5.5M——
Noncash stock compensation$6.8M$5.1M$3.7M$3.3M
Impairment charges$373.0K$1.5M$102.0K$416.0K
Noncash interest expense$5.6M$3.7M$7.1M$6.8M
Noncash loss on extinguishment of debt$69.0K$247.0K$0$3.4M
Gain on consolidation of real estate entities($6.6M)———
Gain on real estate dispositions, net$0($21.3M)($738.0K)($53.5M)
Change in fair value of derivatives and other$22.5M$9.6M$14.2M($8.7M)
Adjustment for receipts on off-market interest rate derivatives($24.1M)($22.8M)($7.9M)—
Equity in income (loss) of unconsolidated real estate entities$2.1M($245.0K)——
Property assets($9.5M)($11.0M)($5.8M)($12.0M)
Property liabilities$1.5M$7.4M$12.1M$3.0M
Interest receivable($15.2M)($11.6M)($13.9M)($4.7M)
Net cash provided by operating activities of continuing operations$64.2M———
Development of real estate investments($10.6M)($29.8M)($58.8M)($76.2M)
Tenant and building improvements($46.3M)($30.4M)($24.6M)($17.1M)
Acquisitions of real estate investments, net of cash received($33.7M)$0($8.4M)($119.7M)
Dispositions of real estate investments, net of selling costs$0$58.6M$246.0K$252.3M
Notes receivable issuances($21.6M)($47.7M)($48.2M)($37.8M)
Notes receivable paydowns$450.0K$20.6M$0$35.8M
Payments to purchase off-market interest rate derivatives($18.5M)$0($31.3M)—
Receipts on off-market interest rate derivatives$24.1M$22.8M$7.9M—
Leasing costs($8.2M)($4.9M)($4.1M)($7.6M)
Leasing incentives($10.0K)$0($20.0K)($51.0K)
Contributions to equity method investments($6.6M)($15.9M)($70.0M)($62.9M)
Net cash used for investing activities of continuing operations($121.0M)———
(Costs)/proceeds from issuance of common stock, net($134.0K)$129.4M($208.0K)$65.2M
Common shares tendered for tax withholding-1.4M-1.6M-1.1M-774.0K
Repurchase and retirement of common stock, net$0$0($12.6M)—
Debt issuances, credit facility, and construction loan borrowings$371.0M$269.5M$402.6M$678.6M
Debt and credit facility repayments, including principal amortization($164.6M)($257.6M)($180.9M)($723.7M)
Debt issuance costs($2.8M)($2.2M)($2.8M)($8.3M)
Cash paid on extinguishment of debt($69.5M)($95.9M)$0$0
Acquisition of non-controlling interest in consolidated real estate investments($4.3M)$0$0($4.7M)
Redemption of operating partnership units($15.0K)($205.0K)($705.0K)($130.0K)
AH Realty Trust Inc cash flow statement, quarters
Line itemJun 30, 2026 · YTDMar 31, 2026 · Q1Sep 30, 2025 · YTDJun 30, 2025 · YTD
Net (loss) income($51.4M)($30.4M)$1.6M$2.4M
Less: net loss (income) from discontinued operations, net of tax$47.2M$29.9M——
Net income (loss) from continuing operations($4.3M)($493.0K)——
Depreciation of buildings and tenant improvements$26.9M$13.6M$54.0M$35.6M
Amortization of leasing costs, in-place lease intangibles, and right-of-use assets$9.2M$4.7M$14.0M$9.3M
Accrued straight-line rental revenue($4.0M)($2.4M)($7.8M)($4.8M)
Amortization of leasing incentives and above or below-market rents($848.0K)($426.0K)($1.5M)($971.0K)
Accrued straight-line ground rent expense($41.0K)—($22.0K)($28.0K)
Unrealized credit loss provision (release)$96.0K—($313.0K)($187.0K)
Adjustment for uncollectible lease accounts$552.0K$556.0K$2.5M$2.3M
Noncash stock compensation$2.7M$1.4M$5.9M$4.8M
Impairment charges$1.9M—$350.0K$0
Noncash interest expense$1.3M$662.0K$4.0M$2.8M
Gain on consolidation of real estate entities$0—($6.9M)($6.9M)
Noncash loss on extinguishment of debt$342.0K—$69.0K—
Loss on real estate dispositions, net$854.0K$141.0K——
Change in fair value of derivatives and other$4.3M$1.7M$17.6M$9.5M
Adjustment for receipts on off-market interest rate derivatives($8.1M)($4.2M)($16.9M)($10.4M)
Equity in (income) loss of unconsolidated real estate entities($577.0K)($243.0K)$2.2M$2.2M
Property assets$7.5M$5.1M($5.1M)$23.0K
Property liabilities$3.7M($7.4M)$6.1M($10.5M)
Net cash provided by operating activities of continuing operations$41.7M$12.5M——
Development of real estate investments($3.4M)($686.0K)($8.0M)$2.6M
Tenant and building improvements($22.2M)($8.0M)($35.8M)($27.0M)
Dispositions of real estate investments, net of selling costs$18.3M$4.6M——
Notes receivable issuances($9.0M)—($21.6M)($12.9M)
Notes receivable paydowns$635.0K—$0—
Payments to purchase off-market interest rate derivatives$0$0($18.5M)($4.6M)
Receipts on off-market interest rate derivatives$8.1M$4.2M$16.9M$10.4M
Leasing costs($3.0M)($1.6M)($5.9M)($1.3M)
Return of capital from equity method investments$635.0K———
Investments in equity method investments($10.4M)($8.0K)($6.6M)($6.1M)
Net cash used for investing activities of continuing operations($20.5M)($1.6M)——
Costs from issuance of common stock, net($196.0K)($154.0K)($94.0K)($66.0K)
Common shares tendered for tax withholding-363.0K-239.0K-1.4M-1.4M
Repurchase and retirement of common stock, net($33.4M)($21.0M)——
Debt issuances, credit facility, and construction loan borrowings$81.3M$48.0M$340.0M$162.9M
Debt and credit facility repayments, including principal amortization($355.2M)($79.1M)($172.9M)($99.8M)
Debt issuance costs($1.2M)($196.0K)($2.6M)($1.6M)
Cash paid on extinguishment of debt($46.7M)—($69.5M)($4.4M)
Acquisition of non-controlling interest in consolidated real estate investments($2.0M)$2.0M($4.2M)($4.2M)
Redemption of operating partnership units$0$0($15.0K)($4.0K)
Distributions to noncontrolling interests($382.0K)($229.0K)($499.0K)($436.0K)
Contributions from noncontrolling interests$3.7M———
Dividends and distributions($44.2M)($27.7M)($69.2M)($40.8M)

AH Realty Trust Inc score and earnings-call analysis · All covered companies

Figures as reported in SEC filings. General information, not investment advice.