Seritage Growth Properties SRG-PA
Seritage Growth Properties ("Seritage") (NYSE: SRG), was formed as a Maryland real estate investment trust on June 3, 2015, operated as a fully integrated, self-administered and self-managed real estate investment trust ("REIT") as defined under Section 856(c) of the Internal Revenue Code (the "Code") from formation through December 31, 2021. On March 31, 2022, Seritage revoked its REIT election and became a taxable C Corporation effective January 1, 2022. Seritage's assets are held by and its operations are primarily conducted, directly or indirectly, through Seritage Growth Properties, L.P., a Delaware limited partnership (the "Operating Partnership"). Under the partnership agreement of the Operating Partnership, Seritage, as the sole general partner, has exclusive responsibility and discretion in the management and control of the Operating Partnership. Unless otherwise expressly stated or the context otherwise requires, the "Company" and "Seritage" refer to Seritage, the Operating Partnership and its owned and controlled subsidiaries.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $607.0K | $567.0K | $5.7M | $2.4M | $1.0M | $293.0K | $1.6M | $1.2M | $241.0M | $248.7M |
| SG&A | $31.9M | $30.0M | $46.0M | $47.6M | $41.9M | $28.8M | $39.2M | $34.8M | $27.9M | $17.5M |
| Total operating expenses | $54.7M | $69.1M | $87.9M | $190.0M | $173.4M | $202.8M | $224.5M | $332.9M | $355.6M | $279.1M |
| Operating income | — | — | — | — | — | — | — | — | -$114.6M | -$30.4M |
| Interest expense | $20.3M | $25.0M | $44.6M | $86.7M | $108.0M | $91.3M | $94.5M | $90.0M | $70.1M | $63.6M |
| Pre-tax income | -$68.2M | -$152.0M | -$154.9M | -$119.6M | -$38.8M | -$152.7M | -$90.4M | -$114.6M | -$120.5M | -$90.5M |
| Income tax | $0 | $1.6M | $38.0K | $466.0K | $196.0K | $252.0K | $196.0K | $321.0K | $271.0K | $505.0K |
| Net income | -$68.2M | -$153.5M | -$154.9M | -$73.9M | -$28.1M | -$105.0M | -$59.4M | -$73.5M | -$73.8M | -$51.6M |
| EPS, basic | -1.30 | -2.82 | -2.85 | -1.59 | -0.78 | -2.87 | -1.77 | -2.20 | -2.19 | -1.64 |
| EPS, diluted | -1.30 | -2.82 | -2.85 | -1.59 | -0.78 | -2.87 | -1.77 | -2.20 | -2.19 | -1.64 |
| Shares, diluted (wtd. avg.) | $56.3M | $56.3M | $56.2M | $49.7M | $42.4M | $38.3M | $36.4M | $35.6M | $33.8M | $31.4M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $48.1M | $85.2M | $134.0M | $133.5M | $106.6M | $143.7M | $139.3M | $532.9M | $241.6M | $52.0M |
| Other intangibles | $171.0K | $1.0M | $886.0K | $1.8M | $14.8M | $18.6M | $68.2M | $123.7M | $310.1M | $464.4M |
| Total assets | $393.8M | $677.8M | $973.9M | $1.84B | $2.41B | $2.65B | $2.75B | $2.88B | $2.78B | $2.71B |
| Long-term debt | — | — | — | — | — | — | — | — | $1.20B | $1.17B |
| Total liabilities | $61.0M | $272.0M | $410.7M | $1.12B | $1.57B | $1.77B | $1.71B | $1.73B | $1.45B | $1.29B |
| Retained earnings | -$1.03B | -$958.8M | -$800.3M | -$640.5M | -$553.8M | -$528.6M | -$418.7M | -$344.1M | -$229.8M | -$121.3M |
| Total equity | $331.4M | $404.5M | $563.2M | $722.6M | $844.8M | $882.7M | $1.04B | $1.15B | $1.32B | $1.42B |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$34.9M | -$53.5M | -$53.1M | -$117.9M | -$136.0M | -$47.3M | -$57.7M | $54.9M | $59.6M | $97.2M |
| Stock-based compensation | $201.0K | $1.5M | $2.7M | $2.8M | $1.9M | -$3.0M | $6.8M | $7.5M | $7.0M | $1.1M |
| Investing cash flow | $198.5M | $126.9M | $732.9M | $586.1M | $260.7M | $42.9M | -$299.5M | -$119.5M | $37.2M | -$62.4M |
| Financing cash flow | -$199.0M | -$125.3M | -$675.1M | -$437.0M | -$161.2M | $15.4M | -$36.4M | $180.2M | $180.8M | -$50.5M |
| Dividends paid | — | — | — | — | — | — | $18.0M | $35.7M | $34.2M | $39.4M |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001174947-26-000519.
Others in SIC 6500
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| CBRE | CBRE GROUP, INC. | $42.81B | 38.4x | 13.4% |
| TRNO | Terreno Realty Corp | $7.15B | 16.8x | 24.5% |
| MRP | Millrose Properties, Inc. | $5.32B | 13.1x | — |
| CIGI | Colliers International Group Inc. | $5.03B | 49.0x | 15.3% |
| CWK | Cushman & Wakefield Ltd. | $3.21B | 35.9x | 8.9% |
| CURB | Curbline Properties Corp. | $3.11B | 79.6x | 51.3% |
| UE | Urban Edge Properties | $2.64B | 28.4x | 6.1% |
| GTY | GETTY REALTY CORP /MD/ | $2.01B | 24.1x | 9.0% |