Sonida Senior Living, Inc. Announces Fourth Quarter and Full Year 2025 Results
“2025 was another defining year for Sonida, highlighted by significant growth in our acquisition portfolio and meaningful performance across our same-store communities,” said
“Building on this momentum, the completion of our acquisition of CNL Healthcare Properties now positions Sonida as the eighth-largest owner of senior housing assets in
“Looking ahead, the power of our fully integrated owner-operator model, our differentiated resident-first philosophy, and a backdrop of historically favorable senior housing fundamentals give us strong conviction in our ability to drive continued organic and inorganic growth in 2026 and beyond.”
Fou rth Quarter and Full Year Highlights
-
Resident revenue increased
$9.2 million , or 11.9%, comparing Q4 2025 to Q4 2024. - Weighted average occupancy for the Company’s owned same-store portfolio increased 90 basis points to 87.9% in Q4 2025 from 87.0% in Q4 20241.
-
Net loss attributable to Sonida stockholders for Q4 2025 was
$29.8 million compared to$5.5 million for Q4 2024. This increase is due to transaction, transition and restructuring costs in connection with theCHP Merger (defined below) and impairment charges offset by gain on extinguishment of debt that did not reoccur. -
2025 Adjusted EBITDA, a non-GAAP measure, was
$53.8 million , as compared to$43.2 million in 2024, representing an increase of$10.6 million or 24.5%.2 -
Cash flows from operations totaled
$24.4 million for the year endedDecember 31, 2025 , which increased by$26.2 million year-over-year. -
Results for the Company’s same-store portfolio2 of 55 communities were as follows:
-
Q4 2025 vs. Q4 2024:
-
Revenue Per Available Unit (“RevPAR”) increased 5.7% to
$3,834 . -
Revenue Per Occupied Unit (“RevPOR”) increased 4.6% to
$4,363 . -
Q4 2025 Community Net Operating Income, a non-GAAP measure, was
$16.3 million compared to$15.3 million for Q4 2024, representing year-over-year growth of 6.5%. 2 - Community Net Operating Income Margin, a non-GAAP measure, was 27.6% as compared to 27.3% for Q4 2024.2
-
Revenue Per Available Unit (“RevPAR”) increased 5.7% to
-
Year-to-date 2025 vs. year-to-date 2024:
-
RevPAR increased 5.9% to
$3,783 . -
RevPOR increased 4.8% to
$4,330 . -
Community Net Operating Income, a non-GAAP measure, increased
$4.8 million to$65.2 million , representing year-over-year growth of 8.0%.2 - Community Net Operating Income Margin, a non-GAAP measure, was 27.9% as compared to 27.4% for year-to-date 2024.2
-
RevPAR increased 5.9% to
-
Q4 2025 vs. Q4 2024:
|
____________________ |
|
1 Please see “Definitions” on page 10 of this release for the definitions of Same-Store Portfolio, RevPAR, and RevPOR. |
|
2 Please see pages 11-12 of this release for reconciliations of non-GAAP financial measures. |
Recent Developments
On
On
On
In addition, to provide cash funding for the
Unless otherwise specifically noted, the information in this earnings release does not reflect the closing of the
Results of Operations
Three months ended
Revenues
Resident revenue for the three months ended
Expenses
Operating expenses for the three months ended
General and administrative expenses for the three months ended
Transaction, transition and restructuring costs were
During the three months ended
Gain on extinguishment of debt for the three months ended
The Company reported a net loss of
Year ended
Revenues
Resident revenue for the year ended
Expenses
Operating expenses for the year ended
General and administrative expenses for the year ended
Transaction, transition and restructuring costs were
During the year ended
Gain on extinguishment of debt for the year ended
Other income (expense), net increased
As a result of the foregoing factors, the Company reported net loss of
Liquidity and Capital Resources
Cash flows
The table below presents a summary of the Company’s net cash provided by (used in) operating, investing, and financing activities (in thousands):
|
|
Years ended |
||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
Net cash provided by (used in) operating activities |
$ |
24,364 |
|
|
$ |
(1,782 |
) |
|
Net cash used in investing activities |
|
(70,687 |
) |
|
|
(208,923 |
) |
|
Net cash provided by financing activities |
|
37,508 |
|
|
|
232,042 |
|
|
Increase (decrease) in cash and cash equivalents |
$ |
(8,815 |
) |
|
$ |
21,337 |
|
In addition to
The Company, from time to time, considers and evaluates financial and capital raising transactions related to its portfolio, including debt financing and refinancings, purchases and sales of assets, equity offerings, and other transactions. There can be no assurance that the Company will continue to generate cash flows at or above current levels, or that the Company will be able to obtain the capital necessary to meet the Company’s short and long-term capital requirements, including refinancing the Bridge Loan prior to its maturity.
Recent changes in the current economic environment, and other future changes, could result in decreases in the fair value of assets, slowing of transactions, and the tightening of liquidity and credit markets. These impacts could make securing debt or refinancings for the Company or prospective buyers of the Company’s properties more difficult or on terms not acceptable to the Company. The Company’s actual liquidity and capital funding requirements depend on numerous factors, including its operating results, its capital expenditures for community investment, and general economic conditions, as well as other factors described in “Item 1A. Risk Factors” of our Annual Report on Form 10-K for the fiscal year ended
Conference Call Information
The Company will host a conference call with senior management to discuss the Company’s financial results for the fourth quarter and full year 2025, on
For the convenience of the Company’s shareholders and the public, the conference call will be recorded and available for replay for 7 days following such call. To access the conference call replay, call 800-770-2030, passcode 4619110. A transcript of the call will be posted to the Investor Relations section of the Company’s website.
About the Company
Safe Harbor
This release contains forward-looking statements which are subject to certain risks and uncertainties that could cause our actual results and financial condition to differ materially from those indicated in the forward-looking statements, including, among others, the risks, uncertainties and factors set forth under “Item. 1A. Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended
For information about
|
CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands, except per share data) |
|||||||||||||||
|
|
Quarters Ended |
|
Years Ended |
||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
Revenues: |
|
|
|
|
|
|
|
||||||||
|
Resident revenue |
$ |
86,260 |
|
|
$ |
77,053 |
|
|
$ |
331,957 |
|
|
$ |
267,849 |
|
|
Management fees |
|
1,090 |
|
|
|
916 |
|
|
|
4,431 |
|
|
|
3,381 |
|
|
Managed community reimbursement revenue |
|
10,305 |
|
|
|
13,962 |
|
|
|
44,753 |
|
|
|
33,096 |
|
|
Total revenues |
|
97,655 |
|
|
|
91,931 |
|
|
|
381,141 |
|
|
|
304,326 |
|
|
Expenses: |
|
|
|
|
|
|
|
||||||||
|
Operating expense |
|
66,239 |
|
|
|
59,225 |
|
|
|
253,221 |
|
|
|
202,015 |
|
|
General and administrative expense |
|
11,121 |
|
|
|
8,903 |
|
|
|
39,851 |
|
|
|
34,123 |
|
|
Transaction, transition and restructuring costs |
|
8,986 |
|
|
|
2,912 |
|
|
|
16,231 |
|
|
|
5,874 |
|
|
Depreciation and amortization expense |
|
14,809 |
|
|
|
13,320 |
|
|
|
56,768 |
|
|
|
44,051 |
|
|
Long-lived asset impairment |
|
7,792 |
|
|
|
— |
|
|
|
12,525 |
|
|
|
— |
|
|
Managed community reimbursement revenue |
|
10,305 |
|
|
|
13,962 |
|
|
|
44,753 |
|
|
|
33,096 |
|
|
Total expenses |
|
119,252 |
|
|
|
98,322 |
|
|
|
423,349 |
|
|
|
319,159 |
|
|
Other income (expense): |
|
|
|
|
|
|
|
||||||||
|
Interest income |
|
481 |
|
|
|
302 |
|
|
|
2,103 |
|
|
|
1,681 |
|
|
Interest expense |
|
(10,008 |
) |
|
|
(9,596 |
) |
|
|
(38,635 |
) |
|
|
(36,990 |
) |
|
Gain on extinguishment of debt, net |
|
— |
|
|
|
10,388 |
|
|
|
— |
|
|
|
48,536 |
|
|
Loss from equity method investment |
|
(283 |
) |
|
|
(714 |
) |
|
|
(1,370 |
) |
|
|
(895 |
) |
|
Other income (expense), net |
|
1,337 |
|
|
|
(161 |
) |
|
|
7,948 |
|
|
|
(540 |
) |
|
Loss before provision for income taxes |
|
(30,070 |
) |
|
|
(6,172 |
) |
|
|
(72,162 |
) |
|
|
(3,041 |
) |
|
Provision for income taxes |
|
(76 |
) |
|
|
(46 |
) |
|
|
(330 |
) |
|
|
(239 |
) |
|
Net loss |
|
(30,146 |
) |
|
|
(6,218 |
) |
|
|
(72,492 |
) |
|
|
(3,280 |
) |
|
Less: Net loss attributable to noncontrolling interests |
|
370 |
|
|
|
714 |
|
|
|
1,713 |
|
|
|
1,221 |
|
|
Net loss attributable to Sonida shareholders |
|
(29,776 |
) |
|
|
(5,504 |
) |
|
|
(70,779 |
) |
|
|
(2,059 |
) |
|
Dividends on Series A convertible preferred stock |
|
(1,409 |
) |
|
|
(1,409 |
) |
|
|
(5,637 |
) |
|
|
(2,818 |
) |
|
Undeclared dividends on Series A convertible preferred |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,707 |
) |
|
Net loss attributable to common stockholders |
$ |
(31,185 |
) |
|
$ |
(6,913 |
) |
|
$ |
(76,416 |
) |
|
$ |
(7,584 |
) |
|
|
|
|
|
|
|
|
|
||||||||
|
Per share data: |
|
|
|
|
|
|
|
||||||||
|
Basic net loss per share |
$ |
(1.72 |
) |
|
$ |
(0.38 |
) |
|
$ |
(4.22 |
) |
|
$ |
(0.54 |
) |
|
Diluted net loss per share |
$ |
(1.72 |
) |
|
$ |
(0.38 |
) |
|
$ |
(4.22 |
) |
|
$ |
(0.54 |
) |
|
Weighted average common shares outstanding — basic |
|
18,106 |
|
|
|
18,048 |
|
|
|
18,087 |
|
|
|
14,109 |
|
|
Weighted average common shares outstanding — diluted |
|
18,106 |
|
|
|
18,048 |
|
|
|
18,087 |
|
|
|
14,109 |
|
|
CONSOLIDATED BALANCE SHEET (in thousands) |
|||||||
|
|
|
|
|
||||
|
Assets: |
|
|
|
||||
|
Current assets: |
|
|
|
||||
|
Cash and cash equivalents |
$ |
11,008 |
|
|
$ |
16,992 |
|
|
Restricted cash |
|
19,264 |
|
|
|
22,095 |
|
|
Accounts receivable, net of allowance for credit losses of |
|
18,611 |
|
|
|
18,965 |
|
|
Prepaid expenses and other assets |
|
6,373 |
|
|
|
4,634 |
|
|
Assets held for sale |
|
9,453 |
|
|
|
— |
|
|
Derivative assets |
|
8 |
|
|
|
1,403 |
|
|
Deferred issuance costs |
|
13,163 |
|
|
|
— |
|
|
Total current assets |
|
77,880 |
|
|
|
64,089 |
|
|
Property and equipment, net |
|
736,188 |
|
|
|
739,884 |
|
|
Investment in unconsolidated entity |
|
8,789 |
|
|
|
10,943 |
|
|
Intangible assets, net |
|
19,743 |
|
|
|
24,526 |
|
|
Other assets, net |
|
2,245 |
|
|
|
2,479 |
|
|
Total assets(a) |
$ |
844,845 |
|
|
$ |
841,921 |
|
|
Liabilities: |
|
|
|
||||
|
Current liabilities: |
|
|
|
||||
|
Accounts payable |
$ |
4,705 |
|
|
$ |
9,031 |
|
|
Accrued expenses |
|
71,663 |
|
|
|
45,024 |
|
|
Current portion of debt, net of deferred loan costs |
|
7,291 |
|
|
|
15,486 |
|
|
Deferred income |
|
7,275 |
|
|
|
5,361 |
|
|
Federal and state income taxes payable |
|
292 |
|
|
|
243 |
|
|
Liabilities held for sale |
|
13,529 |
|
|
|
— |
|
|
Other current liabilities |
|
379 |
|
|
|
470 |
|
|
Total current liabilities |
|
105,134 |
|
95,187 |
|
75,615 |
|
|
Long-term debt, net of deferred loan costs |
|
682,450 |
|
|
|
635,904 |
|
|
Other long-term liabilities |
|
1,006 |
|
|
|
793 |
|
|
Total liabilities(a) |
|
788,590 |
|
|
|
712,312 |
|
|
Commitments and contingencies |
|
|
|
||||
|
Redeemable preferred stock: |
|
|
|
||||
|
Series A convertible preferred stock, |
|
51,249 |
|
|
|
51,249 |
|
|
Equity: |
|
|
|
||||
|
Sonida’s shareholders’ equity (deficit): |
|
|
|
||||
|
Preferred stock, |
|
|
|
||||
|
Authorized shares — 15,000 as of |
|
— |
|
|
|
— |
|
|
Common stock, |
|
|
|
||||
|
Authorized shares — 30,000 as of |
|
188 |
|
|
|
190 |
|
|
Additional paid-in capital |
|
490,804 |
|
|
|
491,819 |
|
|
Retained deficit |
|
(491,003 |
) |
|
|
(420,224 |
) |
|
Total Sonida shareholders’ equity (deficit) |
|
(11 |
) |
|
|
71,785 |
|
|
Noncontrolling interest: |
|
5,017 |
|
|
|
6,575 |
|
|
Total equity |
|
5,006 |
|
|
|
78,360 |
|
|
Total liabilities, redeemable preferred stock and equity |
$ |
844,845 |
|
|
$ |
841,921 |
|
|
(a) The consolidated balance sheets include the following amounts related to our consolidated Variable Interest Entity (VIE): |
|
Consolidated Statements of Cash Flows |
|||||||
|
|
Years Ended |
||||||
|
(In thousands) |
|
2025 |
|
|
|
2024 |
|
|
Operating Activities |
|
|
|
||||
|
Net loss |
$ |
(72,492 |
) |
|
$ |
(3,280 |
) |
|
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |
|
|
|
||||
|
Depreciation and amortization |
|
56,768 |
|
|
|
44,051 |
|
|
Amortization of deferred loan costs |
|
1,562 |
|
|
|
1,619 |
|
|
Loss on derivative instruments, net |
|
1,069 |
|
|
|
3,950 |
|
|
Gain on sale of assets, net |
|
— |
|
|
|
(192 |
) |
|
Long-lived asset impairment |
|
12,525 |
|
|
|
— |
|
|
Gain on extinguishment of debt |
|
— |
|
|
|
(48,536 |
) |
|
Loss from equity method investment |
|
1,370 |
|
|
|
895 |
|
|
Provision for credit losses |
|
3,329 |
|
|
|
2,596 |
|
|
Non-cash stock-based compensation expense |
|
5,049 |
|
|
|
4,369 |
|
|
Other non-cash items |
|
364 |
|
|
|
(35 |
) |
|
Changes in operating assets and liabilities: |
|
|
|
||||
|
Accounts receivable |
|
(2,975 |
) |
|
|
(13,543 |
) |
|
Prepaid expenses and other assets |
|
4,485 |
|
|
|
(156 |
) |
|
Other assets, net |
|
470 |
|
|
|
— |
|
|
Accounts payable and accrued expenses |
|
11,093 |
|
|
|
5,151 |
|
|
Federal and state income taxes payable |
|
49 |
|
|
|
28 |
|
|
Deferred income |
|
1,969 |
|
|
|
1,320 |
|
|
Customer deposits |
|
(271 |
) |
|
|
(19 |
) |
|
Net cash provided by (used in) operating activities |
|
24,364 |
|
|
|
(1,782 |
) |
|
Investing Activities |
|
|
|
||||
|
Investments in unconsolidated entity |
|
— |
|
|
|
(22,409 |
) |
|
Return of investment in unconsolidated entity |
|
785 |
|
|
|
10,571 |
|
|
Acquisition of new communities |
|
(38,188 |
) |
|
|
(172,546 |
) |
|
Capital expenditures |
|
(33,284 |
) |
|
|
(25,170 |
) |
|
Proceeds from sale of assets |
|
— |
|
|
|
631 |
|
|
Net cash used in investing activities |
|
(70,687 |
) |
|
|
(208,923 |
) |
|
Financing Activities |
|
|
|
||||
|
Proceeds from issuance of common stock, net of issuance costs |
|
— |
|
|
|
190,537 |
|
|
Proceeds from notes payable |
|
18,082 |
|
|
|
56,040 |
|
|
Repayments of notes payable |
|
(8,372 |
) |
|
|
(72,026 |
) |
|
Proceeds from revolving credit facility |
|
49,550 |
|
|
|
68,705 |
|
|
Repayment of revolving credit facility |
|
(14,500 |
) |
|
|
(8,705 |
) |
|
Capital contributions from noncontrolling investors in joint ventures |
|
287 |
|
|
|
7,796 |
|
|
Distributions to noncontrolling investors in joint ventures |
|
(132 |
) |
|
|
— |
|
|
Dividends paid on Series A convertible preferred stock |
|
(5,637 |
) |
|
|
(2,818 |
) |
|
Deferred loan costs paid |
|
(1,212 |
) |
|
|
(3,726 |
) |
|
Purchase of derivative assets |
|
(129 |
) |
|
|
(3,312 |
) |
|
Other financing costs |
|
(429 |
) |
|
|
(449 |
) |
|
Net cash provided by financing activities |
|
37,508 |
|
|
|
232,042 |
|
|
Increase (decrease) in cash and cash equivalents |
|
(8,815 |
) |
|
|
21,337 |
|
|
Cash and cash equivalents and restricted cash at beginning of year |
|
39,087 |
|
|
|
17,750 |
|
|
Cash and cash equivalents and restricted cash at end of year |
$ |
30,272 |
|
|
$ |
39,087 |
|
|
Supplemental Disclosures |
|
|
|
||||
|
Cash paid during the year for: |
|
|
|
||||
|
Interest |
$ |
37,290 |
|
|
$ |
33,359 |
|
|
Income taxes paid, net - |
$ |
277 |
|
|
$ |
220 |
|
|
Non-cash investing and financing activities: |
|
|
|
||||
|
Notes payable acquired through acquisitions |
$ |
— |
|
|
$ |
21,690 |
|
|
Undeclared dividends on Series A convertible preferred stock |
$ |
— |
|
|
$ |
2,707 |
|
|
Insurance financed through insurance notes payable |
$ |
6,224 |
|
|
$ |
1,707 |
|
|
Non-cash additions of property and equipment |
$ |
729 |
|
|
$ |
2,219 |
|
|
Non-cash right-of-use assets |
$ |
643 |
|
|
$ |
— |
|
DEFINITIONS
RevPAR, or average monthly revenue per available unit, is defined by the Company as resident revenue for the period, divided by the weighted average number of available units in the corresponding portfolio for the period, divided by the number of months in the period.
RevPOR, or average monthly revenue per occupied unit, is defined by the Company as resident revenue for the period, divided by the weighted average number of occupied units in the corresponding portfolio for the period, divided by the number of months in the period.
Same-Store Community Portfolio is defined by the Company as communities that are consolidated, wholly or partially owned, and operational for the full year in each year beginning as of
Acquisition Community Portfolio is defined by the Company as communities that are wholly or partially owned, acquired in the current year or prior comparison year, and are not operational in both comparison years. An operational community is defined as a community that has maintained its certificate of occupancy and has made at least 80% of its wholly owned or partially owned units available for five consecutive quarters.
Repositioning Portfolio is defined by the Company as communities that are wholly or partially owned, and have undergone or are undergoing strategic repositioning as a result of significant changes in the business model, care offerings, and/or capital re-investment plans, that in each case, have disrupted, or are expected to disrupt, normal course operations. These communities will be included in the Same-Store Community Portfolio once operating under normal course operating structures for the full year in each year beginning as of
NON-GAAP FINANCIAL MEASURES
This earnings release contains the financial measures (1) Net Operating Income, (2) Net Operating Income Margin, (3) Adjusted EBITDA, and (4) Same-store amounts for these metrics, each of which is not calculated in accordance with
The Company believes that presentation of Net Operating Income and Net Operating Income Margin as performance measures is useful to investors because such measures are some of the metrics used by the Company’s management to evaluate the performance of the Company’s owned portfolio of communities, to review the Company’s comparable historic and prospective core operating performance of the Company’s owned communities, and to make day-to-day operating decisions. The Company also believes that the presentation of such non-GAAP financial measures and Adjusted EBITDA is useful to investors because such measures provide an assessment of operational factors that management can impact in the short-term, primarily revenues and the controllable cost structure of the organization, by eliminating items related to the Company’s financing and capital structure and other items that management does not consider as part of the Company’s underlying core operating performance and that management believes impact the comparability of performance between periods.
Net Operating Income and Net Operating Income Margin have material limitations as performance measures, including the exclusion of general and administrative expenses that are necessary to operate the Company and oversee its communities. Furthermore, such non-GAAP financial measures and Adjusted EBITDA exclude (i) interest that is necessary to operate the Company’s business under its current financing and capital structure, and (ii) depreciation, amortization, and impairment charges that may represent the wear and tear and/or reduction in value of the Company’s communities and other assets and may be indicative of future needs for capital expenditures. The Company may also incur income/expense similar to those for which adjustments may be made and such income/expense may significantly affect the Company’s operating results.
Net Operating Income and Net Operating Income Margin
Net Operating Income and Net Operating Income Margin are non-GAAP performance measures that the Company defines as net income (loss) excluding: general and administrative expenses (inclusive of stock-based compensation expense), interest income, interest expense, other expense, provision for income taxes, management fees, and further adjusted to exclude income/expense associated with non-cash, non-operational, transactional, or organizational restructuring items that management does not consider as part of the Company’s underlying core operating performance and that management believes impact the comparability of performance between periods. For the periods presented herein, such other items include depreciation and amortization expense, long-lived asset impairment, gain on extinguishment of debt, loss from equity method investment, casualty loss, non-recurring settlement fees, income tax, and personal property tax. Net Operating Income Margin is calculated by dividing Net Operating Income by resident revenue. The Company presents these non-GAAP measures on a consolidated community and same-store community basis.
The following table presents a reconciliation of the Non-GAAP Financial Measures of Net Operating Income and Net Operating Income Margin, in each case, on a consolidated community and same-store community basis to the most directly comparable GAAP financial measure of net loss for the periods indicated:
|
(in thousands) |
Three Months Ended
|
|
Three Months
|
|
Years Ended
|
||||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2025 |
|
|
|
2024 |
|
|
Same-store community net operating income (1) |
|
|
|
|
|
|
|
|
|
||||||||||
|
Net loss |
$ |
(30,146 |
) |
|
$ |
(6,218 |
) |
|
$ |
(27,348 |
) |
|
$ |
(72,492 |
) |
|
$ |
(3,280 |
) |
|
General and administrative expense |
|
11,121 |
|
|
|
8,903 |
|
|
|
10,529 |
|
|
|
39,851 |
|
|
|
34,123 |
|
|
Transaction, transition and restructuring costs |
|
8,986 |
|
|
|
2,912 |
|
|
|
6,174 |
|
|
|
16,231 |
|
|
|
5,874 |
|
|
Depreciation and amortization expense |
|
14,809 |
|
|
|
13,320 |
|
|
|
14,627 |
|
|
|
56,768 |
|
|
|
44,051 |
|
|
Long-lived asset impairment |
|
7,792 |
|
|
|
— |
|
|
|
4,733 |
|
|
|
12,525 |
|
|
|
— |
|
|
Interest income |
|
(481 |
) |
|
|
(302 |
) |
|
|
(394 |
) |
|
|
(2,103 |
) |
|
|
(1,681 |
) |
|
Interest expense |
|
10,008 |
|
|
|
9,596 |
|
|
|
9,910 |
|
|
|
38,635 |
|
|
|
36,990 |
|
|
Gain on extinguishment of debt, net |
|
— |
|
|
|
(10,388 |
) |
|
|
— |
|
|
|
— |
|
|
|
(48,536 |
) |
|
Loss from equity method investment |
|
283 |
|
|
|
714 |
|
|
|
374 |
|
|
|
1,370 |
|
|
|
895 |
|
|
Other (income) expense, net |
|
(1,337 |
) |
|
|
161 |
|
|
|
1,902 |
|
|
|
(7,948 |
) |
|
|
540 |
|
|
Provision for income taxes |
|
76 |
|
|
|
46 |
|
|
|
88 |
|
|
|
330 |
|
|
|
239 |
|
|
Management fees |
|
(1,090 |
) |
|
|
(916 |
) |
|
|
(1,146 |
) |
|
|
(4,431 |
) |
|
|
(3,381 |
) |
|
Other operating expenses (2) |
|
1,323 |
|
|
|
1,220 |
|
|
|
1,315 |
|
|
|
4,749 |
|
|
|
2,834 |
|
|
Consolidated community net operating income |
|
21,344 |
|
|
|
19,048 |
|
|
|
20,764 |
|
|
|
83,485 |
|
|
|
68,668 |
|
|
Net operating income for non same-store communities (1) |
|
(5,047 |
) |
|
|
(3,773 |
) |
|
|
(4,677 |
) |
|
|
(18,333 |
) |
|
|
(8,319 |
) |
|
Same-store community net operating income |
|
16,297 |
|
|
|
15,275 |
|
|
|
16,087 |
|
|
|
65,152 |
|
|
|
60,349 |
|
|
Resident revenue |
$ |
86,260 |
|
|
$ |
77,053 |
|
|
$ |
84,597 |
|
|
$ |
331,957 |
|
|
$ |
267,849 |
|
|
Resident revenue for non same-store communities (1) |
|
27,143 |
|
|
|
21,014 |
|
|
|
25,669 |
|
|
|
98,150 |
|
|
|
47,409 |
|
|
Same-store community resident revenue |
|
59,117 |
|
|
|
56,039 |
|
|
|
58,928 |
|
|
|
233,807 |
|
|
|
220,440 |
|
|
Same-store community net operating income margin |
|
27.6 |
% |
|
|
27.3 |
% |
|
|
27.3 |
% |
|
|
27.9 |
% |
|
|
27.4 |
% |
|
(1) Q4 2025 and Q3 2025 excludes 3 and 16 senior living consolidated communities acquired by the Company in 2025 and 2024, respectively and the 6 Repositioning Portfolio communities. Q4 2024 excludes 16 senior living consolidated communities acquired by the Company in 2024 and the 6 Repositioning Portfolio communities. |
|
(2) Includes casualty loss, non-recurring settlement fees, income tax, and personal property tax. |
ADJUSTED EBITDA (UNAUDITED)
Adjusted EBITDA is a non-GAAP performance measure that the Company defines as net income (loss) excluding: depreciation and amortization expense, interest income, interest expense, other expense/income, provision for income taxes; and further adjusted to exclude income/expense associated with non-cash, non-operational, transactional, or organizational restructuring items that management does not consider as part of the Company’s underlying core operating performance and that management believes impact the comparability of performance between periods. For the periods presented herein, such other items include stock-based compensation expense, provision for credit losses, long-lived asset impairment, gain on extinguishment of debt, casualty losses, and transaction, transition and restructuring costs.
The following table presents a reconciliation of the Non-GAAP Financial Measures of Adjusted EBITDA to the most directly comparable GAAP financial measure of net loss for the periods indicated:
|
(In thousands) |
Three Months Ended
|
|
Three Months
|
|
Years Ended
|
||||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2025 |
|
|
|
2024 |
|
|
Adjusted EBITDA |
|
|
|
|
|
|
|
|
|
||||||||||
|
Net loss |
$ |
(30,146 |
) |
|
$ |
(6,218 |
) |
|
$ |
(27,348 |
) |
|
$ |
(72,492 |
) |
|
$ |
(3,280 |
) |
|
Depreciation and amortization expense |
|
14,809 |
|
|
|
13,320 |
|
|
|
14,627 |
|
|
|
56,768 |
|
|
|
44,051 |
|
|
Stock-based compensation expense |
|
1,426 |
|
|
|
1,175 |
|
|
|
1,424 |
|
|
|
5,049 |
|
|
|
4,369 |
|
|
Provision for credit losses |
|
1,062 |
|
|
|
1,086 |
|
|
|
827 |
|
|
|
3,329 |
|
|
|
2,596 |
|
|
Interest income |
|
(481 |
) |
|
|
(302 |
) |
|
|
(394 |
) |
|
|
(2,103 |
) |
|
|
(1,681 |
) |
|
Interest expense |
|
10,008 |
|
|
|
9,596 |
|
|
|
9,910 |
|
|
|
38,635 |
|
|
|
36,990 |
|
|
Long-lived asset impairment |
|
7,792 |
|
|
|
— |
|
|
|
4,733 |
|
|
|
12,525 |
|
|
|
— |
|
|
Gain on extinguishment of debt, net |
|
— |
|
|
|
(10,388 |
) |
|
|
— |
|
|
|
— |
|
|
|
(48,536 |
) |
|
Other (income) expense, net |
|
(1,337 |
) |
|
|
161 |
|
|
|
1,902 |
|
|
|
(7,948 |
) |
|
|
540 |
|
|
Provision for income taxes |
|
76 |
|
|
|
46 |
|
|
|
88 |
|
|
|
330 |
|
|
|
239 |
|
|
Casualty losses (1) |
|
748 |
|
|
|
960 |
|
|
|
1,216 |
|
|
|
3,436 |
|
|
|
2,082 |
|
|
Transaction, transition and restructuring costs (2) |
|
8,986 |
|
|
|
2,912 |
|
|
|
6,174 |
|
|
|
16,231 |
|
|
|
5,874 |
|
|
Adjusted EBITDA |
$ |
12,943 |
|
|
$ |
12,348 |
|
|
$ |
13,159 |
|
|
$ |
53,760 |
|
|
$ |
43,244 |
|
|
(1) Casualty losses relate to non-recurring insured claims for unexpected events. |
|
(2) Transaction, transition and restructuring costs relate to legal and professional fees incurred for transactions, restructuring projects, or related projects, including the CHP transaction. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20260311552026/en/
Investor Relations
Ignition IR
ir@sonidaliving.com
Source: